{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["PCA Provider Instructions","Printing Options","Global Input","Primary Input","Component Replacement Summary","Utility Types and Rates","Utility Baseline - Instructions","Utility Baseline - Summary","Utility Baseline - Monthly","Cap Needs Input","Utility Savings","Water Savers","20 Year Detail","20 Year Defaults","20 Year Schedule","Rehab Escrow Needs","Critical Needs","Rehab Specifications","Reserves 20 Year Schedule","Flag Summary","Addtl Key Data Export","PCA CNI Export","Rehab by Source Export","20 Yr Schedule Export","Controls","Module1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":101,"comments":2,"pivot_tables":0},"unopened":[{"sheet":"Module1","index":25,"reason":"part_missing"}],"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":"PCA Provider Instructions","index":0,"n_rows":211,"n_cols":11,"rows_kept":211,"cut":false,"hidden":false,"merged":[[133,4,133,5],[134,4,134,5],[135,4,135,5],[194,1,194,14],[91,1,91,14],[137,1,137,14],[119,1,119,14],[124,1,124,2],[126,1,126,14],[97,1,97,4],[144,3,144,4],[144,5,144,6],[145,3,145,4],[145,5,145,6],[146,3,146,4],[146,5,146,6],[132,4,132,5],[41,1,41,14],[80,2,80,3],[81,2,81,3],[82,2,82,3],[84,1,84,14],[98,2,98,3],[99,2,99,3],[100,2,100,3],[102,1,102,14],[104,1,104,14],[115,1,115,14],[117,1,117,14],[7,1,7,14],[15,1,15,14],[12,1,12,14],[31,10,31,11],[35,10,35,11],[16,1,16,14],[20,1,20,14],[23,1,23,14],[29,1,29,14],[39,1,39,14],[69,1,69,14],[70,1,70,14],[75,2,75,3],[76,2,76,3],[49,1,49,14],[56,1,56,14],[67,1,67,14],[202,1,202,14],[206,1,206,14],[210,1,210,14],[198,1,198,14],[148,1,148,14],[155,1,155,14],[164,1,164,14],[170,1,170,14],[174,1,174,14],[190,1,190,14]]}
[]
[null,"Electronic Template for Key PCA Information"]
[null,"Instructions for PCA Providers"]
[null,{"$f":"'Primary Input'!G4","v":"2012-10-10"}]
[]
[null,"COMPONENT REPLACEMENT SUMMARY WORKSHEET"]
[]
[null,"This table is primarily used to ensure that the correct number of bathroom components are replaced in the Cap Needs Input worksheet. Data entry here for these components 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. Two columns for User Defined items are also provided."]
[]
[null,"UTILITY TYPES AND RATES WORKSHEET"]
[]
[null,"1st Year of Pro Forma"]
[null,"This should be determined before the Cap Needs Input worksheet is completed. The model will recommend year one based on the PCA assignment date. Please refer to the discussion in columns K through Q. "]
[]
[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,"Trending"]
[null,"The trending section at the bottom of the worksheet is for the underwriter. The PCA engineer does not need to complete this section."]
[]
[null,"CAP NEEDS INPUT WORKSHEET"]
[]
[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 two blocks on the sheet.  This is in case the property utilizes two different sizes of refrigerators.  Section typically begin with a row that looks like this:"]
[]
[null,"3.7.2.11.04 Refrigerators 1",null,"Utility Paid By:","Tenant",null,"Utility is:","Electricity",null,"Rate Is: ",0.1234]
[]
[null,"Or like this:"]
[]
[null,"3.7.2.11.05 Refrigerators 2",null,"Utility Paid By:","Tenant",null,"Utility is:","Electricity",null,"Rate Is: ",0.1234]
[]
[null,"Section headers alternate between yellow and blue background."]
[]
[null,"The “Utility Paid By”, “Utility is”, and “Rate is” items are automatically pulled from the utility usage table on the Utility Types and Rates worksheet UNLESS this is a building envelope item, e.g.roofs, windows, etc., OR a user defined 'Other' item, e.g. Parking and Driveways Other #1. If the component does not affect utility consumption, the “Utility Paid By”, “Utility is”, and “Rate is” messages will be replaced by “This is Not a Utility Saver”."]
[]
[null,"For building envelope items “Utility is” is selectable from a blue-shaded drop down menu. For “Other” items the description is also a user entry and “Utility Paid By”, “Utility is”, and “Rate is” are all selectable from a blue-shaded drop down menus."]
[]
[null,"The header may also say “This is a Negligible Utility User - 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. Use this now to jump to the Refrigerators 1 section (rows 1785 to 1817)."]
[]
[null,"Refrigerators 1: Existing Components (rows 1788-1790)"]
[]
[null,"The existing (in-place) components can be described in up to three groups (E1, E2, and E3).  These are found in rows 1788, 1789 and 1790 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","% RUL"]
[null,300,900,"KWH",15,1996,6.6666666666666666E-2]
[null,325,800,"KWH",15,2004,0.6]
[null,350,700,"KWH",15,2006,0.73333333333333328]
[]
[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,"% RUL is calculated."]
[]
[]
[null,"Refrigerators 1: Traditional and Green Alternatives (rows 1792-1797)"]
[]
[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 1801-1804)"]
[]
[null,"After the information discussed above is entered, the worksheet calculates the payback ratio.  The payback output looks like this (left half of rows 1801-1804):"]
[]
[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 cell K10 labeled “Unhide the hidden columns”."]
[]
[null,"The early replacement output looks like this (right half of rows 1801-1804):"]
[]
[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."]
[]
[null,"In this example, E1 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 (B1807:D1808)"]
[]
[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 (F1807:J1811)"]
[]
[null,"Recommended Replacements for This Component"]
[null,"Who","G vs T","When?","Funding Source *"]
[null,"PAE","Green","Now","New First Mortgage"]
[null,"Owner","Green","Now","New First Mortgage"]
[null,"Use This","Green","Now","New First Mortgage"]
[]
[null,"This section documents various decisions for Refrigerators 1.  In this example, the PAE and Owner choices are shown as Green, though a selection of Traditional is allowable (with adequate explanation).  The Use This selection is Green (Use This is the “final decision” that the template will use for remaining Refrigerator 1 computations).  \"When?\" will be either Now or End of Cycle.  An item replaced as part of Rehab will be a Now selection, as seen in this example.  * The Funding Source section is not required to be completed by the PCA Contractor."]
[]
[null,"Refrigerators 1: Replacement Decisions (rows 1813-1816)"]
[]
[null,"The left half of this section looks like this:"]
[]
[null,"Qty","Existing Component","Replace When?",null,"With What?"]
[null,25,"E1: 15 cf Frostfree","Now",null,"Green"]
[null,50,"E2: 15 cf Frostfree","Now",null,"Green"]
[null,50,"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.  The model's default calculations will suggest a timing replacement though it can be overridden.  Selections differing from this suggestion will become teal-shaded with a red font and should be explained.  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 WORKSHEET"]
[]
[null,"Utility Consumption for Building Envelope Components"]
[]
[null,"Go to the J1:L1 'Jump To' to go to the Roofs section (rows 630-662).  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.  A stand-alone, Advanced Analysis template will be provided upon request."]
[]
[null,"Water Savers: Low Flush Toilets, Low Flow Aerators and Shower Heads"]
[]
[null,"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.  Refer to the Water Savers worksheet, discussed below."]
[]
[null,"HVAC"]
[]
[null,"Four sections are provided (heating in-unit, cooling in-unit, heating common area, cooling common area).  These start at row 894."]
[]
[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 blue-shaded drop down menus to be filled in by the user."]
[]
[null,"Green Significant Addition Specific Costs (rows 3138 - 3142)"]
[]
[null,"This cost section will be completed by the underwriter."]
[]
[null,"Optional Cost and Usage Estimator (rows 3144 - 3149)"]
[]
[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."]
[]
[null,"UTILITY SAVINGS WORKSHEET"]
[]
[null,"The tables on this worksheet will complete automatically based on data entered on the Cap Needs Input worksheet.  Use this to review the impact of the entries upon the individual component and overall utility savings.  This may be helpful in identifying entry errors and/or unexpected results that may require adjustment and/or additional explanation on the Cap Needs Input worksheet."]
[]
[null,"WATER SAVERS WORKSHEET"]
[]
[null,"This worksheet is used to help estimate the percentage of utility savings realized by using water savers for all water and sewer related components including lawn irrigation.  Ensure the analysis presented here is consistent with the Cap Needs Input worksheet entries and the savings results found on the Utility Savings worksheet."]
[]
[null,"20 YEAR DETAIL WORKSHEET"]
[]
[null,"This worksheet is the source of the replacement summary found on 20 Year Schedule."]

{"sheet":"Printing Options","index":1,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Printing Options"]
[]
[null,"Select Printing Option:","Option 2"]
[]
[null,"Worksheets Eligible for Automated Printing Selection","Option 1: Full Automated Print","Option 2: Needs and Reserves Only","Option 3: Custom Print"]
[null,"Global Input","Global Input","20 Year Schedule"]
[null,"Primary Input","Primary Input","Rehab Escrow Needs"]
[null,"Component Replacement Summary","Component Replacement Summary","Exhibit A"]
[null,"Utility Types and Rates","Utility Types and Rates","Reserves 20 Year Schedule"]
[null,"Utility Savings","Utility Savings"]
[null,"Water Savers","Water Savers"]
[null,"20 Year Schedule","20 Year Schedule"]
[null,"Rehab Escrow Needs","Rehab Escrow Needs"]
[null,"Rehab Specifications","Rehab Specifications"]
[null,"Reserves 20 Year Schedule","Reserves 20 Year Schedule"]
[null,"Other worksheets may be manually printed, e.g. Cap Needs Input, 20 Year Detail, etc.; however, printing these worksheets is not recommended."]

{"sheet":"Global Input","index":2,"n_rows":55,"n_cols":29,"rows_kept":55,"cut":false,"hidden":false,"merged":[[1,1,2,4],[22,1,22,3],[32,3,32,4],[23,1,23,3],[31,25,31,27],[18,5,24,13],[29,3,29,4],[30,3,30,4],[31,3,31,4],[28,3,28,4],[26,1,26,4]]}
[null,"Global Input Page for:",{"$f":"'Primary Input'!D13","v":0}]
[null,"Blue font and grey cell shading indicate User Entry cells on all pages.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New First Mortgage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOME Funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CDBG Funds"]
[null,"Project ID #1 Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PHA Funds"]
[null,"Project ID #2 Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Government"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy Grant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Credits"]
[null,"Capital Needs Inflation Rate:",2.5000000000000001E-2,{"$f":"IF(C9>2.5%,\"  A 2.5% Max Capital Needs Inflation Rate is Recommended\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Cash Flow"]
[null,"Reserve Deposit Inflation Rate:",2.5000000000000001E-2,{"$f":"IF(C10>2.5%,\"  A 2.5% Max R4R Deposit Inflation Rate is Recommended\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 1"]
[null,"Reserves (R4R) Interest Rate:",0.01,{"$f":"IF(C11>1.5%,\"  A 1.5% Max Reserve Interest Rate is Recommended\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 2"]
[null,{"$f":"IF('Global Input'!C9<'Global Input'!Z48,\"Cap Needs Inflation is below standard minimum\",IF('Global Input'!C9>'Global Input'!Z49,\"Cap Needs Inflation is above standard maximum\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 3"]
[null,{"$f":"IF('Global Input'!C10<'Global Input'!Z50,\"Reserve Deposit Inflation is below standard minimum\",IF('Global Input'!C10>'Global Input'!Z51,\"Reserve Deposit Inflation is above standard maximum\",\"\"))","v":""}]
[null,{"$f":"IF('Global Input'!C11<'Global Input'!Z52,\"Reserve Interest Rate is below standard minimum\",IF('Global Input'!C11>'Global Input'!Z53,\"Reserve Interest Rate is above standard maximum\",\"\"))","v":""}]
[null,"Reserve Floor ($ per Unit)",1000]
[]
[null,"Rehab Contingency Percentage",0.2,{"$f":"IF(C17>20%,\"  A 20% Max Rehab Contingency is Recommended\",\"\")","v":""}]
[null,{"$f":"IF('Global Input'!C17<'Global Input'!Z54,\"Rehab Contingency Percentage is below standard minimum\",IF('Global Input'!C17>'Global Input'!Z55,\"Rehab Contingency Percentage is above standard maximum\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
[null,null,null,null,null,"Selecting the First Year After Closing - NOTE: Applicants should only change this in rare cases; in no event should this predate 2014.\nDetermine this year before completing the Cap Needs Input page. Generally this year should not be changed thereafter (if you do change years, you will need to make sure the change does not alter the annual totals on the 20 Year Schedule page, as this may require significant changes to the Cap Needs Input and/or 20 Year Detail pages). \n\nWhen selecting a year, allow time to complete and approve the PCA, plus time to underwrite, approve and close the transaction.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z18+1","v":2014}]
[null,"First Year After Closing",2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016]
[null,"Is the Owner pursuing Green certification?",null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,null,"Yes"]
[null,"If 'Yes', describe the type of Green certification below:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,null,"No"]
[null,"Describe here if pursuing Green certification",null,null,{"$f":"IF(AND(D22=\"Yes\",B24=\"\"),\"  Issue: Green certification not described\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019]
[null,"TIP (click here)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020]
[]
[null,"PCA Contractors are not required to complete the table below.  This table should be completed by the Applicant prior to submission to HUD for review."]
[]
[null,"Funding Sources","$ Amount","Briefly Describe Source *",null," "]
[null,null,0,{"$f":"B30","v":0},null,{"$f":"IF(C30<'Rehab Escrow Needs'!D$14,\"FATAL ERROR: Funding specified is insufficient to cover the Rehab Escrow Needs for this source\",\"\")","v":""}]
[null,null,0,{"$f":"B31","v":0},null,{"$f":"IF(C31<'Rehab Escrow Needs'!E$14,\"FATAL ERROR: Funding specified is insufficient to cover the Rehab Escrow Needs for this source\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is it considered a fatal flaw if a Green alternative is not analyzed?",null,null,"No"]
[null,null,0,{"$f":"B32","v":0},null,{"$f":"IF(C32<'Rehab Escrow Needs'!F$14,\"FATAL ERROR: Funding specified is insufficient to cover the Rehab Escrow Needs for this source\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is it acceptable for the Green (\"G\") and the Traditional (\"T\") alternative to be the same?",null,null,"Yes"]
[null,null,0,{"$f":"B33","v":0},null,{"$f":"IF(C33<'Rehab Escrow Needs'!G$14,\"FATAL ERROR: Funding specified is insufficient to cover the Rehab Escrow Needs for this source\",\"\")","v":""}]
[null,"Total of Funding Sources",{"$f":"SUM(C30:C33)","v":0}]
[null,"   * NOTE: Descriptions in column D above will feed the Rehab & CNI pages."]
[null,"   These source descriptions may be identical to the source in column B (this is"]
[null,"   likely unless the funding source in column B is 'Other 1', 'Other 2', or 'Other 3')."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,"Cap Needs Min"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5100000000000001E-2,"Cap Needs Max"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,"R4R Inflation Min"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5100000000000001E-2,"R4R Inflation Max"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,"Min R4R Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5100000000000001E-2,"Max R4R Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,"Min Rehab Contingency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,"Max Rehab Contingency"]

{"sheet":"Primary Input","index":3,"n_rows":28,"n_cols":22,"rows_kept":28,"cut":false,"hidden":false,"merged":[[4,2,5,3]]}
[]
[]
[null,null,"Primary Input Page for:",null,null,"RAD PCA Excel Tool Revision:",1]
[null,null,{"$f":"D13","v":0},null,null,"Revision Date:","2012-10-10"]
[null,null,"Blue font and grey cell shading indicate User Entry cells on all pages."]
[]
[]
[null,null,"General Information:",null,null,"Property Unit Breakdown:","Applicant Post-"]
[null,null,null,null,null,null,"Transaction"]
[null,null,"Applicant Name:",null,null,"Total Conversion Units",{"$f":"SUM(G11:G18)","v":0}]
[null,null,"Property ID #1:",null,null,"0BR (Studio) ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single Family"]
[null,null,"Property ID #2:",null,null,"1BR ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duplex"]
[null,null,"Project Name:",null,null,"2BR ",0]
[null,null,"Project Street Address:",null,null,"3BR ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MSA"]
[null,null,"Project City:",null,null,"4BR ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-MSA"]
[null,null,"Project State:",null,null,"5BR ",0]
[null,null,"Project Zip Code:",null,null,"6BR ",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural"]
[null,null,"Owner Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburban"]
[null,null,"Owner's Street Address:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban"]
[null,null,"Owner City, State:",null,null,"Total Elderly Units"]
[null,null,"Type of Ownership Entity:",null,null,"Total Family Units",{"$f":"G10-G20","v":0}]
[null,null,"Owner Contact:"]
[null,null,"Owner's Contact Phone Number:"]
[null,null,"Year Constructed:",null,null,"PCA Provider Name:"]
[null,null,null,null,null,"Date PCA Contract Signed:"]
[null,null,"MSA or Non-MSA:",null,null,"Date Initial PCA Submitted:"]
[null,null,"Rural or (Sub)Urban?:",null,null,"Date of PCA Site Visit:"]
[null,null,"Single Family or Duplex?:",null,null,"Date Final PCA Submitted:"]

{"sheet":"Component Replacement Summary","index":4,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[4,15,5,15],[4,16,5,16],[4,12,5,12],[38,7,38,11],[39,7,39,11],[36,1,36,2],[4,13,5,13],[4,14,5,14],[4,8,5,8],[4,9,5,9],[4,3,5,3],[4,5,5,5],[4,4,5,4],[4,6,5,6],[4,7,5,7],[4,10,5,10],[4,11,5,11]]}
[]
[null,null,null,{"$f":"'Primary Input'!D13","v":0}]
[]
[null,null,null,"Component Replacement Summary"]
[null,null,null,"Number of Units","Unit Type","# of Bedrooms / Unit","# of Baths / Unit","# of Sinks & Faucets / Unit","# of Toilets / Unit","# of Shower- heads / Unit","User Defined 1","User Defined 2","Total Sinks & Faucets","Total Toilets","Total Shower-heads",{"$f":"\"Total \"&K5","v":"Total User Defined 1"},{"$f":"\"Total \"&L5","v":"Total User Defined 2"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D7*H7","v":0},{"$f":"$D7*I7","v":0},{"$f":"$D7*J7","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"TOTALS",null,{"$f":"SUM(D7:D36)","v":0},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(M7:M36)","v":0},{"$f":"SUM(N7:N36)","v":0},{"$f":"SUM(O7:O36)","v":0},{"$f":"SUM(P7:P36)","v":0},{"$f":"SUM(Q7:Q36)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M37<>M39,\"Mismatch\",\"\")","v":""},{"$f":"IF(N37<>N39,\"Mismatch\",\"\")","v":""},{"$f":"IF(O37<>O39,\"Mismatch\",\"\")","v":""}]
[null,null,null,null,null,null,null,"TOTALS FROM CAP NEEDS INPUT",null,null,null,null,{"$f":"SUM('Cap Needs Input'!C798:C800)","v":0},{"$f":"SUM('Cap Needs Input'!C864:C866)","v":0},{"$f":"SUM('Cap Needs Input'!C831:C833)","v":0}]
[null,null,null,null,null,null,null,"Low flow faucets, toilets, and showerheads respectively"]

{"sheet":"Utility Types and Rates","index":5,"n_rows":37,"n_cols":26,"rows_kept":37,"cut":false,"hidden":false,"merged":[[6,6,7,8],[8,6,8,8],[9,6,9,8],[10,6,10,8],[11,6,11,8],[12,6,12,8],[13,6,13,8],[14,6,14,8],[15,6,15,8],[16,6,16,8],[17,6,17,8],[35,1,35,8],[36,1,36,8],[28,4,28,8],[29,4,29,8],[32,4,32,8],[19,4,19,8],[22,4,22,8],[23,4,23,8],[24,4,24,8],[25,4,25,8],[30,4,30,8],[20,4,20,8],[21,4,21,8]]}
[]
[null,{"$f":"'Primary Input'!D13","v":0}]
[]
[null,"Utility Types and Rates",null,null,null,null,null,"1st Year After Closing",{"$f":"'Global Input'!C20","v":2014}]
[]
[]
[null,"Utility Rate Table","Consumption","(Residential)","(Commercial)","As of","Comments"]
[null,"Type of Utility","Unit","Tenant Paid","Project Paid","Date"]
[null,"Dollar","Dollar",1,1,"N/A","Comment"]
[null,"Electricity","KWH",0,0,null,"Comment"]
[null,"Fuel Oil","Gallons",0,0,null,"Comment"]
[null,"Natural Gas",null,0,0,null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTUh"]
[null,"Propane",null,0,0,null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Therms"]
[null,"Kerosene","Gallons",0,0,null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ccf"]
[null,"Water",null,0,0,null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gallons"]
[null,"Sewer",null,0,0,null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ccf"]
[null,"Water & Sewer",null,{"$f":"SUM(D15:D16)","v":0},{"$f":"SUM(E15:E16)","v":0},null,"Comment"]
[null,"Other",null,0,0,null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity"]
[null,{"$f":"IF(C15<>C16,\"Water and Sewer should be the same consumption unit type\",\"\")","v":""},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,"Utility Usage","Util Source","Paid By","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Propane"]
[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,"Fuel Oil"]
[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,"Kerosene"]
[null,"In Unit: AC","Electricity",null,"Comment"]
[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,"Gallons"]
[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,"Pounds"]
[null,"Hot Water (heating)",null,null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"above new for propane"]
[null,"Laundry: Washers","Electricity",null,"Comment"]
[null,"Laundry : Dryers",null,null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenant"]
[null,"Common Area: Heat",null,"Owner","Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner"]
[null,"Common Area: AC","Electricity","Owner","Comment"]
[null,"Common Area: Hot Water (heat)",null,"Owner","Comment"]
[null,"Common Area: Cold Water","Water & Sewer","Owner","Comment"]
[null,"Common Area: Lighting","Electricity","Owner","Comment"]
[]
[null,"Additional Guidance:"]
[null,"Re Utility Rates: Comments should indicate the billing period from which the rate was determined and should indicate whether any subsequent rate increases have been reflected (the utility rates here should reflect any increases that are anticipated by the utility).  If the tenant paid rate is the same as the owner paid rate, the comment should indicate that the utility provider was contacted and that the utility provider confirmed that there is no rate difference. "]
[null,"Re Utility Usage: Comments should note any proposed changes between owner-paid and tenant-paid usages, and any proposed new usages (such as addition of air conditioning)."]

{"sheet":"Utility Baseline - Instructions","index":6,"n_rows":24,"n_cols":2,"rows_kept":24,"cut":false,"hidden":false,"merged":[[21,1,21,11],[22,1,22,11],[23,1,23,11],[3,1,5,11],[6,1,6,11],[7,1,7,11],[13,1,13,11],[14,1,14,11],[15,1,15,11],[16,1,16,11],[17,1,17,11]]}
[]
[null,{"$f":"\"RAD Utility Consumption Report Instructions (Revised \"&TEXT(MONTH('Primary Input'!G4)*30.4375,\"mmm\")&\" \"&YEAR('Primary Input'!G4)&\")\"","v":"RAD Utility Consumption Report Instructions (Revised Oct 2012)"}]
[]
[null,"The completion of both worksheets is required for submission of  utility consumption data. The file must be submitted as an unprotected Excel file.  You may, in addition, submit a PDF version if you wish.\n\nThe workbook contains two required worksheets:"]
[]
[]
[null,"1) Utility Baseline - Summary - This worksheet asks for general contact information, general property information, and normalized annual utility consumption for each utility type at the property as well as each meter."]
[null,"2) Utility Baseline - Monthly [Consumption] - This worksheet must include monthly utility consumption information for every type of utility (water, gas, electric, etc.) and for every meter at the property. For non-metered uses, such as flat fees for exterior lighting, you should input \"all\" in Month, \"dollar\" in Measurement Unit, and the total paid in \"Consumption.\"  "]
[]
[null,"Instructions"]
[]
[null,"Utility Baseline - Summary"]
[]
[null,"1. Contact Information: Input information about the location of the property as well as a contact for the Owner and the third party baseline provider. Additionally, please input building vacancy for the baseline period and the date the baseline was completed."]
[null,"2. Utility Provider Information: Input the name of each provider for each utility at the property."]
[null,"3. Property Profile: Input information on each building at the property. "]
[null,"4. Annual Property Utility Consumption By Utility Type: This table is asking for a summary of annual utility consumption at the property for each utility type across all meters, buildings, etc. Each utility type (gas, water, electric, etc.) should have one row."]
[null,"5. Annual Property Utility Consumption By Meter: This table is asking for a summary of annual utility consumption at the property for each meter at the property.\n"]
[]
[null,"Utility Baseline - Monthly"]
[]
[null,"Monthly utility consumption should be provided for each utility at the property by meter. If there are multiple buildings at the property, be sure to specify in the \"Building Identifier\" column which building the meter is located in. Use the \"Locations Being Metered\" column to specify a unit number for individually metered tenant units, entire building for a master meter, or common areas, rental office, laundry, etc. for owner paid meters. For individually metered tenant units, please be sure to input the bedroom type. "]
[null,"Usage at Property -- Please list how each utility is used at the property (heating, lighting, air conditioning, boiler, hot water heaters, cooking, etc.).  "]
[null,"Adjustments to the Raw Monthly Consumption - Columns K, L and M all require adjustments to be made to the raw monthly consumption, as applicable. The adjustment factor should be input in the column so that the \"Normalized Monthly Consumption\" column is the total of all inputs in Columns J - M. Column K, Proforma Adjustment, may be necessary to establish an optional pro-forma adjustment factor to the baseline for cases where the RAD transaction involves changes in services provided at the property, most frequently the addition of air conditioning.  If determined that such a change in service will occur after RAD, supply an estimate of utility consumption for the added service. This field should contain the adjusted usage factor. Be sure to include detail in the narrative of the type of adjustment, how the numbers were determined, calculations used, etc."]

{"sheet":"Utility Baseline - Summary","index":7,"n_rows":1585,"n_cols":13,"rows_kept":1585,"cut":false,"hidden":false,"merged":[[0,0,0,9],[2,0,2,1],[2,3,2,9],[32,0,32,8],[43,0,43,12]]}
["GENERAL PROPERTY INFORMATION"]
[]
["1. Contact Information",null,null,"3. Property Profile - Complete the below information for each building at the property."]
[null,null,null,"Building Identifier","Building Street Address","Metering Configuration","No. of Floors","No. Units","Residential SF","Non-Residential SF"]
["PIC Number:",{"$f":"'Primary Input'!D11","v":0}]
["Property Name:",{"$f":"'Primary Input'!D13","v":0}]
["Address:",{"$f":"'Primary Input'!D14","v":0}]
["City:",{"$f":"'Primary Input'!D15","v":0}]
["State:",{"$f":"'Primary Input'!D16","v":0}]
["Zipcode:",{"$f":"'Primary Input'!D17","v":0}]
["Building Vacancy:",0]
["Year Constructed:",{"$f":"'Primary Input'!D24","v":0}]
["Date Baseline Completed:"]
[]
["Owner Contact Name:",{"$f":"'Primary Input'!D22","v":0}]
["Phone:",{"$f":"'Primary Input'!D23","v":0}]
["Email:"]
[]
["Baseline Contractor:"]
["Phone:"]
["Email:"]
["2. Utility Provider Information"]
[]
["Electricity Provider:"]
["Gas Provider:"]
["Water Provider:"]
["Other:"]
["Other:"]
["Other:"]
[]
[]
[]
["4. Annual Property Utility Consumption: By Utility Type - Input the annual property consumption for each utility type at the property. These should be the totals across all buildings/meters."]
["Utility Type","Unit of Measurement","Period Start","Period End","Annual Raw Consumption","Weather Normalized Adjustment Factor","Occupancy Adjustment Factor","Total Annual Consumption","Avg. Rate"]
[null,null,null,null,null,null,null,{"$f":"SUM(E35:G35)","v":0}]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[]
["5. Annual Property Utility Consumption: By Meter - Input the annual consumption for each meter at the property. The totals should be the sum of the meter consumption input on the Monthly Consumption worksheet. "]
["Utility Type","Building Identifier ","Meter ID","Paid By","Location Being Metered","Unit of Measurement","Period Start","Period End","Annual Raw Consumption","Weather Normalized Adjustment Factor","Occupancy Adjustment Factor","Total Annual Consumption","Avg. Rate"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I46:K46)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I47:K47)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I54:K54)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I118:K118)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I182:K182)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I246:K246)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I310:K310)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I374:K374)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I438:K438)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I502:K502)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I566:K566)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I630:K630)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I694:K694)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I758:K758)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I822:K822)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I886:K886)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I950:K950)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I1014:K1014)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I1078:K1078)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I1142:K1142)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I1206:K1206)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I1270:K1270)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I1334:K1334)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I1398:K1398)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I1462:K1462)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I1526:K1526)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Utility Baseline - Monthly","index":8,"n_rows":4142,"n_cols":15,"rows_kept":4142,"cut":false,"hidden":false,"merged":[]}
["Utility","Building Identifer (as identified on prior page)","Meter ID","Paid By","Location(s) Being Metered","Usage at Property","Bedroom Type (If applicable)","Month","Measurement Unit","Monthly Raw Consumption","Proforma Adjustment Factor (if applicable)","Weather Normalized Adjustment Factor","Occupancy Adjustment Factor","Normalized Monthly Consumption","Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2:M2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3:M3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J67:M67)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J131:M131)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J195:M195)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J259:M259)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J323:M323)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J387:M387)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J451:M451)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J515:M515)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J579:M579)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J643:M643)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J707:M707)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J771:M771)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J835:M835)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J899:M899)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J963:M963)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1027:M1027)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1091:M1091)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1155:M1155)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1219:M1219)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1283:M1283)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1347:M1347)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1411:M1411)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1475:M1475)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1539:M1539)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1603:M1603)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1667:M1667)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1731:M1731)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1795:M1795)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1859:M1859)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1923:M1923)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J1987:M1987)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2051:M2051)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2115:M2115)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2179:M2179)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2243:M2243)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2307:M2307)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2371:M2371)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2435:M2435)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2499:M2499)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2563:M2563)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2627:M2627)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2691:M2691)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2755:M2755)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2819:M2819)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2883:M2883)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J2947:M2947)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3011:M3011)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3075:M3075)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3139:M3139)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3203:M3203)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3267:M3267)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3331:M3331)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3395:M3395)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3459:M3459)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3523:M3523)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3587:M3587)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3651:M3651)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3715:M3715)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3779:M3779)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3843:M3843)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3907:M3907)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J3971:M3971)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J4035:M4035)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J4099:M4099)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Cap Needs Input","index":9,"n_rows":3150,"n_cols":88,"rows_kept":3150,"cut":false,"hidden":false,"merged":[[3134,2,3134,3],[3134,4,3134,5],[3135,2,3135,3],[3135,4,3135,5],[3128,0,3130,3],[3128,8,3128,9],[3129,8,3129,9],[3130,8,3130,9],[3133,2,3133,3],[3133,4,3133,5],[3107,29,3107,33],[3108,29,3108,33],[3118,2,3118,11],[3127,8,3127,9],[3101,2,3101,3],[3101,4,3101,5],[3102,2,3102,3],[3102,4,3102,5],[3104,9,3104,10],[3095,0,3097,3],[3095,8,3095,9],[3096,8,3096,9],[3097,8,3097,9],[3100,2,3100,3],[3100,4,3100,5],[3074,29,3074,33],[3075,29,3075,33],[3085,2,3085,11],[3094,8,3094,9],[3068,2,3068,3],[3068,4,3068,5],[3069,2,3069,3],[3069,4,3069,5],[3071,9,3071,10],[3062,0,3064,3],[3062,8,3062,9],[3063,8,3063,9],[3064,8,3064,9],[3067,2,3067,3],[3067,4,3067,5],[3041,29,3041,33],[3042,29,3042,33],[3052,2,3052,11],[3061,8,3061,9],[3035,2,3035,3],[3035,4,3035,5],[3036,2,3036,3],[3036,4,3036,5],[3038,9,3038,10],[3029,0,3031,3],[3029,8,3029,9],[3030,8,3030,9],[3031,8,3031,9],[3034,2,3034,3],[3034,4,3034,5],[3008,29,3008,33],[3009,29,3009,33],[3019,2,3019,11],[3028,8,3028,9],[3003,2,3003,3],[3003,4,3003,5],[3005,9,3005,10],[2996,0,2998,3],[2996,8,2996,9],[2997,8,2997,9],[2998,8,2998,9],[3001,2,3001,3],[3001,4,3001,5],[2975,29,2975,33],[2976,29,2976,33],[2986,2,2986,11],[2995,8,2995,9],[2969,2,2969,3],[2969,4,2969,5],[2970,2,2970,3],[2970,4,2970,5],[2972,9,2972,10],[2968,2,2968,3],[2968,4,2968,5],[2942,29,2942,33],[2943,29,2943,33],[2953,2,2953,11],[2962,8,2962,9],[2936,2,2936,3],[2936,4,2936,5],[2937,2,2937,3],[2937,4,2937,5],[2939,9,2939,10],[2931,8,2931,9],[2932,8,2932,9],[2935,2,2935,3],[2935,4,2935,5],[3002,2,3002,3],[3002,4,3002,5],[2902,2,2902,3],[2902,4,2902,5],[2864,8,2864,9],[2865,8,2865,9],[2866,8,2866,9],[2869,2,2869,3],[2869,4,2869,5],[2831,8,2831,9],[2832,8,2832,9],[2833,8,2833,9],[2836,2,2836,3],[2836,4,2836,5],[2906,9,2906,10],[2904,2,2904,3],[2904,4,2904,5],[2963,0,2965,3],[2963,8,2963,9],[2964,8,2964,9],[2965,8,2965,9],[2930,8,2930,9],[2897,8,2897,9],[2898,8,2898,9],[2899,8,2899,9],[2741,9,2741,10],[2744,29,2744,33],[2745,29,2745,33],[2755,2,2755,11],[2807,9,2807,10],[2821,2,2821,11],[2830,8,2830,9],[2831,0,2833,3],[2837,2,2837,3],[2837,4,2837,5],[2838,2,2838,3],[2838,4,2838,5],[2840,9,2840,10],[2843,29,2843,33],[2844,29,2844,33],[2854,2,2854,11],[2765,0,2767,3],[2765,8,2765,9],[2811,29,2811,33],[2777,29,2777,33],[2778,29,2778,33],[2767,8,2767,9],[2764,8,2764,9],[2810,29,2810,33],[2704,2,2704,3],[2704,4,2704,5],[2705,2,2705,3],[2705,4,2705,5],[2706,2,2706,3],[2706,4,2706,5],[2698,8,2698,9],[2699,0,2701,3],[2699,8,2699,9],[2700,8,2700,9],[2701,8,2701,9],[2675,9,2675,10],[2678,29,2678,33],[2679,29,2679,33],[2689,2,2689,11],[2671,2,2671,3],[2671,4,2671,5],[2672,2,2672,3],[2672,4,2672,5],[2673,2,2673,3],[2673,4,2673,5],[2665,8,2665,9],[2666,0,2668,3],[2666,8,2666,9],[2667,8,2667,9],[2668,8,2668,9],[2642,9,2642,10],[2645,29,2645,33],[2646,29,2646,33],[2656,2,2656,11],[2638,2,2638,3],[2638,4,2638,5],[2639,2,2639,3],[2639,4,2639,5],[2640,2,2640,3],[2640,4,2640,5],[2632,8,2632,9],[2633,0,2635,3],[2633,8,2633,9],[2634,8,2634,9],[2635,8,2635,9],[2609,9,2609,10],[2612,29,2612,33],[2613,29,2613,33],[2623,2,2623,11],[2605,2,2605,3],[2605,4,2605,5],[2606,2,2606,3],[2606,4,2606,5],[2607,2,2607,3],[2607,4,2607,5],[2599,8,2599,9],[2600,0,2602,3],[2600,8,2600,9],[2601,8,2601,9],[2602,8,2602,9],[2576,9,2576,10],[2579,29,2579,33],[2580,29,2580,33],[2590,2,2590,11],[2572,2,2572,3],[2572,4,2572,5],[2573,2,2573,3],[2573,4,2573,5],[2574,2,2574,3],[2574,4,2574,5],[2566,8,2566,9],[2567,0,2569,3],[2567,8,2567,9],[2568,8,2568,9],[2569,8,2569,9],[2543,9,2543,10],[2546,29,2546,33],[2547,29,2547,33],[2557,2,2557,11],[2539,2,2539,3],[2539,4,2539,5],[2540,2,2540,3],[2540,4,2540,5],[2541,2,2541,3],[2541,4,2541,5],[2533,8,2533,9],[2534,0,2536,3],[2534,8,2534,9],[2535,8,2535,9],[2536,8,2536,9],[2510,9,2510,10],[2513,29,2513,33],[2514,29,2514,33],[2524,2,2524,11],[2506,2,2506,3],[2506,4,2506,5],[2507,2,2507,3],[2507,4,2507,5],[2508,2,2508,3],[2508,4,2508,5],[2500,8,2500,9],[2501,0,2503,3],[2501,8,2501,9],[2502,8,2502,9],[2503,8,2503,9],[2477,9,2477,10],[2480,29,2480,33],[2481,29,2481,33],[2491,2,2491,11],[2473,2,2473,3],[2473,4,2473,5],[2474,2,2474,3],[2474,4,2474,5],[2475,2,2475,3],[2475,4,2475,5],[2467,8,2467,9],[2468,0,2470,3],[2468,8,2468,9],[2469,8,2469,9],[2470,8,2470,9],[2444,9,2444,10],[2447,29,2447,33],[2448,29,2448,33],[2458,2,2458,11],[2440,2,2440,3],[2440,4,2440,5],[2441,2,2441,3],[2441,4,2441,5],[2442,2,2442,3],[2442,4,2442,5],[2434,8,2434,9],[2435,0,2437,3],[2435,8,2435,9],[2436,8,2436,9],[2437,8,2437,9],[2411,9,2411,10],[2414,29,2414,33],[2415,29,2415,33],[2425,2,2425,11],[2407,2,2407,3],[2407,4,2407,5],[2408,2,2408,3],[2408,4,2408,5],[2409,2,2409,3],[2409,4,2409,5],[2401,8,2401,9],[2402,0,2404,3],[2402,8,2402,9],[2403,8,2403,9],[2404,8,2404,9],[2378,9,2378,10],[2381,29,2381,33],[2382,29,2382,33],[2392,2,2392,11],[2374,2,2374,3],[2374,4,2374,5],[2375,2,2375,3],[2375,4,2375,5],[2376,2,2376,3],[2376,4,2376,5],[2368,8,2368,9],[2369,0,2371,3],[2369,8,2369,9],[2370,8,2370,9],[2371,8,2371,9],[2345,9,2345,10],[2348,29,2348,33],[2349,29,2349,33],[2359,2,2359,11],[2341,2,2341,3],[2341,4,2341,5],[2342,2,2342,3],[2342,4,2342,5],[2343,2,2343,3],[2343,4,2343,5],[2335,8,2335,9],[2336,0,2338,3],[2336,8,2336,9],[2337,8,2337,9],[2338,8,2338,9],[2312,9,2312,10],[2315,29,2315,33],[2316,29,2316,33],[2326,2,2326,11],[2308,2,2308,3],[2308,4,2308,5],[2309,2,2309,3],[2309,4,2309,5],[2310,2,2310,3],[2310,4,2310,5],[2302,8,2302,9],[2303,0,2305,3],[2303,8,2303,9],[2304,8,2304,9],[2305,8,2305,9],[2279,9,2279,10],[2282,29,2282,33],[2283,29,2283,33],[2293,2,2293,11],[2275,2,2275,3],[2275,4,2275,5],[2276,2,2276,3],[2276,4,2276,5],[2277,2,2277,3],[2277,4,2277,5],[2269,8,2269,9],[2270,0,2272,3],[2270,8,2270,9],[2271,8,2271,9],[2272,8,2272,9],[2246,9,2246,10],[2249,29,2249,33],[2250,29,2250,33],[2260,2,2260,11],[2242,2,2242,3],[2242,4,2242,5],[2243,2,2243,3],[2243,4,2243,5],[2244,2,2244,3],[2244,4,2244,5],[2236,8,2236,9],[2237,0,2239,3],[2237,8,2237,9],[2238,8,2238,9],[2239,8,2239,9],[2213,9,2213,10],[2216,29,2216,33],[2217,29,2217,33],[2227,2,2227,11],[2209,2,2209,3],[2209,4,2209,5],[2210,2,2210,3],[2210,4,2210,5],[2211,2,2211,3],[2211,4,2211,5],[2203,8,2203,9],[2204,0,2206,3],[2204,8,2204,9],[2205,8,2205,9],[2206,8,2206,9],[2180,9,2180,10],[2183,29,2183,33],[2184,29,2184,33],[2194,2,2194,11],[2176,2,2176,3],[2176,4,2176,5],[2177,2,2177,3],[2177,4,2177,5],[2178,2,2178,3],[2178,4,2178,5],[2170,8,2170,9],[2171,0,2173,3],[2171,8,2171,9],[2172,8,2172,9],[2173,8,2173,9],[2147,9,2147,10],[2150,29,2150,33],[2151,29,2151,33],[2161,2,2161,11],[2143,2,2143,3],[2143,4,2143,5],[2144,2,2144,3],[2144,4,2144,5],[2145,2,2145,3],[2145,4,2145,5],[2137,8,2137,9],[2138,0,2140,3],[2138,8,2138,9],[2139,8,2139,9],[2140,8,2140,9],[2114,9,2114,10],[2117,29,2117,33],[2118,29,2118,33],[2128,2,2128,11],[2110,2,2110,3],[2110,4,2110,5],[2111,2,2111,3],[2111,4,2111,5],[2112,2,2112,3],[2112,4,2112,5],[2104,8,2104,9],[2105,0,2107,3],[2105,8,2105,9],[2106,8,2106,9],[2107,8,2107,9],[2081,9,2081,10],[2084,29,2084,33],[2085,29,2085,33],[2095,2,2095,11],[2077,2,2077,3],[2077,4,2077,5],[2078,2,2078,3],[2078,4,2078,5],[2079,2,2079,3],[2079,4,2079,5],[2071,8,2071,9],[2072,0,2074,3],[2072,8,2072,9],[2073,8,2073,9],[2074,8,2074,9],[2048,9,2048,10],[2051,29,2051,33],[2052,29,2052,33],[2062,2,2062,11],[2044,2,2044,3],[2044,4,2044,5],[2045,2,2045,3],[2045,4,2045,5],[2046,2,2046,3],[2046,4,2046,5],[2038,8,2038,9],[2039,0,2041,3],[2039,8,2039,9],[2040,8,2040,9],[2041,8,2041,9],[2015,9,2015,10],[2018,29,2018,33],[2019,29,2019,33],[2029,2,2029,11],[2011,2,2011,3],[2011,4,2011,5],[2012,2,2012,3],[2012,4,2012,5],[2013,2,2013,3],[2013,4,2013,5],[2005,8,2005,9],[2006,0,2008,3],[2006,8,2006,9],[2007,8,2007,9],[2008,8,2008,9],[1982,9,1982,10],[1985,29,1985,33],[1986,29,1986,33],[1996,2,1996,11],[1978,2,1978,3],[1978,4,1978,5],[1979,2,1979,3],[1979,4,1979,5],[1980,2,1980,3],[1980,4,1980,5],[1972,8,1972,9],[1973,0,1975,3],[1973,8,1973,9],[1974,8,1974,9],[1975,8,1975,9],[1949,9,1949,10],[1952,29,1952,33],[1953,29,1953,33],[1963,2,1963,11],[1945,2,1945,3],[1945,4,1945,5],[1946,2,1946,3],[1946,4,1946,5],[1947,2,1947,3],[1947,4,1947,5],[1939,8,1939,9],[1940,0,1942,3],[1940,8,1940,9],[1941,8,1941,9],[1942,8,1942,9],[1916,9,1916,10],[1919,29,1919,33],[1920,29,1920,33],[1930,2,1930,11],[1912,2,1912,3],[1912,4,1912,5],[1913,2,1913,3],[1913,4,1913,5],[1914,2,1914,3],[1914,4,1914,5],[1906,8,1906,9],[1907,0,1909,3],[1907,8,1907,9],[1908,8,1908,9],[1909,8,1909,9],[1883,9,1883,10],[1886,29,1886,33],[1887,29,1887,33],[1897,2,1897,11],[1879,2,1879,3],[1879,4,1879,5],[1880,2,1880,3],[1880,4,1880,5],[1881,2,1881,3],[1881,4,1881,5],[1873,8,1873,9],[1874,0,1876,3],[1874,8,1874,9],[1875,8,1875,9],[1876,8,1876,9],[1850,9,1850,10],[1853,29,1853,33],[1854,29,1854,33],[1864,2,1864,11],[1846,2,1846,3],[1846,4,1846,5],[1847,2,1847,3],[1847,4,1847,5],[1848,2,1848,3],[1848,4,1848,5],[1840,8,1840,9],[1841,0,1843,3],[1841,8,1841,9],[1842,8,1842,9],[1843,8,1843,9],[1817,9,1817,10],[1820,29,1820,33],[1821,29,1821,33],[1831,2,1831,11],[1813,2,1813,3],[1813,4,1813,5],[1814,2,1814,3],[1814,4,1814,5],[1815,2,1815,3],[1815,4,1815,5],[1807,8,1807,9],[1808,0,1810,3],[1808,8,1808,9],[1809,8,1809,9],[1810,8,1810,9],[1784,9,1784,10],[1787,29,1787,33],[1788,29,1788,33],[1798,2,1798,11],[1780,2,1780,3],[1780,4,1780,5],[1781,2,1781,3],[1781,4,1781,5],[1782,2,1782,3],[1782,4,1782,5],[1774,8,1774,9],[1775,0,1777,3],[1775,8,1775,9],[1776,8,1776,9],[1777,8,1777,9],[1751,9,1751,10],[1754,29,1754,33],[1755,29,1755,33],[1765,2,1765,11],[1747,2,1747,3],[1747,4,1747,5],[1748,2,1748,3],[1748,4,1748,5],[1749,2,1749,3],[1749,4,1749,5],[1741,8,1741,9],[1742,0,1744,3],[1742,8,1742,9],[1743,8,1743,9],[1744,8,1744,9],[1718,9,1718,10],[1721,29,1721,33],[1722,29,1722,33],[1732,2,1732,11],[1714,2,1714,3],[1714,4,1714,5],[1715,2,1715,3],[1715,4,1715,5],[1716,2,1716,3],[1716,4,1716,5],[1708,8,1708,9],[1709,0,1711,3],[1709,8,1709,9],[1710,8,1710,9],[1711,8,1711,9],[1685,9,1685,10],[1688,29,1688,33],[1689,29,1689,33],[1699,2,1699,11],[1681,2,1681,3],[1681,4,1681,5],[1682,2,1682,3],[1682,4,1682,5],[1683,2,1683,3],[1683,4,1683,5],[1675,8,1675,9],[1676,0,1678,3],[1676,8,1676,9],[1677,8,1677,9],[1678,8,1678,9],[1652,9,1652,10],[1655,29,1655,33],[1656,29,1656,33],[1666,2,1666,11],[1648,2,1648,3],[1648,4,1648,5],[1649,2,1649,3],[1649,4,1649,5],[1650,2,1650,3],[1650,4,1650,5],[1642,8,1642,9],[1643,0,1645,3],[1643,8,1643,9],[1644,8,1644,9],[1645,8,1645,9],[1619,9,1619,10],[1622,29,1622,33],[1623,29,1623,33],[1633,2,1633,11],[1615,2,1615,3],[1615,4,1615,5],[1616,2,1616,3],[1616,4,1616,5],[1617,2,1617,3],[1617,4,1617,5],[1609,8,1609,9],[1610,0,1612,3],[1610,8,1610,9],[1611,8,1611,9],[1612,8,1612,9],[1586,9,1586,10],[1589,29,1589,33],[1590,29,1590,33],[1600,2,1600,11],[1582,2,1582,3],[1582,4,1582,5],[1583,2,1583,3],[1583,4,1583,5],[1584,2,1584,3],[1584,4,1584,5],[1576,8,1576,9],[1577,0,1579,3],[1577,8,1577,9],[1578,8,1578,9],[1579,8,1579,9],[1553,9,1553,10],[1556,29,1556,33],[1557,29,1557,33],[1567,2,1567,11],[1549,2,1549,3],[1549,4,1549,5],[1550,2,1550,3],[1550,4,1550,5],[1551,2,1551,3],[1551,4,1551,5],[1543,8,1543,9],[1544,0,1546,3],[1544,8,1544,9],[1545,8,1545,9],[1546,8,1546,9],[1520,9,1520,10],[1523,29,1523,33],[1524,29,1524,33],[1534,2,1534,11],[1516,2,1516,3],[1516,4,1516,5],[1517,2,1517,3],[1517,4,1517,5],[1518,2,1518,3],[1518,4,1518,5],[1510,8,1510,9],[1511,0,1513,3],[1511,8,1511,9],[1512,8,1512,9],[1513,8,1513,9],[1487,9,1487,10],[1490,29,1490,33],[1491,29,1491,33],[1501,2,1501,11],[1483,2,1483,3],[1483,4,1483,5],[1484,2,1484,3],[1484,4,1484,5],[1485,2,1485,3],[1485,4,1485,5],[1477,8,1477,9],[1478,0,1480,3],[1478,8,1478,9],[1479,8,1479,9],[1480,8,1480,9],[1454,9,1454,10],[1457,29,1457,33],[1458,29,1458,33],[1468,2,1468,11],[1450,2,1450,3],[1450,4,1450,5],[1451,2,1451,3],[1451,4,1451,5],[1452,2,1452,3],[1452,4,1452,5],[1444,8,1444,9],[1445,0,1447,3],[1445,8,1445,9],[1446,8,1446,9],[1447,8,1447,9],[1421,9,1421,10],[1424,29,1424,33],[1425,29,1425,33],[1435,2,1435,11],[1417,2,1417,3],[1417,4,1417,5],[1418,2,1418,3],[1418,4,1418,5],[1419,2,1419,3],[1419,4,1419,5],[1411,8,1411,9],[1412,0,1414,3],[1412,8,1412,9],[1413,8,1413,9],[1414,8,1414,9],[1388,9,1388,10],[1391,29,1391,33],[1392,29,1392,33],[1402,2,1402,11],[1384,2,1384,3],[1384,4,1384,5],[1385,2,1385,3],[1385,4,1385,5],[1386,2,1386,3],[1386,4,1386,5],[1378,8,1378,9],[1379,0,1381,3],[1379,8,1379,9],[1380,8,1380,9],[1381,8,1381,9],[1355,9,1355,10],[1358,29,1358,33],[1359,29,1359,33],[1369,2,1369,11],[1351,2,1351,3],[1351,4,1351,5],[1352,2,1352,3],[1352,4,1352,5],[1353,2,1353,3],[1353,4,1353,5],[1345,8,1345,9],[1346,0,1348,3],[1346,8,1346,9],[1347,8,1347,9],[1348,8,1348,9],[1322,9,1322,10],[1325,29,1325,33],[1326,29,1326,33],[1336,2,1336,11],[1318,2,1318,3],[1318,4,1318,5],[1319,2,1319,3],[1319,4,1319,5],[1320,2,1320,3],[1320,4,1320,5],[1312,8,1312,9],[1313,0,1315,3],[1313,8,1313,9],[1314,8,1314,9],[1315,8,1315,9],[1289,9,1289,10],[1292,29,1292,33],[1293,29,1293,33],[1303,2,1303,11],[1285,2,1285,3],[1285,4,1285,5],[1286,2,1286,3],[1286,4,1286,5],[1287,2,1287,3],[1287,4,1287,5],[1279,8,1279,9],[1280,0,1282,3],[1280,8,1280,9],[1281,8,1281,9],[1282,8,1282,9],[1256,9,1256,10],[1259,29,1259,33],[1260,29,1260,33],[1270,2,1270,11],[1252,2,1252,3],[1252,4,1252,5],[1253,2,1253,3],[1253,4,1253,5],[1254,2,1254,3],[1254,4,1254,5],[1246,8,1246,9],[1247,0,1249,3],[1247,8,1247,9],[1248,8,1248,9],[1249,8,1249,9],[1223,9,1223,10],[1226,29,1226,33],[1227,29,1227,33],[1237,2,1237,11],[1219,2,1219,3],[1219,4,1219,5],[1220,2,1220,3],[1220,4,1220,5],[1221,2,1221,3],[1221,4,1221,5],[1213,8,1213,9],[1214,0,1216,3],[1214,8,1214,9],[1215,8,1215,9],[1216,8,1216,9],[1190,9,1190,10],[1193,29,1193,33],[1194,29,1194,33],[1204,2,1204,11],[1186,2,1186,3],[1186,4,1186,5],[1187,2,1187,3],[1187,4,1187,5],[1188,2,1188,3],[1188,4,1188,5],[1180,8,1180,9],[1181,0,1183,3],[1181,8,1181,9],[1182,8,1182,9],[1183,8,1183,9],[1157,9,1157,10],[1160,29,1160,33],[1161,29,1161,33],[1171,2,1171,11],[1153,2,1153,3],[1153,4,1153,5],[1154,2,1154,3],[1154,4,1154,5],[1155,2,1155,3],[1155,4,1155,5],[1147,8,1147,9],[1148,0,1150,3],[1148,8,1148,9],[1149,8,1149,9],[1150,8,1150,9],[1124,9,1124,10],[1127,29,1127,33],[1128,29,1128,33],[1138,2,1138,11],[1120,2,1120,3],[1120,4,1120,5],[1121,2,1121,3],[1121,4,1121,5],[1122,2,1122,3],[1122,4,1122,5],[1114,8,1114,9],[1115,0,1117,3],[1115,8,1115,9],[1116,8,1116,9],[1117,8,1117,9],[1091,9,1091,10],[1094,29,1094,33],[1095,29,1095,33],[1105,2,1105,11],[1087,2,1087,3],[1087,4,1087,5],[1088,2,1088,3],[1088,4,1088,5],[1089,2,1089,3],[1089,4,1089,5],[1081,8,1081,9],[1082,0,1084,3],[1082,8,1082,9],[1083,8,1083,9],[1084,8,1084,9],[1058,9,1058,10],[1061,29,1061,33],[1062,29,1062,33],[1072,2,1072,11],[1054,2,1054,3],[1054,4,1054,5],[1055,2,1055,3],[1055,4,1055,5],[1056,2,1056,3],[1056,4,1056,5],[1048,8,1048,9],[1049,0,1051,3],[1049,8,1049,9],[1050,8,1050,9],[1051,8,1051,9],[1025,9,1025,10],[1028,29,1028,33],[1029,29,1029,33],[1039,2,1039,11],[1021,2,1021,3],[1021,4,1021,5],[1022,2,1022,3],[1022,4,1022,5],[1023,2,1023,3],[1023,4,1023,5],[1015,8,1015,9],[1016,0,1018,3],[1016,8,1016,9],[1017,8,1017,9],[1018,8,1018,9],[992,9,992,10],[995,29,995,33],[996,29,996,33],[1006,2,1006,11],[988,2,988,3],[988,4,988,5],[989,2,989,3],[989,4,989,5],[990,2,990,3],[990,4,990,5],[982,8,982,9],[983,0,985,3],[983,8,983,9],[984,8,984,9],[985,8,985,9],[959,9,959,10],[962,29,962,33],[963,29,963,33],[973,2,973,11],[955,2,955,3],[955,4,955,5],[956,2,956,3],[956,4,956,5],[957,2,957,3],[957,4,957,5],[949,8,949,9],[950,0,952,3],[950,8,950,9],[951,8,951,9],[952,8,952,9],[926,9,926,10],[929,29,929,33],[930,29,930,33],[940,2,940,11],[922,2,922,3],[922,4,922,5],[923,2,923,3],[923,4,923,5],[924,2,924,3],[924,4,924,5],[916,8,916,9],[917,0,919,3],[917,8,917,9],[918,8,918,9],[919,8,919,9],[893,9,893,10],[896,29,896,33],[897,29,897,33],[907,2,907,11],[889,2,889,3],[889,4,889,5],[890,2,890,3],[890,4,890,5],[891,2,891,3],[891,4,891,5],[883,8,883,9],[884,0,886,3],[884,8,884,9],[885,8,885,9],[886,8,886,9],[860,9,860,10],[863,29,863,33],[864,29,864,33],[874,2,874,11],[856,2,856,3],[856,4,856,5],[857,2,857,3],[857,4,857,5],[858,2,858,3],[858,4,858,5],[850,8,850,9],[851,0,853,3],[851,8,851,9],[852,8,852,9],[853,8,853,9],[827,9,827,10],[830,29,830,33],[831,29,831,33],[841,2,841,11],[823,2,823,3],[823,4,823,5],[824,2,824,3],[824,4,824,5]],"merged_total":1440,"flags":["merged_cut"]}
[{"$f":"\"Capital Needs Input Sheet for: \"&'Primary Input'!D13","v":"Capital Needs Input Sheet for: "},null,null,null,null,null,null,null,"Jump To:","3.2.2 Storm Water Drainage",null,null,"Note: increase the Zoom (View menu) to increase the drop ",null,null,{"$f":"'Utility Types and Rates'!I4","v":2014},{"$f":"+Controls!B37","v":"Yes"},{"$f":"+Controls!C37","v":"No"},null,{"$f":"+Controls!B36","v":"Pass"},{"$f":"+Controls!C36","v":"Fail"},null,{"$f":"+Controls!$B$31","v":1.5},null,null,{"$f":"Controls!T3","v":0},"IRR guess",null,null,null,0,{"$f":"AE1+1","v":1},{"$f":"AF1+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
["An optional inflation/deflation table for estimating existing component cost and usage is provided at the bottom of the worksheet. This is accessible via the \"Jump To\" selector.",null,null,null,null,null,null,null,null,null,null,null,"down menu's (e.g. Jump To, When?, etc.) text legibility.",null,null,null,{"$f":"+Controls!B40","v":"Now"},{"$f":"+Controls!C40","v":"End of Cycle"},null,{"$f":"+Controls!B41","v":"Green"},{"$f":"+Controls!C41","v":"Traditional"},"Missing","Neither",null,null,{"$f":"Controls!T4","v":2.5000000000000001E-2},"Util. Infl for IRR"]
["3.2.2 Storm Water Drainage",null,null,null,null,"THIS IS NOT A UTILITY SAVER",null,null,null,null,null,null,{"$f":"IF(O3=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C6:C8)+SUM(E6:G15)+SUM(I6:I15)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.2.2 Storm Water Drainage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Fatal Flaw Flagging",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.2.4 Parking and Driveways"]
["Existing",0,"Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text",null,null,null,null,null,"Fatal if no Green analyzed?",null,null,null,{"$f":"'Global Input'!AC31","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,"UW Cost",null,null,null,"EUL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.2.4.01 Parking and Driveways Other #1"]
["E1",null,0,"Each",0,{"$f":"$E6","v":0},null,null,0,null,{"$f":"+O6","v":"N/A"},null,null,null,{"$f":"IF(I6=0,\"N/A\",MAX(0,((J6+I6-Year1)*365)/(I6*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I14","v":0},{"$f":"IF(Q6=0,0,VLOOKUP(Q6,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F11","v":0},{"$f":"+F14","v":0},{"$f":"+J3","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(AC6=1,-X6/Z6,0)","v":0},{"$f":"IF(AC6>1,\"N/A\",IF(AA6>=R6,Fail,Pass))","v":"N/A"},{"$f":"IF(J3=0,2,IF(Y6=0,3,IF(Q6=0,4,IF(Y6<0,5,IF(X6>=0,6,1)))))","v":2},{"$f":"IF(AC6=1,\"\",\"(G1) \"&CHOOSE(AC6,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"},null,null,null,null,null,"Fatal if Trad and Green are the same?",null,null,null,{"$f":"'Global Input'!AC32","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E6","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,"3.2.4.02 Parking and Driveways Other #2"]
["E2",null,0,{"$f":"+D6","v":"Each"},0,{"$f":"$E7","v":0},null,null,{"$f":"$I6","v":0},null,{"$f":"+O7","v":"N/A"},null,null,null,{"$f":"IF(I7=0,\"N/A\",MAX(0,((J7+I7-Year1)*365)/(I7*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I15","v":0},{"$f":"IF(Q7=0,0,VLOOKUP(Q7,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S6","v":0},{"$f":"+F15","v":0},{"$f":"+J3","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(AC7=1,-X7/Z7,0)","v":0},{"$f":"IF(AC7>1,\"N/A\",IF(AA7>=R7,Fail,Pass))","v":"N/A"},{"$f":"IF(J3=0,2,IF(Y7=0,3,IF(Q7=0,4,IF(Y7<0,5,IF(X7>=0,6,1)))))","v":2},{"$f":"IF(AC7=1,\"\",\"(G2) \"&CHOOSE(AC7,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E7","v":0},null,null,null,{"$f":"$I6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.2.6 Land and Grounds: Irrigation"]
["E3",null,0,{"$f":"+D7","v":"Each"},0,0,null,null,{"$f":"$I6","v":0},null,{"$f":"+O8","v":"N/A"},null,null,null,{"$f":"IF(I8=0,\"N/A\",MAX(0,((J8+I8-Year1)*365)/(I8*365)))","v":"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,null,null,0,null,null,null,{"$f":"$I6","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,"3.2.9.01 Site Other #1"]
[null,null,null,{"$f":"IF(SUM(E6:G8)=0,\"\",IF(OR(E6>=E11,E7>=E11,E8>=E11,F6>=F11,F7>=F11,F8>=F11),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Utility Types and Rates'!B9","v":"Dollar"},null,"Tenant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.2.9.02 Site Other #2"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M3=Controls!$Y$3,\"\",IF(AND(SUM(E11:F11)<>0,,MAX(E6:E8)>E11),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio",null,null,null,null,null,null,null,null,{"$f":"'Utility Types and Rates'!B10","v":"Electricity"},null,"Owner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UW Cost",null,null,null,"EUL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.2.9.03 Site Other #3"]
["T",null,null,{"$f":"+D6","v":"Each"},0,{"$f":"$E11","v":0},null,null,{"$f":"$I6","v":0},null,null,null,{"$f":"IF(M3=Controls!$Y$3,\"\",IF(AND(SUM(E11:F11)<>0,MAX(F6:F8)>F11),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B6=\"\",B6=0),G6=0),100000,G6)","v":100000},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},{"$f":"+J3","v":0},{"$f":"+X11*Y11","v":0},{"$f":"IF(OR(C6=0,U11=0),0,MIN(10,Z11/U11))","v":0},{"$f":"IF(AA11<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,{"$f":"'Utility Types and Rates'!B11","v":"Fuel Oil"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E11","v":0},null,null,null,{"$f":"$I6","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,"3.2.9.04 Site Other #4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B7=\"\",B7=0),G7=0),100000,G7)","v":100000},null,null,"Early Repl with Green #2",{"$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":"+J3","v":0},{"$f":"+X12*Y12","v":0},{"$f":"IF(OR(C6=0,U12=0),0,MIN(10,Z12/U12))","v":0},{"$f":"IF(AA12<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,{"$f":"'Utility Types and Rates'!B12","v":"Natural Gas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.3.2.2 Exterior Walls"]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B8=\"\",B8=0),G8=0),100000,G8)","v":100000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Utility Types and Rates'!B13","v":"Propane"},null,{"$f":"'Global Input'!D30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UW Cost",null,null,null,"EUL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.3.2.3 Insulation"]
["G1",null,null,{"$f":"+D6","v":"Each"},0,{"$f":"$E14","v":0},null,null,{"$f":"$I6","v":0},null,null,null,{"$f":"IF(OR(SUM(E14:F14)=0,M3=Controls!$Y$3),\"\",IF(I14=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Utility Types and Rates'!B14","v":"Kerosene"},null,{"$f":"'Global Input'!D31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E14","v":0},null,null,null,{"$f":"$I6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.3.2.4.01 Sliding Glass Doors"]
["G2",null,null,{"$f":"+D7","v":"Each"},0,0,null,null,{"$f":"$I6","v":0},null,null,null,{"$f":"IF(OR(SUM(E15:F15)=0,M3=Controls!$Y$3),\"\",IF(I15=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio",null,null,null,null,null,null,null,null,{"$f":"'Utility Types and Rates'!B15","v":"Water"},null,{"$f":"'Global Input'!D32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"$I6","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,"3.3.2.4.02 Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O17:O19)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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":"+J3","v":0},{"$f":"+X16*Y16","v":0},{"$f":"IF(OR(C7=0,U16=0),0,MIN(10,Z16/U16))","v":0},{"$f":"IF(AA16<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,{"$f":"'Utility Types and Rates'!B16","v":"Sewer"},null,{"$f":"'Global Input'!D33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.3.2.5.01 Exterior Doors"]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C7:C8)=0,0,IF(AND(C7=0,C8<>0),1,IF(C6=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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},{"$f":"+J3","v":0},{"$f":"+X17*Y17","v":0},{"$f":"IF(OR(C7=0,U17=0),0,MIN(10,Z17/U17))","v":0},{"$f":"IF(AA17<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,{"$f":"'Utility Types and Rates'!B17","v":"Water & Sewer"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.3.2.5.02 Storm Doors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F7=0,0,IF(F6<F7,0,1))","v":0},"if 1, e2 cost <=e1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Utility Types and Rates'!B18","v":"Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.3.2.9.01 Bldg Envelope Other #1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M3=Controls!$Y$3,\"\",IF(AND(E14+F14<>0,B14=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E14:F14)=0,B14<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternativess'\",\"\")))","v":""},null,{"$f":"IF(F8=0,0,IF(AND(F6<F8,F7<F8),0,1))","v":0},"if 1, issue w/ e3 cost",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.3.2.9.02 Bldg Envelope Other #2"]
["Indicated",{"$f":"+B13","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M19=\"No Green Alternatives\",\"\",IF(M3=Controls!$Y$3,\"\",IF(AND(E15+F15<>0,B15=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E15:F15)=0,B15<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.3.2.9.03 Bldg Envelope Other #3"]
[{"$f":"IF(AND(D21=Pass,D22=Pass),No,IF(D21=Pass,Yes,No))","v":"No"},{"$f":"IF(B14=\"\",\"\",A14&\": \"&B14)","v":""},{"$f":"IF(AA6>99,99,AA6)","v":0},{"$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},{"$f":"+J3","v":0},{"$f":"+X21*Y21","v":0},{"$f":"IF(OR(C8=0,U21=0),0,MIN(10,Z21/U21))","v":0},{"$f":"IF(AA21<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.3.2.9.04 Bldg Envelope Other #4"]
[{"$f":"IF(AND(A21=No,D22=Pass),Yes,No)","v":"No"},{"$f":"IF(B15=\"\",\"\",A15&\": \"&B15)","v":""},{"$f":"IF(AA7=100,0,IF(AA7>99,99,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":"+J3","v":0},{"$f":"+X22*Y22","v":0},{"$f":"IF(OR(C8=0,U22=0),0,MIN(10,Z22/U22))","v":0},{"$f":"IF(AA22<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.3.4 Roofs"]
[null,null,{"$f":"IF(AND(I15=0,I14=0),\"\",IF(OR(AND(I14<>0,I14<>I11),AND(I15<>0,I15<>I11)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M3=Controls!$Y$3,\"\",IF(B26<>P24,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.1.2.01 DHW #1"]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A21=Yes,P26,IF(A22=Yes,P27,P28))","v":"T: "},null,"DESIGNER NOTE: CNI IS COMPRISED OF SIX UNIQUE COMPONENT TYPE SECTIONS. TYPES ARE 1) NON-UTILITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.1.2.02 DHW #2"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L26:L34)=0,\"\",IF(SUM(L26:L34)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L26:L34)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,"(e.g. STORM WATER DRAINAGE), 2) OTHER (e.g. PARKING & DRIVEWAYS OTHER #1), 3) STANDARD UTILITY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected Replacement Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.1.2.03 DHW #3"]
[{"$f":"IF(B26=B21,1,IF(B26=B22,2,3))","v":3},{"$f":"$P24","v":"T: "},{"$f":"CHOOSE($A26,D14,D15,D11)","v":"Each"},{"$f":"CHOOSE($A26,F14,F15,F11)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M26,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3=Controls!$Y$3,\"\",IF(OR(B26=P26,B26=P27,B26=P28),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B21","v":""},null,"(e.g. LANDSCAPING & GROUNDS: IRRIGATION), 4) ENVELOPE (e.g. EXTERIOR WALLS), 5) OTHER ENVELOPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P24","v":"T: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.1.2.04 DHW #4"]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M27,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C6:C8,E6:G8)=0,\"\",IF(B14=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E14:G15)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E14:G15)=0),\"No Green component analyzed\",\"\"))))","v":""},{"$f":"IF(LEFT(M27,5)=\"FATAL\",1,0)","v":0},null,{"$f":"+B22","v":""},null,"(e.g. BLDG ENVELOPE OTHER #1), & 6) NEGLIGIBLE UTILITY USER- NO PAYBACK (e.g. BATH EXHAUST FANS).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.1.3.01 Water Savers: Faucets"]
[null,null,null,null,null,"Owner",null,null,{"$f":"I27","v":0},null,null,{"$f":"IF(LEFT(M28,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C6:C8,E6:F8)=0,\"\",IF(AND($AN$6=Yes,OR(B14=B11,B15=B11)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B14=B11,B15=B11)),\"Traditional and Green are the same\",\"\")))","v":""},{"$f":"IF(LEFT(M28,5)=\"FATAL\",1,0)","v":0},null,{"$f":"A11&\": \"&B11","v":"T: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.1.3.02 Water Savers: Shower Heads"]
[null,null,null,null,null,"Use This",{"$f":"IF(G28=$V$2,G27,G28)","v":0},{"$f":"IF(G28=$V$2,H27,H28)","v":0},{"$f":"IF(G28=$V$2,I27,I28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.1.3.03 Water Savers: Toilets"]
[null,{"$f":"IF(AND(G29=\"Traditional\",B26<>P28,B26<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G29=\"Green\",B26=P28,B26<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M3=Controls!$Y$3,B30=\"\"),\"\",IF(G29=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.2.1.01 HVAC Common Area Heating"]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P32<>C32,P33<>C33,P34<>C34),\"Replacement timing differs from recommended timing\",\"\")","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,"Replace When?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.2.1.02 HVAC In-Unit Heating"]
[{"$f":"IF(C6=0,0,C6)","v":0},{"$f":"IF(B6=0,\"\",A6&\": \"&B6)","v":""},{"$f":"$P32","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},{"$f":"IF(LEFT(M32,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3=Controls!$Y$3,\"\",IF(AND(A32>0,J32=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B32=\"\",\"\",IF($H29=\"Now\",$Q$2,IF(OR($F21>$W$1,$F22>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P32","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.3.1.01 Bath Exhaust Fans"]
[{"$f":"IF(C7=0,0,C7)","v":0},{"$f":"IF(B7=0,\"\",A7&\": \"&B7)","v":""},{"$f":"$P33","v":""},null,{"$f":"IF(B33=\"\",\"\",E32)","v":""},null,{"$f":"IF(B33=\"\",\"\",G32)","v":""},null,null,{"$f":"IF(B33=\"\",0,D26)","v":0},{"$f":"IF(B33=\"\",0,K32)","v":0},{"$f":"IF(LEFT(M33,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3=Controls!$Y$3,\"\",IF(AND(A33>0,J33=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B33=\"\",\"\",IF($H29=\"Now\",$Q$2,IF(OR($H21>$W$1,$H22>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P33","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.3.1.02 HVAC Common Area Cooling"]
[{"$f":"IF(C8=0,0,C8)","v":0},{"$f":"IF(B8=0,\"\",A8&\": \"&B8)","v":""},{"$f":"$P34","v":""},null,{"$f":"IF(B34=\"\",\"\",E33)","v":""},null,{"$f":"IF(B34=\"\",\"\",G33)","v":""},null,null,{"$f":"IF(B34=\"\",0,D26)","v":0},{"$f":"IF(B34=\"\",0,K33)","v":0},{"$f":"IF(LEFT(M34,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3=Controls!$Y$3,\"\",IF(AND(A34>0,J34=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B34=\"\",\"\",IF($H29=\"Now\",$Q$2,IF(OR($J22>$W$1,$J22>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P34","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.3.1.03 HVAC In-Unit Cooling"]
[{"$f":"IF(M35=0,\"\",IF(M35=1,\"The above section has 1 error check message\",\"The above section has \"&M35&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C32=\"End of Cycle\",S32=\"Now\"),AND(C33=\"End of Cycle\",S33=\"Now\"),AND(C34=\"End of Cycle\",S34=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M9:M34,\"\")+SUM(U35:Y35)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D9<>\"\",1,0)","v":0},{"$f":"IF(C16<>\"\",1,0)","v":0},{"$f":"IF(C23=\"\",0,1)","v":0},{"$f":"IF(B30=\"\",0,1)","v":0},{"$f":"IF(D35=\"\",0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.9.01 Programmable Thermostats"]
["3.2.4 Parking and Driveways",null,null,null,null,"THIS IS NOT A UTILITY SAVER",null,null,null,null,null,null,{"$f":"IF(O36=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C39:C41)+SUM(E39:G48)+SUM(I39:I48)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.9.02 M&E Other #1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.9.03 M&E Other #2"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.9.04 M&E Other #3"]
["E1",null,0,"Each",0,{"$f":"$E39","v":0},null,null,0,null,{"$f":"+O39","v":"N/A"},null,null,null,{"$f":"IF(I39=0,\"N/A\",MAX(0,((J39+I39-Year1)*365)/(I39*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I47","v":0},{"$f":"IF(Q39=0,0,VLOOKUP(Q39,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F44","v":0},{"$f":"+F47","v":0},{"$f":"+J36","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(AC39=1,-X39/Z39,0)","v":0},{"$f":"IF(AC39>1,\"N/A\",IF(AA39>=R39,Fail,Pass))","v":"N/A"},{"$f":"IF(J36=0,2,IF(Y39=0,3,IF(Q39=0,4,IF(Y39<0,5,IF(X39>=0,6,1)))))","v":2},{"$f":"IF(AC39=1,\"\",\"(G1) \"&CHOOSE(AC39,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.5 Elevators"]
["E2",null,0,{"$f":"+D39","v":"Each"},0,{"$f":"$E40","v":0},null,null,{"$f":"$I39","v":0},null,{"$f":"+O40","v":"N/A"},null,null,null,{"$f":"IF(I40=0,\"N/A\",MAX(0,((J40+I40-Year1)*365)/(I40*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I48","v":0},{"$f":"IF(Q40=0,0,VLOOKUP(Q40,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S39","v":0},{"$f":"+F48","v":0},{"$f":"+J36","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(AC40=1,-X40/Z40,0)","v":0},{"$f":"IF(AC40>1,\"N/A\",IF(AA40>=R40,Fail,Pass))","v":"N/A"},{"$f":"IF(J36=0,2,IF(Y40=0,3,IF(Q40=0,4,IF(Y40<0,5,IF(X40>=0,6,1)))))","v":2},{"$f":"IF(AC40=1,\"\",\"(G2) \"&CHOOSE(AC40,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.5.01 Elevators Other #1"]
["E3",null,0,{"$f":"+D40","v":"Each"},0,0,null,null,{"$f":"$I39","v":0},null,{"$f":"+O41","v":"N/A"},null,null,null,{"$f":"IF(I41=0,\"N/A\",MAX(0,((J41+I41-Year1)*365)/(I41*365)))","v":"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.6.01 CO Detectors/Alarms"]
[null,null,null,{"$f":"IF(SUM(E39:G41)=0,\"\",IF(OR(E39>=E44,E40>=E44,E41>=E44,F39>=F44,F40>=F44,F41>=F44),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.6.02 Smoke Detectors"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M36=Controls!$Y$3,\"\",IF(AND(SUM(E44:F44)<>0,,MAX(E39:E41)>E44),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.6.03 Life Safety Other #1"]
["T",{"$f":"B39","v":0},null,{"$f":"+D39","v":"Each"},0,{"$f":"$E44","v":0},null,null,{"$f":"$I39","v":0},null,null,null,{"$f":"IF(M36=Controls!$Y$3,\"\",IF(AND(SUM(E44:F44)<>0,MAX(F39:F41)>F44),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B39=\"\",B39=0),G39=0),100000,G39)","v":100000},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},{"$f":"+J36","v":0},{"$f":"+X44*Y44","v":0},{"$f":"IF(OR(C39=0,U44=0),0,MIN(10,Z44/U44))","v":0},{"$f":"IF(AA44<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.1.01 Common Area Floor Coverings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B40=\"\",B40=0),G40=0),100000,G40)","v":100000},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},{"$f":"+J36","v":0},{"$f":"+X45*Y45","v":0},{"$f":"IF(OR(C39=0,U45=0),0,MIN(10,Z45/U45))","v":0},{"$f":"IF(AA45<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.1.02 Common Area Inter. Lighting Bulbs"]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B41=\"\",B41=0),G41=0),100000,G41)","v":100000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.1.03 Common Area Inter. Lighting Fixtures"]
["G1",null,null,{"$f":"+D39","v":"Each"},0,{"$f":"$E47","v":0},null,null,{"$f":"$I39","v":0},null,null,null,{"$f":"IF(OR(SUM(E47:F47)=0,M36=Controls!$Y$3),\"\",IF(I47=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.1.04 Exit Signs"]
["G2",null,null,{"$f":"+D40","v":"Each"},0,0,null,null,{"$f":"$I39","v":0},null,null,null,{"$f":"IF(OR(SUM(E48:F48)=0,M36=Controls!$Y$3),\"\",IF(I48=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.1.05 Exterior Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O50:O52)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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":"+J36","v":0},{"$f":"+X49*Y49","v":0},{"$f":"IF(OR(C40=0,U49=0),0,MIN(10,Z49/U49))","v":0},{"$f":"IF(AA49<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.1.9.01 Common Area Other #1"]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C40:C41)=0,0,IF(AND(C40=0,C41<>0),1,IF(C39=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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},{"$f":"+J36","v":0},{"$f":"+X50*Y50","v":0},{"$f":"IF(OR(C40=0,U50=0),0,MIN(10,Z50/U50))","v":0},{"$f":"IF(AA50<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.1.9.02 Common Area Other #2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F40=0,0,IF(F39<F40,0,1))","v":0},"if 1, e2 cost <=e1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.1.01 Kitchen Cabinets"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M36=Controls!$Y$3,\"\",IF(AND(E47+F47<>0,B47=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E47:F47)=0,B47<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F41=0,0,IF(AND(F39<F41,F40<F41),0,1))","v":0},"if 1, issue w/ e3 cost",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.1.02 Kitchen Counter Tops, Sinks"]
["Indicated",{"$f":"+B46","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M52=\"No Green Alternatives\",\"\",IF(M36=Controls!$Y$3,\"\",IF(AND(E48+F48<>0,B48=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E48:F48)=0,B48<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.1.03 Kitchen Floor Coverings"]
[{"$f":"IF(AND(D54=Pass,D55=Pass),No,IF(D54=Pass,Yes,No))","v":"No"},{"$f":"IF(B47=\"\",\"\",A47&\": \"&B47)","v":""},{"$f":"IF(AA39>99,99,AA39)","v":0},{"$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},{"$f":"+J36","v":0},{"$f":"+X54*Y54","v":0},{"$f":"IF(OR(C41=0,U54=0),0,MIN(10,Z54/U54))","v":0},{"$f":"IF(AA54<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.11.01 Dishwashers"]
[{"$f":"IF(AND(A54=No,D55=Pass),Yes,No)","v":"No"},{"$f":"IF(B48=\"\",\"\",A48&\": \"&B48)","v":""},{"$f":"IF(AA40=100,0,IF(AA40>99,99,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":"+J36","v":0},{"$f":"+X55*Y55","v":0},{"$f":"IF(OR(C41=0,U55=0),0,MIN(10,Z55/U55))","v":0},{"$f":"IF(AA55<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.11.02 Range Hoods"]
[null,null,{"$f":"IF(AND(I48=0,I47=0),\"\",IF(OR(AND(I47<>0,I47<>I44),AND(I48<>0,I48<>I44)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M36=Controls!$Y$3,\"\",IF(B59<>P57,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.11.03 Ranges"]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A54=Yes,P59,IF(A55=Yes,P60,P61))","v":"T: 0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.11.04 Refrigerators 1"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L59:L67)=0,\"\",IF(SUM(L59:L67)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L59:L67)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.11.05 Refrigerators 2"]
[{"$f":"IF(B59=B54,1,IF(B59=B55,2,3))","v":3},{"$f":"$P57","v":"T: 0"},{"$f":"CHOOSE($A59,D47,D48,D44)","v":"Each"},{"$f":"CHOOSE($A59,F47,F48,F44)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M59,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M36=Controls!$Y$3,\"\",IF(OR(B59=P59,B59=P60,B59=P61),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B54","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.19 Other Appliances"]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M60,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C39:C41,E39:G41)=0,\"\",IF(B47=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E47:G48)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E47:G48)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B55","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.19.01 Kitchen Exhaust Fans"]
[null,null,null,null,null,"Owner",null,null,{"$f":"I60","v":0},null,null,{"$f":"IF(LEFT(M61,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C39:C41,E39:F41)=0,\"\",IF(AND($AN$6=Yes,OR(B47=B44,B48=B44)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B47=B44,B48=B44)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A44&\": \"&B44","v":"T: 0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.19.02 Kitchen Other #1"]
[null,null,null,null,null,"Use This",{"$f":"IF(G61=$V$2,G60,G61)","v":0},{"$f":"IF(G61=$V$2,H60,H61)","v":0},{"$f":"IF(G61=$V$2,I60,I61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.19.03 Kitchen Other #2"]
[null,{"$f":"IF(AND(G62=\"Traditional\",B59<>P61,B59<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G62=\"Green\",B59=P61,B59<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M36=Controls!$Y$3,B63=\"\"),\"\",IF(G62=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.19.04 Kitchen Other #3"]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P65<>C65,P66<>C66,P67<>C67),\"Replacement timing differs from recommended timing\",\"\")","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.2.01 Bath Counter Tops, Sinks"]
[{"$f":"IF(C39=0,0,C39)","v":0},{"$f":"IF(B39=0,\"\",A39&\": \"&B39)","v":""},{"$f":"$P65","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},{"$f":"IF(LEFT(M65,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M36=Controls!$Y$3,\"\",IF(AND(A65>0,J65=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B65=\"\",\"\",IF($H62=\"Now\",$Q$2,IF(OR($F54>$W$1,$F55>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.2.02 Bath Floor Coverings"]
[{"$f":"IF(C40=0,0,C40)","v":0},{"$f":"IF(B40=0,\"\",A40&\": \"&B40)","v":""},{"$f":"$P66","v":""},null,{"$f":"IF(B66=\"\",\"\",E65)","v":""},null,{"$f":"IF(B66=\"\",\"\",G65)","v":""},null,null,{"$f":"IF(B66=\"\",0,D59)","v":0},{"$f":"IF(B66=\"\",0,K65)","v":0},{"$f":"IF(LEFT(M66,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M36=Controls!$Y$3,\"\",IF(AND(A66>0,J66=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B66=\"\",\"\",IF($H62=\"Now\",$Q$2,IF(OR($H54>$W$1,$H55>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.2.03 Bath Vanities"]
[{"$f":"IF(C41=0,0,C41)","v":0},{"$f":"IF(B41=0,\"\",A41&\": \"&B41)","v":""},{"$f":"$P67","v":""},null,{"$f":"IF(B67=\"\",\"\",E66)","v":""},null,{"$f":"IF(B67=\"\",\"\",G66)","v":""},null,null,{"$f":"IF(B67=\"\",0,D59)","v":0},{"$f":"IF(B67=\"\",0,K66)","v":0},{"$f":"IF(LEFT(M67,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M36=Controls!$Y$3,\"\",IF(AND(A67>0,J67=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B67=\"\",\"\",IF($H62=\"Now\",$Q$2,IF(OR($J55>$W$1,$J55>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.29.01 Bath Other #1"]
[{"$f":"IF(M68=0,\"\",IF(M68=1,\"The above section has 1 error check message\",\"The above section has \"&M68&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C65=\"End of Cycle\",S65=\"Now\"),AND(C66=\"End of Cycle\",S66=\"Now\"),AND(C67=\"End of Cycle\",S67=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M42:M67,\"\")+SUM(U68:Y68)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D42<>\"\",1,0)","v":0},{"$f":"IF(C49<>\"\",1,0)","v":0},{"$f":"IF(C56=\"\",0,1)","v":0},{"$f":"IF(B63=\"\",0,1)","v":0},{"$f":"IF(D68=\"\",0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.29.02 Bath Other #2"]
["3.2.4.01","Parking and Driveways Other #1",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F69=\"Tenant\",IF(ISERROR(VLOOKUP(H69,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H69,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H69,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H69,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O69=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C72:C74)+SUM(E72:G81)+SUM(I72:I81)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.29.03 Bath Other #3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.29.04 Bath Other #4"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.3.01 Interior Carpet"]
["E1",null,0,"Each",0,{"$f":"$E72","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H69,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H69,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O72","v":"N/A"},null,null,null,{"$f":"IF(I72=0,\"N/A\",MAX(0,((J72+I72-Year1)*365)/(I72*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I80","v":0},{"$f":"IF(Q72=0,0,VLOOKUP(Q72,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F77","v":0},{"$f":"+F80","v":0},{"$f":"+J69","v":0},{"$f":"+G77","v":0},{"$f":"+G80","v":0},{"$f":"+S72-T72","v":0},{"$f":"+V72-W72","v":0},{"$f":"+Y72*U72","v":0},{"$f":"IF(AC72=1,-X72/Z72,0)","v":0},{"$f":"IF(AC72>1,\"N/A\",IF(AA72>=R72,Fail,Pass))","v":"N/A"},{"$f":"IF(J69=0,2,IF(Y72=0,3,IF(Q72=0,4,IF(Y72<0,5,IF(X72>=0,6,1)))))","v":2},{"$f":"IF(AC72=1,\"\",\"(G1) \"&CHOOSE(AC72,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.3.02 Interior Doors"]
["E2",null,0,{"$f":"+D72","v":"Each"},0,{"$f":"$E73","v":0},0,{"$f":"+H72","v":""},{"$f":"$I72","v":0},null,{"$f":"+O73","v":"N/A"},null,null,null,{"$f":"IF(I73=0,\"N/A\",MAX(0,((J73+I73-Year1)*365)/(I73*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I81","v":0},{"$f":"IF(Q73=0,0,VLOOKUP(Q73,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S72","v":0},{"$f":"+F81","v":0},{"$f":"+J69","v":0},{"$f":"+V72","v":0},{"$f":"+G81","v":0},{"$f":"+S73-T73","v":0},{"$f":"+V73-W73","v":0},{"$f":"+Y73*U73","v":0},{"$f":"IF(AC73=1,-X73/Z73,0)","v":0},{"$f":"IF(AC73>1,\"N/A\",IF(AA73>=R73,Fail,Pass))","v":"N/A"},{"$f":"IF(J69=0,2,IF(Y73=0,3,IF(Q73=0,4,IF(Y73<0,5,IF(X73>=0,6,1)))))","v":2},{"$f":"IF(AC73=1,\"\",\"(G2) \"&CHOOSE(AC73,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.3.03 Interior Painting"]
["E3",null,0,{"$f":"+D73","v":"Each"},0,0,0,{"$f":"+H72","v":""},{"$f":"$I72","v":0},null,{"$f":"+O74","v":"N/A"},null,null,null,{"$f":"IF(I74=0,\"N/A\",MAX(0,((J74+I74-Year1)*365)/(I74*365)))","v":"N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.39.01 Interior Other #1"]
[null,null,null,{"$f":"IF(SUM(E72:G74)=0,\"\",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":""},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.39.02 Interior Other #2"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M69=Controls!$Y$3,\"\",IF(AND(SUM(E77:G77)<>0,MAX(E72:E74)>E77),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.39.03 Interior Other #3"]
["T",null,null,{"$f":"+D72","v":"Each"},0,{"$f":"$E77","v":0},0,{"$f":"+H72","v":""},{"$f":"$I72","v":0},null,null,null,{"$f":"IF(M69=Controls!$Y$3,\"\",IF(AND(SUM(E77:G77)<>0,MAX(F72:F74)>F77),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B72=\"\",B72=0),G72=0),100000,G72)","v":100000},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":"+W77-V77","v":0},{"$f":"+J69","v":0},{"$f":"+X77*Y77","v":0},{"$f":"IF(OR(C72=0,U77=0),0,MIN(10,Z77/U77))","v":0},{"$f":"IF(AA77<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.39.04 Interior Other #4"]
[null,null,null,{"$f":"IF(SUM(G72:G74,G77)=0,\"\",IF(MIN(O77:O79)<=G77,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M69=Controls!$Y$3,\"\",IF(LEFT(D78,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B73=\"\",B73=0),G73=0),100000,G73)","v":100000},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":"+W78-V78","v":0},{"$f":"+J69","v":0},{"$f":"+X78*Y78","v":0},{"$f":"IF(OR(C72=0,U78=0),0,MIN(10,Z78/U78))","v":0},{"$f":"IF(AA78<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.4.01 Ceiling Fans"]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I80=0,B77=\"\",B80=\"\",AC92=0),\"\",\"   G1 has \"&TEXT(AC92,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E80:G80)=0,M69=Controls!$Y$3),\"\",IF(I80=0,\"G1 EUL Missing\",IF(AA92=0,\"No Green Premium G1 vs T\",IF(AA92>0,\"Negative Green Premium G1 vs T\",IF(AB92=0,\"No Utility Savings G1 vs T\",IF(AB92<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B74=\"\",B74=0),G74=0),100000,G74)","v":100000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.4.02 In-Unit Lighting Bulbs"]
["G1",null,null,{"$f":"+D72","v":"Each"},0,{"$f":"$E80","v":0},0,{"$f":"+H72","v":""},{"$f":"$I72","v":0},{"$f":"IF(OR(AC93=0,I81=0,B77=\"\",B81=\"\"),\"\",\"   G2 has \"&TEXT(AC93,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E81:G81)=0,M69=Controls!$Y$3),\"\",IF(I81=0,\"G2 EUL Missing\",IF(AA93=0,\"No Green Premium G2 vs T\", IF(AA93>0,\"Negative Green Premium G2 vs T\",IF(AB93=0,\"No Utility Savings G2 vs T\", IF(AB93<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.4.03 In-Unit Lighting Fixtures"]
["G2",null,null,{"$f":"+D73","v":"Each"},0,0,0,{"$f":"+H72","v":""},{"$f":"$I72","v":0},{"$f":"IF(OR(AC94=0,I81=0,B77=\"\",B80=\"\", B81=\"\"),\"\",\"   G2 has \"&TEXT(AC94,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E81:G81)=0,M69=Controls!$Y$3),\"\",IF(AA94>=0,\"No Green Premium G2 vs G1\",IF(AB94<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.4.04 In-Unit Electrical Other #1"]
[null,null,{"$f":"IF(AND(G77>0,OR(G80>0,G81>0)),IF(OR(G77=G80,G77=G81),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O83:O85)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W82-V82","v":0},{"$f":"+J69","v":0},{"$f":"+X82*Y82","v":0},{"$f":"IF(OR(C73=0,U82=0),0,MIN(10,Z82/U82))","v":0},{"$f":"IF(AA82<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.4.05 In-Unit Electrical Other #2"]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C73:C74)=0,0,IF(OR(AND(C73=0,C74<>0),AND(G73=0,G74<>0)),1,IF(C72=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W83-V83","v":0},{"$f":"+J69","v":0},{"$f":"+X83*Y83","v":0},{"$f":"IF(OR(C73=0,U83=0),0,MIN(10,Z83/U83))","v":0},{"$f":"IF(AA83<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.01 Other #01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F73=0,0,IF(AND(F72<F73,G72>G73),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.02 Other #02"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M69=Controls!$Y$3,\"\",IF(B80=\"No Green Alternatives\",\"\",IF(B80=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E80:G80)<>0,B80=\"\"),\"G1 Description is Missing\",IF(AND(B80<>\"\",SUM(E80:F80)=0),\"G1 Cost is Missing\",IF(AND(B80<>\"\",G80=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F74=0,0,IF(OR(AND(F72<F74,F73<F74),AND(G72>G74,G73>G74)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.03 Other #03"]
["Indicated",{"$f":"+B79","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M69=Controls!$Y$3,\"\",IF(M85=\"No Green Alternatives\",\"\",IF(AND(B81=\"\",SUM(E81:G81))=0,\"\",IF(AND(SUM(E81:F81)=0,B81<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G81=0,B81<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.04 Other #04"]
[{"$f":"IF(AND(D87=Pass,D88=Pass),No,IF(D87=Pass,Yes,No))","v":"No"},{"$f":"IF(B80=\"\",\"\",A80&\": \"&B80)","v":""},{"$f":"IF(AA72>99,99,AA72)","v":0},{"$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,{"$f":"IF(OR(SUM(E79:G80)=0,M69=Controls!$Y$3),\"\",IF(AC72=1,\"\",AD72))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W87-V87","v":0},{"$f":"+J69","v":0},{"$f":"+X87*Y87","v":0},{"$f":"IF(OR(C74=0,U87=0),0,MIN(10,Z87/U87))","v":0},{"$f":"IF(AA87<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.05 Other #05"]
[{"$f":"IF(AND(A87=No,D88=Pass),Yes,No)","v":"No"},{"$f":"IF(B81=\"\",\"\",A81&\": \"&B81)","v":""},{"$f":"IF(AA73=100,0,IF(AA73>99,99,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},{"$f":"IF(J88=0,\"\",AB88)","v":""},null,{"$f":"IF(OR(SUM(E81:G81)=0,M69=Controls!$Y$3),\"\",IF(AC73=1,\"\",AD73))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W88-V88","v":0},{"$f":"+J69","v":0},{"$f":"+X88*Y88","v":0},{"$f":"IF(OR(C74=0,U88=0),0,MIN(10,Z88/U88))","v":0},{"$f":"IF(AA88<Controls!$B$31,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.06 Other #06"]
[null,null,{"$f":"IF(AND(I81=0,I80=0),\"\",IF(OR(AND(I80<>0,I80<>I77),AND(I81<>0,I81<>I77)),\"Verify EULs; T and G are usually the same\",\"\"))","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.07 Other #07"]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M69=Controls!$Y$3,\"\",IF(B92<>P90,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A87=Yes,P92,IF(A88=Yes,P93,P94))","v":"T: "},null,null,"IRR Computations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.08 Other #08"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L92:L100)=0,\"\",IF(SUM(L92:L100)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L92:L100)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50",null,null,null,null,null,null,"3.8.09 Other #09"]
[{"$f":"IF(B92=B87,1,IF(B92=B88,2,3))","v":3},{"$f":"$P90","v":"T: "},{"$f":"CHOOSE($A92,D80,D81,D77)","v":"Each"},{"$f":"CHOOSE($A92,F80,F81,F77)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M92,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M69=Controls!$Y$3,\"\",IF(OR(B92=P92,B92=P93,B92=P94),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B87","v":""},null,null,"G1 vs T",{"$f":"(F80-F77)","v":0},"premium",{"$f":"Z72","v":0},"savings",{"$f":"IF(T92=0,\"N/A\",IF(V92=0,\"None\",T92/V92))","v":"N/A"},null,{"$f":"I80","v":0},{"$f":"+-T92","v":0},{"$f":"+V92","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA92>=0,AB92<=0),0,IF(ISERROR(IRR($AE92:$CC92,$Z$1)),-0.99,IRR($AE92:$CC92,$Z$1))),-10%))","v":0},null,{"$f":"+AA92","v":0},0,{"$f":"IF(AG$1<=$Z92,$AB92*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z92,$AB92*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z92,$AB92*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z92,$AB92*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z92,$AB92*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"3.8.10 Other #10"]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M93,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C72:C74,E72:G74)=0,\"\",IF(B80=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E80:G81)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E80:G81)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B88","v":""},null,null,"G2 vs T",{"$f":"IF(F81=0,0,F81-F77)","v":0},"premium",{"$f":"IF(F81=0,0,Z73)","v":0},"savings",{"$f":"IF(T93=0,\"N/A\",IF(V93=0,\"None\",T93/V93))","v":"N/A"},null,{"$f":"I81","v":0},{"$f":"+-T93","v":0},{"$f":"+V93","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA93>=0,AB93<=0),0,IF(ISERROR(IRR($AE93:$CC93,$Z$1)),-0.99,IRR($AE93:$CC93,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z93,$AB93*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"3.8.11 Other #11"]
[null,null,null,null,null,"Owner",null,null,{"$f":"I93","v":0},null,null,{"$f":"IF(LEFT(M94,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C72:C74,E72:F74)=0,\"\",IF(AND($AN$6=Yes,OR(B80=B77,B81=B77)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B80=B77,B81=B77)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A77&\": \"&B77","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F81=0,0,F81-F80)","v":0},"premium",{"$f":"IF(F81=0,0,V93-V92)","v":0},"savings",{"$f":"IF(T94=0,\"N/A\",IF(V94=0,\"None\",T94/V94))","v":"N/A"},null,{"$f":"+Z93","v":0},{"$f":"+-T94","v":0},{"$f":"+V94","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA94>=0,AB94<=0),0,IF(ISERROR(IRR($AE94:$CC94,$Z$1)),-0.99,IRR($AE94:$CC94,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"3.8.12 Other #12"]
[null,null,null,null,null,"Use This",{"$f":"IF(G94=$V$2,G93,G94)","v":0},{"$f":"IF(G94=$V$2,H93,H94)","v":0},{"$f":"IF(G94=$V$2,I93,I94)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.13 Other #13"]
[null,{"$f":"IF(AND(G95=\"Traditional\",B92<>P94,B92<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G95=\"Green\",B92=P94,B92<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M69=Controls!$Y$3,B96=\"\"),\"\",IF(G95=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.14 Other #14"]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P98<>C98,P99<>C99,P100<>C100),\"Replacement timing differs from recommended timing\",\"\")","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.15 Other #15"]
[{"$f":"IF(C72=0,0,C72)","v":0},{"$f":"IF(B72=0,\"\",A72&\": \"&B72)","v":""},{"$f":"$P98","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},{"$f":"IF(LEFT(M98,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M69=Controls!$Y$3,\"\",IF(AND(A98>0,J98=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B98=\"\",\"\",IF($H95=\"Now\",$Q$2,IF(OR($F87>$W$1,$F88>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Green Significant Addition Costs"]
[{"$f":"IF(C73=0,0,C73)","v":0},{"$f":"IF(B73=0,\"\",A73&\": \"&B73)","v":""},{"$f":"$P99","v":""},null,{"$f":"IF(B99=\"\",\"\",E98)","v":""},null,{"$f":"IF(B99=\"\",\"\",G98)","v":""},null,null,{"$f":"IF(B99=\"\",0,D92)","v":0},{"$f":"IF(B99=\"\",0,K98)","v":0},{"$f":"IF(LEFT(M99,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M69=Controls!$Y$3,\"\",IF(AND(A99>0,J99=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B99=\"\",\"\",IF($H95=\"Now\",$Q$2,IF(OR($H87>$W$1,$H88>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optional Inflator/Deflator Table"]
[{"$f":"IF(C74=0,0,C74)","v":0},{"$f":"IF(B74=0,\"\",A74&\": \"&B74)","v":""},{"$f":"$P100","v":""},null,{"$f":"IF(B100=\"\",\"\",E99)","v":""},null,{"$f":"IF(B100=\"\",\"\",G99)","v":""},null,null,{"$f":"IF(B100=\"\",0,D92)","v":0},{"$f":"IF(B100=\"\",0,K99)","v":0},{"$f":"IF(LEFT(M100,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M69=Controls!$Y$3,\"\",IF(AND(A100>0,J100=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B100=\"\",\"\",IF($H95=\"Now\",$Q$2,IF(OR($J88>$W$1,$J88>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M101=0,\"\",IF(M101=1,\"The above section has 1 error check message\",\"The above section has \"&M101&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C98=\"End of Cycle\",S98=\"Now\"),AND(C99=\"End of Cycle\",S99=\"Now\"),AND(C100=\"End of Cycle\",S100=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M75:M100,\"\")+SUM(U101:Y101)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D75<>\"\",1,0)","v":0},{"$f":"IF(C82<>\"\",1,0)","v":0},{"$f":"IF(C89=\"\",0,1)","v":0},{"$f":"IF(B96=\"\",0,1)","v":0},{"$f":"IF(D101=\"\",0,1)","v":0}]
["3.2.4.02","Parking and Driveways Other #2",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F102=\"Tenant\",IF(ISERROR(VLOOKUP(H102,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H102,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H102,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H102,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O102=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C105:C107)+SUM(E105:G114)+SUM(I105:I114)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E105","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H102,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H102,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O105","v":"N/A"},null,null,null,{"$f":"IF(I105=0,\"N/A\",MAX(0,((J105+I105-Year1)*365)/(I105*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I113","v":0},{"$f":"IF(Q105=0,0,VLOOKUP(Q105,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F110","v":0},{"$f":"+F113","v":0},{"$f":"+J102","v":0},{"$f":"+G110","v":0},{"$f":"+G113","v":0},{"$f":"+S105-T105","v":0},{"$f":"+V105-W105","v":0},{"$f":"+Y105*U105","v":0},{"$f":"IF(AC105=1,-X105/Z105,0)","v":0},{"$f":"IF(AC105>1,\"N/A\",IF(AA105>=R105,Fail,Pass))","v":"N/A"},{"$f":"IF(J102=0,2,IF(Y105=0,3,IF(Q105=0,4,IF(Y105<0,5,IF(X105>=0,6,1)))))","v":2},{"$f":"IF(AC105=1,\"\",\"(G1) \"&CHOOSE(AC105,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D105","v":"Each"},0,{"$f":"$E106","v":0},0,{"$f":"+H105","v":""},{"$f":"$I105","v":0},null,{"$f":"+O106","v":"N/A"},null,null,null,{"$f":"IF(I106=0,\"N/A\",MAX(0,((J106+I106-Year1)*365)/(I106*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I114","v":0},{"$f":"IF(Q106=0,0,VLOOKUP(Q106,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S105","v":0},{"$f":"+F114","v":0},{"$f":"+J102","v":0},{"$f":"+V105","v":0},{"$f":"+G114","v":0},{"$f":"+S106-T106","v":0},{"$f":"+V106-W106","v":0},{"$f":"+Y106*U106","v":0},{"$f":"IF(AC106=1,-X106/Z106,0)","v":0},{"$f":"IF(AC106>1,\"N/A\",IF(AA106>=R106,Fail,Pass))","v":"N/A"},{"$f":"IF(J102=0,2,IF(Y106=0,3,IF(Q106=0,4,IF(Y106<0,5,IF(X106>=0,6,1)))))","v":2},{"$f":"IF(AC106=1,\"\",\"(G2) \"&CHOOSE(AC106,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D106","v":"Each"},0,0,0,{"$f":"+H105","v":""},{"$f":"$I105","v":0},null,{"$f":"+O107","v":"N/A"},null,null,null,{"$f":"IF(I107=0,\"N/A\",MAX(0,((J107+I107-Year1)*365)/(I107*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E105:G107)=0,\"\",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":""},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,null,{"$f":"IF(M102=Controls!$Y$3,\"\",IF(AND(SUM(E110:G110)<>0,MAX(E105:E107)>E110),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D105","v":"Each"},0,{"$f":"$E110","v":0},0,{"$f":"+H105","v":""},{"$f":"$I105","v":0},null,null,null,{"$f":"IF(M102=Controls!$Y$3,\"\",IF(AND(SUM(E110:G110)<>0,MAX(F105:F107)>F110),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B105=\"\",B105=0),G105=0),100000,G105)","v":100000},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":"+W110-V110","v":0},{"$f":"+J102","v":0},{"$f":"+X110*Y110","v":0},{"$f":"IF(OR(C105=0,U110=0),0,MIN(10,Z110/U110))","v":0},{"$f":"IF(AA110<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G105:G107,G110)=0,\"\",IF(MIN(O110:O112)<=G110,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M102=Controls!$Y$3,\"\",IF(LEFT(D111,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B106=\"\",B106=0),G106=0),100000,G106)","v":100000},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":"+W111-V111","v":0},{"$f":"+J102","v":0},{"$f":"+X111*Y111","v":0},{"$f":"IF(OR(C105=0,U111=0),0,MIN(10,Z111/U111))","v":0},{"$f":"IF(AA111<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I113=0,B110=\"\",B113=\"\",AC125=0),\"\",\"   G1 has \"&TEXT(AC125,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E113:G113)=0,M102=Controls!$Y$3),\"\",IF(I113=0,\"G1 EUL Missing\",IF(AA125=0,\"No Green Premium G1 vs T\",IF(AA125>0,\"Negative Green Premium G1 vs T\",IF(AB125=0,\"No Utility Savings G1 vs T\",IF(AB125<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B107=\"\",B107=0),G107=0),100000,G107)","v":100000}]
["G1",null,null,{"$f":"+D105","v":"Each"},0,{"$f":"$E113","v":0},0,{"$f":"+H105","v":""},{"$f":"$I105","v":0},{"$f":"IF(OR(AC126=0,I114=0,B110=\"\",B114=\"\"),\"\",\"   G2 has \"&TEXT(AC126,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E114:G114)=0,M102=Controls!$Y$3),\"\",IF(I114=0,\"G2 EUL Missing\",IF(AA126=0,\"No Green Premium G2 vs T\", IF(AA126>0,\"Negative Green Premium G2 vs T\",IF(AB126=0,\"No Utility Savings G2 vs T\", IF(AB126<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D106","v":"Each"},0,0,0,{"$f":"+H105","v":""},{"$f":"$I105","v":0},{"$f":"IF(OR(AC127=0,I114=0,B110=\"\",B113=\"\", B114=\"\"),\"\",\"   G2 has \"&TEXT(AC127,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E114:G114)=0,M102=Controls!$Y$3),\"\",IF(AA127>=0,\"No Green Premium G2 vs G1\",IF(AB127<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G110>0,OR(G113>0,G114>0)),IF(OR(G110=G113,G110=G114),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O116:O118)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W115-V115","v":0},{"$f":"+J102","v":0},{"$f":"+X115*Y115","v":0},{"$f":"IF(OR(C106=0,U115=0),0,MIN(10,Z115/U115))","v":0},{"$f":"IF(AA115<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C106:C107)=0,0,IF(OR(AND(C106=0,C107<>0),AND(G106=0,G107<>0)),1,IF(C105=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W116-V116","v":0},{"$f":"+J102","v":0},{"$f":"+X116*Y116","v":0},{"$f":"IF(OR(C106=0,U116=0),0,MIN(10,Z116/U116))","v":0},{"$f":"IF(AA116<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F106=0,0,IF(AND(F105<F106,G105>G106),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M102=Controls!$Y$3,\"\",IF(B113=\"No Green Alternatives\",\"\",IF(B113=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E113:G113)<>0,B113=\"\"),\"G1 Description is Missing\",IF(AND(B113<>\"\",SUM(E113:F113)=0),\"G1 Cost is Missing\",IF(AND(B113<>\"\",G113=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F107=0,0,IF(OR(AND(F105<F107,F106<F107),AND(G105>G107,G106>G107)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B112","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M102=Controls!$Y$3,\"\",IF(M118=\"No Green Alternatives\",\"\",IF(AND(B114=\"\",SUM(E114:G114))=0,\"\",IF(AND(SUM(E114:F114)=0,B114<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G114=0,B114<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D120=Pass,D121=Pass),No,IF(D120=Pass,Yes,No))","v":"No"},{"$f":"IF(B113=\"\",\"\",A113&\": \"&B113)","v":""},{"$f":"IF(AA105>99,99,AA105)","v":0},{"$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,{"$f":"IF(OR(SUM(E112:G113)=0,M102=Controls!$Y$3),\"\",IF(AC105=1,\"\",AD105))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W120-V120","v":0},{"$f":"+J102","v":0},{"$f":"+X120*Y120","v":0},{"$f":"IF(OR(C107=0,U120=0),0,MIN(10,Z120/U120))","v":0},{"$f":"IF(AA120<Controls!$B$31,$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,IF(AA106>99,99,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},{"$f":"IF(J121=0,\"\",AB121)","v":""},null,{"$f":"IF(OR(SUM(E114:G114)=0,M102=Controls!$Y$3),\"\",IF(AC106=1,\"\",AD106))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W121-V121","v":0},{"$f":"+J102","v":0},{"$f":"+X121*Y121","v":0},{"$f":"IF(OR(C107=0,U121=0),0,MIN(10,Z121/U121))","v":0},{"$f":"IF(AA121<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I114=0,I113=0),\"\",IF(OR(AND(I113<>0,I113<>I110),AND(I114<>0,I114<>I110)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M102=Controls!$Y$3,\"\",IF(B125<>P123,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A120=Yes,P125,IF(A121=Yes,P126,P127))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L125:L133)=0,\"\",IF(SUM(L125:L133)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L125:L133)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B125=B120,1,IF(B125=B121,2,3))","v":3},{"$f":"$P123","v":"T: "},{"$f":"CHOOSE($A125,D113,D114,D110)","v":"Each"},{"$f":"CHOOSE($A125,F113,F114,F110)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M125,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M102=Controls!$Y$3,\"\",IF(OR(B125=P125,B125=P126,B125=P127),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B120","v":""},null,null,"G1 vs T",{"$f":"(F113-F110)","v":0},"premium",{"$f":"Z105","v":0},"savings",{"$f":"IF(T125=0,\"N/A\",IF(V125=0,\"None\",T125/V125))","v":"N/A"},null,{"$f":"I113","v":0},{"$f":"+-T125","v":0},{"$f":"+V125","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA125>=0,AB125<=0),0,IF(ISERROR(IRR($AE125:$CC125,$Z$1)),-0.99,IRR($AE125:$CC125,$Z$1))),-10%))","v":0},null,{"$f":"+AA125","v":0},0,{"$f":"IF(AG$1<=$Z125,$AB125*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z125,$AB125*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z125,$AB125*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z125,$AB125*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z125,$AB125*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M126,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C105:C107,E105:G107)=0,\"\",IF(B113=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E113:G114)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E113:G114)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B121","v":""},null,null,"G2 vs T",{"$f":"IF(F114=0,0,F114-F110)","v":0},"premium",{"$f":"IF(F114=0,0,Z106)","v":0},"savings",{"$f":"IF(T126=0,\"N/A\",IF(V126=0,\"None\",T126/V126))","v":"N/A"},null,{"$f":"I114","v":0},{"$f":"+-T126","v":0},{"$f":"+V126","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA126>=0,AB126<=0),0,IF(ISERROR(IRR($AE126:$CC126,$Z$1)),-0.99,IRR($AE126:$CC126,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z126,$AB126*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I126","v":0},null,null,{"$f":"IF(LEFT(M127,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C105:C107,E105:F107)=0,\"\",IF(AND($AN$6=Yes,OR(B113=B110,B114=B110)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B113=B110,B114=B110)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A110&\": \"&B110","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F114=0,0,F114-F113)","v":0},"premium",{"$f":"IF(F114=0,0,V126-V125)","v":0},"savings",{"$f":"IF(T127=0,\"N/A\",IF(V127=0,\"None\",T127/V127))","v":"N/A"},null,{"$f":"+Z126","v":0},{"$f":"+-T127","v":0},{"$f":"+V127","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA127>=0,AB127<=0),0,IF(ISERROR(IRR($AE127:$CC127,$Z$1)),-0.99,IRR($AE127:$CC127,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G127=$V$2,G126,G127)","v":0},{"$f":"IF(G127=$V$2,H126,H127)","v":0},{"$f":"IF(G127=$V$2,I126,I127)","v":0}]
[null,{"$f":"IF(AND(G128=\"Traditional\",B125<>P127,B125<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G128=\"Green\",B125=P127,B125<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M102=Controls!$Y$3,B129=\"\"),\"\",IF(G128=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P131<>C131,P132<>C132,P133<>C133),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C105=0,0,C105)","v":0},{"$f":"IF(B105=0,\"\",A105&\": \"&B105)","v":""},{"$f":"$P131","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},{"$f":"IF(LEFT(M131,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M102=Controls!$Y$3,\"\",IF(AND(A131>0,J131=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B131=\"\",\"\",IF($H128=\"Now\",$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":"$P132","v":""},null,{"$f":"IF(B132=\"\",\"\",E131)","v":""},null,{"$f":"IF(B132=\"\",\"\",G131)","v":""},null,null,{"$f":"IF(B132=\"\",0,D125)","v":0},{"$f":"IF(B132=\"\",0,K131)","v":0},{"$f":"IF(LEFT(M132,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M102=Controls!$Y$3,\"\",IF(AND(A132>0,J132=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B132=\"\",\"\",IF($H128=\"Now\",$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":"$P133","v":""},null,{"$f":"IF(B133=\"\",\"\",E132)","v":""},null,{"$f":"IF(B133=\"\",\"\",G132)","v":""},null,null,{"$f":"IF(B133=\"\",0,D125)","v":0},{"$f":"IF(B133=\"\",0,K132)","v":0},{"$f":"IF(LEFT(M133,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M102=Controls!$Y$3,\"\",IF(AND(A133>0,J133=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B133=\"\",\"\",IF($H128=\"Now\",$Q$2,IF(OR($J121>$W$1,$J121>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M134=0,\"\",IF(M134=1,\"The above section has 1 error check message\",\"The above section has \"&M134&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C131=\"End of Cycle\",S131=\"Now\"),AND(C132=\"End of Cycle\",S132=\"Now\"),AND(C133=\"End of Cycle\",S133=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M108:M133,\"\")+SUM(U134:Y134)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D108<>\"\",1,0)","v":0},{"$f":"IF(C115<>\"\",1,0)","v":0},{"$f":"IF(C122=\"\",0,1)","v":0},{"$f":"IF(B129=\"\",0,1)","v":0},{"$f":"IF(D134=\"\",0,1)","v":0}]
["3.2.6 Land and Grounds: Irrigation",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!D32","v":"Owner"},null,"Utility is:",{"$f":"'Utility Types and Rates'!B15","v":"Water"},null,"Rate is: ",{"$f":"IF(D135=\"Tenant\",IF(ISERROR(VLOOKUP(G135,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G135,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G135,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G135,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O135=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C138:C140)+SUM(E138:G147)+SUM(I138:I147)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E138","v":0},0,{"$f":"VLOOKUP(G135,Controls!$I$3:$J$12,2,FALSE)","v":0},0,null,{"$f":"+O138","v":"N/A"},null,null,null,{"$f":"IF(I138=0,\"N/A\",MAX(0,((J138+I138-Year1)*365)/(I138*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I146","v":0},{"$f":"IF(Q138=0,0,VLOOKUP(Q138,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F143","v":0},{"$f":"+F146","v":0},{"$f":"+J135","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(AC138=1,-X138/Z138,0)","v":0},{"$f":"IF(AC138>1,\"N/A\",IF(AA138>=R138,Fail,Pass))","v":"N/A"},{"$f":"IF(J135=0,2,IF(Y138=0,3,IF(Q138=0,4,IF(Y138<0,5,IF(X138>=0,6,1)))))","v":2},{"$f":"IF(AC138=1,\"\",\"(G1) \"&CHOOSE(AC138,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D138","v":"Each"},0,{"$f":"$E139","v":0},0,{"$f":"+H138","v":0},{"$f":"$I138","v":0},null,{"$f":"+O139","v":"N/A"},null,null,null,{"$f":"IF(I139=0,\"N/A\",MAX(0,((J139+I139-Year1)*365)/(I139*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I147","v":0},{"$f":"IF(Q139=0,0,VLOOKUP(Q139,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S138","v":0},{"$f":"+F147","v":0},{"$f":"+J135","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(AC139=1,-X139/Z139,0)","v":0},{"$f":"IF(AC139>1,\"N/A\",IF(AA139>=R139,Fail,Pass))","v":"N/A"},{"$f":"IF(J135=0,2,IF(Y139=0,3,IF(Q139=0,4,IF(Y139<0,5,IF(X139>=0,6,1)))))","v":2},{"$f":"IF(AC139=1,\"\",\"(G2) \"&CHOOSE(AC139,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D139","v":"Each"},0,0,0,{"$f":"+H138","v":0},{"$f":"$I138","v":0},null,{"$f":"+O140","v":"N/A"},null,null,null,{"$f":"IF(I140=0,\"N/A\",MAX(0,((J140+I140-Year1)*365)/(I140*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E138:G140)=0,\"\",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":""},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,null,{"$f":"IF(M135=Controls!$Y$3,\"\",IF(AND(SUM(E143:G143)<>0,MAX(E138:E140)>E143),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D138","v":"Each"},0,{"$f":"$E143","v":0},0,{"$f":"+H138","v":0},{"$f":"$I138","v":0},null,null,null,{"$f":"IF(M135=Controls!$Y$3,\"\",IF(AND(SUM(E143:G143)<>0,MAX(F138:F140)>F143),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B138=\"\",B138=0),G138=0),100000,G138)","v":100000},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":"+W143-V143","v":0},{"$f":"+J135","v":0},{"$f":"+X143*Y143","v":0},{"$f":"IF(OR(C138=0,U143=0),0,MIN(10,Z143/U143))","v":0},{"$f":"IF(AA143<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G138:G140,G143)=0,\"\",IF(MIN(O143:O145)<=G143,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M135=Controls!$Y$3,\"\",IF(LEFT(D144,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B139=\"\",B139=0),G139=0),100000,G139)","v":100000},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":"+W144-V144","v":0},{"$f":"+J135","v":0},{"$f":"+X144*Y144","v":0},{"$f":"IF(OR(C138=0,U144=0),0,MIN(10,Z144/U144))","v":0},{"$f":"IF(AA144<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I146=0,B143=\"\",B146=\"\",AC158=0),\"\",\"   G1 has \"&TEXT(AC158,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E146:G146)=0,M135=Controls!$Y$3),\"\",IF(I146=0,\"G1 EUL Missing\",IF(AA158=0,\"No Green Premium G1 vs T\",IF(AA158>0,\"Negative Green Premium G1 vs T\",IF(AB158=0,\"No Utility Savings G1 vs T\",IF(AB158<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B140=\"\",B140=0),G140=0),100000,G140)","v":100000}]
["G1",null,null,{"$f":"+D138","v":"Each"},0,{"$f":"$E146","v":0},0,{"$f":"+H138","v":0},{"$f":"$I138","v":0},{"$f":"IF(OR(AC159=0,I147=0,B143=\"\",B147=\"\"),\"\",\"   G2 has \"&TEXT(AC159,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E147:G147)=0,M135=Controls!$Y$3),\"\",IF(I147=0,\"G2 EUL Missing\",IF(AA159=0,\"No Green Premium G2 vs T\", IF(AA159>0,\"Negative Green Premium G2 vs T\",IF(AB159=0,\"No Utility Savings G2 vs T\", IF(AB159<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D139","v":"Each"},0,0,0,{"$f":"+H138","v":0},{"$f":"$I138","v":0},{"$f":"IF(OR(AC160=0,I147=0,B143=\"\",B146=\"\", B147=\"\"),\"\",\"   G2 has \"&TEXT(AC160,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E147:G147)=0,M135=Controls!$Y$3),\"\",IF(AA160>=0,\"No Green Premium G2 vs G1\",IF(AB160<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G143>0,OR(G146>0,G147>0)),IF(OR(G143=G146,G143=G147),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O149:O151)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W148-V148","v":0},{"$f":"+J135","v":0},{"$f":"+X148*Y148","v":0},{"$f":"IF(OR(C139=0,U148=0),0,MIN(10,Z148/U148))","v":0},{"$f":"IF(AA148<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C139:C140)=0,0,IF(OR(AND(C139=0,C140<>0),AND(G139=0,G140<>0)),1,IF(C138=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W149-V149","v":0},{"$f":"+J135","v":0},{"$f":"+X149*Y149","v":0},{"$f":"IF(OR(C139=0,U149=0),0,MIN(10,Z149/U149))","v":0},{"$f":"IF(AA149<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F139=0,0,IF(AND(F138<F139,G138>G139),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M135=Controls!$Y$3,\"\",IF(B146=\"No Green Alternatives\",\"\",IF(B146=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E146:G146)<>0,B146=\"\"),\"G1 Description is Missing\",IF(AND(B146<>\"\",SUM(E146:F146)=0),\"G1 Cost is Missing\",IF(AND(B146<>\"\",G146=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F140=0,0,IF(OR(AND(F138<F140,F139<F140),AND(G138>G140,G139>G140)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B145","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M135=Controls!$Y$3,\"\",IF(M151=\"No Green Alternatives\",\"\",IF(AND(B147=\"\",SUM(E147:G147))=0,\"\",IF(AND(SUM(E147:F147)=0,B147<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G147=0,B147<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D153=Pass,D154=Pass),No,IF(D153=Pass,Yes,No))","v":"No"},{"$f":"IF(B146=\"\",\"\",A146&\": \"&B146)","v":""},{"$f":"IF(AA138>99,99,AA138)","v":0},{"$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,{"$f":"IF(OR(SUM(E145:G146)=0,M135=Controls!$Y$3),\"\",IF(AC138=1,\"\",AD138))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W153-V153","v":0},{"$f":"+J135","v":0},{"$f":"+X153*Y153","v":0},{"$f":"IF(OR(C140=0,U153=0),0,MIN(10,Z153/U153))","v":0},{"$f":"IF(AA153<Controls!$B$31,$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,IF(AA139>99,99,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},{"$f":"IF(J154=0,\"\",AB154)","v":""},null,{"$f":"IF(OR(SUM(E147:G147)=0,M135=Controls!$Y$3),\"\",IF(AC139=1,\"\",AD139))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W154-V154","v":0},{"$f":"+J135","v":0},{"$f":"+X154*Y154","v":0},{"$f":"IF(OR(C140=0,U154=0),0,MIN(10,Z154/U154))","v":0},{"$f":"IF(AA154<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I147=0,I146=0),\"\",IF(OR(AND(I146<>0,I146<>I143),AND(I147<>0,I147<>I143)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M135=Controls!$Y$3,\"\",IF(B158<>P156,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A153=Yes,P158,IF(A154=Yes,P159,P160))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L158:L166)=0,\"\",IF(SUM(L158:L166)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L158:L166)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B158=B153,1,IF(B158=B154,2,3))","v":3},{"$f":"$P156","v":"T: "},{"$f":"CHOOSE($A158,D146,D147,D143)","v":"Each"},{"$f":"CHOOSE($A158,F146,F147,F143)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M158,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M135=Controls!$Y$3,\"\",IF(OR(B158=P158,B158=P159,B158=P160),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B153","v":""},null,null,"G1 vs T",{"$f":"(F146-F143)","v":0},"premium",{"$f":"Z138","v":0},"savings",{"$f":"IF(T158=0,\"N/A\",IF(V158=0,\"None\",T158/V158))","v":"N/A"},null,{"$f":"I146","v":0},{"$f":"+-T158","v":0},{"$f":"+V158","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA158>=0,AB158<=0),0,IF(ISERROR(IRR($AE158:$CC158,$Z$1)),-0.99,IRR($AE158:$CC158,$Z$1))),-10%))","v":0},null,{"$f":"+AA158","v":0},0,{"$f":"IF(AG$1<=$Z158,$AB158*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z158,$AB158*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z158,$AB158*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z158,$AB158*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z158,$AB158*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M159,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C138:C140,E138:G140)=0,\"\",IF(B146=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E146:G147)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E146:G147)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B154","v":""},null,null,"G2 vs T",{"$f":"IF(F147=0,0,F147-F143)","v":0},"premium",{"$f":"IF(F147=0,0,Z139)","v":0},"savings",{"$f":"IF(T159=0,\"N/A\",IF(V159=0,\"None\",T159/V159))","v":"N/A"},null,{"$f":"I147","v":0},{"$f":"+-T159","v":0},{"$f":"+V159","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA159>=0,AB159<=0),0,IF(ISERROR(IRR($AE159:$CC159,$Z$1)),-0.99,IRR($AE159:$CC159,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z159,$AB159*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I159","v":0},null,null,{"$f":"IF(LEFT(M160,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C138:C140,E138:F140)=0,\"\",IF(AND($AN$6=Yes,OR(B146=B143,B147=B143)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B146=B143,B147=B143)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A143&\": \"&B143","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F147=0,0,F147-F146)","v":0},"premium",{"$f":"IF(F147=0,0,V159-V158)","v":0},"savings",{"$f":"IF(T160=0,\"N/A\",IF(V160=0,\"None\",T160/V160))","v":"N/A"},null,{"$f":"+Z159","v":0},{"$f":"+-T160","v":0},{"$f":"+V160","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA160>=0,AB160<=0),0,IF(ISERROR(IRR($AE160:$CC160,$Z$1)),-0.99,IRR($AE160:$CC160,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G160=$V$2,G159,G160)","v":0},{"$f":"IF(G160=$V$2,H159,H160)","v":0},{"$f":"IF(G160=$V$2,I159,I160)","v":0}]
[null,{"$f":"IF(AND(G161=\"Traditional\",B158<>P160,B158<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G161=\"Green\",B158=P160,B158<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M135=Controls!$Y$3,B162=\"\"),\"\",IF(G161=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P164<>C164,P165<>C165,P166<>C166),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C138=0,0,C138)","v":0},{"$f":"IF(B138=0,\"\",A138&\": \"&B138)","v":""},{"$f":"$P164","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},{"$f":"IF(LEFT(M164,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M135=Controls!$Y$3,\"\",IF(AND(A164>0,J164=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B164=\"\",\"\",IF($H161=\"Now\",$Q$2,IF(OR($F153>$W$1,$F154>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C139=0,0,C139)","v":0},{"$f":"IF(B139=0,\"\",A139&\": \"&B139)","v":""},{"$f":"$P165","v":""},null,{"$f":"IF(B165=\"\",\"\",E164)","v":""},null,{"$f":"IF(B165=\"\",\"\",G164)","v":""},null,null,{"$f":"IF(B165=\"\",0,D158)","v":0},{"$f":"IF(B165=\"\",0,K164)","v":0},{"$f":"IF(LEFT(M165,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M135=Controls!$Y$3,\"\",IF(AND(A165>0,J165=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B165=\"\",\"\",IF($H161=\"Now\",$Q$2,IF(OR($H153>$W$1,$H154>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C140=0,0,C140)","v":0},{"$f":"IF(B140=0,\"\",A140&\": \"&B140)","v":""},{"$f":"$P166","v":""},null,{"$f":"IF(B166=\"\",\"\",E165)","v":""},null,{"$f":"IF(B166=\"\",\"\",G165)","v":""},null,null,{"$f":"IF(B166=\"\",0,D158)","v":0},{"$f":"IF(B166=\"\",0,K165)","v":0},{"$f":"IF(LEFT(M166,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M135=Controls!$Y$3,\"\",IF(AND(A166>0,J166=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B166=\"\",\"\",IF($H161=\"Now\",$Q$2,IF(OR($J154>$W$1,$J154>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M167=0,\"\",IF(M167=1,\"The above section has 1 error check message\",\"The above section has \"&M167&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C164=\"End of Cycle\",S164=\"Now\"),AND(C165=\"End of Cycle\",S165=\"Now\"),AND(C166=\"End of Cycle\",S166=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M141:M166,\"\")+SUM(U167:Y167)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D141<>\"\",1,0)","v":0},{"$f":"IF(C148<>\"\",1,0)","v":0},{"$f":"IF(C155=\"\",0,1)","v":0},{"$f":"IF(B162=\"\",0,1)","v":0},{"$f":"IF(D167=\"\",0,1)","v":0}]
["3.2.9.01","Site Other #1",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F168=\"Tenant\",IF(ISERROR(VLOOKUP(H168,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H168,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H168,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H168,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O168=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C171:C173)+SUM(E171:G180)+SUM(I171:I180)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E171","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H168,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H168,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O171","v":"N/A"},null,null,null,{"$f":"IF(I171=0,\"N/A\",MAX(0,((J171+I171-Year1)*365)/(I171*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I179","v":0},{"$f":"IF(Q171=0,0,VLOOKUP(Q171,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F176","v":0},{"$f":"+F179","v":0},{"$f":"+J168","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(AC171=1,-X171/Z171,0)","v":0},{"$f":"IF(AC171>1,\"N/A\",IF(AA171>=R171,Fail,Pass))","v":"N/A"},{"$f":"IF(J168=0,2,IF(Y171=0,3,IF(Q171=0,4,IF(Y171<0,5,IF(X171>=0,6,1)))))","v":2},{"$f":"IF(AC171=1,\"\",\"(G1) \"&CHOOSE(AC171,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D171","v":"Each"},0,{"$f":"$E172","v":0},0,{"$f":"+H171","v":""},{"$f":"$I171","v":0},null,{"$f":"+O172","v":"N/A"},null,null,null,{"$f":"IF(I172=0,\"N/A\",MAX(0,((J172+I172-Year1)*365)/(I172*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I180","v":0},{"$f":"IF(Q172=0,0,VLOOKUP(Q172,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S171","v":0},{"$f":"+F180","v":0},{"$f":"+J168","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(AC172=1,-X172/Z172,0)","v":0},{"$f":"IF(AC172>1,\"N/A\",IF(AA172>=R172,Fail,Pass))","v":"N/A"},{"$f":"IF(J168=0,2,IF(Y172=0,3,IF(Q172=0,4,IF(Y172<0,5,IF(X172>=0,6,1)))))","v":2},{"$f":"IF(AC172=1,\"\",\"(G2) \"&CHOOSE(AC172,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D172","v":"Each"},0,0,0,{"$f":"+H171","v":""},{"$f":"$I171","v":0},null,{"$f":"+O173","v":"N/A"},null,null,null,{"$f":"IF(I173=0,\"N/A\",MAX(0,((J173+I173-Year1)*365)/(I173*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E171:G173)=0,\"\",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":""},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,null,{"$f":"IF(M168=Controls!$Y$3,\"\",IF(AND(SUM(E176:G176)<>0,MAX(E171:E173)>E176),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D171","v":"Each"},0,{"$f":"$E176","v":0},0,{"$f":"+H171","v":""},{"$f":"$I171","v":0},null,null,null,{"$f":"IF(M168=Controls!$Y$3,\"\",IF(AND(SUM(E176:G176)<>0,MAX(F171:F173)>F176),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B171=\"\",B171=0),G171=0),100000,G171)","v":100000},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":"+W176-V176","v":0},{"$f":"+J168","v":0},{"$f":"+X176*Y176","v":0},{"$f":"IF(OR(C171=0,U176=0),0,MIN(10,Z176/U176))","v":0},{"$f":"IF(AA176<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G171:G173,G176)=0,\"\",IF(MIN(O176:O178)<=G176,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M168=Controls!$Y$3,\"\",IF(LEFT(D177,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B172=\"\",B172=0),G172=0),100000,G172)","v":100000},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":"+W177-V177","v":0},{"$f":"+J168","v":0},{"$f":"+X177*Y177","v":0},{"$f":"IF(OR(C171=0,U177=0),0,MIN(10,Z177/U177))","v":0},{"$f":"IF(AA177<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I179=0,B176=\"\",B179=\"\",AC191=0),\"\",\"   G1 has \"&TEXT(AC191,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E179:G179)=0,M168=Controls!$Y$3),\"\",IF(I179=0,\"G1 EUL Missing\",IF(AA191=0,\"No Green Premium G1 vs T\",IF(AA191>0,\"Negative Green Premium G1 vs T\",IF(AB191=0,\"No Utility Savings G1 vs T\",IF(AB191<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B173=\"\",B173=0),G173=0),100000,G173)","v":100000}]
["G1",null,null,{"$f":"+D171","v":"Each"},0,{"$f":"$E179","v":0},0,{"$f":"+H171","v":""},{"$f":"$I171","v":0},{"$f":"IF(OR(AC192=0,I180=0,B176=\"\",B180=\"\"),\"\",\"   G2 has \"&TEXT(AC192,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E180:G180)=0,M168=Controls!$Y$3),\"\",IF(I180=0,\"G2 EUL Missing\",IF(AA192=0,\"No Green Premium G2 vs T\", IF(AA192>0,\"Negative Green Premium G2 vs T\",IF(AB192=0,\"No Utility Savings G2 vs T\", IF(AB192<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D172","v":"Each"},0,0,0,{"$f":"+H171","v":""},{"$f":"$I171","v":0},{"$f":"IF(OR(AC193=0,I180=0,B176=\"\",B179=\"\", B180=\"\"),\"\",\"   G2 has \"&TEXT(AC193,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E180:G180)=0,M168=Controls!$Y$3),\"\",IF(AA193>=0,\"No Green Premium G2 vs G1\",IF(AB193<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G176>0,OR(G179>0,G180>0)),IF(OR(G176=G179,G176=G180),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O182:O184)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W181-V181","v":0},{"$f":"+J168","v":0},{"$f":"+X181*Y181","v":0},{"$f":"IF(OR(C172=0,U181=0),0,MIN(10,Z181/U181))","v":0},{"$f":"IF(AA181<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C172:C173)=0,0,IF(OR(AND(C172=0,C173<>0),AND(G172=0,G173<>0)),1,IF(C171=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W182-V182","v":0},{"$f":"+J168","v":0},{"$f":"+X182*Y182","v":0},{"$f":"IF(OR(C172=0,U182=0),0,MIN(10,Z182/U182))","v":0},{"$f":"IF(AA182<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F172=0,0,IF(AND(F171<F172,G171>G172),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M168=Controls!$Y$3,\"\",IF(B179=\"No Green Alternatives\",\"\",IF(B179=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E179:G179)<>0,B179=\"\"),\"G1 Description is Missing\",IF(AND(B179<>\"\",SUM(E179:F179)=0),\"G1 Cost is Missing\",IF(AND(B179<>\"\",G179=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F173=0,0,IF(OR(AND(F171<F173,F172<F173),AND(G171>G173,G172>G173)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B178","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M168=Controls!$Y$3,\"\",IF(M184=\"No Green Alternatives\",\"\",IF(AND(B180=\"\",SUM(E180:G180))=0,\"\",IF(AND(SUM(E180:F180)=0,B180<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G180=0,B180<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D186=Pass,D187=Pass),No,IF(D186=Pass,Yes,No))","v":"No"},{"$f":"IF(B179=\"\",\"\",A179&\": \"&B179)","v":""},{"$f":"IF(AA171>99,99,AA171)","v":0},{"$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,{"$f":"IF(OR(SUM(E178:G179)=0,M168=Controls!$Y$3),\"\",IF(AC171=1,\"\",AD171))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W186-V186","v":0},{"$f":"+J168","v":0},{"$f":"+X186*Y186","v":0},{"$f":"IF(OR(C173=0,U186=0),0,MIN(10,Z186/U186))","v":0},{"$f":"IF(AA186<Controls!$B$31,$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,IF(AA172>99,99,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},{"$f":"IF(J187=0,\"\",AB187)","v":""},null,{"$f":"IF(OR(SUM(E180:G180)=0,M168=Controls!$Y$3),\"\",IF(AC172=1,\"\",AD172))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W187-V187","v":0},{"$f":"+J168","v":0},{"$f":"+X187*Y187","v":0},{"$f":"IF(OR(C173=0,U187=0),0,MIN(10,Z187/U187))","v":0},{"$f":"IF(AA187<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I180=0,I179=0),\"\",IF(OR(AND(I179<>0,I179<>I176),AND(I180<>0,I180<>I176)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M168=Controls!$Y$3,\"\",IF(B191<>P189,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A186=Yes,P191,IF(A187=Yes,P192,P193))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L191:L199)=0,\"\",IF(SUM(L191:L199)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L191:L199)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B191=B186,1,IF(B191=B187,2,3))","v":3},{"$f":"$P189","v":"T: "},{"$f":"CHOOSE($A191,D179,D180,D176)","v":"Each"},{"$f":"CHOOSE($A191,F179,F180,F176)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M191,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M168=Controls!$Y$3,\"\",IF(OR(B191=P191,B191=P192,B191=P193),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B186","v":""},null,null,"G1 vs T",{"$f":"(F179-F176)","v":0},"premium",{"$f":"Z171","v":0},"savings",{"$f":"IF(T191=0,\"N/A\",IF(V191=0,\"None\",T191/V191))","v":"N/A"},null,{"$f":"I179","v":0},{"$f":"+-T191","v":0},{"$f":"+V191","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA191>=0,AB191<=0),0,IF(ISERROR(IRR($AE191:$CC191,$Z$1)),-0.99,IRR($AE191:$CC191,$Z$1))),-10%))","v":0},null,{"$f":"+AA191","v":0},0,{"$f":"IF(AG$1<=$Z191,$AB191*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z191,$AB191*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z191,$AB191*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z191,$AB191*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z191,$AB191*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M192,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C171:C173,E171:G173)=0,\"\",IF(B179=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E179:G180)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E179:G180)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B187","v":""},null,null,"G2 vs T",{"$f":"IF(F180=0,0,F180-F176)","v":0},"premium",{"$f":"IF(F180=0,0,Z172)","v":0},"savings",{"$f":"IF(T192=0,\"N/A\",IF(V192=0,\"None\",T192/V192))","v":"N/A"},null,{"$f":"I180","v":0},{"$f":"+-T192","v":0},{"$f":"+V192","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA192>=0,AB192<=0),0,IF(ISERROR(IRR($AE192:$CC192,$Z$1)),-0.99,IRR($AE192:$CC192,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z192,$AB192*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I192","v":0},null,null,{"$f":"IF(LEFT(M193,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C171:C173,E171:F173)=0,\"\",IF(AND($AN$6=Yes,OR(B179=B176,B180=B176)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B179=B176,B180=B176)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A176&\": \"&B176","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F180=0,0,F180-F179)","v":0},"premium",{"$f":"IF(F180=0,0,V192-V191)","v":0},"savings",{"$f":"IF(T193=0,\"N/A\",IF(V193=0,\"None\",T193/V193))","v":"N/A"},null,{"$f":"+Z192","v":0},{"$f":"+-T193","v":0},{"$f":"+V193","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA193>=0,AB193<=0),0,IF(ISERROR(IRR($AE193:$CC193,$Z$1)),-0.99,IRR($AE193:$CC193,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G193=$V$2,G192,G193)","v":0},{"$f":"IF(G193=$V$2,H192,H193)","v":0},{"$f":"IF(G193=$V$2,I192,I193)","v":0}]
[null,{"$f":"IF(AND(G194=\"Traditional\",B191<>P193,B191<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G194=\"Green\",B191=P193,B191<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M168=Controls!$Y$3,B195=\"\"),\"\",IF(G194=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P197<>C197,P198<>C198,P199<>C199),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C171=0,0,C171)","v":0},{"$f":"IF(B171=0,\"\",A171&\": \"&B171)","v":""},{"$f":"$P197","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},{"$f":"IF(LEFT(M197,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M168=Controls!$Y$3,\"\",IF(AND(A197>0,J197=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B197=\"\",\"\",IF($H194=\"Now\",$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":"$P198","v":""},null,{"$f":"IF(B198=\"\",\"\",E197)","v":""},null,{"$f":"IF(B198=\"\",\"\",G197)","v":""},null,null,{"$f":"IF(B198=\"\",0,D191)","v":0},{"$f":"IF(B198=\"\",0,K197)","v":0},{"$f":"IF(LEFT(M198,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M168=Controls!$Y$3,\"\",IF(AND(A198>0,J198=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B198=\"\",\"\",IF($H194=\"Now\",$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":"$P199","v":""},null,{"$f":"IF(B199=\"\",\"\",E198)","v":""},null,{"$f":"IF(B199=\"\",\"\",G198)","v":""},null,null,{"$f":"IF(B199=\"\",0,D191)","v":0},{"$f":"IF(B199=\"\",0,K198)","v":0},{"$f":"IF(LEFT(M199,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M168=Controls!$Y$3,\"\",IF(AND(A199>0,J199=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B199=\"\",\"\",IF($H194=\"Now\",$Q$2,IF(OR($J187>$W$1,$J187>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M200=0,\"\",IF(M200=1,\"The above section has 1 error check message\",\"The above section has \"&M200&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C197=\"End of Cycle\",S197=\"Now\"),AND(C198=\"End of Cycle\",S198=\"Now\"),AND(C199=\"End of Cycle\",S199=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M174:M199,\"\")+SUM(U200:Y200)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D174<>\"\",1,0)","v":0},{"$f":"IF(C181<>\"\",1,0)","v":0},{"$f":"IF(C188=\"\",0,1)","v":0},{"$f":"IF(B195=\"\",0,1)","v":0},{"$f":"IF(D200=\"\",0,1)","v":0}]
["3.2.9.02","Site Other #2",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F201=\"Tenant\",IF(ISERROR(VLOOKUP(H201,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H201,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H201,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H201,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O201=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C204:C206)+SUM(E204:G213)+SUM(I204:I213)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E204","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H201,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H201,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O204","v":"N/A"},null,null,null,{"$f":"IF(I204=0,\"N/A\",MAX(0,((J204+I204-Year1)*365)/(I204*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I212","v":0},{"$f":"IF(Q204=0,0,VLOOKUP(Q204,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F209","v":0},{"$f":"+F212","v":0},{"$f":"+J201","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(AC204=1,-X204/Z204,0)","v":0},{"$f":"IF(AC204>1,\"N/A\",IF(AA204>=R204,Fail,Pass))","v":"N/A"},{"$f":"IF(J201=0,2,IF(Y204=0,3,IF(Q204=0,4,IF(Y204<0,5,IF(X204>=0,6,1)))))","v":2},{"$f":"IF(AC204=1,\"\",\"(G1) \"&CHOOSE(AC204,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D204","v":0},0,{"$f":"$E205","v":0},0,{"$f":"+H204","v":""},{"$f":"$I204","v":0},null,{"$f":"+O205","v":"N/A"},null,null,null,{"$f":"IF(I205=0,\"N/A\",MAX(0,((J205+I205-Year1)*365)/(I205*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I213","v":0},{"$f":"IF(Q205=0,0,VLOOKUP(Q205,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S204","v":0},{"$f":"+F213","v":0},{"$f":"+J201","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(AC205=1,-X205/Z205,0)","v":0},{"$f":"IF(AC205>1,\"N/A\",IF(AA205>=R205,Fail,Pass))","v":"N/A"},{"$f":"IF(J201=0,2,IF(Y205=0,3,IF(Q205=0,4,IF(Y205<0,5,IF(X205>=0,6,1)))))","v":2},{"$f":"IF(AC205=1,\"\",\"(G2) \"&CHOOSE(AC205,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D205","v":0},0,0,0,{"$f":"+H204","v":""},{"$f":"$I204","v":0},null,{"$f":"+O206","v":"N/A"},null,null,null,{"$f":"IF(I206=0,\"N/A\",MAX(0,((J206+I206-Year1)*365)/(I206*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E204:G206)=0,\"\",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":""},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,null,{"$f":"IF(M201=Controls!$Y$3,\"\",IF(AND(SUM(E209:G209)<>0,MAX(E204:E206)>E209),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D204","v":0},0,{"$f":"$E209","v":0},0,{"$f":"+H204","v":""},{"$f":"$I204","v":0},null,null,null,{"$f":"IF(M201=Controls!$Y$3,\"\",IF(AND(SUM(E209:G209)<>0,MAX(F204:F206)>F209),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B204=\"\",B204=0),G204=0),100000,G204)","v":100000},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":"+W209-V209","v":0},{"$f":"+J201","v":0},{"$f":"+X209*Y209","v":0},{"$f":"IF(OR(C204=0,U209=0),0,MIN(10,Z209/U209))","v":0},{"$f":"IF(AA209<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G204:G206,G209)=0,\"\",IF(MIN(O209:O211)<=G209,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M201=Controls!$Y$3,\"\",IF(LEFT(D210,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B205=\"\",B205=0),G205=0),100000,G205)","v":100000},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":"+W210-V210","v":0},{"$f":"+J201","v":0},{"$f":"+X210*Y210","v":0},{"$f":"IF(OR(C204=0,U210=0),0,MIN(10,Z210/U210))","v":0},{"$f":"IF(AA210<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I212=0,B209=\"\",B212=\"\",AC224=0),\"\",\"   G1 has \"&TEXT(AC224,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E212:G212)=0,M201=Controls!$Y$3),\"\",IF(I212=0,\"G1 EUL Missing\",IF(AA224=0,\"No Green Premium G1 vs T\",IF(AA224>0,\"Negative Green Premium G1 vs T\",IF(AB224=0,\"No Utility Savings G1 vs T\",IF(AB224<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B206=\"\",B206=0),G206=0),100000,G206)","v":100000}]
["G1",null,null,{"$f":"+D204","v":0},0,{"$f":"$E212","v":0},0,{"$f":"+H204","v":""},{"$f":"$I204","v":0},{"$f":"IF(OR(AC225=0,I213=0,B209=\"\",B213=\"\"),\"\",\"   G2 has \"&TEXT(AC225,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E213:G213)=0,M201=Controls!$Y$3),\"\",IF(I213=0,\"G2 EUL Missing\",IF(AA225=0,\"No Green Premium G2 vs T\", IF(AA225>0,\"Negative Green Premium G2 vs T\",IF(AB225=0,\"No Utility Savings G2 vs T\", IF(AB225<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D205","v":0},0,0,0,{"$f":"+H204","v":""},{"$f":"$I204","v":0},{"$f":"IF(OR(AC226=0,I213=0,B209=\"\",B212=\"\", B213=\"\"),\"\",\"   G2 has \"&TEXT(AC226,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E213:G213)=0,M201=Controls!$Y$3),\"\",IF(AA226>=0,\"No Green Premium G2 vs G1\",IF(AB226<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G209>0,OR(G212>0,G213>0)),IF(OR(G209=G212,G209=G213),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O215:O217)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W214-V214","v":0},{"$f":"+J201","v":0},{"$f":"+X214*Y214","v":0},{"$f":"IF(OR(C205=0,U214=0),0,MIN(10,Z214/U214))","v":0},{"$f":"IF(AA214<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C205:C206)=0,0,IF(OR(AND(C205=0,C206<>0),AND(G205=0,G206<>0)),1,IF(C204=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W215-V215","v":0},{"$f":"+J201","v":0},{"$f":"+X215*Y215","v":0},{"$f":"IF(OR(C205=0,U215=0),0,MIN(10,Z215/U215))","v":0},{"$f":"IF(AA215<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F205=0,0,IF(AND(F204<F205,G204>G205),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M201=Controls!$Y$3,\"\",IF(B212=\"No Green Alternatives\",\"\",IF(B212=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E212:G212)<>0,B212=\"\"),\"G1 Description is Missing\",IF(AND(B212<>\"\",SUM(E212:F212)=0),\"G1 Cost is Missing\",IF(AND(B212<>\"\",G212=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F206=0,0,IF(OR(AND(F204<F206,F205<F206),AND(G204>G206,G205>G206)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B211","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M201=Controls!$Y$3,\"\",IF(M217=\"No Green Alternatives\",\"\",IF(AND(B213=\"\",SUM(E213:G213))=0,\"\",IF(AND(SUM(E213:F213)=0,B213<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G213=0,B213<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D219=Pass,D220=Pass),No,IF(D219=Pass,Yes,No))","v":"No"},{"$f":"IF(B212=\"\",\"\",A212&\": \"&B212)","v":""},{"$f":"IF(AA204>99,99,AA204)","v":0},{"$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,{"$f":"IF(OR(SUM(E211:G212)=0,M201=Controls!$Y$3),\"\",IF(AC204=1,\"\",AD204))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W219-V219","v":0},{"$f":"+J201","v":0},{"$f":"+X219*Y219","v":0},{"$f":"IF(OR(C206=0,U219=0),0,MIN(10,Z219/U219))","v":0},{"$f":"IF(AA219<Controls!$B$31,$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,IF(AA205>99,99,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},{"$f":"IF(J220=0,\"\",AB220)","v":""},null,{"$f":"IF(OR(SUM(E213:G213)=0,M201=Controls!$Y$3),\"\",IF(AC205=1,\"\",AD205))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W220-V220","v":0},{"$f":"+J201","v":0},{"$f":"+X220*Y220","v":0},{"$f":"IF(OR(C206=0,U220=0),0,MIN(10,Z220/U220))","v":0},{"$f":"IF(AA220<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I213=0,I212=0),\"\",IF(OR(AND(I212<>0,I212<>I209),AND(I213<>0,I213<>I209)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M201=Controls!$Y$3,\"\",IF(B224<>P222,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A219=Yes,P224,IF(A220=Yes,P225,P226))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L224:L232)=0,\"\",IF(SUM(L224:L232)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L224:L232)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B224=B219,1,IF(B224=B220,2,3))","v":3},{"$f":"$P222","v":"T: "},{"$f":"CHOOSE($A224,D212,D213,D209)","v":0},{"$f":"CHOOSE($A224,F212,F213,F209)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M224,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M201=Controls!$Y$3,\"\",IF(OR(B224=P224,B224=P225,B224=P226),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B219","v":""},null,null,"G1 vs T",{"$f":"(F212-F209)","v":0},"premium",{"$f":"Z204","v":0},"savings",{"$f":"IF(T224=0,\"N/A\",IF(V224=0,\"None\",T224/V224))","v":"N/A"},null,{"$f":"I212","v":0},{"$f":"+-T224","v":0},{"$f":"+V224","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA224>=0,AB224<=0),0,IF(ISERROR(IRR($AE224:$CC224,$Z$1)),-0.99,IRR($AE224:$CC224,$Z$1))),-10%))","v":0},null,{"$f":"+AA224","v":0},0,{"$f":"IF(AG$1<=$Z224,$AB224*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z224,$AB224*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z224,$AB224*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z224,$AB224*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z224,$AB224*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M225,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C204:C206,E204:G206)=0,\"\",IF(B212=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E212:G213)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E212:G213)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B220","v":""},null,null,"G2 vs T",{"$f":"IF(F213=0,0,F213-F209)","v":0},"premium",{"$f":"IF(F213=0,0,Z205)","v":0},"savings",{"$f":"IF(T225=0,\"N/A\",IF(V225=0,\"None\",T225/V225))","v":"N/A"},null,{"$f":"I213","v":0},{"$f":"+-T225","v":0},{"$f":"+V225","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA225>=0,AB225<=0),0,IF(ISERROR(IRR($AE225:$CC225,$Z$1)),-0.99,IRR($AE225:$CC225,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z225,$AB225*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I225","v":0},null,null,{"$f":"IF(LEFT(M226,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C204:C206,E204:F206)=0,\"\",IF(AND($AN$6=Yes,OR(B212=B209,B213=B209)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B212=B209,B213=B209)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A209&\": \"&B209","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F213=0,0,F213-F212)","v":0},"premium",{"$f":"IF(F213=0,0,V225-V224)","v":0},"savings",{"$f":"IF(T226=0,\"N/A\",IF(V226=0,\"None\",T226/V226))","v":"N/A"},null,{"$f":"+Z225","v":0},{"$f":"+-T226","v":0},{"$f":"+V226","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA226>=0,AB226<=0),0,IF(ISERROR(IRR($AE226:$CC226,$Z$1)),-0.99,IRR($AE226:$CC226,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G226=$V$2,G225,G226)","v":0},{"$f":"IF(G226=$V$2,H225,H226)","v":0},{"$f":"IF(G226=$V$2,I225,I226)","v":0}]
[null,{"$f":"IF(AND(G227=\"Traditional\",B224<>P226,B224<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G227=\"Green\",B224=P226,B224<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M201=Controls!$Y$3,B228=\"\"),\"\",IF(G227=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P230<>C230,P231<>C231,P232<>C232),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C204=0,0,C204)","v":0},{"$f":"IF(B204=0,\"\",A204&\": \"&B204)","v":""},{"$f":"$P230","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},{"$f":"IF(LEFT(M230,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M201=Controls!$Y$3,\"\",IF(AND(A230>0,J230=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B230=\"\",\"\",IF($H227=\"Now\",$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":"$P231","v":""},null,{"$f":"IF(B231=\"\",\"\",E230)","v":""},null,{"$f":"IF(B231=\"\",\"\",G230)","v":""},null,null,{"$f":"IF(B231=\"\",0,D224)","v":0},{"$f":"IF(B231=\"\",0,K230)","v":0},{"$f":"IF(LEFT(M231,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M201=Controls!$Y$3,\"\",IF(AND(A231>0,J231=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B231=\"\",\"\",IF($H227=\"Now\",$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":"$P232","v":""},null,{"$f":"IF(B232=\"\",\"\",E231)","v":""},null,{"$f":"IF(B232=\"\",\"\",G231)","v":""},null,null,{"$f":"IF(B232=\"\",0,D224)","v":0},{"$f":"IF(B232=\"\",0,K231)","v":0},{"$f":"IF(LEFT(M232,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M201=Controls!$Y$3,\"\",IF(AND(A232>0,J232=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B232=\"\",\"\",IF($H227=\"Now\",$Q$2,IF(OR($J220>$W$1,$J220>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M233=0,\"\",IF(M233=1,\"The above section has 1 error check message\",\"The above section has \"&M233&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C230=\"End of Cycle\",S230=\"Now\"),AND(C231=\"End of Cycle\",S231=\"Now\"),AND(C232=\"End of Cycle\",S232=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M207:M232,\"\")+SUM(U233:Y233)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D207<>\"\",1,0)","v":0},{"$f":"IF(C214<>\"\",1,0)","v":0},{"$f":"IF(C221=\"\",0,1)","v":0},{"$f":"IF(B228=\"\",0,1)","v":0},{"$f":"IF(D233=\"\",0,1)","v":0}]
["3.2.9.03","Site Other #3",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F234=\"Tenant\",IF(ISERROR(VLOOKUP(H234,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H234,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H234,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H234,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O234=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C237:C239)+SUM(E237:G246)+SUM(I237:I246)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E237","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H234,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H234,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O237","v":"N/A"},null,null,null,{"$f":"IF(I237=0,\"N/A\",MAX(0,((J237+I237-Year1)*365)/(I237*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I245","v":0},{"$f":"IF(Q237=0,0,VLOOKUP(Q237,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F242","v":0},{"$f":"+F245","v":0},{"$f":"+J234","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(AC237=1,-X237/Z237,0)","v":0},{"$f":"IF(AC237>1,\"N/A\",IF(AA237>=R237,Fail,Pass))","v":"N/A"},{"$f":"IF(J234=0,2,IF(Y237=0,3,IF(Q237=0,4,IF(Y237<0,5,IF(X237>=0,6,1)))))","v":2},{"$f":"IF(AC237=1,\"\",\"(G1) \"&CHOOSE(AC237,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D237","v":0},0,{"$f":"$E238","v":0},0,{"$f":"+H237","v":""},{"$f":"$I237","v":0},null,{"$f":"+O238","v":"N/A"},null,null,null,{"$f":"IF(I238=0,\"N/A\",MAX(0,((J238+I238-Year1)*365)/(I238*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I246","v":0},{"$f":"IF(Q238=0,0,VLOOKUP(Q238,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S237","v":0},{"$f":"+F246","v":0},{"$f":"+J234","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(AC238=1,-X238/Z238,0)","v":0},{"$f":"IF(AC238>1,\"N/A\",IF(AA238>=R238,Fail,Pass))","v":"N/A"},{"$f":"IF(J234=0,2,IF(Y238=0,3,IF(Q238=0,4,IF(Y238<0,5,IF(X238>=0,6,1)))))","v":2},{"$f":"IF(AC238=1,\"\",\"(G2) \"&CHOOSE(AC238,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D238","v":0},0,0,0,{"$f":"+H237","v":""},{"$f":"$I237","v":0},null,{"$f":"+O239","v":"N/A"},null,null,null,{"$f":"IF(I239=0,\"N/A\",MAX(0,((J239+I239-Year1)*365)/(I239*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E237:G239)=0,\"\",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":""},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,null,{"$f":"IF(M234=Controls!$Y$3,\"\",IF(AND(SUM(E242:G242)<>0,MAX(E237:E239)>E242),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D237","v":0},0,{"$f":"$E242","v":0},0,{"$f":"+H237","v":""},{"$f":"$I237","v":0},null,null,null,{"$f":"IF(M234=Controls!$Y$3,\"\",IF(AND(SUM(E242:G242)<>0,MAX(F237:F239)>F242),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B237=\"\",B237=0),G237=0),100000,G237)","v":100000},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":"+W242-V242","v":0},{"$f":"+J234","v":0},{"$f":"+X242*Y242","v":0},{"$f":"IF(OR(C237=0,U242=0),0,MIN(10,Z242/U242))","v":0},{"$f":"IF(AA242<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G237:G239,G242)=0,\"\",IF(MIN(O242:O244)<=G242,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M234=Controls!$Y$3,\"\",IF(LEFT(D243,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B238=\"\",B238=0),G238=0),100000,G238)","v":100000},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":"+W243-V243","v":0},{"$f":"+J234","v":0},{"$f":"+X243*Y243","v":0},{"$f":"IF(OR(C237=0,U243=0),0,MIN(10,Z243/U243))","v":0},{"$f":"IF(AA243<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I245=0,B242=\"\",B245=\"\",AC257=0),\"\",\"   G1 has \"&TEXT(AC257,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E245:G245)=0,M234=Controls!$Y$3),\"\",IF(I245=0,\"G1 EUL Missing\",IF(AA257=0,\"No Green Premium G1 vs T\",IF(AA257>0,\"Negative Green Premium G1 vs T\",IF(AB257=0,\"No Utility Savings G1 vs T\",IF(AB257<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B239=\"\",B239=0),G239=0),100000,G239)","v":100000}]
["G1",null,null,{"$f":"+D237","v":0},0,{"$f":"$E245","v":0},0,{"$f":"+H237","v":""},{"$f":"$I237","v":0},{"$f":"IF(OR(AC258=0,I246=0,B242=\"\",B246=\"\"),\"\",\"   G2 has \"&TEXT(AC258,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E246:G246)=0,M234=Controls!$Y$3),\"\",IF(I246=0,\"G2 EUL Missing\",IF(AA258=0,\"No Green Premium G2 vs T\", IF(AA258>0,\"Negative Green Premium G2 vs T\",IF(AB258=0,\"No Utility Savings G2 vs T\", IF(AB258<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D238","v":0},0,0,0,{"$f":"+H237","v":""},{"$f":"$I237","v":0},{"$f":"IF(OR(AC259=0,I246=0,B242=\"\",B245=\"\", B246=\"\"),\"\",\"   G2 has \"&TEXT(AC259,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E246:G246)=0,M234=Controls!$Y$3),\"\",IF(AA259>=0,\"No Green Premium G2 vs G1\",IF(AB259<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G242>0,OR(G245>0,G246>0)),IF(OR(G242=G245,G242=G246),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O248:O250)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W247-V247","v":0},{"$f":"+J234","v":0},{"$f":"+X247*Y247","v":0},{"$f":"IF(OR(C238=0,U247=0),0,MIN(10,Z247/U247))","v":0},{"$f":"IF(AA247<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C238:C239)=0,0,IF(OR(AND(C238=0,C239<>0),AND(G238=0,G239<>0)),1,IF(C237=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W248-V248","v":0},{"$f":"+J234","v":0},{"$f":"+X248*Y248","v":0},{"$f":"IF(OR(C238=0,U248=0),0,MIN(10,Z248/U248))","v":0},{"$f":"IF(AA248<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F238=0,0,IF(AND(F237<F238,G237>G238),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M234=Controls!$Y$3,\"\",IF(B245=\"No Green Alternatives\",\"\",IF(B245=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E245:G245)<>0,B245=\"\"),\"G1 Description is Missing\",IF(AND(B245<>\"\",SUM(E245:F245)=0),\"G1 Cost is Missing\",IF(AND(B245<>\"\",G245=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F239=0,0,IF(OR(AND(F237<F239,F238<F239),AND(G237>G239,G238>G239)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B244","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M234=Controls!$Y$3,\"\",IF(M250=\"No Green Alternatives\",\"\",IF(AND(B246=\"\",SUM(E246:G246))=0,\"\",IF(AND(SUM(E246:F246)=0,B246<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G246=0,B246<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D252=Pass,D253=Pass),No,IF(D252=Pass,Yes,No))","v":"No"},{"$f":"IF(B245=\"\",\"\",A245&\": \"&B245)","v":""},{"$f":"IF(AA237>99,99,AA237)","v":0},{"$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,{"$f":"IF(OR(SUM(E244:G245)=0,M234=Controls!$Y$3),\"\",IF(AC237=1,\"\",AD237))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W252-V252","v":0},{"$f":"+J234","v":0},{"$f":"+X252*Y252","v":0},{"$f":"IF(OR(C239=0,U252=0),0,MIN(10,Z252/U252))","v":0},{"$f":"IF(AA252<Controls!$B$31,$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,IF(AA238>99,99,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},{"$f":"IF(J253=0,\"\",AB253)","v":""},null,{"$f":"IF(OR(SUM(E246:G246)=0,M234=Controls!$Y$3),\"\",IF(AC238=1,\"\",AD238))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W253-V253","v":0},{"$f":"+J234","v":0},{"$f":"+X253*Y253","v":0},{"$f":"IF(OR(C239=0,U253=0),0,MIN(10,Z253/U253))","v":0},{"$f":"IF(AA253<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I246=0,I245=0),\"\",IF(OR(AND(I245<>0,I245<>I242),AND(I246<>0,I246<>I242)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M234=Controls!$Y$3,\"\",IF(B257<>P255,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A252=Yes,P257,IF(A253=Yes,P258,P259))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L257:L265)=0,\"\",IF(SUM(L257:L265)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L257:L265)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B257=B252,1,IF(B257=B253,2,3))","v":3},{"$f":"$P255","v":"T: "},{"$f":"CHOOSE($A257,D245,D246,D242)","v":0},{"$f":"CHOOSE($A257,F245,F246,F242)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M257,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M234=Controls!$Y$3,\"\",IF(OR(B257=P257,B257=P258,B257=P259),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B252","v":""},null,null,"G1 vs T",{"$f":"(F245-F242)","v":0},"premium",{"$f":"Z237","v":0},"savings",{"$f":"IF(T257=0,\"N/A\",IF(V257=0,\"None\",T257/V257))","v":"N/A"},null,{"$f":"I245","v":0},{"$f":"+-T257","v":0},{"$f":"+V257","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA257>=0,AB257<=0),0,IF(ISERROR(IRR($AE257:$CC257,$Z$1)),-0.99,IRR($AE257:$CC257,$Z$1))),-10%))","v":0},null,{"$f":"+AA257","v":0},0,{"$f":"IF(AG$1<=$Z257,$AB257*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z257,$AB257*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z257,$AB257*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z257,$AB257*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z257,$AB257*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M258,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C237:C239,E237:G239)=0,\"\",IF(B245=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E245:G246)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E245:G246)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B253","v":""},null,null,"G2 vs T",{"$f":"IF(F246=0,0,F246-F242)","v":0},"premium",{"$f":"IF(F246=0,0,Z238)","v":0},"savings",{"$f":"IF(T258=0,\"N/A\",IF(V258=0,\"None\",T258/V258))","v":"N/A"},null,{"$f":"I246","v":0},{"$f":"+-T258","v":0},{"$f":"+V258","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA258>=0,AB258<=0),0,IF(ISERROR(IRR($AE258:$CC258,$Z$1)),-0.99,IRR($AE258:$CC258,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z258,$AB258*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I258","v":0},null,null,{"$f":"IF(LEFT(M259,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C237:C239,E237:F239)=0,\"\",IF(AND($AN$6=Yes,OR(B245=B242,B246=B242)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B245=B242,B246=B242)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A242&\": \"&B242","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F246=0,0,F246-F245)","v":0},"premium",{"$f":"IF(F246=0,0,V258-V257)","v":0},"savings",{"$f":"IF(T259=0,\"N/A\",IF(V259=0,\"None\",T259/V259))","v":"N/A"},null,{"$f":"+Z258","v":0},{"$f":"+-T259","v":0},{"$f":"+V259","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA259>=0,AB259<=0),0,IF(ISERROR(IRR($AE259:$CC259,$Z$1)),-0.99,IRR($AE259:$CC259,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G259=$V$2,G258,G259)","v":0},{"$f":"IF(G259=$V$2,H258,H259)","v":0},{"$f":"IF(G259=$V$2,I258,I259)","v":0}]
[null,{"$f":"IF(AND(G260=\"Traditional\",B257<>P259,B257<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G260=\"Green\",B257=P259,B257<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M234=Controls!$Y$3,B261=\"\"),\"\",IF(G260=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P263<>C263,P264<>C264,P265<>C265),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C237=0,0,C237)","v":0},{"$f":"IF(B237=0,\"\",A237&\": \"&B237)","v":""},{"$f":"$P263","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},{"$f":"IF(LEFT(M263,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M234=Controls!$Y$3,\"\",IF(AND(A263>0,J263=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B263=\"\",\"\",IF($H260=\"Now\",$Q$2,IF(OR($F252>$W$1,$F253>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C238=0,0,C238)","v":0},{"$f":"IF(B238=0,\"\",A238&\": \"&B238)","v":""},{"$f":"$P264","v":""},null,{"$f":"IF(B264=\"\",\"\",E263)","v":""},null,{"$f":"IF(B264=\"\",\"\",G263)","v":""},null,null,{"$f":"IF(B264=\"\",0,D257)","v":0},{"$f":"IF(B264=\"\",0,K263)","v":0},{"$f":"IF(LEFT(M264,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M234=Controls!$Y$3,\"\",IF(AND(A264>0,J264=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B264=\"\",\"\",IF($H260=\"Now\",$Q$2,IF(OR($H252>$W$1,$H253>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C239=0,0,C239)","v":0},{"$f":"IF(B239=0,\"\",A239&\": \"&B239)","v":""},{"$f":"$P265","v":""},null,{"$f":"IF(B265=\"\",\"\",E264)","v":""},null,{"$f":"IF(B265=\"\",\"\",G264)","v":""},null,null,{"$f":"IF(B265=\"\",0,D257)","v":0},{"$f":"IF(B265=\"\",0,K264)","v":0},{"$f":"IF(LEFT(M265,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M234=Controls!$Y$3,\"\",IF(AND(A265>0,J265=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B265=\"\",\"\",IF($H260=\"Now\",$Q$2,IF(OR($J253>$W$1,$J253>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M266=0,\"\",IF(M266=1,\"The above section has 1 error check message\",\"The above section has \"&M266&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C263=\"End of Cycle\",S263=\"Now\"),AND(C264=\"End of Cycle\",S264=\"Now\"),AND(C265=\"End of Cycle\",S265=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M240:M265,\"\")+SUM(U266:Y266)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D240<>\"\",1,0)","v":0},{"$f":"IF(C247<>\"\",1,0)","v":0},{"$f":"IF(C254=\"\",0,1)","v":0},{"$f":"IF(B261=\"\",0,1)","v":0},{"$f":"IF(D266=\"\",0,1)","v":0}]
["3.2.9.04","Site Other #4",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F267=\"Tenant\",IF(ISERROR(VLOOKUP(H267,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H267,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H267,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H267,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O267=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C270:C272)+SUM(E270:G279)+SUM(I270:I279)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E270","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H267,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H267,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O270","v":"N/A"},null,null,null,{"$f":"IF(I270=0,\"N/A\",MAX(0,((J270+I270-Year1)*365)/(I270*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I278","v":0},{"$f":"IF(Q270=0,0,VLOOKUP(Q270,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F275","v":0},{"$f":"+F278","v":0},{"$f":"+J267","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(AC270=1,-X270/Z270,0)","v":0},{"$f":"IF(AC270>1,\"N/A\",IF(AA270>=R270,Fail,Pass))","v":"N/A"},{"$f":"IF(J267=0,2,IF(Y270=0,3,IF(Q270=0,4,IF(Y270<0,5,IF(X270>=0,6,1)))))","v":2},{"$f":"IF(AC270=1,\"\",\"(G1) \"&CHOOSE(AC270,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D270","v":0},0,{"$f":"$E271","v":0},0,{"$f":"+H270","v":""},{"$f":"$I270","v":0},null,{"$f":"+O271","v":"N/A"},null,null,null,{"$f":"IF(I271=0,\"N/A\",MAX(0,((J271+I271-Year1)*365)/(I271*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I279","v":0},{"$f":"IF(Q271=0,0,VLOOKUP(Q271,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S270","v":0},{"$f":"+F279","v":0},{"$f":"+J267","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(AC271=1,-X271/Z271,0)","v":0},{"$f":"IF(AC271>1,\"N/A\",IF(AA271>=R271,Fail,Pass))","v":"N/A"},{"$f":"IF(J267=0,2,IF(Y271=0,3,IF(Q271=0,4,IF(Y271<0,5,IF(X271>=0,6,1)))))","v":2},{"$f":"IF(AC271=1,\"\",\"(G2) \"&CHOOSE(AC271,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D271","v":0},0,0,0,{"$f":"+H270","v":""},{"$f":"$I270","v":0},null,{"$f":"+O272","v":"N/A"},null,null,null,{"$f":"IF(I272=0,\"N/A\",MAX(0,((J272+I272-Year1)*365)/(I272*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E270:G272)=0,\"\",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":""},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,null,{"$f":"IF(M267=Controls!$Y$3,\"\",IF(AND(SUM(E275:G275)<>0,MAX(E270:E272)>E275),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D270","v":0},0,{"$f":"$E275","v":0},0,{"$f":"+H270","v":""},{"$f":"$I270","v":0},null,null,null,{"$f":"IF(M267=Controls!$Y$3,\"\",IF(AND(SUM(E275:G275)<>0,MAX(F270:F272)>F275),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B270=\"\",B270=0),G270=0),100000,G270)","v":100000},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":"+W275-V275","v":0},{"$f":"+J267","v":0},{"$f":"+X275*Y275","v":0},{"$f":"IF(OR(C270=0,U275=0),0,MIN(10,Z275/U275))","v":0},{"$f":"IF(AA275<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G270:G272,G275)=0,\"\",IF(MIN(O275:O277)<=G275,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M267=Controls!$Y$3,\"\",IF(LEFT(D276,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B271=\"\",B271=0),G271=0),100000,G271)","v":100000},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":"+W276-V276","v":0},{"$f":"+J267","v":0},{"$f":"+X276*Y276","v":0},{"$f":"IF(OR(C270=0,U276=0),0,MIN(10,Z276/U276))","v":0},{"$f":"IF(AA276<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I278=0,B275=\"\",B278=\"\",AC290=0),\"\",\"   G1 has \"&TEXT(AC290,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E278:G278)=0,M267=Controls!$Y$3),\"\",IF(I278=0,\"G1 EUL Missing\",IF(AA290=0,\"No Green Premium G1 vs T\",IF(AA290>0,\"Negative Green Premium G1 vs T\",IF(AB290=0,\"No Utility Savings G1 vs T\",IF(AB290<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B272=\"\",B272=0),G272=0),100000,G272)","v":100000}]
["G1",null,null,{"$f":"+D270","v":0},0,{"$f":"$E278","v":0},0,{"$f":"+H270","v":""},{"$f":"$I270","v":0},{"$f":"IF(OR(AC291=0,I279=0,B275=\"\",B279=\"\"),\"\",\"   G2 has \"&TEXT(AC291,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E279:G279)=0,M267=Controls!$Y$3),\"\",IF(I279=0,\"G2 EUL Missing\",IF(AA291=0,\"No Green Premium G2 vs T\", IF(AA291>0,\"Negative Green Premium G2 vs T\",IF(AB291=0,\"No Utility Savings G2 vs T\", IF(AB291<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D271","v":0},0,0,0,{"$f":"+H270","v":""},{"$f":"$I270","v":0},{"$f":"IF(OR(AC292=0,I279=0,B275=\"\",B278=\"\", B279=\"\"),\"\",\"   G2 has \"&TEXT(AC292,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E279:G279)=0,M267=Controls!$Y$3),\"\",IF(AA292>=0,\"No Green Premium G2 vs G1\",IF(AB292<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G275>0,OR(G278>0,G279>0)),IF(OR(G275=G278,G275=G279),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O281:O283)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W280-V280","v":0},{"$f":"+J267","v":0},{"$f":"+X280*Y280","v":0},{"$f":"IF(OR(C271=0,U280=0),0,MIN(10,Z280/U280))","v":0},{"$f":"IF(AA280<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C271:C272)=0,0,IF(OR(AND(C271=0,C272<>0),AND(G271=0,G272<>0)),1,IF(C270=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W281-V281","v":0},{"$f":"+J267","v":0},{"$f":"+X281*Y281","v":0},{"$f":"IF(OR(C271=0,U281=0),0,MIN(10,Z281/U281))","v":0},{"$f":"IF(AA281<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F271=0,0,IF(AND(F270<F271,G270>G271),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M267=Controls!$Y$3,\"\",IF(B278=\"No Green Alternatives\",\"\",IF(B278=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E278:G278)<>0,B278=\"\"),\"G1 Description is Missing\",IF(AND(B278<>\"\",SUM(E278:F278)=0),\"G1 Cost is Missing\",IF(AND(B278<>\"\",G278=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F272=0,0,IF(OR(AND(F270<F272,F271<F272),AND(G270>G272,G271>G272)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B277","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M267=Controls!$Y$3,\"\",IF(M283=\"No Green Alternatives\",\"\",IF(AND(B279=\"\",SUM(E279:G279))=0,\"\",IF(AND(SUM(E279:F279)=0,B279<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G279=0,B279<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D285=Pass,D286=Pass),No,IF(D285=Pass,Yes,No))","v":"No"},{"$f":"IF(B278=\"\",\"\",A278&\": \"&B278)","v":""},{"$f":"IF(AA270>99,99,AA270)","v":0},{"$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,{"$f":"IF(OR(SUM(E277:G278)=0,M267=Controls!$Y$3),\"\",IF(AC270=1,\"\",AD270))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W285-V285","v":0},{"$f":"+J267","v":0},{"$f":"+X285*Y285","v":0},{"$f":"IF(OR(C272=0,U285=0),0,MIN(10,Z285/U285))","v":0},{"$f":"IF(AA285<Controls!$B$31,$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,IF(AA271>99,99,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},{"$f":"IF(J286=0,\"\",AB286)","v":""},null,{"$f":"IF(OR(SUM(E279:G279)=0,M267=Controls!$Y$3),\"\",IF(AC271=1,\"\",AD271))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W286-V286","v":0},{"$f":"+J267","v":0},{"$f":"+X286*Y286","v":0},{"$f":"IF(OR(C272=0,U286=0),0,MIN(10,Z286/U286))","v":0},{"$f":"IF(AA286<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I279=0,I278=0),\"\",IF(OR(AND(I278<>0,I278<>I275),AND(I279<>0,I279<>I275)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M267=Controls!$Y$3,\"\",IF(B290<>P288,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A285=Yes,P290,IF(A286=Yes,P291,P292))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L290:L298)=0,\"\",IF(SUM(L290:L298)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L290:L298)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B290=B285,1,IF(B290=B286,2,3))","v":3},{"$f":"$P288","v":"T: "},{"$f":"CHOOSE($A290,D278,D279,D275)","v":0},{"$f":"CHOOSE($A290,F278,F279,F275)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M290,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M267=Controls!$Y$3,\"\",IF(OR(B290=P290,B290=P291,B290=P292),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B285","v":""},null,null,"G1 vs T",{"$f":"(F278-F275)","v":0},"premium",{"$f":"Z270","v":0},"savings",{"$f":"IF(T290=0,\"N/A\",IF(V290=0,\"None\",T290/V290))","v":"N/A"},null,{"$f":"I278","v":0},{"$f":"+-T290","v":0},{"$f":"+V290","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA290>=0,AB290<=0),0,IF(ISERROR(IRR($AE290:$CC290,$Z$1)),-0.99,IRR($AE290:$CC290,$Z$1))),-10%))","v":0},null,{"$f":"+AA290","v":0},0,{"$f":"IF(AG$1<=$Z290,$AB290*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z290,$AB290*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z290,$AB290*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z290,$AB290*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z290,$AB290*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M291,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C270:C272,E270:G272)=0,\"\",IF(B278=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E278:G279)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E278:G279)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B286","v":""},null,null,"G2 vs T",{"$f":"IF(F279=0,0,F279-F275)","v":0},"premium",{"$f":"IF(F279=0,0,Z271)","v":0},"savings",{"$f":"IF(T291=0,\"N/A\",IF(V291=0,\"None\",T291/V291))","v":"N/A"},null,{"$f":"I279","v":0},{"$f":"+-T291","v":0},{"$f":"+V291","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA291>=0,AB291<=0),0,IF(ISERROR(IRR($AE291:$CC291,$Z$1)),-0.99,IRR($AE291:$CC291,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z291,$AB291*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I291","v":0},null,null,{"$f":"IF(LEFT(M292,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C270:C272,E270:F272)=0,\"\",IF(AND($AN$6=Yes,OR(B278=B275,B279=B275)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B278=B275,B279=B275)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A275&\": \"&B275","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F279=0,0,F279-F278)","v":0},"premium",{"$f":"IF(F279=0,0,V291-V290)","v":0},"savings",{"$f":"IF(T292=0,\"N/A\",IF(V292=0,\"None\",T292/V292))","v":"N/A"},null,{"$f":"+Z291","v":0},{"$f":"+-T292","v":0},{"$f":"+V292","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA292>=0,AB292<=0),0,IF(ISERROR(IRR($AE292:$CC292,$Z$1)),-0.99,IRR($AE292:$CC292,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G292=$V$2,G291,G292)","v":0},{"$f":"IF(G292=$V$2,H291,H292)","v":0},{"$f":"IF(G292=$V$2,I291,I292)","v":0}]
[null,{"$f":"IF(AND(G293=\"Traditional\",B290<>P292,B290<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G293=\"Green\",B290=P292,B290<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M267=Controls!$Y$3,B294=\"\"),\"\",IF(G293=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P296<>C296,P297<>C297,P298<>C298),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C270=0,0,C270)","v":0},{"$f":"IF(B270=0,\"\",A270&\": \"&B270)","v":""},{"$f":"$P296","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},{"$f":"IF(LEFT(M296,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M267=Controls!$Y$3,\"\",IF(AND(A296>0,J296=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B296=\"\",\"\",IF($H293=\"Now\",$Q$2,IF(OR($F285>$W$1,$F286>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C271=0,0,C271)","v":0},{"$f":"IF(B271=0,\"\",A271&\": \"&B271)","v":""},{"$f":"$P297","v":""},null,{"$f":"IF(B297=\"\",\"\",E296)","v":""},null,{"$f":"IF(B297=\"\",\"\",G296)","v":""},null,null,{"$f":"IF(B297=\"\",0,D290)","v":0},{"$f":"IF(B297=\"\",0,K296)","v":0},{"$f":"IF(LEFT(M297,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M267=Controls!$Y$3,\"\",IF(AND(A297>0,J297=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B297=\"\",\"\",IF($H293=\"Now\",$Q$2,IF(OR($H285>$W$1,$H286>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C272=0,0,C272)","v":0},{"$f":"IF(B272=0,\"\",A272&\": \"&B272)","v":""},{"$f":"$P298","v":""},null,{"$f":"IF(B298=\"\",\"\",E297)","v":""},null,{"$f":"IF(B298=\"\",\"\",G297)","v":""},null,null,{"$f":"IF(B298=\"\",0,D290)","v":0},{"$f":"IF(B298=\"\",0,K297)","v":0},{"$f":"IF(LEFT(M298,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M267=Controls!$Y$3,\"\",IF(AND(A298>0,J298=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B298=\"\",\"\",IF($H293=\"Now\",$Q$2,IF(OR($J286>$W$1,$J286>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M299=0,\"\",IF(M299=1,\"The above section has 1 error check message\",\"The above section has \"&M299&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C296=\"End of Cycle\",S296=\"Now\"),AND(C297=\"End of Cycle\",S297=\"Now\"),AND(C298=\"End of Cycle\",S298=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M273:M298,\"\")+SUM(U299:Y299)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D273<>\"\",1,0)","v":0},{"$f":"IF(C280<>\"\",1,0)","v":0},{"$f":"IF(C287=\"\",0,1)","v":0},{"$f":"IF(B294=\"\",0,1)","v":0},{"$f":"IF(D299=\"\",0,1)","v":0}]
["3.3.2.2 Exterior Walls",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!$D$22","v":0},null,"Utility is:",null,null,"Rate is: ",{"$f":"IF(D300=\"Tenant\",IF(ISERROR(VLOOKUP(G300,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G300,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G300,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G300,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O300=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C303:C305)+SUM(E303:G312)+SUM(I303:I312)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:",null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,"   1. Show E1/E2/E3 usage as zero (usage is already",null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E303","v":0},0,{"$f":"IF(ISNA(VLOOKUP(G300,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(G300,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O303","v":"N/A"},null,"       accounted for in the HVAC systems)",null,{"$f":"IF(I303=0,\"N/A\",MAX(0,((J303+I303-Year1)*365)/(I303*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I311","v":0},{"$f":"IF(Q303=0,0,VLOOKUP(Q303,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F308","v":0},{"$f":"+F311","v":0},{"$f":"+J300","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(AC303=1,-X303/Z303,0)","v":0},{"$f":"IF(AC303>1,\"N/A\",IF(AA303>=R303,Fail,Pass))","v":"N/A"},{"$f":"IF(J300=0,2,IF(Y303=0,3,IF(Q303=0,4,IF(Y303<0,5,IF(X303>=0,6,1)))))","v":2},{"$f":"IF(AC303=1,\"\",\"(G1) \"&CHOOSE(AC303,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D303","v":0},0,{"$f":"$E304","v":0},0,{"$f":"+H303","v":""},{"$f":"$I303","v":0},null,{"$f":"+O304","v":"N/A"},null,"   2. Show T usage as negative to reflect savings.",null,{"$f":"IF(I304=0,\"N/A\",MAX(0,((J304+I304-Year1)*365)/(I304*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I312","v":0},{"$f":"IF(Q304=0,0,VLOOKUP(Q304,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S303","v":0},{"$f":"+F312","v":0},{"$f":"+J300","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(AC304=1,-X304/Z304,0)","v":0},{"$f":"IF(AC304>1,\"N/A\",IF(AA304>=R304,Fail,Pass))","v":"N/A"},{"$f":"IF(J300=0,2,IF(Y304=0,3,IF(Q304=0,4,IF(Y304<0,5,IF(X304>=0,6,1)))))","v":2},{"$f":"IF(AC304=1,\"\",\"(G2) \"&CHOOSE(AC304,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D304","v":0},0,0,0,{"$f":"+H303","v":""},{"$f":"$I303","v":0},null,{"$f":"+O305","v":"N/A"},null,"   3. Show G1/G2 usage as negative to reflect savings.",null,{"$f":"IF(I305=0,\"N/A\",MAX(0,((J305+I305-Year1)*365)/(I305*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E303:G305)=0,\"\",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":""},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,null,{"$f":"IF(M300=Controls!$Y$3,\"\",IF(AND(SUM(E308:G308)<>0,MAX(E303:E305)>E308),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D303","v":0},0,{"$f":"$E308","v":0},0,{"$f":"+H303","v":""},{"$f":"$I303","v":0},null,null,null,{"$f":"IF(M300=Controls!$Y$3,\"\",IF(AND(SUM(E308:G308)<>0,MAX(F303:F305)>F308),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B303=\"\",B303=0),G303=0),100000,G303)","v":100000},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},{"$f":"+J300","v":0},{"$f":"+X308*Y308","v":0},{"$f":"IF(OR(C303=0,U308=0),0,MIN(10,Z308/U308))","v":0},{"$f":"IF(AA308<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G303:G305,G308)=0,\"\",IF(MIN(O308:O310)<=G308,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M300=Controls!$Y$3,\"\",IF(LEFT(D309,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B304=\"\",B304=0),G304=0),100000,G304)","v":100000},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},{"$f":"+J300","v":0},{"$f":"+X309*Y309","v":0},{"$f":"IF(OR(C303=0,U309=0),0,MIN(10,Z309/U309))","v":0},{"$f":"IF(AA309<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I311=0,B308=\"\",B311=\"\",AC323=0),\"\",\"   G1 has \"&TEXT(AC323,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E311:G311)=0,M300=Controls!$Y$3),\"\",IF(I311=0,\"G1 EUL Missing\",IF(AA323=0,\"No Green Premium G1 vs T\",IF(AA323>0,\"Negative Green Premium G1 vs T\",IF(AB323=0,\"No Utility Savings G1 vs T\",IF(AB323<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B305=\"\",B305=0),G305=0),100000,G305)","v":100000}]
["G1",null,null,{"$f":"+D303","v":0},0,{"$f":"$E311","v":0},0,{"$f":"+H303","v":""},{"$f":"$I303","v":0},{"$f":"IF(OR(AC324=0,I312=0,B308=\"\",B312=\"\"),\"\",\"   G2 has \"&TEXT(AC324,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E312:G312)=0,M300=Controls!$Y$3),\"\",IF(I312=0,\"G2 EUL Missing\",IF(AA324=0,\"No Green Premium G2 vs T\", IF(AA324>0,\"Negative Green Premium G2 vs T\",IF(AB324=0,\"No Utility Savings G2 vs T\", IF(AB324<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D304","v":0},0,0,0,{"$f":"+H303","v":""},{"$f":"$I303","v":0},{"$f":"IF(OR(AC325=0,I312=0,B308=\"\",B311=\"\", B312=\"\"),\"\",\"   G2 has \"&TEXT(AC325,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E312:G312)=0,M300=Controls!$Y$3),\"\",IF(AA325>=0,\"No Green Premium G2 vs G1\",IF(AB325<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G308>0,OR(G311>0,G312>0)),IF(OR(G308=G311,G308=G312),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O314:O316)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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},{"$f":"+J300","v":0},{"$f":"+X313*Y313","v":0},{"$f":"IF(OR(C304=0,U313=0),0,MIN(10,Z313/U313))","v":0},{"$f":"IF(AA313<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C304:C305)=0,0,IF(OR(AND(C304=0,C305<>0),AND(G304=0,G305<>0)),1,IF(C303=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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},{"$f":"+J300","v":0},{"$f":"+X314*Y314","v":0},{"$f":"IF(OR(C304=0,U314=0),0,MIN(10,Z314/U314))","v":0},{"$f":"IF(AA314<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F304=0,0,IF(AND(F303<F304,G303>G304),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M300=Controls!$Y$3,\"\",IF(B311=\"No Green Alternatives\",\"\",IF(B311=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E311:G311)<>0,B311=\"\"),\"G1 Description is Missing\",IF(AND(B311<>\"\",SUM(E311:F311)=0),\"G1 Cost is Missing\",IF(AND(B311<>\"\",G311=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F305=0,0,IF(OR(AND(F303<F305,F304<F305),AND(G303>G305,G304>G305)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B310","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M300=Controls!$Y$3,\"\",IF(M316=\"No Green Alternatives\",\"\",IF(AND(B312=\"\",SUM(E312:G312))=0,\"\",IF(AND(SUM(E312:F312)=0,B312<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G312=0,B312<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D318=Pass,D319=Pass),No,IF(D318=Pass,Yes,No))","v":"No"},{"$f":"IF(B311=\"\",\"\",A311&\": \"&B311)","v":""},{"$f":"IF(AA303>99,99,AA303)","v":0},{"$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,{"$f":"IF(OR(SUM(E310:G311)=0,M300=Controls!$Y$3),\"\",IF(AC303=1,\"\",AD303))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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":"+J300","v":0},{"$f":"+X318*Y318","v":0},{"$f":"IF(OR(C305=0,U318=0),0,MIN(10,Z318/U318))","v":0},{"$f":"IF(AA318<Controls!$B$31,$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,IF(AA304>99,99,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},{"$f":"IF(J319=0,\"\",AB319)","v":""},null,{"$f":"IF(OR(SUM(E312:G312)=0,M300=Controls!$Y$3),\"\",IF(AC304=1,\"\",AD304))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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":"+J300","v":0},{"$f":"+X319*Y319","v":0},{"$f":"IF(OR(C305=0,U319=0),0,MIN(10,Z319/U319))","v":0},{"$f":"IF(AA319<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I312=0,I311=0),\"\",IF(OR(AND(I311<>0,I311<>I308),AND(I312<>0,I312<>I308)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M300=Controls!$Y$3,\"\",IF(B323<>P321,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A318=Yes,P323,IF(A319=Yes,P324,P325))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L323:L331)=0,\"\",IF(SUM(L323:L331)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L323:L331)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B323=B318,1,IF(B323=B319,2,3))","v":3},{"$f":"$P321","v":"T: "},{"$f":"CHOOSE($A323,D311,D312,D308)","v":0},{"$f":"CHOOSE($A323,F311,F312,F308)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M323,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M300=Controls!$Y$3,\"\",IF(OR(B323=P323,B323=P324,B323=P325),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B318","v":""},null,null,"G1 vs T",{"$f":"(F311-F308)","v":0},"premium",{"$f":"Z303","v":0},"savings",{"$f":"IF(T323=0,\"N/A\",IF(V323=0,\"None\",T323/V323))","v":"N/A"},null,{"$f":"I311","v":0},{"$f":"+-T323","v":0},{"$f":"+V323","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA323>=0,AB323<=0),0,IF(ISERROR(IRR($AE323:$CC323,$Z$1)),-0.99,IRR($AE323:$CC323,$Z$1))),-10%))","v":0},null,{"$f":"+AA323","v":0},0,{"$f":"IF(AG$1<=$Z323,$AB323*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z323,$AB323*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z323,$AB323*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z323,$AB323*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z323,$AB323*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M324,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C303:C305,E303:G305)=0,\"\",IF(B311=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E311:G312)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E311:G312)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B319","v":""},null,null,"G2 vs T",{"$f":"IF(F312=0,0,F312-F308)","v":0},"premium",{"$f":"IF(F312=0,0,Z304)","v":0},"savings",{"$f":"IF(T324=0,\"N/A\",IF(V324=0,\"None\",T324/V324))","v":"N/A"},null,{"$f":"I312","v":0},{"$f":"+-T324","v":0},{"$f":"+V324","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA324>=0,AB324<=0),0,IF(ISERROR(IRR($AE324:$CC324,$Z$1)),-0.99,IRR($AE324:$CC324,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z324,$AB324*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I324","v":0},null,null,{"$f":"IF(LEFT(M325,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C303:C305,E303:F305)=0,\"\",IF(AND($AN$6=Yes,OR(B311=B308,B312=B308)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B311=B308,B312=B308)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A308&\": \"&B308","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F312=0,0,F312-F311)","v":0},"premium",{"$f":"IF(F312=0,0,V324-V323)","v":0},"savings",{"$f":"IF(T325=0,\"N/A\",IF(V325=0,\"None\",T325/V325))","v":"N/A"},null,{"$f":"+Z324","v":0},{"$f":"+-T325","v":0},{"$f":"+V325","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA325>=0,AB325<=0),0,IF(ISERROR(IRR($AE325:$CC325,$Z$1)),-0.99,IRR($AE325:$CC325,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G325=$V$2,G324,G325)","v":0},{"$f":"IF(G325=$V$2,H324,H325)","v":0},{"$f":"IF(G325=$V$2,I324,I325)","v":0}]
[null,{"$f":"IF(AND(G326=\"Traditional\",B323<>P325,B323<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G326=\"Green\",B323=P325,B323<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M300=Controls!$Y$3,B327=\"\"),\"\",IF(G326=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P329<>C329,P330<>C330,P331<>C331),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C303=0,0,C303)","v":0},{"$f":"IF(B303=0,\"\",A303&\": \"&B303)","v":""},{"$f":"$P329","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},{"$f":"IF(LEFT(M329,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M300=Controls!$Y$3,\"\",IF(AND(A329>0,J329=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B329=\"\",\"\",IF($H326=\"Now\",$Q$2,IF(OR($F318>$W$1,$F319>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C304=0,0,C304)","v":0},{"$f":"IF(B304=0,\"\",A304&\": \"&B304)","v":""},{"$f":"$P330","v":""},null,{"$f":"IF(B330=\"\",\"\",E329)","v":""},null,{"$f":"IF(B330=\"\",\"\",G329)","v":""},null,null,{"$f":"IF(B330=\"\",0,D323)","v":0},{"$f":"IF(B330=\"\",0,K329)","v":0},{"$f":"IF(LEFT(M330,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M300=Controls!$Y$3,\"\",IF(AND(A330>0,J330=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B330=\"\",\"\",IF($H326=\"Now\",$Q$2,IF(OR($H318>$W$1,$H319>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C305=0,0,C305)","v":0},{"$f":"IF(B305=0,\"\",A305&\": \"&B305)","v":""},{"$f":"$P331","v":""},null,{"$f":"IF(B331=\"\",\"\",E330)","v":""},null,{"$f":"IF(B331=\"\",\"\",G330)","v":""},null,null,{"$f":"IF(B331=\"\",0,D323)","v":0},{"$f":"IF(B331=\"\",0,K330)","v":0},{"$f":"IF(LEFT(M331,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M300=Controls!$Y$3,\"\",IF(AND(A331>0,J331=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B331=\"\",\"\",IF($H326=\"Now\",$Q$2,IF(OR($J319>$W$1,$J319>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M332=0,\"\",IF(M332=1,\"The above section has 1 error check message\",\"The above section has \"&M332&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C329=\"End of Cycle\",S329=\"Now\"),AND(C330=\"End of Cycle\",S330=\"Now\"),AND(C331=\"End of Cycle\",S331=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M306:M331,\"\")+SUM(U332:Y332)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D306<>\"\",1,0)","v":0},{"$f":"IF(C313<>\"\",1,0)","v":0},{"$f":"IF(C320=\"\",0,1)","v":0},{"$f":"IF(B327=\"\",0,1)","v":0},{"$f":"IF(D332=\"\",0,1)","v":0}]
["3.3.2.3 Insulation",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!$D$22","v":0},null,"Utility is:",null,null,"Rate is: ",{"$f":"IF(D333=\"Tenant\",IF(ISERROR(VLOOKUP(G333,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G333,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G333,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G333,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O333=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C336:C338)+SUM(E336:G345)+SUM(I336:I345)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:",null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,"   1. Show E1/E2/E3 usage as zero (usage is already",null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E336","v":0},0,{"$f":"IF(ISNA(VLOOKUP(G333,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(G333,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O336","v":"N/A"},null,"       accounted for in the HVAC systems)",null,{"$f":"IF(I336=0,\"N/A\",MAX(0,((J336+I336-Year1)*365)/(I336*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I344","v":0},{"$f":"IF(Q336=0,0,VLOOKUP(Q336,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F341","v":0},{"$f":"+F344","v":0},{"$f":"+J333","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(AC336=1,-X336/Z336,0)","v":0},{"$f":"IF(AC336>1,\"N/A\",IF(AA336>=R336,Fail,Pass))","v":"N/A"},{"$f":"IF(J333=0,2,IF(Y336=0,3,IF(Q336=0,4,IF(Y336<0,5,IF(X336>=0,6,1)))))","v":2},{"$f":"IF(AC336=1,\"\",\"(G1) \"&CHOOSE(AC336,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D336","v":0},0,{"$f":"$E337","v":0},0,{"$f":"+H336","v":""},{"$f":"$I336","v":0},null,{"$f":"+O337","v":"N/A"},null,"   2. Show T usage as negative to reflect savings.",null,{"$f":"IF(I337=0,\"N/A\",MAX(0,((J337+I337-Year1)*365)/(I337*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I345","v":0},{"$f":"IF(Q337=0,0,VLOOKUP(Q337,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S336","v":0},{"$f":"+F345","v":0},{"$f":"+J333","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(AC337=1,-X337/Z337,0)","v":0},{"$f":"IF(AC337>1,\"N/A\",IF(AA337>=R337,Fail,Pass))","v":"N/A"},{"$f":"IF(J333=0,2,IF(Y337=0,3,IF(Q337=0,4,IF(Y337<0,5,IF(X337>=0,6,1)))))","v":2},{"$f":"IF(AC337=1,\"\",\"(G2) \"&CHOOSE(AC337,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D337","v":0},0,0,0,{"$f":"+H336","v":""},{"$f":"$I336","v":0},null,{"$f":"+O338","v":"N/A"},null,"   3. Show G1/G2 usage as negative to reflect savings.",null,{"$f":"IF(I338=0,\"N/A\",MAX(0,((J338+I338-Year1)*365)/(I338*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E336:G338)=0,\"\",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":""},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,null,{"$f":"IF(M333=Controls!$Y$3,\"\",IF(AND(SUM(E341:G341)<>0,MAX(E336:E338)>E341),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D336","v":0},0,{"$f":"$E341","v":0},0,{"$f":"+H336","v":""},{"$f":"$I336","v":0},null,null,null,{"$f":"IF(M333=Controls!$Y$3,\"\",IF(AND(SUM(E341:G341)<>0,MAX(F336:F338)>F341),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B336=\"\",B336=0),G336=0),100000,G336)","v":100000},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},{"$f":"+J333","v":0},{"$f":"+X341*Y341","v":0},{"$f":"IF(OR(C336=0,U341=0),0,MIN(10,Z341/U341))","v":0},{"$f":"IF(AA341<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G336:G338,G341)=0,\"\",IF(MIN(O341:O343)<=G341,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M333=Controls!$Y$3,\"\",IF(LEFT(D342,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B337=\"\",B337=0),G337=0),100000,G337)","v":100000},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},{"$f":"+J333","v":0},{"$f":"+X342*Y342","v":0},{"$f":"IF(OR(C336=0,U342=0),0,MIN(10,Z342/U342))","v":0},{"$f":"IF(AA342<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I344=0,B341=\"\",B344=\"\",AC356=0),\"\",\"   G1 has \"&TEXT(AC356,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E344:G344)=0,M333=Controls!$Y$3),\"\",IF(I344=0,\"G1 EUL Missing\",IF(AA356=0,\"No Green Premium G1 vs T\",IF(AA356>0,\"Negative Green Premium G1 vs T\",IF(AB356=0,\"No Utility Savings G1 vs T\",IF(AB356<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B338=\"\",B338=0),G338=0),100000,G338)","v":100000}]
["G1",null,null,{"$f":"+D336","v":0},0,{"$f":"$E344","v":0},0,{"$f":"+H336","v":""},{"$f":"$I336","v":0},{"$f":"IF(OR(AC357=0,I345=0,B341=\"\",B345=\"\"),\"\",\"   G2 has \"&TEXT(AC357,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E345:G345)=0,M333=Controls!$Y$3),\"\",IF(I345=0,\"G2 EUL Missing\",IF(AA357=0,\"No Green Premium G2 vs T\", IF(AA357>0,\"Negative Green Premium G2 vs T\",IF(AB357=0,\"No Utility Savings G2 vs T\", IF(AB357<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D337","v":0},0,0,0,{"$f":"+H336","v":""},{"$f":"$I336","v":0},{"$f":"IF(OR(AC358=0,I345=0,B341=\"\",B344=\"\", B345=\"\"),\"\",\"   G2 has \"&TEXT(AC358,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E345:G345)=0,M333=Controls!$Y$3),\"\",IF(AA358>=0,\"No Green Premium G2 vs G1\",IF(AB358<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G341>0,OR(G344>0,G345>0)),IF(OR(G341=G344,G341=G345),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O347:O349)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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},{"$f":"+J333","v":0},{"$f":"+X346*Y346","v":0},{"$f":"IF(OR(C337=0,U346=0),0,MIN(10,Z346/U346))","v":0},{"$f":"IF(AA346<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C337:C338)=0,0,IF(OR(AND(C337=0,C338<>0),AND(G337=0,G338<>0)),1,IF(C336=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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},{"$f":"+J333","v":0},{"$f":"+X347*Y347","v":0},{"$f":"IF(OR(C337=0,U347=0),0,MIN(10,Z347/U347))","v":0},{"$f":"IF(AA347<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F337=0,0,IF(AND(F336<F337,G336>G337),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M333=Controls!$Y$3,\"\",IF(B344=\"No Green Alternatives\",\"\",IF(B344=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E344:G344)<>0,B344=\"\"),\"G1 Description is Missing\",IF(AND(B344<>\"\",SUM(E344:F344)=0),\"G1 Cost is Missing\",IF(AND(B344<>\"\",G344=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F338=0,0,IF(OR(AND(F336<F338,F337<F338),AND(G336>G338,G337>G338)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B343","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M333=Controls!$Y$3,\"\",IF(M349=\"No Green Alternatives\",\"\",IF(AND(B345=\"\",SUM(E345:G345))=0,\"\",IF(AND(SUM(E345:F345)=0,B345<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G345=0,B345<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D351=Pass,D352=Pass),No,IF(D351=Pass,Yes,No))","v":"No"},{"$f":"IF(B344=\"\",\"\",A344&\": \"&B344)","v":""},{"$f":"IF(AA336>99,99,AA336)","v":0},{"$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,{"$f":"IF(OR(SUM(E343:G344)=0,M333=Controls!$Y$3),\"\",IF(AC336=1,\"\",AD336))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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":"+J333","v":0},{"$f":"+X351*Y351","v":0},{"$f":"IF(OR(C338=0,U351=0),0,MIN(10,Z351/U351))","v":0},{"$f":"IF(AA351<Controls!$B$31,$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,IF(AA337>99,99,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},{"$f":"IF(J352=0,\"\",AB352)","v":""},null,{"$f":"IF(OR(SUM(E345:G345)=0,M333=Controls!$Y$3),\"\",IF(AC337=1,\"\",AD337))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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":"+J333","v":0},{"$f":"+X352*Y352","v":0},{"$f":"IF(OR(C338=0,U352=0),0,MIN(10,Z352/U352))","v":0},{"$f":"IF(AA352<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I345=0,I344=0),\"\",IF(OR(AND(I344<>0,I344<>I341),AND(I345<>0,I345<>I341)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M333=Controls!$Y$3,\"\",IF(B356<>P354,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A351=Yes,P356,IF(A352=Yes,P357,P358))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L356:L364)=0,\"\",IF(SUM(L356:L364)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L356:L364)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B356=B351,1,IF(B356=B352,2,3))","v":3},{"$f":"$P354","v":"T: "},{"$f":"CHOOSE($A356,D344,D345,D341)","v":0},{"$f":"CHOOSE($A356,F344,F345,F341)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M356,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M333=Controls!$Y$3,\"\",IF(OR(B356=P356,B356=P357,B356=P358),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B351","v":""},null,null,"G1 vs T",{"$f":"(F344-F341)","v":0},"premium",{"$f":"Z336","v":0},"savings",{"$f":"IF(T356=0,\"N/A\",IF(V356=0,\"None\",T356/V356))","v":"N/A"},null,{"$f":"I344","v":0},{"$f":"+-T356","v":0},{"$f":"+V356","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA356>=0,AB356<=0),0,IF(ISERROR(IRR($AE356:$CC356,$Z$1)),-0.99,IRR($AE356:$CC356,$Z$1))),-10%))","v":0},null,{"$f":"+AA356","v":0},0,{"$f":"IF(AG$1<=$Z356,$AB356*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z356,$AB356*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z356,$AB356*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z356,$AB356*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z356,$AB356*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M357,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C336:C338,E336:G338)=0,\"\",IF(B344=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E344:G345)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E344:G345)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B352","v":""},null,null,"G2 vs T",{"$f":"IF(F345=0,0,F345-F341)","v":0},"premium",{"$f":"IF(F345=0,0,Z337)","v":0},"savings",{"$f":"IF(T357=0,\"N/A\",IF(V357=0,\"None\",T357/V357))","v":"N/A"},null,{"$f":"I345","v":0},{"$f":"+-T357","v":0},{"$f":"+V357","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA357>=0,AB357<=0),0,IF(ISERROR(IRR($AE357:$CC357,$Z$1)),-0.99,IRR($AE357:$CC357,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z357,$AB357*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I357","v":0},null,null,{"$f":"IF(LEFT(M358,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C336:C338,E336:F338)=0,\"\",IF(AND($AN$6=Yes,OR(B344=B341,B345=B341)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B344=B341,B345=B341)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A341&\": \"&B341","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F345=0,0,F345-F344)","v":0},"premium",{"$f":"IF(F345=0,0,V357-V356)","v":0},"savings",{"$f":"IF(T358=0,\"N/A\",IF(V358=0,\"None\",T358/V358))","v":"N/A"},null,{"$f":"+Z357","v":0},{"$f":"+-T358","v":0},{"$f":"+V358","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA358>=0,AB358<=0),0,IF(ISERROR(IRR($AE358:$CC358,$Z$1)),-0.99,IRR($AE358:$CC358,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G358=$V$2,G357,G358)","v":0},{"$f":"IF(G358=$V$2,H357,H358)","v":0},{"$f":"IF(G358=$V$2,I357,I358)","v":0}]
[null,{"$f":"IF(AND(G359=\"Traditional\",B356<>P358,B356<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G359=\"Green\",B356=P358,B356<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M333=Controls!$Y$3,B360=\"\"),\"\",IF(G359=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P362<>C362,P363<>C363,P364<>C364),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C336=0,0,C336)","v":0},{"$f":"IF(B336=0,\"\",A336&\": \"&B336)","v":""},{"$f":"$P362","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},{"$f":"IF(LEFT(M362,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M333=Controls!$Y$3,\"\",IF(AND(A362>0,J362=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B362=\"\",\"\",IF($H359=\"Now\",$Q$2,IF(OR($F351>$W$1,$F352>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C337=0,0,C337)","v":0},{"$f":"IF(B337=0,\"\",A337&\": \"&B337)","v":""},{"$f":"$P363","v":""},null,{"$f":"IF(B363=\"\",\"\",E362)","v":""},null,{"$f":"IF(B363=\"\",\"\",G362)","v":""},null,null,{"$f":"IF(B363=\"\",0,D356)","v":0},{"$f":"IF(B363=\"\",0,K362)","v":0},{"$f":"IF(LEFT(M363,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M333=Controls!$Y$3,\"\",IF(AND(A363>0,J363=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B363=\"\",\"\",IF($H359=\"Now\",$Q$2,IF(OR($H351>$W$1,$H352>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C338=0,0,C338)","v":0},{"$f":"IF(B338=0,\"\",A338&\": \"&B338)","v":""},{"$f":"$P364","v":""},null,{"$f":"IF(B364=\"\",\"\",E363)","v":""},null,{"$f":"IF(B364=\"\",\"\",G363)","v":""},null,null,{"$f":"IF(B364=\"\",0,D356)","v":0},{"$f":"IF(B364=\"\",0,K363)","v":0},{"$f":"IF(LEFT(M364,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M333=Controls!$Y$3,\"\",IF(AND(A364>0,J364=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B364=\"\",\"\",IF($H359=\"Now\",$Q$2,IF(OR($J352>$W$1,$J352>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M365=0,\"\",IF(M365=1,\"The above section has 1 error check message\",\"The above section has \"&M365&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C362=\"End of Cycle\",S362=\"Now\"),AND(C363=\"End of Cycle\",S363=\"Now\"),AND(C364=\"End of Cycle\",S364=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M339:M364,\"\")+SUM(U365:Y365)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D339<>\"\",1,0)","v":0},{"$f":"IF(C346<>\"\",1,0)","v":0},{"$f":"IF(C353=\"\",0,1)","v":0},{"$f":"IF(B360=\"\",0,1)","v":0},{"$f":"IF(D365=\"\",0,1)","v":0}]
["3.3.2.4.01 Sliding Glass Doors",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!$D$22","v":0},null,"Utility is:",null,null,"Rate is: ",{"$f":"IF(D366=\"Tenant\",IF(ISERROR(VLOOKUP(G366,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G366,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G366,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G366,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O366=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C369:C371)+SUM(E369:G378)+SUM(I369:I378)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:",null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,"   1. Show E1/E2/E3 usage as zero (usage is already",null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E369","v":0},0,{"$f":"IF(ISNA(VLOOKUP(G366,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(G366,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O369","v":"N/A"},null,"       accounted for in the HVAC systems)",null,{"$f":"IF(I369=0,\"N/A\",MAX(0,((J369+I369-Year1)*365)/(I369*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I377","v":0},{"$f":"IF(Q369=0,0,VLOOKUP(Q369,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F374","v":0},{"$f":"+F377","v":0},{"$f":"+J366","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(AC369=1,-X369/Z369,0)","v":0},{"$f":"IF(AC369>1,\"N/A\",IF(AA369>=R369,Fail,Pass))","v":"N/A"},{"$f":"IF(J366=0,2,IF(Y369=0,3,IF(Q369=0,4,IF(Y369<0,5,IF(X369>=0,6,1)))))","v":2},{"$f":"IF(AC369=1,\"\",\"(G1) \"&CHOOSE(AC369,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D369","v":"Each"},0,{"$f":"$E370","v":0},0,{"$f":"+H369","v":""},{"$f":"$I369","v":0},null,{"$f":"+O370","v":"N/A"},null,"   2. Show T usage as negative to reflect savings.",null,{"$f":"IF(I370=0,\"N/A\",MAX(0,((J370+I370-Year1)*365)/(I370*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I378","v":0},{"$f":"IF(Q370=0,0,VLOOKUP(Q370,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S369","v":0},{"$f":"+F378","v":0},{"$f":"+J366","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(AC370=1,-X370/Z370,0)","v":0},{"$f":"IF(AC370>1,\"N/A\",IF(AA370>=R370,Fail,Pass))","v":"N/A"},{"$f":"IF(J366=0,2,IF(Y370=0,3,IF(Q370=0,4,IF(Y370<0,5,IF(X370>=0,6,1)))))","v":2},{"$f":"IF(AC370=1,\"\",\"(G2) \"&CHOOSE(AC370,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D370","v":"Each"},0,0,0,{"$f":"+H369","v":""},{"$f":"$I369","v":0},null,{"$f":"+O371","v":"N/A"},null,"   3. Show G1/G2 usage as negative to reflect savings.",null,{"$f":"IF(I371=0,\"N/A\",MAX(0,((J371+I371-Year1)*365)/(I371*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E369:G371)=0,\"\",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":""},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,null,{"$f":"IF(M366=Controls!$Y$3,\"\",IF(AND(SUM(E374:G374)<>0,MAX(E369:E371)>E374),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D369","v":"Each"},0,{"$f":"$E374","v":0},0,{"$f":"+H369","v":""},{"$f":"$I369","v":0},null,null,null,{"$f":"IF(M366=Controls!$Y$3,\"\",IF(AND(SUM(E374:G374)<>0,MAX(F369:F371)>F374),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B369=\"\",B369=0),G369=0),100000,G369)","v":100000},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},{"$f":"+J366","v":0},{"$f":"+X374*Y374","v":0},{"$f":"IF(OR(C369=0,U374=0),0,MIN(10,Z374/U374))","v":0},{"$f":"IF(AA374<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G369:G371,G374)=0,\"\",IF(MIN(O374:O376)<=G374,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M366=Controls!$Y$3,\"\",IF(LEFT(D375,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B370=\"\",B370=0),G370=0),100000,G370)","v":100000},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},{"$f":"+J366","v":0},{"$f":"+X375*Y375","v":0},{"$f":"IF(OR(C369=0,U375=0),0,MIN(10,Z375/U375))","v":0},{"$f":"IF(AA375<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I377=0,B374=\"\",B377=\"\",AC389=0),\"\",\"   G1 has \"&TEXT(AC389,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E377:G377)=0,M366=Controls!$Y$3),\"\",IF(I377=0,\"G1 EUL Missing\",IF(AA389=0,\"No Green Premium G1 vs T\",IF(AA389>0,\"Negative Green Premium G1 vs T\",IF(AB389=0,\"No Utility Savings G1 vs T\",IF(AB389<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B371=\"\",B371=0),G371=0),100000,G371)","v":100000}]
["G1",null,null,{"$f":"+D369","v":"Each"},0,{"$f":"$E377","v":0},0,{"$f":"+H369","v":""},{"$f":"$I369","v":0},{"$f":"IF(OR(AC390=0,I378=0,B374=\"\",B378=\"\"),\"\",\"   G2 has \"&TEXT(AC390,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E378:G378)=0,M366=Controls!$Y$3),\"\",IF(I378=0,\"G2 EUL Missing\",IF(AA390=0,\"No Green Premium G2 vs T\", IF(AA390>0,\"Negative Green Premium G2 vs T\",IF(AB390=0,\"No Utility Savings G2 vs T\", IF(AB390<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D370","v":"Each"},0,0,0,{"$f":"+H369","v":""},{"$f":"$I369","v":0},{"$f":"IF(OR(AC391=0,I378=0,B374=\"\",B377=\"\", B378=\"\"),\"\",\"   G2 has \"&TEXT(AC391,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E378:G378)=0,M366=Controls!$Y$3),\"\",IF(AA391>=0,\"No Green Premium G2 vs G1\",IF(AB391<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G374>0,OR(G377>0,G378>0)),IF(OR(G374=G377,G374=G378),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O380:O382)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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},{"$f":"+J366","v":0},{"$f":"+X379*Y379","v":0},{"$f":"IF(OR(C370=0,U379=0),0,MIN(10,Z379/U379))","v":0},{"$f":"IF(AA379<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C370:C371)=0,0,IF(OR(AND(C370=0,C371<>0),AND(G370=0,G371<>0)),1,IF(C369=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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},{"$f":"+J366","v":0},{"$f":"+X380*Y380","v":0},{"$f":"IF(OR(C370=0,U380=0),0,MIN(10,Z380/U380))","v":0},{"$f":"IF(AA380<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F370=0,0,IF(AND(F369<F370,G369>G370),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M366=Controls!$Y$3,\"\",IF(B377=\"No Green Alternatives\",\"\",IF(B377=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E377:G377)<>0,B377=\"\"),\"G1 Description is Missing\",IF(AND(B377<>\"\",SUM(E377:F377)=0),\"G1 Cost is Missing\",IF(AND(B377<>\"\",G377=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F371=0,0,IF(OR(AND(F369<F371,F370<F371),AND(G369>G371,G370>G371)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B376","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M366=Controls!$Y$3,\"\",IF(M382=\"No Green Alternatives\",\"\",IF(AND(B378=\"\",SUM(E378:G378))=0,\"\",IF(AND(SUM(E378:F378)=0,B378<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G378=0,B378<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D384=Pass,D385=Pass),No,IF(D384=Pass,Yes,No))","v":"No"},{"$f":"IF(B377=\"\",\"\",A377&\": \"&B377)","v":""},{"$f":"IF(AA369>99,99,AA369)","v":0},{"$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,{"$f":"IF(OR(SUM(E376:G377)=0,M366=Controls!$Y$3),\"\",IF(AC369=1,\"\",AD369))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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":"+J366","v":0},{"$f":"+X384*Y384","v":0},{"$f":"IF(OR(C371=0,U384=0),0,MIN(10,Z384/U384))","v":0},{"$f":"IF(AA384<Controls!$B$31,$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,IF(AA370>99,99,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},{"$f":"IF(J385=0,\"\",AB385)","v":""},null,{"$f":"IF(OR(SUM(E378:G378)=0,M366=Controls!$Y$3),\"\",IF(AC370=1,\"\",AD370))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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":"+J366","v":0},{"$f":"+X385*Y385","v":0},{"$f":"IF(OR(C371=0,U385=0),0,MIN(10,Z385/U385))","v":0},{"$f":"IF(AA385<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I378=0,I377=0),\"\",IF(OR(AND(I377<>0,I377<>I374),AND(I378<>0,I378<>I374)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M366=Controls!$Y$3,\"\",IF(B389<>P387,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A384=Yes,P389,IF(A385=Yes,P390,P391))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L389:L397)=0,\"\",IF(SUM(L389:L397)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L389:L397)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B389=B384,1,IF(B389=B385,2,3))","v":3},{"$f":"$P387","v":"T: "},{"$f":"CHOOSE($A389,D377,D378,D374)","v":"Each"},{"$f":"CHOOSE($A389,F377,F378,F374)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M389,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M366=Controls!$Y$3,\"\",IF(OR(B389=P389,B389=P390,B389=P391),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B384","v":""},null,null,"G1 vs T",{"$f":"(F377-F374)","v":0},"premium",{"$f":"Z369","v":0},"savings",{"$f":"IF(T389=0,\"N/A\",IF(V389=0,\"None\",T389/V389))","v":"N/A"},null,{"$f":"I377","v":0},{"$f":"+-T389","v":0},{"$f":"+V389","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA389>=0,AB389<=0),0,IF(ISERROR(IRR($AE389:$CC389,$Z$1)),-0.99,IRR($AE389:$CC389,$Z$1))),-10%))","v":0},null,{"$f":"+AA389","v":0},0,{"$f":"IF(AG$1<=$Z389,$AB389*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z389,$AB389*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z389,$AB389*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z389,$AB389*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z389,$AB389*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M390,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C369:C371,E369:G371)=0,\"\",IF(B377=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E377:G378)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E377:G378)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B385","v":""},null,null,"G2 vs T",{"$f":"IF(F378=0,0,F378-F374)","v":0},"premium",{"$f":"IF(F378=0,0,Z370)","v":0},"savings",{"$f":"IF(T390=0,\"N/A\",IF(V390=0,\"None\",T390/V390))","v":"N/A"},null,{"$f":"I378","v":0},{"$f":"+-T390","v":0},{"$f":"+V390","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA390>=0,AB390<=0),0,IF(ISERROR(IRR($AE390:$CC390,$Z$1)),-0.99,IRR($AE390:$CC390,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z390,$AB390*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I390","v":0},null,null,{"$f":"IF(LEFT(M391,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C369:C371,E369:F371)=0,\"\",IF(AND($AN$6=Yes,OR(B377=B374,B378=B374)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B377=B374,B378=B374)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A374&\": \"&B374","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F378=0,0,F378-F377)","v":0},"premium",{"$f":"IF(F378=0,0,V390-V389)","v":0},"savings",{"$f":"IF(T391=0,\"N/A\",IF(V391=0,\"None\",T391/V391))","v":"N/A"},null,{"$f":"+Z390","v":0},{"$f":"+-T391","v":0},{"$f":"+V391","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA391>=0,AB391<=0),0,IF(ISERROR(IRR($AE391:$CC391,$Z$1)),-0.99,IRR($AE391:$CC391,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G391=$V$2,G390,G391)","v":0},{"$f":"IF(G391=$V$2,H390,H391)","v":0},{"$f":"IF(G391=$V$2,I390,I391)","v":0}]
[null,{"$f":"IF(AND(G392=\"Traditional\",B389<>P391,B389<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G392=\"Green\",B389=P391,B389<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M366=Controls!$Y$3,B393=\"\"),\"\",IF(G392=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P395<>C395,P396<>C396,P397<>C397),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C369=0,0,C369)","v":0},{"$f":"IF(B369=0,\"\",A369&\": \"&B369)","v":""},{"$f":"$P395","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},{"$f":"IF(LEFT(M395,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M366=Controls!$Y$3,\"\",IF(AND(A395>0,J395=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B395=\"\",\"\",IF($H392=\"Now\",$Q$2,IF(OR($F384>$W$1,$F385>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C370=0,0,C370)","v":0},{"$f":"IF(B370=0,\"\",A370&\": \"&B370)","v":""},{"$f":"$P396","v":""},null,{"$f":"IF(B396=\"\",\"\",E395)","v":""},null,{"$f":"IF(B396=\"\",\"\",G395)","v":""},null,null,{"$f":"IF(B396=\"\",0,D389)","v":0},{"$f":"IF(B396=\"\",0,K395)","v":0},{"$f":"IF(LEFT(M396,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M366=Controls!$Y$3,\"\",IF(AND(A396>0,J396=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B396=\"\",\"\",IF($H392=\"Now\",$Q$2,IF(OR($H384>$W$1,$H385>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C371=0,0,C371)","v":0},{"$f":"IF(B371=0,\"\",A371&\": \"&B371)","v":""},{"$f":"$P397","v":""},null,{"$f":"IF(B397=\"\",\"\",E396)","v":""},null,{"$f":"IF(B397=\"\",\"\",G396)","v":""},null,null,{"$f":"IF(B397=\"\",0,D389)","v":0},{"$f":"IF(B397=\"\",0,K396)","v":0},{"$f":"IF(LEFT(M397,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M366=Controls!$Y$3,\"\",IF(AND(A397>0,J397=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B397=\"\",\"\",IF($H392=\"Now\",$Q$2,IF(OR($J385>$W$1,$J385>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M398=0,\"\",IF(M398=1,\"The above section has 1 error check message\",\"The above section has \"&M398&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C395=\"End of Cycle\",S395=\"Now\"),AND(C396=\"End of Cycle\",S396=\"Now\"),AND(C397=\"End of Cycle\",S397=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M372:M397,\"\")+SUM(U398:Y398)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D372<>\"\",1,0)","v":0},{"$f":"IF(C379<>\"\",1,0)","v":0},{"$f":"IF(C386=\"\",0,1)","v":0},{"$f":"IF(B393=\"\",0,1)","v":0},{"$f":"IF(D398=\"\",0,1)","v":0}]
["3.3.2.4.02 Windows",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!$D$22","v":0},null,"Utility is:",null,null,"Rate is: ",{"$f":"IF(D399=\"Tenant\",IF(ISERROR(VLOOKUP(G399,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G399,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G399,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G399,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O399=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C402:C404)+SUM(E402:G411)+SUM(I402:I411)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:",null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,"   1. Show E1/E2/E3 usage as zero (usage is already",null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E402","v":0},0,{"$f":"IF(ISNA(VLOOKUP(G399,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(G399,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O402","v":"N/A"},null,"       accounted for in the HVAC systems)",null,{"$f":"IF(I402=0,\"N/A\",MAX(0,((J402+I402-Year1)*365)/(I402*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I410","v":0},{"$f":"IF(Q402=0,0,VLOOKUP(Q402,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F407","v":0},{"$f":"+F410","v":0},{"$f":"+J399","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(AC402=1,-X402/Z402,0)","v":0},{"$f":"IF(AC402>1,\"N/A\",IF(AA402>=R402,Fail,Pass))","v":"N/A"},{"$f":"IF(J399=0,2,IF(Y402=0,3,IF(Q402=0,4,IF(Y402<0,5,IF(X402>=0,6,1)))))","v":2},{"$f":"IF(AC402=1,\"\",\"(G1) \"&CHOOSE(AC402,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D402","v":0},0,{"$f":"$E403","v":0},0,{"$f":"+H402","v":""},{"$f":"$I402","v":0},null,{"$f":"+O403","v":"N/A"},null,"   2. Show T usage as negative to reflect savings.",null,{"$f":"IF(I403=0,\"N/A\",MAX(0,((J403+I403-Year1)*365)/(I403*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I411","v":0},{"$f":"IF(Q403=0,0,VLOOKUP(Q403,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S402","v":0},{"$f":"+F411","v":0},{"$f":"+J399","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(AC403=1,-X403/Z403,0)","v":0},{"$f":"IF(AC403>1,\"N/A\",IF(AA403>=R403,Fail,Pass))","v":"N/A"},{"$f":"IF(J399=0,2,IF(Y403=0,3,IF(Q403=0,4,IF(Y403<0,5,IF(X403>=0,6,1)))))","v":2},{"$f":"IF(AC403=1,\"\",\"(G2) \"&CHOOSE(AC403,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D403","v":0},0,0,0,{"$f":"+H402","v":""},{"$f":"$I402","v":0},null,{"$f":"+O404","v":"N/A"},null,"   3. Show G1/G2 usage as negative to reflect savings.",null,{"$f":"IF(I404=0,\"N/A\",MAX(0,((J404+I404-Year1)*365)/(I404*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E402:G404)=0,\"\",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":""},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,null,{"$f":"IF(M399=Controls!$Y$3,\"\",IF(AND(SUM(E407:G407)<>0,MAX(E402:E404)>E407),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D402","v":0},0,{"$f":"$E407","v":0},0,{"$f":"+H402","v":""},{"$f":"$I402","v":0},null,null,null,{"$f":"IF(M399=Controls!$Y$3,\"\",IF(AND(SUM(E407:G407)<>0,MAX(F402:F404)>F407),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B402=\"\",B402=0),G402=0),100000,G402)","v":100000},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},{"$f":"+J399","v":0},{"$f":"+X407*Y407","v":0},{"$f":"IF(OR(C402=0,U407=0),0,MIN(10,Z407/U407))","v":0},{"$f":"IF(AA407<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G402:G404,G407)=0,\"\",IF(MIN(O407:O409)<=G407,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M399=Controls!$Y$3,\"\",IF(LEFT(D408,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B403=\"\",B403=0),G403=0),100000,G403)","v":100000},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},{"$f":"+J399","v":0},{"$f":"+X408*Y408","v":0},{"$f":"IF(OR(C402=0,U408=0),0,MIN(10,Z408/U408))","v":0},{"$f":"IF(AA408<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I410=0,B407=\"\",B410=\"\",AC422=0),\"\",\"   G1 has \"&TEXT(AC422,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E410:G410)=0,M399=Controls!$Y$3),\"\",IF(I410=0,\"G1 EUL Missing\",IF(AA422=0,\"No Green Premium G1 vs T\",IF(AA422>0,\"Negative Green Premium G1 vs T\",IF(AB422=0,\"No Utility Savings G1 vs T\",IF(AB422<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B404=\"\",B404=0),G404=0),100000,G404)","v":100000}]
["G1",null,null,{"$f":"+D402","v":0},0,{"$f":"$E410","v":0},0,{"$f":"+H402","v":""},{"$f":"$I402","v":0},{"$f":"IF(OR(AC423=0,I411=0,B407=\"\",B411=\"\"),\"\",\"   G2 has \"&TEXT(AC423,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E411:G411)=0,M399=Controls!$Y$3),\"\",IF(I411=0,\"G2 EUL Missing\",IF(AA423=0,\"No Green Premium G2 vs T\", IF(AA423>0,\"Negative Green Premium G2 vs T\",IF(AB423=0,\"No Utility Savings G2 vs T\", IF(AB423<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D403","v":0},0,0,0,{"$f":"+H402","v":""},{"$f":"$I402","v":0},{"$f":"IF(OR(AC424=0,I411=0,B407=\"\",B410=\"\", B411=\"\"),\"\",\"   G2 has \"&TEXT(AC424,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E411:G411)=0,M399=Controls!$Y$3),\"\",IF(AA424>=0,\"No Green Premium G2 vs G1\",IF(AB424<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G407>0,OR(G410>0,G411>0)),IF(OR(G407=G410,G407=G411),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O413:O415)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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},{"$f":"+J399","v":0},{"$f":"+X412*Y412","v":0},{"$f":"IF(OR(C403=0,U412=0),0,MIN(10,Z412/U412))","v":0},{"$f":"IF(AA412<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C403:C404)=0,0,IF(OR(AND(C403=0,C404<>0),AND(G403=0,G404<>0)),1,IF(C402=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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},{"$f":"+J399","v":0},{"$f":"+X413*Y413","v":0},{"$f":"IF(OR(C403=0,U413=0),0,MIN(10,Z413/U413))","v":0},{"$f":"IF(AA413<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F403=0,0,IF(AND(F402<F403,G402>G403),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M399=Controls!$Y$3,\"\",IF(B410=\"No Green Alternatives\",\"\",IF(B410=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E410:G410)<>0,B410=\"\"),\"G1 Description is Missing\",IF(AND(B410<>\"\",SUM(E410:F410)=0),\"G1 Cost is Missing\",IF(AND(B410<>\"\",G410=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F404=0,0,IF(OR(AND(F402<F404,F403<F404),AND(G402>G404,G403>G404)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B409","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M399=Controls!$Y$3,\"\",IF(M415=\"No Green Alternatives\",\"\",IF(AND(B411=\"\",SUM(E411:G411))=0,\"\",IF(AND(SUM(E411:F411)=0,B411<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G411=0,B411<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D417=Pass,D418=Pass),No,IF(D417=Pass,Yes,No))","v":"No"},{"$f":"IF(B410=\"\",\"\",A410&\": \"&B410)","v":""},{"$f":"IF(AA402>99,99,AA402)","v":0},{"$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,{"$f":"IF(OR(SUM(E409:G410)=0,M399=Controls!$Y$3),\"\",IF(AC402=1,\"\",AD402))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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":"+J399","v":0},{"$f":"+X417*Y417","v":0},{"$f":"IF(OR(C404=0,U417=0),0,MIN(10,Z417/U417))","v":0},{"$f":"IF(AA417<Controls!$B$31,$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,IF(AA403>99,99,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},{"$f":"IF(J418=0,\"\",AB418)","v":""},null,{"$f":"IF(OR(SUM(E411:G411)=0,M399=Controls!$Y$3),\"\",IF(AC403=1,\"\",AD403))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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":"+J399","v":0},{"$f":"+X418*Y418","v":0},{"$f":"IF(OR(C404=0,U418=0),0,MIN(10,Z418/U418))","v":0},{"$f":"IF(AA418<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I411=0,I410=0),\"\",IF(OR(AND(I410<>0,I410<>I407),AND(I411<>0,I411<>I407)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M399=Controls!$Y$3,\"\",IF(B422<>P420,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A417=Yes,P422,IF(A418=Yes,P423,P424))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L422:L430)=0,\"\",IF(SUM(L422:L430)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L422:L430)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B422=B417,1,IF(B422=B418,2,3))","v":3},{"$f":"$P420","v":"T: "},{"$f":"CHOOSE($A422,D410,D411,D407)","v":0},{"$f":"CHOOSE($A422,F410,F411,F407)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M422,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M399=Controls!$Y$3,\"\",IF(OR(B422=P422,B422=P423,B422=P424),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B417","v":""},null,null,"G1 vs T",{"$f":"(F410-F407)","v":0},"premium",{"$f":"Z402","v":0},"savings",{"$f":"IF(T422=0,\"N/A\",IF(V422=0,\"None\",T422/V422))","v":"N/A"},null,{"$f":"I410","v":0},{"$f":"+-T422","v":0},{"$f":"+V422","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA422>=0,AB422<=0),0,IF(ISERROR(IRR($AE422:$CC422,$Z$1)),-0.99,IRR($AE422:$CC422,$Z$1))),-10%))","v":0},null,{"$f":"+AA422","v":0},0,{"$f":"IF(AG$1<=$Z422,$AB422*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z422,$AB422*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z422,$AB422*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z422,$AB422*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z422,$AB422*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M423,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C402:C404,E402:G404)=0,\"\",IF(B410=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E410:G411)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E410:G411)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B418","v":""},null,null,"G2 vs T",{"$f":"IF(F411=0,0,F411-F407)","v":0},"premium",{"$f":"IF(F411=0,0,Z403)","v":0},"savings",{"$f":"IF(T423=0,\"N/A\",IF(V423=0,\"None\",T423/V423))","v":"N/A"},null,{"$f":"I411","v":0},{"$f":"+-T423","v":0},{"$f":"+V423","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA423>=0,AB423<=0),0,IF(ISERROR(IRR($AE423:$CC423,$Z$1)),-0.99,IRR($AE423:$CC423,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z423,$AB423*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I423","v":0},null,null,{"$f":"IF(LEFT(M424,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C402:C404,E402:F404)=0,\"\",IF(AND($AN$6=Yes,OR(B410=B407,B411=B407)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B410=B407,B411=B407)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A407&\": \"&B407","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F411=0,0,F411-F410)","v":0},"premium",{"$f":"IF(F411=0,0,V423-V422)","v":0},"savings",{"$f":"IF(T424=0,\"N/A\",IF(V424=0,\"None\",T424/V424))","v":"N/A"},null,{"$f":"+Z423","v":0},{"$f":"+-T424","v":0},{"$f":"+V424","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA424>=0,AB424<=0),0,IF(ISERROR(IRR($AE424:$CC424,$Z$1)),-0.99,IRR($AE424:$CC424,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G424=$V$2,G423,G424)","v":0},{"$f":"IF(G424=$V$2,H423,H424)","v":0},{"$f":"IF(G424=$V$2,I423,I424)","v":0}]
[null,{"$f":"IF(AND(G425=\"Traditional\",B422<>P424,B422<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G425=\"Green\",B422=P424,B422<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M399=Controls!$Y$3,B426=\"\"),\"\",IF(G425=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P428<>C428,P429<>C429,P430<>C430),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C402=0,0,C402)","v":0},{"$f":"IF(B402=0,\"\",A402&\": \"&B402)","v":""},{"$f":"$P428","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},{"$f":"IF(LEFT(M428,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M399=Controls!$Y$3,\"\",IF(AND(A428>0,J428=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B428=\"\",\"\",IF($H425=\"Now\",$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":"$P429","v":""},null,{"$f":"IF(B429=\"\",\"\",E428)","v":""},null,{"$f":"IF(B429=\"\",\"\",G428)","v":""},null,null,{"$f":"IF(B429=\"\",0,D422)","v":0},{"$f":"IF(B429=\"\",0,K428)","v":0},{"$f":"IF(LEFT(M429,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M399=Controls!$Y$3,\"\",IF(AND(A429>0,J429=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B429=\"\",\"\",IF($H425=\"Now\",$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":"$P430","v":""},null,{"$f":"IF(B430=\"\",\"\",E429)","v":""},null,{"$f":"IF(B430=\"\",\"\",G429)","v":""},null,null,{"$f":"IF(B430=\"\",0,D422)","v":0},{"$f":"IF(B430=\"\",0,K429)","v":0},{"$f":"IF(LEFT(M430,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M399=Controls!$Y$3,\"\",IF(AND(A430>0,J430=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B430=\"\",\"\",IF($H425=\"Now\",$Q$2,IF(OR($J418>$W$1,$J418>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M431=0,\"\",IF(M431=1,\"The above section has 1 error check message\",\"The above section has \"&M431&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C428=\"End of Cycle\",S428=\"Now\"),AND(C429=\"End of Cycle\",S429=\"Now\"),AND(C430=\"End of Cycle\",S430=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M405:M430,\"\")+SUM(U431:Y431)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D405<>\"\",1,0)","v":0},{"$f":"IF(C412<>\"\",1,0)","v":0},{"$f":"IF(C419=\"\",0,1)","v":0},{"$f":"IF(B426=\"\",0,1)","v":0},{"$f":"IF(D431=\"\",0,1)","v":0}]
["3.3.2.5.01 Exterior Doors",null,null,null,null,"THIS IS A NEGLIGLIBLE UTILITY USER - PAYBACK NOT APPLICABLE",null,null,null,null,null,null,{"$f":"IF(O432=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C435:C437)+SUM(E435:G444)+SUM(I435:I444)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E435","v":0},null,null,0,null,{"$f":"+O435","v":"N/A"},null,null,null,{"$f":"IF(I435=0,\"N/A\",MAX(0,((J435+I435-Year1)*365)/(I435*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I443","v":0},{"$f":"IF(Q435=0,0,VLOOKUP(Q435,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F440","v":0},{"$f":"+F443","v":0},{"$f":"+J432","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(AC435=1,-X435/Z435,0)","v":0},{"$f":"IF(AC435>1,\"N/A\",IF(AA435>=R435,Fail,Pass))","v":"N/A"},{"$f":"IF(J432=0,2,IF(Y435=0,3,IF(Q435=0,4,IF(Y435<0,5,IF(X435>=0,6,1)))))","v":2},{"$f":"IF(AC435=1,\"\",\"(G1) \"&CHOOSE(AC435,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D435","v":"Each"},0,{"$f":"$E436","v":0},null,null,{"$f":"$I435","v":0},null,{"$f":"+O436","v":"N/A"},null,null,null,{"$f":"IF(I436=0,\"N/A\",MAX(0,((J436+I436-Year1)*365)/(I436*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I444","v":0},{"$f":"IF(Q436=0,0,VLOOKUP(Q436,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S435","v":0},{"$f":"+F444","v":0},{"$f":"+J432","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(AC436=1,-X436/Z436,0)","v":0},{"$f":"IF(AC436>1,\"N/A\",IF(AA436>=R436,Fail,Pass))","v":"N/A"},{"$f":"IF(J432=0,2,IF(Y436=0,3,IF(Q436=0,4,IF(Y436<0,5,IF(X436>=0,6,1)))))","v":2},{"$f":"IF(AC436=1,\"\",\"(G2) \"&CHOOSE(AC436,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D436","v":"Each"},0,0,null,null,{"$f":"$I435","v":0},null,{"$f":"+O437","v":"N/A"},null,null,null,{"$f":"IF(I437=0,\"N/A\",MAX(0,((J437+I437-Year1)*365)/(I437*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E435:G437)=0,\"\",IF(OR(E435>=E440,E436>=E440,E437>=E440,F435>=F440,F436>=F440,F437>=F440),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M432=Controls!$Y$3,\"\",IF(AND(SUM(E440:F440)<>0,,MAX(E435:E437)>E440),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",{"$f":"B435","v":0},null,{"$f":"+D435","v":"Each"},0,{"$f":"$E440","v":0},null,null,{"$f":"$I435","v":0},null,null,null,{"$f":"IF(M432=Controls!$Y$3,\"\",IF(AND(SUM(E440:F440)<>0,MAX(F435:F437)>F440),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B435=\"\",B435=0),G435=0),100000,G435)","v":100000},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":"+W440-V440","v":0},{"$f":"+J432","v":0},{"$f":"+X440*Y440","v":0},{"$f":"IF(OR(C435=0,U440=0),0,MIN(10,Z440/U440))","v":0},{"$f":"IF(AA440<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B436=\"\",B436=0),G436=0),100000,G436)","v":100000},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":"+W441-V441","v":0},{"$f":"+J432","v":0},{"$f":"+X441*Y441","v":0},{"$f":"IF(OR(C435=0,U441=0),0,MIN(10,Z441/U441))","v":0},{"$f":"IF(AA441<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B437=\"\",B437=0),G437=0),100000,G437)","v":100000}]
["G1",null,null,{"$f":"+D435","v":"Each"},0,{"$f":"$E443","v":0},null,null,{"$f":"$I435","v":0},null,null,null,{"$f":"IF(OR(SUM(E443:F443)=0,M432=Controls!$Y$3),\"\",IF(I443=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D436","v":"Each"},0,0,null,null,{"$f":"$I435","v":0},null,null,null,{"$f":"IF(OR(SUM(E444:F444)=0,M432=Controls!$Y$3),\"\",IF(I444=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O446:O448)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W445-V445","v":0},{"$f":"+J432","v":0},{"$f":"+X445*Y445","v":0},{"$f":"IF(OR(C436=0,U445=0),0,MIN(10,Z445/U445))","v":0},{"$f":"IF(AA445<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C436:C437)=0,0,IF(AND(C436=0,C437<>0),1,IF(C435=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W446-V446","v":0},{"$f":"+J432","v":0},{"$f":"+X446*Y446","v":0},{"$f":"IF(OR(C436=0,U446=0),0,MIN(10,Z446/U446))","v":0},{"$f":"IF(AA446<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F436=0,0,IF(F435<F436,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M432=Controls!$Y$3,\"\",IF(AND(E443+F443<>0,B443=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E443:F443)=0,B443<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F437=0,0,IF(AND(F435<F437,F436<F437),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B442","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M448=\"No Green Alternatives\",\"\",IF(M432=Controls!$Y$3,\"\",IF(AND(E444+F444<>0,B444=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E444:F444)=0,B444<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D450=Pass,D451=Pass),No,IF(D450=Pass,Yes,No))","v":"No"},{"$f":"IF(B443=\"\",\"\",A443&\": \"&B443)","v":""},{"$f":"IF(AA435>99,99,AA435)","v":0},{"$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":"+W450-V450","v":0},{"$f":"+J432","v":0},{"$f":"+X450*Y450","v":0},{"$f":"IF(OR(C437=0,U450=0),0,MIN(10,Z450/U450))","v":0},{"$f":"IF(AA450<Controls!$B$31,$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,IF(AA436>99,99,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},{"$f":"+W451-V451","v":0},{"$f":"+J432","v":0},{"$f":"+X451*Y451","v":0},{"$f":"IF(OR(C437=0,U451=0),0,MIN(10,Z451/U451))","v":0},{"$f":"IF(AA451<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I444=0,I443=0),\"\",IF(OR(AND(I443<>0,I443<>I440),AND(I444<>0,I444<>I440)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M432=Controls!$Y$3,\"\",IF(B455<>P453,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A450=Yes,P455,IF(A451=Yes,P456,P457))","v":"T: 0"}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L455:L463)=0,\"\",IF(SUM(L455:L463)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L455:L463)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B455=B450,1,IF(B455=B451,2,3))","v":3},{"$f":"$P453","v":"T: 0"},{"$f":"CHOOSE($A455,D443,D444,D440)","v":"Each"},{"$f":"CHOOSE($A455,F443,F444,F440)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M455,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M432=Controls!$Y$3,\"\",IF(OR(B455=P455,B455=P456,B455=P457),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B450","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M456,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C435:C437,E435:G437)=0,\"\",IF(B443=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E443:G444)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E443:G444)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B451","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I456","v":0},null,null,{"$f":"IF(LEFT(M457,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C435:C437,E435:F437)=0,\"\",IF(AND($AN$6=Yes,OR(B443=B440,B444=B440)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B443=B440,B444=B440)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A440&\": \"&B440","v":"T: 0"}]
[null,null,null,null,null,"Use This",{"$f":"IF(G457=$V$2,G456,G457)","v":0},{"$f":"IF(G457=$V$2,H456,H457)","v":0},{"$f":"IF(G457=$V$2,I456,I457)","v":0}]
[null,{"$f":"IF(AND(G458=\"Traditional\",B455<>P457,B455<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G458=\"Green\",B455=P457,B455<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M432=Controls!$Y$3,B459=\"\"),\"\",IF(G458=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P461<>C461,P462<>C462,P463<>C463),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C435=0,0,C435)","v":0},{"$f":"IF(B435=0,\"\",A435&\": \"&B435)","v":""},{"$f":"$P461","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},{"$f":"IF(LEFT(M461,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M432=Controls!$Y$3,\"\",IF(AND(A461>0,J461=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B461=\"\",\"\",IF($H458=\"Now\",$Q$2,IF(OR($F450>$W$1,$F451>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C436=0,0,C436)","v":0},{"$f":"IF(B436=0,\"\",A436&\": \"&B436)","v":""},{"$f":"$P462","v":""},null,{"$f":"IF(B462=\"\",\"\",E461)","v":""},null,{"$f":"IF(B462=\"\",\"\",G461)","v":""},null,null,{"$f":"IF(B462=\"\",0,D455)","v":0},{"$f":"IF(B462=\"\",0,K461)","v":0},{"$f":"IF(LEFT(M462,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M432=Controls!$Y$3,\"\",IF(AND(A462>0,J462=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B462=\"\",\"\",IF($H458=\"Now\",$Q$2,IF(OR($H450>$W$1,$H451>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C437=0,0,C437)","v":0},{"$f":"IF(B437=0,\"\",A437&\": \"&B437)","v":""},{"$f":"$P463","v":""},null,{"$f":"IF(B463=\"\",\"\",E462)","v":""},null,{"$f":"IF(B463=\"\",\"\",G462)","v":""},null,null,{"$f":"IF(B463=\"\",0,D455)","v":0},{"$f":"IF(B463=\"\",0,K462)","v":0},{"$f":"IF(LEFT(M463,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M432=Controls!$Y$3,\"\",IF(AND(A463>0,J463=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B463=\"\",\"\",IF($H458=\"Now\",$Q$2,IF(OR($J451>$W$1,$J451>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M464=0,\"\",IF(M464=1,\"The above section has 1 error check message\",\"The above section has \"&M464&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C461=\"End of Cycle\",S461=\"Now\"),AND(C462=\"End of Cycle\",S462=\"Now\"),AND(C463=\"End of Cycle\",S463=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M438:M463,\"\")+SUM(U464:Y464)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D438<>\"\",1,0)","v":0},{"$f":"IF(C445<>\"\",1,0)","v":0},{"$f":"IF(C452=\"\",0,1)","v":0},{"$f":"IF(B459=\"\",0,1)","v":0},{"$f":"IF(D464=\"\",0,1)","v":0}]
["3.3.2.5.02 Storm Doors",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!$D$22","v":0},null,"Utility is:",null,null,"Rate is: ",{"$f":"IF(D465=\"Tenant\",IF(ISERROR(VLOOKUP(G465,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G465,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G465,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G465,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O465=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C468:C470)+SUM(E468:G477)+SUM(I468:I477)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:",null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,"   1. Show E1/E2/E3 usage as zero (usage is already",null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E468","v":0},0,{"$f":"IF(ISNA(VLOOKUP(G465,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(G465,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O468","v":"N/A"},null,"       accounted for in the HVAC systems)",null,{"$f":"IF(I468=0,\"N/A\",MAX(0,((J468+I468-Year1)*365)/(I468*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I476","v":0},{"$f":"IF(Q468=0,0,VLOOKUP(Q468,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F473","v":0},{"$f":"+F476","v":0},{"$f":"+J465","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(AC468=1,-X468/Z468,0)","v":0},{"$f":"IF(AC468>1,\"N/A\",IF(AA468>=R468,Fail,Pass))","v":"N/A"},{"$f":"IF(J465=0,2,IF(Y468=0,3,IF(Q468=0,4,IF(Y468<0,5,IF(X468>=0,6,1)))))","v":2},{"$f":"IF(AC468=1,\"\",\"(G1) \"&CHOOSE(AC468,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D468","v":0},0,{"$f":"$E469","v":0},0,{"$f":"+H468","v":""},{"$f":"$I468","v":0},null,{"$f":"+O469","v":"N/A"},null,"   2. Show T usage as negative to reflect savings.",null,{"$f":"IF(I469=0,\"N/A\",MAX(0,((J469+I469-Year1)*365)/(I469*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I477","v":0},{"$f":"IF(Q469=0,0,VLOOKUP(Q469,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S468","v":0},{"$f":"+F477","v":0},{"$f":"+J465","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(AC469=1,-X469/Z469,0)","v":0},{"$f":"IF(AC469>1,\"N/A\",IF(AA469>=R469,Fail,Pass))","v":"N/A"},{"$f":"IF(J465=0,2,IF(Y469=0,3,IF(Q469=0,4,IF(Y469<0,5,IF(X469>=0,6,1)))))","v":2},{"$f":"IF(AC469=1,\"\",\"(G2) \"&CHOOSE(AC469,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D469","v":0},0,0,0,{"$f":"+H468","v":""},{"$f":"$I468","v":0},null,{"$f":"+O470","v":"N/A"},null,"   3. Show G1/G2 usage as negative to reflect savings.",null,{"$f":"IF(I470=0,\"N/A\",MAX(0,((J470+I470-Year1)*365)/(I470*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E468:G470)=0,\"\",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":""},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,null,{"$f":"IF(M465=Controls!$Y$3,\"\",IF(AND(SUM(E473:G473)<>0,MAX(E468:E470)>E473),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D468","v":0},0,{"$f":"$E473","v":0},0,{"$f":"+H468","v":""},{"$f":"$I468","v":0},null,null,null,{"$f":"IF(M465=Controls!$Y$3,\"\",IF(AND(SUM(E473:G473)<>0,MAX(F468:F470)>F473),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B468=\"\",B468=0),G468=0),100000,G468)","v":100000},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},{"$f":"+J465","v":0},{"$f":"+X473*Y473","v":0},{"$f":"IF(OR(C468=0,U473=0),0,MIN(10,Z473/U473))","v":0},{"$f":"IF(AA473<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G468:G470,G473)=0,\"\",IF(MIN(O473:O475)<=G473,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M465=Controls!$Y$3,\"\",IF(LEFT(D474,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B469=\"\",B469=0),G469=0),100000,G469)","v":100000},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},{"$f":"+J465","v":0},{"$f":"+X474*Y474","v":0},{"$f":"IF(OR(C468=0,U474=0),0,MIN(10,Z474/U474))","v":0},{"$f":"IF(AA474<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I476=0,B473=\"\",B476=\"\",AC488=0),\"\",\"   G1 has \"&TEXT(AC488,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E476:G476)=0,M465=Controls!$Y$3),\"\",IF(I476=0,\"G1 EUL Missing\",IF(AA488=0,\"No Green Premium G1 vs T\",IF(AA488>0,\"Negative Green Premium G1 vs T\",IF(AB488=0,\"No Utility Savings G1 vs T\",IF(AB488<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B470=\"\",B470=0),G470=0),100000,G470)","v":100000}]
["G1",null,null,{"$f":"+D468","v":0},0,{"$f":"$E476","v":0},0,{"$f":"+H468","v":""},{"$f":"$I468","v":0},{"$f":"IF(OR(AC489=0,I477=0,B473=\"\",B477=\"\"),\"\",\"   G2 has \"&TEXT(AC489,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E477:G477)=0,M465=Controls!$Y$3),\"\",IF(I477=0,\"G2 EUL Missing\",IF(AA489=0,\"No Green Premium G2 vs T\", IF(AA489>0,\"Negative Green Premium G2 vs T\",IF(AB489=0,\"No Utility Savings G2 vs T\", IF(AB489<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D469","v":0},0,0,0,{"$f":"+H468","v":""},{"$f":"$I468","v":0},{"$f":"IF(OR(AC490=0,I477=0,B473=\"\",B476=\"\", B477=\"\"),\"\",\"   G2 has \"&TEXT(AC490,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E477:G477)=0,M465=Controls!$Y$3),\"\",IF(AA490>=0,\"No Green Premium G2 vs G1\",IF(AB490<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G473>0,OR(G476>0,G477>0)),IF(OR(G473=G476,G473=G477),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O479:O481)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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},{"$f":"+J465","v":0},{"$f":"+X478*Y478","v":0},{"$f":"IF(OR(C469=0,U478=0),0,MIN(10,Z478/U478))","v":0},{"$f":"IF(AA478<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C469:C470)=0,0,IF(OR(AND(C469=0,C470<>0),AND(G469=0,G470<>0)),1,IF(C468=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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},{"$f":"+J465","v":0},{"$f":"+X479*Y479","v":0},{"$f":"IF(OR(C469=0,U479=0),0,MIN(10,Z479/U479))","v":0},{"$f":"IF(AA479<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F469=0,0,IF(AND(F468<F469,G468>G469),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M465=Controls!$Y$3,\"\",IF(B476=\"No Green Alternatives\",\"\",IF(B476=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E476:G476)<>0,B476=\"\"),\"G1 Description is Missing\",IF(AND(B476<>\"\",SUM(E476:F476)=0),\"G1 Cost is Missing\",IF(AND(B476<>\"\",G476=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F470=0,0,IF(OR(AND(F468<F470,F469<F470),AND(G468>G470,G469>G470)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B475","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M465=Controls!$Y$3,\"\",IF(M481=\"No Green Alternatives\",\"\",IF(AND(B477=\"\",SUM(E477:G477))=0,\"\",IF(AND(SUM(E477:F477)=0,B477<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G477=0,B477<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D483=Pass,D484=Pass),No,IF(D483=Pass,Yes,No))","v":"No"},{"$f":"IF(B476=\"\",\"\",A476&\": \"&B476)","v":""},{"$f":"IF(AA468>99,99,AA468)","v":0},{"$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,{"$f":"IF(OR(SUM(E475:G476)=0,M465=Controls!$Y$3),\"\",IF(AC468=1,\"\",AD468))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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":"+J465","v":0},{"$f":"+X483*Y483","v":0},{"$f":"IF(OR(C470=0,U483=0),0,MIN(10,Z483/U483))","v":0},{"$f":"IF(AA483<Controls!$B$31,$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,IF(AA469>99,99,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},{"$f":"IF(J484=0,\"\",AB484)","v":""},null,{"$f":"IF(OR(SUM(E477:G477)=0,M465=Controls!$Y$3),\"\",IF(AC469=1,\"\",AD469))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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":"+J465","v":0},{"$f":"+X484*Y484","v":0},{"$f":"IF(OR(C470=0,U484=0),0,MIN(10,Z484/U484))","v":0},{"$f":"IF(AA484<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I477=0,I476=0),\"\",IF(OR(AND(I476<>0,I476<>I473),AND(I477<>0,I477<>I473)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M465=Controls!$Y$3,\"\",IF(B488<>P486,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A483=Yes,P488,IF(A484=Yes,P489,P490))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L488:L496)=0,\"\",IF(SUM(L488:L496)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L488:L496)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B488=B483,1,IF(B488=B484,2,3))","v":3},{"$f":"$P486","v":"T: "},{"$f":"CHOOSE($A488,D476,D477,D473)","v":0},{"$f":"CHOOSE($A488,F476,F477,F473)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M488,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M465=Controls!$Y$3,\"\",IF(OR(B488=P488,B488=P489,B488=P490),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B483","v":""},null,null,"G1 vs T",{"$f":"(F476-F473)","v":0},"premium",{"$f":"Z468","v":0},"savings",{"$f":"IF(T488=0,\"N/A\",IF(V488=0,\"None\",T488/V488))","v":"N/A"},null,{"$f":"I476","v":0},{"$f":"+-T488","v":0},{"$f":"+V488","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA488>=0,AB488<=0),0,IF(ISERROR(IRR($AE488:$CC488,$Z$1)),-0.99,IRR($AE488:$CC488,$Z$1))),-10%))","v":0},null,{"$f":"+AA488","v":0},0,{"$f":"IF(AG$1<=$Z488,$AB488*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z488,$AB488*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z488,$AB488*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z488,$AB488*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z488,$AB488*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M489,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C468:C470,E468:G470)=0,\"\",IF(B476=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E476:G477)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E476:G477)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B484","v":""},null,null,"G2 vs T",{"$f":"IF(F477=0,0,F477-F473)","v":0},"premium",{"$f":"IF(F477=0,0,Z469)","v":0},"savings",{"$f":"IF(T489=0,\"N/A\",IF(V489=0,\"None\",T489/V489))","v":"N/A"},null,{"$f":"I477","v":0},{"$f":"+-T489","v":0},{"$f":"+V489","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA489>=0,AB489<=0),0,IF(ISERROR(IRR($AE489:$CC489,$Z$1)),-0.99,IRR($AE489:$CC489,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z489,$AB489*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I489","v":0},null,null,{"$f":"IF(LEFT(M490,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C468:C470,E468:F470)=0,\"\",IF(AND($AN$6=Yes,OR(B476=B473,B477=B473)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B476=B473,B477=B473)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A473&\": \"&B473","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F477=0,0,F477-F476)","v":0},"premium",{"$f":"IF(F477=0,0,V489-V488)","v":0},"savings",{"$f":"IF(T490=0,\"N/A\",IF(V490=0,\"None\",T490/V490))","v":"N/A"},null,{"$f":"+Z489","v":0},{"$f":"+-T490","v":0},{"$f":"+V490","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA490>=0,AB490<=0),0,IF(ISERROR(IRR($AE490:$CC490,$Z$1)),-0.99,IRR($AE490:$CC490,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G490=$V$2,G489,G490)","v":0},{"$f":"IF(G490=$V$2,H489,H490)","v":0},{"$f":"IF(G490=$V$2,I489,I490)","v":0}]
[null,{"$f":"IF(AND(G491=\"Traditional\",B488<>P490,B488<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G491=\"Green\",B488=P490,B488<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M465=Controls!$Y$3,B492=\"\"),\"\",IF(G491=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P494<>C494,P495<>C495,P496<>C496),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C468=0,0,C468)","v":0},{"$f":"IF(B468=0,\"\",A468&\": \"&B468)","v":""},{"$f":"$P494","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},{"$f":"IF(LEFT(M494,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M465=Controls!$Y$3,\"\",IF(AND(A494>0,J494=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B494=\"\",\"\",IF($H491=\"Now\",$Q$2,IF(OR($F483>$W$1,$F484>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C469=0,0,C469)","v":0},{"$f":"IF(B469=0,\"\",A469&\": \"&B469)","v":""},{"$f":"$P495","v":""},null,{"$f":"IF(B495=\"\",\"\",E494)","v":""},null,{"$f":"IF(B495=\"\",\"\",G494)","v":""},null,null,{"$f":"IF(B495=\"\",0,D488)","v":0},{"$f":"IF(B495=\"\",0,K494)","v":0},{"$f":"IF(LEFT(M495,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M465=Controls!$Y$3,\"\",IF(AND(A495>0,J495=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B495=\"\",\"\",IF($H491=\"Now\",$Q$2,IF(OR($H483>$W$1,$H484>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C470=0,0,C470)","v":0},{"$f":"IF(B470=0,\"\",A470&\": \"&B470)","v":""},{"$f":"$P496","v":""},null,{"$f":"IF(B496=\"\",\"\",E495)","v":""},null,{"$f":"IF(B496=\"\",\"\",G495)","v":""},null,null,{"$f":"IF(B496=\"\",0,D488)","v":0},{"$f":"IF(B496=\"\",0,K495)","v":0},{"$f":"IF(LEFT(M496,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M465=Controls!$Y$3,\"\",IF(AND(A496>0,J496=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B496=\"\",\"\",IF($H491=\"Now\",$Q$2,IF(OR($J484>$W$1,$J484>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M497=0,\"\",IF(M497=1,\"The above section has 1 error check message\",\"The above section has \"&M497&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C494=\"End of Cycle\",S494=\"Now\"),AND(C495=\"End of Cycle\",S495=\"Now\"),AND(C496=\"End of Cycle\",S496=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M471:M496,\"\")+SUM(U497:Y497)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D471<>\"\",1,0)","v":0},{"$f":"IF(C478<>\"\",1,0)","v":0},{"$f":"IF(C485=\"\",0,1)","v":0},{"$f":"IF(B492=\"\",0,1)","v":0},{"$f":"IF(D497=\"\",0,1)","v":0}]
["3.3.2.9.01","Bldg Envelope Other #1",null,null,"Utility Paid By:",0,"Utility is:",null,"Rate is: ",{"$f":"IF(F498=\"Tenant\",IF(ISERROR(VLOOKUP(H498,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H498,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H498,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H498,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O498=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C501:C503)+SUM(E501:G510)+SUM(I501:I510)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:",null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,"   1. Show E1/E2/E3 usage as zero (usage is already",null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E501","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H498,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H498,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O501","v":"N/A"},null,"       accounted for in the HVAC systems)",null,{"$f":"IF(I501=0,\"N/A\",MAX(0,((J501+I501-Year1)*365)/(I501*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I509","v":0},{"$f":"IF(Q501=0,0,VLOOKUP(Q501,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F506","v":0},{"$f":"+F509","v":0},{"$f":"+J498","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(AC501=1,-X501/Z501,0)","v":0},{"$f":"IF(AC501>1,\"N/A\",IF(AA501>=R501,Fail,Pass))","v":"N/A"},{"$f":"IF(J498=0,2,IF(Y501=0,3,IF(Q501=0,4,IF(Y501<0,5,IF(X501>=0,6,1)))))","v":2},{"$f":"IF(AC501=1,\"\",\"(G1) \"&CHOOSE(AC501,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D501","v":0},0,{"$f":"$E502","v":0},0,{"$f":"+H501","v":""},{"$f":"$I501","v":0},null,{"$f":"+O502","v":"N/A"},null,"   2. Show T usage as negative to reflect savings.",null,{"$f":"IF(I502=0,\"N/A\",MAX(0,((J502+I502-Year1)*365)/(I502*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I510","v":0},{"$f":"IF(Q502=0,0,VLOOKUP(Q502,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S501","v":0},{"$f":"+F510","v":0},{"$f":"+J498","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(AC502=1,-X502/Z502,0)","v":0},{"$f":"IF(AC502>1,\"N/A\",IF(AA502>=R502,Fail,Pass))","v":"N/A"},{"$f":"IF(J498=0,2,IF(Y502=0,3,IF(Q502=0,4,IF(Y502<0,5,IF(X502>=0,6,1)))))","v":2},{"$f":"IF(AC502=1,\"\",\"(G2) \"&CHOOSE(AC502,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D502","v":0},0,0,0,{"$f":"+H501","v":""},{"$f":"$I501","v":0},null,{"$f":"+O503","v":"N/A"},null,"   3. Show G1/G2 usage as negative to reflect savings.",null,{"$f":"IF(I503=0,\"N/A\",MAX(0,((J503+I503-Year1)*365)/(I503*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E501:G503)=0,\"\",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":""},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,null,{"$f":"IF(M498=Controls!$Y$3,\"\",IF(AND(SUM(E506:G506)<>0,MAX(E501:E503)>E506),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D501","v":0},0,{"$f":"$E506","v":0},0,{"$f":"+H501","v":""},{"$f":"$I501","v":0},null,null,null,{"$f":"IF(M498=Controls!$Y$3,\"\",IF(AND(SUM(E506:G506)<>0,MAX(F501:F503)>F506),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B501=\"\",B501=0),G501=0),100000,G501)","v":100000},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},{"$f":"+J498","v":0},{"$f":"+X506*Y506","v":0},{"$f":"IF(OR(C501=0,U506=0),0,MIN(10,Z506/U506))","v":0},{"$f":"IF(AA506<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G501:G503,G506)=0,\"\",IF(MIN(O506:O508)<=G506,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M498=Controls!$Y$3,\"\",IF(LEFT(D507,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B502=\"\",B502=0),G502=0),100000,G502)","v":100000},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},{"$f":"+J498","v":0},{"$f":"+X507*Y507","v":0},{"$f":"IF(OR(C501=0,U507=0),0,MIN(10,Z507/U507))","v":0},{"$f":"IF(AA507<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I509=0,B506=\"\",B509=\"\",AC521=0),\"\",\"   G1 has \"&TEXT(AC521,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E509:G509)=0,M498=Controls!$Y$3),\"\",IF(I509=0,\"G1 EUL Missing\",IF(AA521=0,\"No Green Premium G1 vs T\",IF(AA521>0,\"Negative Green Premium G1 vs T\",IF(AB521=0,\"No Utility Savings G1 vs T\",IF(AB521<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B503=\"\",B503=0),G503=0),100000,G503)","v":100000}]
["G1",null,null,{"$f":"+D501","v":0},0,{"$f":"$E509","v":0},0,{"$f":"+H501","v":""},{"$f":"$I501","v":0},{"$f":"IF(OR(AC522=0,I510=0,B506=\"\",B510=\"\"),\"\",\"   G2 has \"&TEXT(AC522,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E510:G510)=0,M498=Controls!$Y$3),\"\",IF(I510=0,\"G2 EUL Missing\",IF(AA522=0,\"No Green Premium G2 vs T\", IF(AA522>0,\"Negative Green Premium G2 vs T\",IF(AB522=0,\"No Utility Savings G2 vs T\", IF(AB522<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D502","v":0},0,0,0,{"$f":"+H501","v":""},{"$f":"$I501","v":0},{"$f":"IF(OR(AC523=0,I510=0,B506=\"\",B509=\"\", B510=\"\"),\"\",\"   G2 has \"&TEXT(AC523,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E510:G510)=0,M498=Controls!$Y$3),\"\",IF(AA523>=0,\"No Green Premium G2 vs G1\",IF(AB523<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G506>0,OR(G509>0,G510>0)),IF(OR(G506=G509,G506=G510),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O512:O514)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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},{"$f":"+J498","v":0},{"$f":"+X511*Y511","v":0},{"$f":"IF(OR(C502=0,U511=0),0,MIN(10,Z511/U511))","v":0},{"$f":"IF(AA511<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C502:C503)=0,0,IF(OR(AND(C502=0,C503<>0),AND(G502=0,G503<>0)),1,IF(C501=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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},{"$f":"+J498","v":0},{"$f":"+X512*Y512","v":0},{"$f":"IF(OR(C502=0,U512=0),0,MIN(10,Z512/U512))","v":0},{"$f":"IF(AA512<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F502=0,0,IF(AND(F501<F502,G501>G502),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M498=Controls!$Y$3,\"\",IF(B509=\"No Green Alternatives\",\"\",IF(B509=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E509:G509)<>0,B509=\"\"),\"G1 Description is Missing\",IF(AND(B509<>\"\",SUM(E509:F509)=0),\"G1 Cost is Missing\",IF(AND(B509<>\"\",G509=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F503=0,0,IF(OR(AND(F501<F503,F502<F503),AND(G501>G503,G502>G503)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B508","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M498=Controls!$Y$3,\"\",IF(M514=\"No Green Alternatives\",\"\",IF(AND(B510=\"\",SUM(E510:G510))=0,\"\",IF(AND(SUM(E510:F510)=0,B510<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G510=0,B510<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D516=Pass,D517=Pass),No,IF(D516=Pass,Yes,No))","v":"No"},{"$f":"IF(B509=\"\",\"\",A509&\": \"&B509)","v":""},{"$f":"IF(AA501>99,99,AA501)","v":0},{"$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,{"$f":"IF(OR(SUM(E508:G509)=0,M498=Controls!$Y$3),\"\",IF(AC501=1,\"\",AD501))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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":"+J498","v":0},{"$f":"+X516*Y516","v":0},{"$f":"IF(OR(C503=0,U516=0),0,MIN(10,Z516/U516))","v":0},{"$f":"IF(AA516<Controls!$B$31,$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,IF(AA502>99,99,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},{"$f":"IF(J517=0,\"\",AB517)","v":""},null,{"$f":"IF(OR(SUM(E510:G510)=0,M498=Controls!$Y$3),\"\",IF(AC502=1,\"\",AD502))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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":"+J498","v":0},{"$f":"+X517*Y517","v":0},{"$f":"IF(OR(C503=0,U517=0),0,MIN(10,Z517/U517))","v":0},{"$f":"IF(AA517<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I510=0,I509=0),\"\",IF(OR(AND(I509<>0,I509<>I506),AND(I510<>0,I510<>I506)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M498=Controls!$Y$3,\"\",IF(B521<>P519,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A516=Yes,P521,IF(A517=Yes,P522,P523))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L521:L529)=0,\"\",IF(SUM(L521:L529)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L521:L529)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B521=B516,1,IF(B521=B517,2,3))","v":3},{"$f":"$P519","v":"T: "},{"$f":"CHOOSE($A521,D509,D510,D506)","v":0},{"$f":"CHOOSE($A521,F509,F510,F506)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M521,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M498=Controls!$Y$3,\"\",IF(OR(B521=P521,B521=P522,B521=P523),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B516","v":""},null,null,"G1 vs T",{"$f":"(F509-F506)","v":0},"premium",{"$f":"Z501","v":0},"savings",{"$f":"IF(T521=0,\"N/A\",IF(V521=0,\"None\",T521/V521))","v":"N/A"},null,{"$f":"I509","v":0},{"$f":"+-T521","v":0},{"$f":"+V521","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA521>=0,AB521<=0),0,IF(ISERROR(IRR($AE521:$CC521,$Z$1)),-0.99,IRR($AE521:$CC521,$Z$1))),-10%))","v":0},null,{"$f":"+AA521","v":0},0,{"$f":"IF(AG$1<=$Z521,$AB521*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z521,$AB521*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z521,$AB521*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z521,$AB521*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z521,$AB521*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M522,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C501:C503,E501:G503)=0,\"\",IF(B509=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E509:G510)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E509:G510)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B517","v":""},null,null,"G2 vs T",{"$f":"IF(F510=0,0,F510-F506)","v":0},"premium",{"$f":"IF(F510=0,0,Z502)","v":0},"savings",{"$f":"IF(T522=0,\"N/A\",IF(V522=0,\"None\",T522/V522))","v":"N/A"},null,{"$f":"I510","v":0},{"$f":"+-T522","v":0},{"$f":"+V522","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA522>=0,AB522<=0),0,IF(ISERROR(IRR($AE522:$CC522,$Z$1)),-0.99,IRR($AE522:$CC522,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z522,$AB522*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I522","v":0},null,null,{"$f":"IF(LEFT(M523,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C501:C503,E501:F503)=0,\"\",IF(AND($AN$6=Yes,OR(B509=B506,B510=B506)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B509=B506,B510=B506)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A506&\": \"&B506","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F510=0,0,F510-F509)","v":0},"premium",{"$f":"IF(F510=0,0,V522-V521)","v":0},"savings",{"$f":"IF(T523=0,\"N/A\",IF(V523=0,\"None\",T523/V523))","v":"N/A"},null,{"$f":"+Z522","v":0},{"$f":"+-T523","v":0},{"$f":"+V523","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA523>=0,AB523<=0),0,IF(ISERROR(IRR($AE523:$CC523,$Z$1)),-0.99,IRR($AE523:$CC523,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G523=$V$2,G522,G523)","v":0},{"$f":"IF(G523=$V$2,H522,H523)","v":0},{"$f":"IF(G523=$V$2,I522,I523)","v":0}]
[null,{"$f":"IF(AND(G524=\"Traditional\",B521<>P523,B521<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G524=\"Green\",B521=P523,B521<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M498=Controls!$Y$3,B525=\"\"),\"\",IF(G524=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P527<>C527,P528<>C528,P529<>C529),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C501=0,0,C501)","v":0},{"$f":"IF(B501=0,\"\",A501&\": \"&B501)","v":""},{"$f":"$P527","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},{"$f":"IF(LEFT(M527,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M498=Controls!$Y$3,\"\",IF(AND(A527>0,J527=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B527=\"\",\"\",IF($H524=\"Now\",$Q$2,IF(OR($F516>$W$1,$F517>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C502=0,0,C502)","v":0},{"$f":"IF(B502=0,\"\",A502&\": \"&B502)","v":""},{"$f":"$P528","v":""},null,{"$f":"IF(B528=\"\",\"\",E527)","v":""},null,{"$f":"IF(B528=\"\",\"\",G527)","v":""},null,null,{"$f":"IF(B528=\"\",0,D521)","v":0},{"$f":"IF(B528=\"\",0,K527)","v":0},{"$f":"IF(LEFT(M528,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M498=Controls!$Y$3,\"\",IF(AND(A528>0,J528=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B528=\"\",\"\",IF($H524=\"Now\",$Q$2,IF(OR($H516>$W$1,$H517>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C503=0,0,C503)","v":0},{"$f":"IF(B503=0,\"\",A503&\": \"&B503)","v":""},{"$f":"$P529","v":""},null,{"$f":"IF(B529=\"\",\"\",E528)","v":""},null,{"$f":"IF(B529=\"\",\"\",G528)","v":""},null,null,{"$f":"IF(B529=\"\",0,D521)","v":0},{"$f":"IF(B529=\"\",0,K528)","v":0},{"$f":"IF(LEFT(M529,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M498=Controls!$Y$3,\"\",IF(AND(A529>0,J529=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B529=\"\",\"\",IF($H524=\"Now\",$Q$2,IF(OR($J517>$W$1,$J517>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M530=0,\"\",IF(M530=1,\"The above section has 1 error check message\",\"The above section has \"&M530&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C527=\"End of Cycle\",S527=\"Now\"),AND(C528=\"End of Cycle\",S528=\"Now\"),AND(C529=\"End of Cycle\",S529=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M504:M529,\"\")+SUM(U530:Y530)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D504<>\"\",1,0)","v":0},{"$f":"IF(C511<>\"\",1,0)","v":0},{"$f":"IF(C518=\"\",0,1)","v":0},{"$f":"IF(B525=\"\",0,1)","v":0},{"$f":"IF(D530=\"\",0,1)","v":0}]
["3.3.2.9.02","Bldg Envelope Other #2",null,null,"Utility Paid By:",0,"Utility is:",null,"Rate is: ",{"$f":"IF(F531=\"Tenant\",IF(ISERROR(VLOOKUP(H531,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H531,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H531,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H531,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O531=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C534:C536)+SUM(E534:G543)+SUM(I534:I543)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:",null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,"   1. Show E1/E2/E3 usage as zero (usage is already",null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E534","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H531,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H531,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O534","v":"N/A"},null,"       accounted for in the HVAC systems)",null,{"$f":"IF(I534=0,\"N/A\",MAX(0,((J534+I534-Year1)*365)/(I534*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I542","v":0},{"$f":"IF(Q534=0,0,VLOOKUP(Q534,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F539","v":0},{"$f":"+F542","v":0},{"$f":"+J531","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(AC534=1,-X534/Z534,0)","v":0},{"$f":"IF(AC534>1,\"N/A\",IF(AA534>=R534,Fail,Pass))","v":"N/A"},{"$f":"IF(J531=0,2,IF(Y534=0,3,IF(Q534=0,4,IF(Y534<0,5,IF(X534>=0,6,1)))))","v":2},{"$f":"IF(AC534=1,\"\",\"(G1) \"&CHOOSE(AC534,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D534","v":0},0,{"$f":"$E535","v":0},0,{"$f":"+H534","v":""},{"$f":"$I534","v":0},null,{"$f":"+O535","v":"N/A"},null,"   2. Show T usage as negative to reflect savings.",null,{"$f":"IF(I535=0,\"N/A\",MAX(0,((J535+I535-Year1)*365)/(I535*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I543","v":0},{"$f":"IF(Q535=0,0,VLOOKUP(Q535,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S534","v":0},{"$f":"+F543","v":0},{"$f":"+J531","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(AC535=1,-X535/Z535,0)","v":0},{"$f":"IF(AC535>1,\"N/A\",IF(AA535>=R535,Fail,Pass))","v":"N/A"},{"$f":"IF(J531=0,2,IF(Y535=0,3,IF(Q535=0,4,IF(Y535<0,5,IF(X535>=0,6,1)))))","v":2},{"$f":"IF(AC535=1,\"\",\"(G2) \"&CHOOSE(AC535,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D535","v":0},0,0,0,{"$f":"+H534","v":""},{"$f":"$I534","v":0},null,{"$f":"+O536","v":"N/A"},null,"   3. Show G1/G2 usage as negative to reflect savings.",null,{"$f":"IF(I536=0,\"N/A\",MAX(0,((J536+I536-Year1)*365)/(I536*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E534:G536)=0,\"\",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":""},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,null,{"$f":"IF(M531=Controls!$Y$3,\"\",IF(AND(SUM(E539:G539)<>0,MAX(E534:E536)>E539),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D534","v":0},0,{"$f":"$E539","v":0},0,{"$f":"+H534","v":""},{"$f":"$I534","v":0},null,null,null,{"$f":"IF(M531=Controls!$Y$3,\"\",IF(AND(SUM(E539:G539)<>0,MAX(F534:F536)>F539),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B534=\"\",B534=0),G534=0),100000,G534)","v":100000},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},{"$f":"+J531","v":0},{"$f":"+X539*Y539","v":0},{"$f":"IF(OR(C534=0,U539=0),0,MIN(10,Z539/U539))","v":0},{"$f":"IF(AA539<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G534:G536,G539)=0,\"\",IF(MIN(O539:O541)<=G539,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M531=Controls!$Y$3,\"\",IF(LEFT(D540,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B535=\"\",B535=0),G535=0),100000,G535)","v":100000},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},{"$f":"+J531","v":0},{"$f":"+X540*Y540","v":0},{"$f":"IF(OR(C534=0,U540=0),0,MIN(10,Z540/U540))","v":0},{"$f":"IF(AA540<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I542=0,B539=\"\",B542=\"\",AC554=0),\"\",\"   G1 has \"&TEXT(AC554,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E542:G542)=0,M531=Controls!$Y$3),\"\",IF(I542=0,\"G1 EUL Missing\",IF(AA554=0,\"No Green Premium G1 vs T\",IF(AA554>0,\"Negative Green Premium G1 vs T\",IF(AB554=0,\"No Utility Savings G1 vs T\",IF(AB554<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B536=\"\",B536=0),G536=0),100000,G536)","v":100000}]
["G1",null,null,{"$f":"+D534","v":0},0,{"$f":"$E542","v":0},0,{"$f":"+H534","v":""},{"$f":"$I534","v":0},{"$f":"IF(OR(AC555=0,I543=0,B539=\"\",B543=\"\"),\"\",\"   G2 has \"&TEXT(AC555,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E543:G543)=0,M531=Controls!$Y$3),\"\",IF(I543=0,\"G2 EUL Missing\",IF(AA555=0,\"No Green Premium G2 vs T\", IF(AA555>0,\"Negative Green Premium G2 vs T\",IF(AB555=0,\"No Utility Savings G2 vs T\", IF(AB555<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D535","v":0},0,0,0,{"$f":"+H534","v":""},{"$f":"$I534","v":0},{"$f":"IF(OR(AC556=0,I543=0,B539=\"\",B542=\"\", B543=\"\"),\"\",\"   G2 has \"&TEXT(AC556,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E543:G543)=0,M531=Controls!$Y$3),\"\",IF(AA556>=0,\"No Green Premium G2 vs G1\",IF(AB556<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G539>0,OR(G542>0,G543>0)),IF(OR(G539=G542,G539=G543),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O545:O547)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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},{"$f":"+J531","v":0},{"$f":"+X544*Y544","v":0},{"$f":"IF(OR(C535=0,U544=0),0,MIN(10,Z544/U544))","v":0},{"$f":"IF(AA544<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C535:C536)=0,0,IF(OR(AND(C535=0,C536<>0),AND(G535=0,G536<>0)),1,IF(C534=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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},{"$f":"+J531","v":0},{"$f":"+X545*Y545","v":0},{"$f":"IF(OR(C535=0,U545=0),0,MIN(10,Z545/U545))","v":0},{"$f":"IF(AA545<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F535=0,0,IF(AND(F534<F535,G534>G535),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M531=Controls!$Y$3,\"\",IF(B542=\"No Green Alternatives\",\"\",IF(B542=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E542:G542)<>0,B542=\"\"),\"G1 Description is Missing\",IF(AND(B542<>\"\",SUM(E542:F542)=0),\"G1 Cost is Missing\",IF(AND(B542<>\"\",G542=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F536=0,0,IF(OR(AND(F534<F536,F535<F536),AND(G534>G536,G535>G536)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B541","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M531=Controls!$Y$3,\"\",IF(M547=\"No Green Alternatives\",\"\",IF(AND(B543=\"\",SUM(E543:G543))=0,\"\",IF(AND(SUM(E543:F543)=0,B543<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G543=0,B543<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D549=Pass,D550=Pass),No,IF(D549=Pass,Yes,No))","v":"No"},{"$f":"IF(B542=\"\",\"\",A542&\": \"&B542)","v":""},{"$f":"IF(AA534>99,99,AA534)","v":0},{"$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,{"$f":"IF(OR(SUM(E541:G542)=0,M531=Controls!$Y$3),\"\",IF(AC534=1,\"\",AD534))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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":"+J531","v":0},{"$f":"+X549*Y549","v":0},{"$f":"IF(OR(C536=0,U549=0),0,MIN(10,Z549/U549))","v":0},{"$f":"IF(AA549<Controls!$B$31,$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,IF(AA535>99,99,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},{"$f":"IF(J550=0,\"\",AB550)","v":""},null,{"$f":"IF(OR(SUM(E543:G543)=0,M531=Controls!$Y$3),\"\",IF(AC535=1,\"\",AD535))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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":"+J531","v":0},{"$f":"+X550*Y550","v":0},{"$f":"IF(OR(C536=0,U550=0),0,MIN(10,Z550/U550))","v":0},{"$f":"IF(AA550<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I543=0,I542=0),\"\",IF(OR(AND(I542<>0,I542<>I539),AND(I543<>0,I543<>I539)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M531=Controls!$Y$3,\"\",IF(B554<>P552,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A549=Yes,P554,IF(A550=Yes,P555,P556))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L554:L562)=0,\"\",IF(SUM(L554:L562)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L554:L562)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B554=B549,1,IF(B554=B550,2,3))","v":3},{"$f":"$P552","v":"T: "},{"$f":"CHOOSE($A554,D542,D543,D539)","v":0},{"$f":"CHOOSE($A554,F542,F543,F539)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M554,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M531=Controls!$Y$3,\"\",IF(OR(B554=P554,B554=P555,B554=P556),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B549","v":""},null,null,"G1 vs T",{"$f":"(F542-F539)","v":0},"premium",{"$f":"Z534","v":0},"savings",{"$f":"IF(T554=0,\"N/A\",IF(V554=0,\"None\",T554/V554))","v":"N/A"},null,{"$f":"I542","v":0},{"$f":"+-T554","v":0},{"$f":"+V554","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA554>=0,AB554<=0),0,IF(ISERROR(IRR($AE554:$CC554,$Z$1)),-0.99,IRR($AE554:$CC554,$Z$1))),-10%))","v":0},null,{"$f":"+AA554","v":0},0,{"$f":"IF(AG$1<=$Z554,$AB554*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z554,$AB554*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z554,$AB554*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z554,$AB554*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z554,$AB554*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M555,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C534:C536,E534:G536)=0,\"\",IF(B542=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E542:G543)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E542:G543)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B550","v":""},null,null,"G2 vs T",{"$f":"IF(F543=0,0,F543-F539)","v":0},"premium",{"$f":"IF(F543=0,0,Z535)","v":0},"savings",{"$f":"IF(T555=0,\"N/A\",IF(V555=0,\"None\",T555/V555))","v":"N/A"},null,{"$f":"I543","v":0},{"$f":"+-T555","v":0},{"$f":"+V555","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA555>=0,AB555<=0),0,IF(ISERROR(IRR($AE555:$CC555,$Z$1)),-0.99,IRR($AE555:$CC555,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z555,$AB555*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I555","v":0},null,null,{"$f":"IF(LEFT(M556,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C534:C536,E534:F536)=0,\"\",IF(AND($AN$6=Yes,OR(B542=B539,B543=B539)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B542=B539,B543=B539)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A539&\": \"&B539","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F543=0,0,F543-F542)","v":0},"premium",{"$f":"IF(F543=0,0,V555-V554)","v":0},"savings",{"$f":"IF(T556=0,\"N/A\",IF(V556=0,\"None\",T556/V556))","v":"N/A"},null,{"$f":"+Z555","v":0},{"$f":"+-T556","v":0},{"$f":"+V556","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA556>=0,AB556<=0),0,IF(ISERROR(IRR($AE556:$CC556,$Z$1)),-0.99,IRR($AE556:$CC556,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G556=$V$2,G555,G556)","v":0},{"$f":"IF(G556=$V$2,H555,H556)","v":0},{"$f":"IF(G556=$V$2,I555,I556)","v":0}]
[null,{"$f":"IF(AND(G557=\"Traditional\",B554<>P556,B554<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G557=\"Green\",B554=P556,B554<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M531=Controls!$Y$3,B558=\"\"),\"\",IF(G557=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P560<>C560,P561<>C561,P562<>C562),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C534=0,0,C534)","v":0},{"$f":"IF(B534=0,\"\",A534&\": \"&B534)","v":""},{"$f":"$P560","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},{"$f":"IF(LEFT(M560,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M531=Controls!$Y$3,\"\",IF(AND(A560>0,J560=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B560=\"\",\"\",IF($H557=\"Now\",$Q$2,IF(OR($F549>$W$1,$F550>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C535=0,0,C535)","v":0},{"$f":"IF(B535=0,\"\",A535&\": \"&B535)","v":""},{"$f":"$P561","v":""},null,{"$f":"IF(B561=\"\",\"\",E560)","v":""},null,{"$f":"IF(B561=\"\",\"\",G560)","v":""},null,null,{"$f":"IF(B561=\"\",0,D554)","v":0},{"$f":"IF(B561=\"\",0,K560)","v":0},{"$f":"IF(LEFT(M561,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M531=Controls!$Y$3,\"\",IF(AND(A561>0,J561=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B561=\"\",\"\",IF($H557=\"Now\",$Q$2,IF(OR($H549>$W$1,$H550>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C536=0,0,C536)","v":0},{"$f":"IF(B536=0,\"\",A536&\": \"&B536)","v":""},{"$f":"$P562","v":""},null,{"$f":"IF(B562=\"\",\"\",E561)","v":""},null,{"$f":"IF(B562=\"\",\"\",G561)","v":""},null,null,{"$f":"IF(B562=\"\",0,D554)","v":0},{"$f":"IF(B562=\"\",0,K561)","v":0},{"$f":"IF(LEFT(M562,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M531=Controls!$Y$3,\"\",IF(AND(A562>0,J562=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B562=\"\",\"\",IF($H557=\"Now\",$Q$2,IF(OR($J550>$W$1,$J550>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M563=0,\"\",IF(M563=1,\"The above section has 1 error check message\",\"The above section has \"&M563&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C560=\"End of Cycle\",S560=\"Now\"),AND(C561=\"End of Cycle\",S561=\"Now\"),AND(C562=\"End of Cycle\",S562=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M537:M562,\"\")+SUM(U563:Y563)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D537<>\"\",1,0)","v":0},{"$f":"IF(C544<>\"\",1,0)","v":0},{"$f":"IF(C551=\"\",0,1)","v":0},{"$f":"IF(B558=\"\",0,1)","v":0},{"$f":"IF(D563=\"\",0,1)","v":0}]
["3.3.2.9.03","Bldg Envelope Other #3",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F564=\"Tenant\",IF(ISERROR(VLOOKUP(H564,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H564,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H564,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H564,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O564=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C567:C569)+SUM(E567:G576)+SUM(I567:I576)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:",null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,"   1. Show E1/E2/E3 usage as zero (usage is already",null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E567","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H564,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H564,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O567","v":"N/A"},null,"       accounted for in the HVAC systems)",null,{"$f":"IF(I567=0,\"N/A\",MAX(0,((J567+I567-Year1)*365)/(I567*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I575","v":0},{"$f":"IF(Q567=0,0,VLOOKUP(Q567,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F572","v":0},{"$f":"+F575","v":0},{"$f":"+J564","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(AC567=1,-X567/Z567,0)","v":0},{"$f":"IF(AC567>1,\"N/A\",IF(AA567>=R567,Fail,Pass))","v":"N/A"},{"$f":"IF(J564=0,2,IF(Y567=0,3,IF(Q567=0,4,IF(Y567<0,5,IF(X567>=0,6,1)))))","v":2},{"$f":"IF(AC567=1,\"\",\"(G1) \"&CHOOSE(AC567,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D567","v":"Each"},0,{"$f":"$E568","v":0},0,{"$f":"+H567","v":""},{"$f":"$I567","v":0},null,{"$f":"+O568","v":"N/A"},null,"   2. Show T usage as negative to reflect savings.",null,{"$f":"IF(I568=0,\"N/A\",MAX(0,((J568+I568-Year1)*365)/(I568*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I576","v":0},{"$f":"IF(Q568=0,0,VLOOKUP(Q568,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S567","v":0},{"$f":"+F576","v":0},{"$f":"+J564","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(AC568=1,-X568/Z568,0)","v":0},{"$f":"IF(AC568>1,\"N/A\",IF(AA568>=R568,Fail,Pass))","v":"N/A"},{"$f":"IF(J564=0,2,IF(Y568=0,3,IF(Q568=0,4,IF(Y568<0,5,IF(X568>=0,6,1)))))","v":2},{"$f":"IF(AC568=1,\"\",\"(G2) \"&CHOOSE(AC568,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D568","v":"Each"},0,0,0,{"$f":"+H567","v":""},{"$f":"$I567","v":0},null,{"$f":"+O569","v":"N/A"},null,"   3. Show G1/G2 usage as negative to reflect savings.",null,{"$f":"IF(I569=0,\"N/A\",MAX(0,((J569+I569-Year1)*365)/(I569*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E567:G569)=0,\"\",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":""},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,null,{"$f":"IF(M564=Controls!$Y$3,\"\",IF(AND(SUM(E572:G572)<>0,MAX(E567:E569)>E572),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D567","v":"Each"},0,{"$f":"$E572","v":0},0,{"$f":"+H567","v":""},{"$f":"$I567","v":0},null,null,null,{"$f":"IF(M564=Controls!$Y$3,\"\",IF(AND(SUM(E572:G572)<>0,MAX(F567:F569)>F572),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B567=\"\",B567=0),G567=0),100000,G567)","v":100000},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},{"$f":"+J564","v":0},{"$f":"+X572*Y572","v":0},{"$f":"IF(OR(C567=0,U572=0),0,MIN(10,Z572/U572))","v":0},{"$f":"IF(AA572<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G567:G569,G572)=0,\"\",IF(MIN(O572:O574)<=G572,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M564=Controls!$Y$3,\"\",IF(LEFT(D573,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B568=\"\",B568=0),G568=0),100000,G568)","v":100000},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},{"$f":"+J564","v":0},{"$f":"+X573*Y573","v":0},{"$f":"IF(OR(C567=0,U573=0),0,MIN(10,Z573/U573))","v":0},{"$f":"IF(AA573<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I575=0,B572=\"\",B575=\"\",AC587=0),\"\",\"   G1 has \"&TEXT(AC587,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E575:G575)=0,M564=Controls!$Y$3),\"\",IF(I575=0,\"G1 EUL Missing\",IF(AA587=0,\"No Green Premium G1 vs T\",IF(AA587>0,\"Negative Green Premium G1 vs T\",IF(AB587=0,\"No Utility Savings G1 vs T\",IF(AB587<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B569=\"\",B569=0),G569=0),100000,G569)","v":100000}]
["G1",null,null,{"$f":"+D567","v":"Each"},0,{"$f":"$E575","v":0},0,{"$f":"+H567","v":""},{"$f":"$I567","v":0},{"$f":"IF(OR(AC588=0,I576=0,B572=\"\",B576=\"\"),\"\",\"   G2 has \"&TEXT(AC588,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E576:G576)=0,M564=Controls!$Y$3),\"\",IF(I576=0,\"G2 EUL Missing\",IF(AA588=0,\"No Green Premium G2 vs T\", IF(AA588>0,\"Negative Green Premium G2 vs T\",IF(AB588=0,\"No Utility Savings G2 vs T\", IF(AB588<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D568","v":"Each"},0,0,0,{"$f":"+H567","v":""},{"$f":"$I567","v":0},{"$f":"IF(OR(AC589=0,I576=0,B572=\"\",B575=\"\", B576=\"\"),\"\",\"   G2 has \"&TEXT(AC589,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E576:G576)=0,M564=Controls!$Y$3),\"\",IF(AA589>=0,\"No Green Premium G2 vs G1\",IF(AB589<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G572>0,OR(G575>0,G576>0)),IF(OR(G572=G575,G572=G576),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O578:O580)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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},{"$f":"+J564","v":0},{"$f":"+X577*Y577","v":0},{"$f":"IF(OR(C568=0,U577=0),0,MIN(10,Z577/U577))","v":0},{"$f":"IF(AA577<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C568:C569)=0,0,IF(OR(AND(C568=0,C569<>0),AND(G568=0,G569<>0)),1,IF(C567=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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},{"$f":"+J564","v":0},{"$f":"+X578*Y578","v":0},{"$f":"IF(OR(C568=0,U578=0),0,MIN(10,Z578/U578))","v":0},{"$f":"IF(AA578<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F568=0,0,IF(AND(F567<F568,G567>G568),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M564=Controls!$Y$3,\"\",IF(B575=\"No Green Alternatives\",\"\",IF(B575=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E575:G575)<>0,B575=\"\"),\"G1 Description is Missing\",IF(AND(B575<>\"\",SUM(E575:F575)=0),\"G1 Cost is Missing\",IF(AND(B575<>\"\",G575=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F569=0,0,IF(OR(AND(F567<F569,F568<F569),AND(G567>G569,G568>G569)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B574","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M564=Controls!$Y$3,\"\",IF(M580=\"No Green Alternatives\",\"\",IF(AND(B576=\"\",SUM(E576:G576))=0,\"\",IF(AND(SUM(E576:F576)=0,B576<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G576=0,B576<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D582=Pass,D583=Pass),No,IF(D582=Pass,Yes,No))","v":"No"},{"$f":"IF(B575=\"\",\"\",A575&\": \"&B575)","v":""},{"$f":"IF(AA567>99,99,AA567)","v":0},{"$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,{"$f":"IF(OR(SUM(E574:G575)=0,M564=Controls!$Y$3),\"\",IF(AC567=1,\"\",AD567))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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":"+J564","v":0},{"$f":"+X582*Y582","v":0},{"$f":"IF(OR(C569=0,U582=0),0,MIN(10,Z582/U582))","v":0},{"$f":"IF(AA582<Controls!$B$31,$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,IF(AA568>99,99,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},{"$f":"IF(J583=0,\"\",AB583)","v":""},null,{"$f":"IF(OR(SUM(E576:G576)=0,M564=Controls!$Y$3),\"\",IF(AC568=1,\"\",AD568))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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":"+J564","v":0},{"$f":"+X583*Y583","v":0},{"$f":"IF(OR(C569=0,U583=0),0,MIN(10,Z583/U583))","v":0},{"$f":"IF(AA583<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I576=0,I575=0),\"\",IF(OR(AND(I575<>0,I575<>I572),AND(I576<>0,I576<>I572)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M564=Controls!$Y$3,\"\",IF(B587<>P585,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A582=Yes,P587,IF(A583=Yes,P588,P589))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L587:L595)=0,\"\",IF(SUM(L587:L595)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L587:L595)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B587=B582,1,IF(B587=B583,2,3))","v":3},{"$f":"$P585","v":"T: "},{"$f":"CHOOSE($A587,D575,D576,D572)","v":"Each"},{"$f":"CHOOSE($A587,F575,F576,F572)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M587,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M564=Controls!$Y$3,\"\",IF(OR(B587=P587,B587=P588,B587=P589),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B582","v":""},null,null,"G1 vs T",{"$f":"(F575-F572)","v":0},"premium",{"$f":"Z567","v":0},"savings",{"$f":"IF(T587=0,\"N/A\",IF(V587=0,\"None\",T587/V587))","v":"N/A"},null,{"$f":"I575","v":0},{"$f":"+-T587","v":0},{"$f":"+V587","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA587>=0,AB587<=0),0,IF(ISERROR(IRR($AE587:$CC587,$Z$1)),-0.99,IRR($AE587:$CC587,$Z$1))),-10%))","v":0},null,{"$f":"+AA587","v":0},0,{"$f":"IF(AG$1<=$Z587,$AB587*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z587,$AB587*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z587,$AB587*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z587,$AB587*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z587,$AB587*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M588,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C567:C569,E567:G569)=0,\"\",IF(B575=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E575:G576)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E575:G576)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B583","v":""},null,null,"G2 vs T",{"$f":"IF(F576=0,0,F576-F572)","v":0},"premium",{"$f":"IF(F576=0,0,Z568)","v":0},"savings",{"$f":"IF(T588=0,\"N/A\",IF(V588=0,\"None\",T588/V588))","v":"N/A"},null,{"$f":"I576","v":0},{"$f":"+-T588","v":0},{"$f":"+V588","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA588>=0,AB588<=0),0,IF(ISERROR(IRR($AE588:$CC588,$Z$1)),-0.99,IRR($AE588:$CC588,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z588,$AB588*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I588","v":0},null,null,{"$f":"IF(LEFT(M589,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C567:C569,E567:F569)=0,\"\",IF(AND($AN$6=Yes,OR(B575=B572,B576=B572)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B575=B572,B576=B572)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A572&\": \"&B572","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F576=0,0,F576-F575)","v":0},"premium",{"$f":"IF(F576=0,0,V588-V587)","v":0},"savings",{"$f":"IF(T589=0,\"N/A\",IF(V589=0,\"None\",T589/V589))","v":"N/A"},null,{"$f":"+Z588","v":0},{"$f":"+-T589","v":0},{"$f":"+V589","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA589>=0,AB589<=0),0,IF(ISERROR(IRR($AE589:$CC589,$Z$1)),-0.99,IRR($AE589:$CC589,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G589=$V$2,G588,G589)","v":0},{"$f":"IF(G589=$V$2,H588,H589)","v":0},{"$f":"IF(G589=$V$2,I588,I589)","v":0}]
[null,{"$f":"IF(AND(G590=\"Traditional\",B587<>P589,B587<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G590=\"Green\",B587=P589,B587<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M564=Controls!$Y$3,B591=\"\"),\"\",IF(G590=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P593<>C593,P594<>C594,P595<>C595),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C567=0,0,C567)","v":0},{"$f":"IF(B567=0,\"\",A567&\": \"&B567)","v":""},{"$f":"$P593","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},{"$f":"IF(LEFT(M593,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M564=Controls!$Y$3,\"\",IF(AND(A593>0,J593=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B593=\"\",\"\",IF($H590=\"Now\",$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":"$P594","v":""},null,{"$f":"IF(B594=\"\",\"\",E593)","v":""},null,{"$f":"IF(B594=\"\",\"\",G593)","v":""},null,null,{"$f":"IF(B594=\"\",0,D587)","v":0},{"$f":"IF(B594=\"\",0,K593)","v":0},{"$f":"IF(LEFT(M594,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M564=Controls!$Y$3,\"\",IF(AND(A594>0,J594=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B594=\"\",\"\",IF($H590=\"Now\",$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":"$P595","v":""},null,{"$f":"IF(B595=\"\",\"\",E594)","v":""},null,{"$f":"IF(B595=\"\",\"\",G594)","v":""},null,null,{"$f":"IF(B595=\"\",0,D587)","v":0},{"$f":"IF(B595=\"\",0,K594)","v":0},{"$f":"IF(LEFT(M595,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M564=Controls!$Y$3,\"\",IF(AND(A595>0,J595=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B595=\"\",\"\",IF($H590=\"Now\",$Q$2,IF(OR($J583>$W$1,$J583>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M596=0,\"\",IF(M596=1,\"The above section has 1 error check message\",\"The above section has \"&M596&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C593=\"End of Cycle\",S593=\"Now\"),AND(C594=\"End of Cycle\",S594=\"Now\"),AND(C595=\"End of Cycle\",S595=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M570:M595,\"\")+SUM(U596:Y596)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D570<>\"\",1,0)","v":0},{"$f":"IF(C577<>\"\",1,0)","v":0},{"$f":"IF(C584=\"\",0,1)","v":0},{"$f":"IF(B591=\"\",0,1)","v":0},{"$f":"IF(D596=\"\",0,1)","v":0}]
["3.3.2.9.04","Bldg Envelope Other #4",null,null,"Utility Paid By:",0,"Utility is:",null,"Rate is: ",{"$f":"IF(F597=\"Tenant\",IF(ISERROR(VLOOKUP(H597,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H597,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H597,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H597,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O597=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C600:C602)+SUM(E600:G609)+SUM(I600:I609)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:",null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,"   1. Show E1/E2/E3 usage as zero (usage is already",null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E600","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H597,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H597,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O600","v":"N/A"},null,"       accounted for in the HVAC systems)",null,{"$f":"IF(I600=0,\"N/A\",MAX(0,((J600+I600-Year1)*365)/(I600*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I608","v":0},{"$f":"IF(Q600=0,0,VLOOKUP(Q600,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F605","v":0},{"$f":"+F608","v":0},{"$f":"+J597","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(AC600=1,-X600/Z600,0)","v":0},{"$f":"IF(AC600>1,\"N/A\",IF(AA600>=R600,Fail,Pass))","v":"N/A"},{"$f":"IF(J597=0,2,IF(Y600=0,3,IF(Q600=0,4,IF(Y600<0,5,IF(X600>=0,6,1)))))","v":2},{"$f":"IF(AC600=1,\"\",\"(G1) \"&CHOOSE(AC600,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D600","v":0},0,{"$f":"$E601","v":0},0,{"$f":"+H600","v":""},{"$f":"$I600","v":0},null,{"$f":"+O601","v":"N/A"},null,"   2. Show T usage as negative to reflect savings.",null,{"$f":"IF(I601=0,\"N/A\",MAX(0,((J601+I601-Year1)*365)/(I601*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I609","v":0},{"$f":"IF(Q601=0,0,VLOOKUP(Q601,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S600","v":0},{"$f":"+F609","v":0},{"$f":"+J597","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(AC601=1,-X601/Z601,0)","v":0},{"$f":"IF(AC601>1,\"N/A\",IF(AA601>=R601,Fail,Pass))","v":"N/A"},{"$f":"IF(J597=0,2,IF(Y601=0,3,IF(Q601=0,4,IF(Y601<0,5,IF(X601>=0,6,1)))))","v":2},{"$f":"IF(AC601=1,\"\",\"(G2) \"&CHOOSE(AC601,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D601","v":0},0,0,0,{"$f":"+H600","v":""},{"$f":"$I600","v":0},null,{"$f":"+O602","v":"N/A"},null,"   3. Show G1/G2 usage as negative to reflect savings.",null,{"$f":"IF(I602=0,\"N/A\",MAX(0,((J602+I602-Year1)*365)/(I602*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E600:G602)=0,\"\",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":""},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,null,{"$f":"IF(M597=Controls!$Y$3,\"\",IF(AND(SUM(E605:G605)<>0,MAX(E600:E602)>E605),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D600","v":0},0,{"$f":"$E605","v":0},0,{"$f":"+H600","v":""},{"$f":"$I600","v":0},null,null,null,{"$f":"IF(M597=Controls!$Y$3,\"\",IF(AND(SUM(E605:G605)<>0,MAX(F600:F602)>F605),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B600=\"\",B600=0),G600=0),100000,G600)","v":100000},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},{"$f":"+J597","v":0},{"$f":"+X605*Y605","v":0},{"$f":"IF(OR(C600=0,U605=0),0,MIN(10,Z605/U605))","v":0},{"$f":"IF(AA605<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G600:G602,G605)=0,\"\",IF(MIN(O605:O607)<=G605,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M597=Controls!$Y$3,\"\",IF(LEFT(D606,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B601=\"\",B601=0),G601=0),100000,G601)","v":100000},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},{"$f":"+J597","v":0},{"$f":"+X606*Y606","v":0},{"$f":"IF(OR(C600=0,U606=0),0,MIN(10,Z606/U606))","v":0},{"$f":"IF(AA606<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I608=0,B605=\"\",B608=\"\",AC620=0),\"\",\"   G1 has \"&TEXT(AC620,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E608:G608)=0,M597=Controls!$Y$3),\"\",IF(I608=0,\"G1 EUL Missing\",IF(AA620=0,\"No Green Premium G1 vs T\",IF(AA620>0,\"Negative Green Premium G1 vs T\",IF(AB620=0,\"No Utility Savings G1 vs T\",IF(AB620<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B602=\"\",B602=0),G602=0),100000,G602)","v":100000}]
["G1",null,null,{"$f":"+D600","v":0},0,{"$f":"$E608","v":0},0,{"$f":"+H600","v":""},{"$f":"$I600","v":0},{"$f":"IF(OR(AC621=0,I609=0,B605=\"\",B609=\"\"),\"\",\"   G2 has \"&TEXT(AC621,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E609:G609)=0,M597=Controls!$Y$3),\"\",IF(I609=0,\"G2 EUL Missing\",IF(AA621=0,\"No Green Premium G2 vs T\", IF(AA621>0,\"Negative Green Premium G2 vs T\",IF(AB621=0,\"No Utility Savings G2 vs T\", IF(AB621<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D601","v":0},0,0,0,{"$f":"+H600","v":""},{"$f":"$I600","v":0},{"$f":"IF(OR(AC622=0,I609=0,B605=\"\",B608=\"\", B609=\"\"),\"\",\"   G2 has \"&TEXT(AC622,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E609:G609)=0,M597=Controls!$Y$3),\"\",IF(AA622>=0,\"No Green Premium G2 vs G1\",IF(AB622<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G605>0,OR(G608>0,G609>0)),IF(OR(G605=G608,G605=G609),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O611:O613)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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},{"$f":"+J597","v":0},{"$f":"+X610*Y610","v":0},{"$f":"IF(OR(C601=0,U610=0),0,MIN(10,Z610/U610))","v":0},{"$f":"IF(AA610<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C601:C602)=0,0,IF(OR(AND(C601=0,C602<>0),AND(G601=0,G602<>0)),1,IF(C600=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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},{"$f":"+J597","v":0},{"$f":"+X611*Y611","v":0},{"$f":"IF(OR(C601=0,U611=0),0,MIN(10,Z611/U611))","v":0},{"$f":"IF(AA611<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F601=0,0,IF(AND(F600<F601,G600>G601),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M597=Controls!$Y$3,\"\",IF(B608=\"No Green Alternatives\",\"\",IF(B608=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E608:G608)<>0,B608=\"\"),\"G1 Description is Missing\",IF(AND(B608<>\"\",SUM(E608:F608)=0),\"G1 Cost is Missing\",IF(AND(B608<>\"\",G608=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F602=0,0,IF(OR(AND(F600<F602,F601<F602),AND(G600>G602,G601>G602)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B607","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M597=Controls!$Y$3,\"\",IF(M613=\"No Green Alternatives\",\"\",IF(AND(B609=\"\",SUM(E609:G609))=0,\"\",IF(AND(SUM(E609:F609)=0,B609<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G609=0,B609<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D615=Pass,D616=Pass),No,IF(D615=Pass,Yes,No))","v":"No"},{"$f":"IF(B608=\"\",\"\",A608&\": \"&B608)","v":""},{"$f":"IF(AA600>99,99,AA600)","v":0},{"$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,{"$f":"IF(OR(SUM(E607:G608)=0,M597=Controls!$Y$3),\"\",IF(AC600=1,\"\",AD600))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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":"+J597","v":0},{"$f":"+X615*Y615","v":0},{"$f":"IF(OR(C602=0,U615=0),0,MIN(10,Z615/U615))","v":0},{"$f":"IF(AA615<Controls!$B$31,$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,IF(AA601>99,99,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},{"$f":"IF(J616=0,\"\",AB616)","v":""},null,{"$f":"IF(OR(SUM(E609:G609)=0,M597=Controls!$Y$3),\"\",IF(AC601=1,\"\",AD601))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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":"+J597","v":0},{"$f":"+X616*Y616","v":0},{"$f":"IF(OR(C602=0,U616=0),0,MIN(10,Z616/U616))","v":0},{"$f":"IF(AA616<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I609=0,I608=0),\"\",IF(OR(AND(I608<>0,I608<>I605),AND(I609<>0,I609<>I605)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M597=Controls!$Y$3,\"\",IF(B620<>P618,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A615=Yes,P620,IF(A616=Yes,P621,P622))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L620:L628)=0,\"\",IF(SUM(L620:L628)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L620:L628)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B620=B615,1,IF(B620=B616,2,3))","v":3},{"$f":"$P618","v":"T: "},{"$f":"CHOOSE($A620,D608,D609,D605)","v":0},{"$f":"CHOOSE($A620,F608,F609,F605)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M620,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M597=Controls!$Y$3,\"\",IF(OR(B620=P620,B620=P621,B620=P622),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B615","v":""},null,null,"G1 vs T",{"$f":"(F608-F605)","v":0},"premium",{"$f":"Z600","v":0},"savings",{"$f":"IF(T620=0,\"N/A\",IF(V620=0,\"None\",T620/V620))","v":"N/A"},null,{"$f":"I608","v":0},{"$f":"+-T620","v":0},{"$f":"+V620","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA620>=0,AB620<=0),0,IF(ISERROR(IRR($AE620:$CC620,$Z$1)),-0.99,IRR($AE620:$CC620,$Z$1))),-10%))","v":0},null,{"$f":"+AA620","v":0},0,{"$f":"IF(AG$1<=$Z620,$AB620*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z620,$AB620*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z620,$AB620*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z620,$AB620*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z620,$AB620*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M621,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C600:C602,E600:G602)=0,\"\",IF(B608=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E608:G609)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E608:G609)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B616","v":""},null,null,"G2 vs T",{"$f":"IF(F609=0,0,F609-F605)","v":0},"premium",{"$f":"IF(F609=0,0,Z601)","v":0},"savings",{"$f":"IF(T621=0,\"N/A\",IF(V621=0,\"None\",T621/V621))","v":"N/A"},null,{"$f":"I609","v":0},{"$f":"+-T621","v":0},{"$f":"+V621","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA621>=0,AB621<=0),0,IF(ISERROR(IRR($AE621:$CC621,$Z$1)),-0.99,IRR($AE621:$CC621,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z621,$AB621*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I621","v":0},null,null,{"$f":"IF(LEFT(M622,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C600:C602,E600:F602)=0,\"\",IF(AND($AN$6=Yes,OR(B608=B605,B609=B605)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B608=B605,B609=B605)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A605&\": \"&B605","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F609=0,0,F609-F608)","v":0},"premium",{"$f":"IF(F609=0,0,V621-V620)","v":0},"savings",{"$f":"IF(T622=0,\"N/A\",IF(V622=0,\"None\",T622/V622))","v":"N/A"},null,{"$f":"+Z621","v":0},{"$f":"+-T622","v":0},{"$f":"+V622","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA622>=0,AB622<=0),0,IF(ISERROR(IRR($AE622:$CC622,$Z$1)),-0.99,IRR($AE622:$CC622,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G622=$V$2,G621,G622)","v":0},{"$f":"IF(G622=$V$2,H621,H622)","v":0},{"$f":"IF(G622=$V$2,I621,I622)","v":0}]
[null,{"$f":"IF(AND(G623=\"Traditional\",B620<>P622,B620<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G623=\"Green\",B620=P622,B620<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M597=Controls!$Y$3,B624=\"\"),\"\",IF(G623=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P626<>C626,P627<>C627,P628<>C628),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C600=0,0,C600)","v":0},{"$f":"IF(B600=0,\"\",A600&\": \"&B600)","v":""},{"$f":"$P626","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},{"$f":"IF(LEFT(M626,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M597=Controls!$Y$3,\"\",IF(AND(A626>0,J626=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B626=\"\",\"\",IF($H623=\"Now\",$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":"$P627","v":""},null,{"$f":"IF(B627=\"\",\"\",E626)","v":""},null,{"$f":"IF(B627=\"\",\"\",G626)","v":""},null,null,{"$f":"IF(B627=\"\",0,D620)","v":0},{"$f":"IF(B627=\"\",0,K626)","v":0},{"$f":"IF(LEFT(M627,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M597=Controls!$Y$3,\"\",IF(AND(A627>0,J627=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B627=\"\",\"\",IF($H623=\"Now\",$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":"$P628","v":""},null,{"$f":"IF(B628=\"\",\"\",E627)","v":""},null,{"$f":"IF(B628=\"\",\"\",G627)","v":""},null,null,{"$f":"IF(B628=\"\",0,D620)","v":0},{"$f":"IF(B628=\"\",0,K627)","v":0},{"$f":"IF(LEFT(M628,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M597=Controls!$Y$3,\"\",IF(AND(A628>0,J628=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B628=\"\",\"\",IF($H623=\"Now\",$Q$2,IF(OR($J616>$W$1,$J616>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M629=0,\"\",IF(M629=1,\"The above section has 1 error check message\",\"The above section has \"&M629&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C626=\"End of Cycle\",S626=\"Now\"),AND(C627=\"End of Cycle\",S627=\"Now\"),AND(C628=\"End of Cycle\",S628=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M603:M628,\"\")+SUM(U629:Y629)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D603<>\"\",1,0)","v":0},{"$f":"IF(C610<>\"\",1,0)","v":0},{"$f":"IF(C617=\"\",0,1)","v":0},{"$f":"IF(B624=\"\",0,1)","v":0},{"$f":"IF(D629=\"\",0,1)","v":0}]
["3.3.4 Roofs",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!$D$22","v":0},null,"Utility is:",null,null,"Rate is: ",{"$f":"IF(D630=\"Tenant\",IF(ISERROR(VLOOKUP(G630,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G630,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G630,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G630,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O630=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C633:C635)+SUM(E633:G642)+SUM(I633:I642)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:",null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,"   1. Show E1/E2/E3 usage as zero (usage is already",null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E633","v":0},0,{"$f":"IF(ISNA(VLOOKUP(G630,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(G630,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O633","v":"N/A"},null,"       accounted for in the HVAC systems)",null,{"$f":"IF(I633=0,\"N/A\",MAX(0,((J633+I633-Year1)*365)/(I633*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I641","v":0},{"$f":"IF(Q633=0,0,VLOOKUP(Q633,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F638","v":0},{"$f":"+F641","v":0},{"$f":"+J630","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(AC633=1,-X633/Z633,0)","v":0},{"$f":"IF(AC633>1,\"N/A\",IF(AA633>=R633,Fail,Pass))","v":"N/A"},{"$f":"IF(J630=0,2,IF(Y633=0,3,IF(Q633=0,4,IF(Y633<0,5,IF(X633>=0,6,1)))))","v":2},{"$f":"IF(AC633=1,\"\",\"(G1) \"&CHOOSE(AC633,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D633","v":0},0,{"$f":"$E634","v":0},0,{"$f":"+H633","v":""},{"$f":"$I633","v":0},null,{"$f":"+O634","v":"N/A"},null,"   2. Show T usage as negative to reflect savings.",null,{"$f":"IF(I634=0,\"N/A\",MAX(0,((J634+I634-Year1)*365)/(I634*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I642","v":0},{"$f":"IF(Q634=0,0,VLOOKUP(Q634,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S633","v":0},{"$f":"+F642","v":0},{"$f":"+J630","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(AC634=1,-X634/Z634,0)","v":0},{"$f":"IF(AC634>1,\"N/A\",IF(AA634>=R634,Fail,Pass))","v":"N/A"},{"$f":"IF(J630=0,2,IF(Y634=0,3,IF(Q634=0,4,IF(Y634<0,5,IF(X634>=0,6,1)))))","v":2},{"$f":"IF(AC634=1,\"\",\"(G2) \"&CHOOSE(AC634,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D634","v":0},0,0,0,{"$f":"+H633","v":""},{"$f":"$I633","v":0},null,{"$f":"+O635","v":"N/A"},null,"   3. Show G1/G2 usage as negative to reflect savings.",null,{"$f":"IF(I635=0,\"N/A\",MAX(0,((J635+I635-Year1)*365)/(I635*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E633:G635)=0,\"\",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":""},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,null,{"$f":"IF(M630=Controls!$Y$3,\"\",IF(AND(SUM(E638:G638)<>0,MAX(E633:E635)>E638),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D633","v":0},0,{"$f":"$E638","v":0},0,{"$f":"+H633","v":""},{"$f":"$I633","v":0},null,null,null,{"$f":"IF(M630=Controls!$Y$3,\"\",IF(AND(SUM(E638:G638)<>0,MAX(F633:F635)>F638),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B633=\"\",B633=0),G633=0),100000,G633)","v":100000},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},{"$f":"+J630","v":0},{"$f":"+X638*Y638","v":0},{"$f":"IF(OR(C633=0,U638=0),0,MIN(10,Z638/U638))","v":0},{"$f":"IF(AA638<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G633:G635,G638)=0,\"\",IF(MIN(O638:O640)<=G638,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M630=Controls!$Y$3,\"\",IF(LEFT(D639,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B634=\"\",B634=0),G634=0),100000,G634)","v":100000},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},{"$f":"+J630","v":0},{"$f":"+X639*Y639","v":0},{"$f":"IF(OR(C633=0,U639=0),0,MIN(10,Z639/U639))","v":0},{"$f":"IF(AA639<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I641=0,B638=\"\",B641=\"\",AC653=0),\"\",\"   G1 has \"&TEXT(AC653,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E641:G641)=0,M630=Controls!$Y$3),\"\",IF(I641=0,\"G1 EUL Missing\",IF(AA653=0,\"No Green Premium G1 vs T\",IF(AA653>0,\"Negative Green Premium G1 vs T\",IF(AB653=0,\"No Utility Savings G1 vs T\",IF(AB653<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B635=\"\",B635=0),G635=0),100000,G635)","v":100000}]
["G1",null,null,{"$f":"+D633","v":0},0,{"$f":"$E641","v":0},0,{"$f":"+H633","v":""},{"$f":"$I633","v":0},{"$f":"IF(OR(AC654=0,I642=0,B638=\"\",B642=\"\"),\"\",\"   G2 has \"&TEXT(AC654,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E642:G642)=0,M630=Controls!$Y$3),\"\",IF(I642=0,\"G2 EUL Missing\",IF(AA654=0,\"No Green Premium G2 vs T\", IF(AA654>0,\"Negative Green Premium G2 vs T\",IF(AB654=0,\"No Utility Savings G2 vs T\", IF(AB654<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D634","v":0},0,0,0,{"$f":"+H633","v":""},{"$f":"$I633","v":0},{"$f":"IF(OR(AC655=0,I642=0,B638=\"\",B641=\"\", B642=\"\"),\"\",\"   G2 has \"&TEXT(AC655,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E642:G642)=0,M630=Controls!$Y$3),\"\",IF(AA655>=0,\"No Green Premium G2 vs G1\",IF(AB655<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G638>0,OR(G641>0,G642>0)),IF(OR(G638=G641,G638=G642),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O644:O646)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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},{"$f":"+J630","v":0},{"$f":"+X643*Y643","v":0},{"$f":"IF(OR(C634=0,U643=0),0,MIN(10,Z643/U643))","v":0},{"$f":"IF(AA643<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C634:C635)=0,0,IF(OR(AND(C634=0,C635<>0),AND(G634=0,G635<>0)),1,IF(C633=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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},{"$f":"+J630","v":0},{"$f":"+X644*Y644","v":0},{"$f":"IF(OR(C634=0,U644=0),0,MIN(10,Z644/U644))","v":0},{"$f":"IF(AA644<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F634=0,0,IF(AND(F633<F634,G633>G634),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M630=Controls!$Y$3,\"\",IF(B641=\"No Green Alternatives\",\"\",IF(B641=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E641:G641)<>0,B641=\"\"),\"G1 Description is Missing\",IF(AND(B641<>\"\",SUM(E641:F641)=0),\"G1 Cost is Missing\",IF(AND(B641<>\"\",G641=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F635=0,0,IF(OR(AND(F633<F635,F634<F635),AND(G633>G635,G634>G635)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B640","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M630=Controls!$Y$3,\"\",IF(M646=\"No Green Alternatives\",\"\",IF(AND(B642=\"\",SUM(E642:G642))=0,\"\",IF(AND(SUM(E642:F642)=0,B642<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G642=0,B642<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D648=Pass,D649=Pass),No,IF(D648=Pass,Yes,No))","v":"No"},{"$f":"IF(B641=\"\",\"\",A641&\": \"&B641)","v":""},{"$f":"IF(AA633>99,99,AA633)","v":0},{"$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,{"$f":"IF(OR(SUM(E640:G641)=0,M630=Controls!$Y$3),\"\",IF(AC633=1,\"\",AD633))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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":"+J630","v":0},{"$f":"+X648*Y648","v":0},{"$f":"IF(OR(C635=0,U648=0),0,MIN(10,Z648/U648))","v":0},{"$f":"IF(AA648<Controls!$B$31,$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,IF(AA634>99,99,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},{"$f":"IF(J649=0,\"\",AB649)","v":""},null,{"$f":"IF(OR(SUM(E642:G642)=0,M630=Controls!$Y$3),\"\",IF(AC634=1,\"\",AD634))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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":"+J630","v":0},{"$f":"+X649*Y649","v":0},{"$f":"IF(OR(C635=0,U649=0),0,MIN(10,Z649/U649))","v":0},{"$f":"IF(AA649<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I642=0,I641=0),\"\",IF(OR(AND(I641<>0,I641<>I638),AND(I642<>0,I642<>I638)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M630=Controls!$Y$3,\"\",IF(B653<>P651,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A648=Yes,P653,IF(A649=Yes,P654,P655))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L653:L661)=0,\"\",IF(SUM(L653:L661)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L653:L661)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B653=B648,1,IF(B653=B649,2,3))","v":3},{"$f":"$P651","v":"T: "},{"$f":"CHOOSE($A653,D641,D642,D638)","v":0},{"$f":"CHOOSE($A653,F641,F642,F638)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M653,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M630=Controls!$Y$3,\"\",IF(OR(B653=P653,B653=P654,B653=P655),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B648","v":""},null,null,"G1 vs T",{"$f":"(F641-F638)","v":0},"premium",{"$f":"Z633","v":0},"savings",{"$f":"IF(T653=0,\"N/A\",IF(V653=0,\"None\",T653/V653))","v":"N/A"},null,{"$f":"I641","v":0},{"$f":"+-T653","v":0},{"$f":"+V653","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA653>=0,AB653<=0),0,IF(ISERROR(IRR($AE653:$CC653,$Z$1)),-0.99,IRR($AE653:$CC653,$Z$1))),-10%))","v":0},null,{"$f":"+AA653","v":0},0,{"$f":"IF(AG$1<=$Z653,$AB653*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW$1<=$Z653,$AB653*((1+$Z$2)^(AW$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM$1<=$Z653,$AB653*((1+$Z$2)^(BM$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CC$1<=$Z653,$AB653*((1+$Z$2)^(CC$1-1)),0)","v":0}]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M654,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C633:C635,E633:G635)=0,\"\",IF(B641=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E641:G642)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E641:G642)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B649","v":""},null,null,"G2 vs T",{"$f":"IF(F642=0,0,F642-F638)","v":0},"premium",{"$f":"IF(F642=0,0,Z634)","v":0},"savings",{"$f":"IF(T654=0,\"N/A\",IF(V654=0,\"None\",T654/V654))","v":"N/A"},null,{"$f":"I642","v":0},{"$f":"+-T654","v":0},{"$f":"+V654","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA654>=0,AB654<=0),0,IF(ISERROR(IRR($AE654:$CC654,$Z$1)),-0.99,IRR($AE654:$CC654,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I654","v":0},null,null,{"$f":"IF(LEFT(M655,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C633:C635,E633:F635)=0,\"\",IF(AND($AN$6=Yes,OR(B641=B638,B642=B638)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B641=B638,B642=B638)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A638&\": \"&B638","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F642=0,0,F642-F641)","v":0},"premium",{"$f":"IF(F642=0,0,V654-V653)","v":0},"savings",{"$f":"IF(T655=0,\"N/A\",IF(V655=0,\"None\",T655/V655))","v":"N/A"},null,{"$f":"+Z654","v":0},{"$f":"+-T655","v":0},{"$f":"+V655","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA655>=0,AB655<=0),0,IF(ISERROR(IRR($AE655:$CC655,$Z$1)),-0.99,IRR($AE655:$CC655,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G655=$V$2,G654,G655)","v":0},{"$f":"IF(G655=$V$2,H654,H655)","v":0},{"$f":"IF(G655=$V$2,I654,I655)","v":0}]
[null,{"$f":"IF(AND(G656=\"Traditional\",B653<>P655,B653<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G656=\"Green\",B653=P655,B653<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M630=Controls!$Y$3,B657=\"\"),\"\",IF(G656=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P659<>C659,P660<>C660,P661<>C661),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C633=0,0,C633)","v":0},{"$f":"IF(B633=0,\"\",A633&\": \"&B633)","v":""},{"$f":"$P659","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},{"$f":"IF(LEFT(M659,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M630=Controls!$Y$3,\"\",IF(AND(A659>0,J659=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B659=\"\",\"\",IF($H656=\"Now\",$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":"$P660","v":""},null,{"$f":"IF(B660=\"\",\"\",E659)","v":""},null,{"$f":"IF(B660=\"\",\"\",G659)","v":""},null,null,{"$f":"IF(B660=\"\",0,D653)","v":0},{"$f":"IF(B660=\"\",0,K659)","v":0},{"$f":"IF(LEFT(M660,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M630=Controls!$Y$3,\"\",IF(AND(A660>0,J660=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B660=\"\",\"\",IF($H656=\"Now\",$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":"$P661","v":""},null,{"$f":"IF(B661=\"\",\"\",E660)","v":""},null,{"$f":"IF(B661=\"\",\"\",G660)","v":""},null,null,{"$f":"IF(B661=\"\",0,D653)","v":0},{"$f":"IF(B661=\"\",0,K660)","v":0},{"$f":"IF(LEFT(M661,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M630=Controls!$Y$3,\"\",IF(AND(A661>0,J661=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B661=\"\",\"\",IF($H656=\"Now\",$Q$2,IF(OR($J649>$W$1,$J649>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M662=0,\"\",IF(M662=1,\"The above section has 1 error check message\",\"The above section has \"&M662&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C659=\"End of Cycle\",S659=\"Now\"),AND(C660=\"End of Cycle\",S660=\"Now\"),AND(C661=\"End of Cycle\",S661=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M636:M661,\"\")+SUM(U662:Y662)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D636<>\"\",1,0)","v":0},{"$f":"IF(C643<>\"\",1,0)","v":0},{"$f":"IF(C650=\"\",0,1)","v":0},{"$f":"IF(B657=\"\",0,1)","v":0},{"$f":"IF(D662=\"\",0,1)","v":0}]
["3.4.1.2.01","DHW #1",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F663=\"Tenant\",IF(ISERROR(VLOOKUP(H663,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H663,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H663,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H663,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O663=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C666:C668)+SUM(E666:G675)+SUM(I666:I675)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E666","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H663,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H663,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O666","v":"N/A"},null,null,null,{"$f":"IF(I666=0,\"N/A\",MAX(0,((J666+I666-Year1)*365)/(I666*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I674","v":0},{"$f":"IF(Q666=0,0,VLOOKUP(Q666,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F671","v":0},{"$f":"+F674","v":0},{"$f":"+J663","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(AC666=1,-X666/Z666,0)","v":0},{"$f":"IF(AC666>1,\"N/A\",IF(AA666>=R666,Fail,Pass))","v":"N/A"},{"$f":"IF(J663=0,2,IF(Y666=0,3,IF(Q666=0,4,IF(Y666<0,5,IF(X666>=0,6,1)))))","v":2},{"$f":"IF(AC666=1,\"\",\"(G1) \"&CHOOSE(AC666,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D666","v":"Each"},0,{"$f":"$E667","v":0},0,{"$f":"+H666","v":""},{"$f":"$I666","v":0},null,{"$f":"+O667","v":"N/A"},null,null,null,{"$f":"IF(I667=0,\"N/A\",MAX(0,((J667+I667-Year1)*365)/(I667*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I675","v":0},{"$f":"IF(Q667=0,0,VLOOKUP(Q667,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S666","v":0},{"$f":"+F675","v":0},{"$f":"+J663","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(AC667=1,-X667/Z667,0)","v":0},{"$f":"IF(AC667>1,\"N/A\",IF(AA667>=R667,Fail,Pass))","v":"N/A"},{"$f":"IF(J663=0,2,IF(Y667=0,3,IF(Q667=0,4,IF(Y667<0,5,IF(X667>=0,6,1)))))","v":2},{"$f":"IF(AC667=1,\"\",\"(G2) \"&CHOOSE(AC667,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D667","v":"Each"},0,0,0,{"$f":"+H666","v":""},{"$f":"$I666","v":0},null,{"$f":"+O668","v":"N/A"},null,null,null,{"$f":"IF(I668=0,\"N/A\",MAX(0,((J668+I668-Year1)*365)/(I668*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E666:G668)=0,\"\",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":""},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,null,{"$f":"IF(M663=Controls!$Y$3,\"\",IF(AND(SUM(E671:G671)<>0,MAX(E666:E668)>E671),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D666","v":"Each"},0,{"$f":"$E671","v":0},0,{"$f":"+H666","v":""},{"$f":"$I666","v":0},null,null,null,{"$f":"IF(M663=Controls!$Y$3,\"\",IF(AND(SUM(E671:G671)<>0,MAX(F666:F668)>F671),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B666=\"\",B666=0),G666=0),100000,G666)","v":100000},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":"+W671-V671","v":0},{"$f":"+J663","v":0},{"$f":"+X671*Y671","v":0},{"$f":"IF(OR(C666=0,U671=0),0,MIN(10,Z671/U671))","v":0},{"$f":"IF(AA671<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G666:G668,G671)=0,\"\",IF(MIN(O671:O673)<=G671,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M663=Controls!$Y$3,\"\",IF(LEFT(D672,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B667=\"\",B667=0),G667=0),100000,G667)","v":100000},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":"+W672-V672","v":0},{"$f":"+J663","v":0},{"$f":"+X672*Y672","v":0},{"$f":"IF(OR(C666=0,U672=0),0,MIN(10,Z672/U672))","v":0},{"$f":"IF(AA672<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I674=0,B671=\"\",B674=\"\",AC686=0),\"\",\"   G1 has \"&TEXT(AC686,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E674:G674)=0,M663=Controls!$Y$3),\"\",IF(I674=0,\"G1 EUL Missing\",IF(AA686=0,\"No Green Premium G1 vs T\",IF(AA686>0,\"Negative Green Premium G1 vs T\",IF(AB686=0,\"No Utility Savings G1 vs T\",IF(AB686<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B668=\"\",B668=0),G668=0),100000,G668)","v":100000}]
["G1",null,null,{"$f":"+D666","v":"Each"},0,{"$f":"$E674","v":0},0,{"$f":"+H666","v":""},{"$f":"$I666","v":0},{"$f":"IF(OR(AC687=0,I675=0,B671=\"\",B675=\"\"),\"\",\"   G2 has \"&TEXT(AC687,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E675:G675)=0,M663=Controls!$Y$3),\"\",IF(I675=0,\"G2 EUL Missing\",IF(AA687=0,\"No Green Premium G2 vs T\", IF(AA687>0,\"Negative Green Premium G2 vs T\",IF(AB687=0,\"No Utility Savings G2 vs T\", IF(AB687<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D667","v":"Each"},0,0,0,{"$f":"+H666","v":""},{"$f":"$I666","v":0},{"$f":"IF(OR(AC688=0,I675=0,B671=\"\",B674=\"\", B675=\"\"),\"\",\"   G2 has \"&TEXT(AC688,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E675:G675)=0,M663=Controls!$Y$3),\"\",IF(AA688>=0,\"No Green Premium G2 vs G1\",IF(AB688<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G671>0,OR(G674>0,G675>0)),IF(OR(G671=G674,G671=G675),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O677:O679)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W676-V676","v":0},{"$f":"+J663","v":0},{"$f":"+X676*Y676","v":0},{"$f":"IF(OR(C667=0,U676=0),0,MIN(10,Z676/U676))","v":0},{"$f":"IF(AA676<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C667:C668)=0,0,IF(OR(AND(C667=0,C668<>0),AND(G667=0,G668<>0)),1,IF(C666=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W677-V677","v":0},{"$f":"+J663","v":0},{"$f":"+X677*Y677","v":0},{"$f":"IF(OR(C667=0,U677=0),0,MIN(10,Z677/U677))","v":0},{"$f":"IF(AA677<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F667=0,0,IF(AND(F666<F667,G666>G667),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M663=Controls!$Y$3,\"\",IF(B674=\"No Green Alternatives\",\"\",IF(B674=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E674:G674)<>0,B674=\"\"),\"G1 Description is Missing\",IF(AND(B674<>\"\",SUM(E674:F674)=0),\"G1 Cost is Missing\",IF(AND(B674<>\"\",G674=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F668=0,0,IF(OR(AND(F666<F668,F667<F668),AND(G666>G668,G667>G668)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B673","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M663=Controls!$Y$3,\"\",IF(M679=\"No Green Alternatives\",\"\",IF(AND(B675=\"\",SUM(E675:G675))=0,\"\",IF(AND(SUM(E675:F675)=0,B675<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G675=0,B675<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D681=Pass,D682=Pass),No,IF(D681=Pass,Yes,No))","v":"No"},{"$f":"IF(B674=\"\",\"\",A674&\": \"&B674)","v":""},{"$f":"IF(AA666>99,99,AA666)","v":0},{"$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,{"$f":"IF(OR(SUM(E673:G674)=0,M663=Controls!$Y$3),\"\",IF(AC666=1,\"\",AD666))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W681-V681","v":0},{"$f":"+J663","v":0},{"$f":"+X681*Y681","v":0},{"$f":"IF(OR(C668=0,U681=0),0,MIN(10,Z681/U681))","v":0},{"$f":"IF(AA681<Controls!$B$31,$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,IF(AA667>99,99,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},{"$f":"IF(J682=0,\"\",AB682)","v":""},null,{"$f":"IF(OR(SUM(E675:G675)=0,M663=Controls!$Y$3),\"\",IF(AC667=1,\"\",AD667))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W682-V682","v":0},{"$f":"+J663","v":0},{"$f":"+X682*Y682","v":0},{"$f":"IF(OR(C668=0,U682=0),0,MIN(10,Z682/U682))","v":0},{"$f":"IF(AA682<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I675=0,I674=0),\"\",IF(OR(AND(I674<>0,I674<>I671),AND(I675<>0,I675<>I671)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M663=Controls!$Y$3,\"\",IF(B686<>P684,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A681=Yes,P686,IF(A682=Yes,P687,P688))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L686:L694)=0,\"\",IF(SUM(L686:L694)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L686:L694)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B686=B681,1,IF(B686=B682,2,3))","v":3},{"$f":"$P684","v":"T: "},{"$f":"CHOOSE($A686,D674,D675,D671)","v":"Each"},{"$f":"CHOOSE($A686,F674,F675,F671)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M686,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M663=Controls!$Y$3,\"\",IF(OR(B686=P686,B686=P687,B686=P688),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B681","v":""},null,null,"G1 vs T",{"$f":"(F674-F671)","v":0},"premium",{"$f":"Z666","v":0},"savings",{"$f":"IF(T686=0,\"N/A\",IF(V686=0,\"None\",T686/V686))","v":"N/A"},null,{"$f":"I674","v":0},{"$f":"+-T686","v":0},{"$f":"+V686","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA686>=0,AB686<=0),0,IF(ISERROR(IRR($AE686:$CC686,$Z$1)),-0.99,IRR($AE686:$CC686,$Z$1))),-10%))","v":0},null,{"$f":"+AA686","v":0},0,{"$f":"IF(AG$1<=$Z686,$AB686*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z686,$AB686*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z686,$AB686*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z686,$AB686*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z686,$AB686*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M687,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C666:C668,E666:G668)=0,\"\",IF(B674=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E674:G675)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E674:G675)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B682","v":""},null,null,"G2 vs T",{"$f":"IF(F675=0,0,F675-F671)","v":0},"premium",{"$f":"IF(F675=0,0,Z667)","v":0},"savings",{"$f":"IF(T687=0,\"N/A\",IF(V687=0,\"None\",T687/V687))","v":"N/A"},null,{"$f":"I675","v":0},{"$f":"+-T687","v":0},{"$f":"+V687","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA687>=0,AB687<=0),0,IF(ISERROR(IRR($AE687:$CC687,$Z$1)),-0.99,IRR($AE687:$CC687,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z687,$AB687*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I687","v":0},null,null,{"$f":"IF(LEFT(M688,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C666:C668,E666:F668)=0,\"\",IF(AND($AN$6=Yes,OR(B674=B671,B675=B671)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B674=B671,B675=B671)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A671&\": \"&B671","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F675=0,0,F675-F674)","v":0},"premium",{"$f":"IF(F675=0,0,V687-V686)","v":0},"savings",{"$f":"IF(T688=0,\"N/A\",IF(V688=0,\"None\",T688/V688))","v":"N/A"},null,{"$f":"+Z687","v":0},{"$f":"+-T688","v":0},{"$f":"+V688","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA688>=0,AB688<=0),0,IF(ISERROR(IRR($AE688:$CC688,$Z$1)),-0.99,IRR($AE688:$CC688,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G688=$V$2,G687,G688)","v":0},{"$f":"IF(G688=$V$2,H687,H688)","v":0},{"$f":"IF(G688=$V$2,I687,I688)","v":0}]
[null,{"$f":"IF(AND(G689=\"Traditional\",B686<>P688,B686<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G689=\"Green\",B686=P688,B686<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M663=Controls!$Y$3,B690=\"\"),\"\",IF(G689=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P692<>C692,P693<>C693,P694<>C694),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C666=0,0,C666)","v":0},{"$f":"IF(B666=0,\"\",A666&\": \"&B666)","v":""},{"$f":"$P692","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},{"$f":"IF(LEFT(M692,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M663=Controls!$Y$3,\"\",IF(AND(A692>0,J692=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B692=\"\",\"\",IF($H689=\"Now\",$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":"$P693","v":""},null,{"$f":"IF(B693=\"\",\"\",E692)","v":""},null,{"$f":"IF(B693=\"\",\"\",G692)","v":""},null,null,{"$f":"IF(B693=\"\",0,D686)","v":0},{"$f":"IF(B693=\"\",0,K692)","v":0},{"$f":"IF(LEFT(M693,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M663=Controls!$Y$3,\"\",IF(AND(A693>0,J693=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B693=\"\",\"\",IF($H689=\"Now\",$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":"$P694","v":""},null,{"$f":"IF(B694=\"\",\"\",E693)","v":""},null,{"$f":"IF(B694=\"\",\"\",G693)","v":""},null,null,{"$f":"IF(B694=\"\",0,D686)","v":0},{"$f":"IF(B694=\"\",0,K693)","v":0},{"$f":"IF(LEFT(M694,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M663=Controls!$Y$3,\"\",IF(AND(A694>0,J694=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B694=\"\",\"\",IF($H689=\"Now\",$Q$2,IF(OR($J682>$W$1,$J682>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M695=0,\"\",IF(M695=1,\"The above section has 1 error check message\",\"The above section has \"&M695&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C692=\"End of Cycle\",S692=\"Now\"),AND(C693=\"End of Cycle\",S693=\"Now\"),AND(C694=\"End of Cycle\",S694=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M669:M694,\"\")+SUM(U695:Y695)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D669<>\"\",1,0)","v":0},{"$f":"IF(C676<>\"\",1,0)","v":0},{"$f":"IF(C683=\"\",0,1)","v":0},{"$f":"IF(B690=\"\",0,1)","v":0},{"$f":"IF(D695=\"\",0,1)","v":0}]
["3.4.1.2.02","DHW #2",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F696=\"Tenant\",IF(ISERROR(VLOOKUP(H696,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H696,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H696,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H696,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O696=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C699:C701)+SUM(E699:G708)+SUM(I699:I708)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E699","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H696,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H696,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O699","v":"N/A"},null,null,null,{"$f":"IF(I699=0,\"N/A\",MAX(0,((J699+I699-Year1)*365)/(I699*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I707","v":0},{"$f":"IF(Q699=0,0,VLOOKUP(Q699,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F704","v":0},{"$f":"+F707","v":0},{"$f":"+J696","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(AC699=1,-X699/Z699,0)","v":0},{"$f":"IF(AC699>1,\"N/A\",IF(AA699>=R699,Fail,Pass))","v":"N/A"},{"$f":"IF(J696=0,2,IF(Y699=0,3,IF(Q699=0,4,IF(Y699<0,5,IF(X699>=0,6,1)))))","v":2},{"$f":"IF(AC699=1,\"\",\"(G1) \"&CHOOSE(AC699,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D699","v":"Each"},0,{"$f":"$E700","v":0},0,{"$f":"+H699","v":""},{"$f":"$I699","v":0},null,{"$f":"+O700","v":"N/A"},null,null,null,{"$f":"IF(I700=0,\"N/A\",MAX(0,((J700+I700-Year1)*365)/(I700*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I708","v":0},{"$f":"IF(Q700=0,0,VLOOKUP(Q700,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S699","v":0},{"$f":"+F708","v":0},{"$f":"+J696","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(AC700=1,-X700/Z700,0)","v":0},{"$f":"IF(AC700>1,\"N/A\",IF(AA700>=R700,Fail,Pass))","v":"N/A"},{"$f":"IF(J696=0,2,IF(Y700=0,3,IF(Q700=0,4,IF(Y700<0,5,IF(X700>=0,6,1)))))","v":2},{"$f":"IF(AC700=1,\"\",\"(G2) \"&CHOOSE(AC700,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D700","v":"Each"},0,0,0,{"$f":"+H699","v":""},{"$f":"$I699","v":0},null,{"$f":"+O701","v":"N/A"},null,null,null,{"$f":"IF(I701=0,\"N/A\",MAX(0,((J701+I701-Year1)*365)/(I701*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E699:G701)=0,\"\",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":""},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,null,{"$f":"IF(M696=Controls!$Y$3,\"\",IF(AND(SUM(E704:G704)<>0,MAX(E699:E701)>E704),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D699","v":"Each"},0,{"$f":"$E704","v":0},0,{"$f":"+H699","v":""},{"$f":"$I699","v":0},null,null,null,{"$f":"IF(M696=Controls!$Y$3,\"\",IF(AND(SUM(E704:G704)<>0,MAX(F699:F701)>F704),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B699=\"\",B699=0),G699=0),100000,G699)","v":100000},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":"+W704-V704","v":0},{"$f":"+J696","v":0},{"$f":"+X704*Y704","v":0},{"$f":"IF(OR(C699=0,U704=0),0,MIN(10,Z704/U704))","v":0},{"$f":"IF(AA704<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G699:G701,G704)=0,\"\",IF(MIN(O704:O706)<=G704,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M696=Controls!$Y$3,\"\",IF(LEFT(D705,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B700=\"\",B700=0),G700=0),100000,G700)","v":100000},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":"+W705-V705","v":0},{"$f":"+J696","v":0},{"$f":"+X705*Y705","v":0},{"$f":"IF(OR(C699=0,U705=0),0,MIN(10,Z705/U705))","v":0},{"$f":"IF(AA705<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I707=0,B704=\"\",B707=\"\",AC719=0),\"\",\"   G1 has \"&TEXT(AC719,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E707:G707)=0,M696=Controls!$Y$3),\"\",IF(I707=0,\"G1 EUL Missing\",IF(AA719=0,\"No Green Premium G1 vs T\",IF(AA719>0,\"Negative Green Premium G1 vs T\",IF(AB719=0,\"No Utility Savings G1 vs T\",IF(AB719<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B701=\"\",B701=0),G701=0),100000,G701)","v":100000}]
["G1",null,null,{"$f":"+D699","v":"Each"},0,{"$f":"$E707","v":0},0,{"$f":"+H699","v":""},{"$f":"$I699","v":0},{"$f":"IF(OR(AC720=0,I708=0,B704=\"\",B708=\"\"),\"\",\"   G2 has \"&TEXT(AC720,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E708:G708)=0,M696=Controls!$Y$3),\"\",IF(I708=0,\"G2 EUL Missing\",IF(AA720=0,\"No Green Premium G2 vs T\", IF(AA720>0,\"Negative Green Premium G2 vs T\",IF(AB720=0,\"No Utility Savings G2 vs T\", IF(AB720<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D700","v":"Each"},0,0,0,{"$f":"+H699","v":""},{"$f":"$I699","v":0},{"$f":"IF(OR(AC721=0,I708=0,B704=\"\",B707=\"\", B708=\"\"),\"\",\"   G2 has \"&TEXT(AC721,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E708:G708)=0,M696=Controls!$Y$3),\"\",IF(AA721>=0,\"No Green Premium G2 vs G1\",IF(AB721<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G704>0,OR(G707>0,G708>0)),IF(OR(G704=G707,G704=G708),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O710:O712)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W709-V709","v":0},{"$f":"+J696","v":0},{"$f":"+X709*Y709","v":0},{"$f":"IF(OR(C700=0,U709=0),0,MIN(10,Z709/U709))","v":0},{"$f":"IF(AA709<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C700:C701)=0,0,IF(OR(AND(C700=0,C701<>0),AND(G700=0,G701<>0)),1,IF(C699=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W710-V710","v":0},{"$f":"+J696","v":0},{"$f":"+X710*Y710","v":0},{"$f":"IF(OR(C700=0,U710=0),0,MIN(10,Z710/U710))","v":0},{"$f":"IF(AA710<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F700=0,0,IF(AND(F699<F700,G699>G700),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M696=Controls!$Y$3,\"\",IF(B707=\"No Green Alternatives\",\"\",IF(B707=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E707:G707)<>0,B707=\"\"),\"G1 Description is Missing\",IF(AND(B707<>\"\",SUM(E707:F707)=0),\"G1 Cost is Missing\",IF(AND(B707<>\"\",G707=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F701=0,0,IF(OR(AND(F699<F701,F700<F701),AND(G699>G701,G700>G701)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B706","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M696=Controls!$Y$3,\"\",IF(M712=\"No Green Alternatives\",\"\",IF(AND(B708=\"\",SUM(E708:G708))=0,\"\",IF(AND(SUM(E708:F708)=0,B708<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G708=0,B708<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D714=Pass,D715=Pass),No,IF(D714=Pass,Yes,No))","v":"No"},{"$f":"IF(B707=\"\",\"\",A707&\": \"&B707)","v":""},{"$f":"IF(AA699>99,99,AA699)","v":0},{"$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,{"$f":"IF(OR(SUM(E706:G707)=0,M696=Controls!$Y$3),\"\",IF(AC699=1,\"\",AD699))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W714-V714","v":0},{"$f":"+J696","v":0},{"$f":"+X714*Y714","v":0},{"$f":"IF(OR(C701=0,U714=0),0,MIN(10,Z714/U714))","v":0},{"$f":"IF(AA714<Controls!$B$31,$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,IF(AA700>99,99,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},{"$f":"IF(J715=0,\"\",AB715)","v":""},null,{"$f":"IF(OR(SUM(E708:G708)=0,M696=Controls!$Y$3),\"\",IF(AC700=1,\"\",AD700))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W715-V715","v":0},{"$f":"+J696","v":0},{"$f":"+X715*Y715","v":0},{"$f":"IF(OR(C701=0,U715=0),0,MIN(10,Z715/U715))","v":0},{"$f":"IF(AA715<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I708=0,I707=0),\"\",IF(OR(AND(I707<>0,I707<>I704),AND(I708<>0,I708<>I704)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M696=Controls!$Y$3,\"\",IF(B719<>P717,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A714=Yes,P719,IF(A715=Yes,P720,P721))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L719:L727)=0,\"\",IF(SUM(L719:L727)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L719:L727)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B719=B714,1,IF(B719=B715,2,3))","v":3},{"$f":"$P717","v":"T: "},{"$f":"CHOOSE($A719,D707,D708,D704)","v":"Each"},{"$f":"CHOOSE($A719,F707,F708,F704)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M719,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M696=Controls!$Y$3,\"\",IF(OR(B719=P719,B719=P720,B719=P721),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B714","v":""},null,null,"G1 vs T",{"$f":"(F707-F704)","v":0},"premium",{"$f":"Z699","v":0},"savings",{"$f":"IF(T719=0,\"N/A\",IF(V719=0,\"None\",T719/V719))","v":"N/A"},null,{"$f":"I707","v":0},{"$f":"+-T719","v":0},{"$f":"+V719","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA719>=0,AB719<=0),0,IF(ISERROR(IRR($AE719:$CC719,$Z$1)),-0.99,IRR($AE719:$CC719,$Z$1))),-10%))","v":0},null,{"$f":"+AA719","v":0},0,{"$f":"IF(AG$1<=$Z719,$AB719*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z719,$AB719*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z719,$AB719*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z719,$AB719*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z719,$AB719*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M720,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C699:C701,E699:G701)=0,\"\",IF(B707=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E707:G708)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E707:G708)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B715","v":""},null,null,"G2 vs T",{"$f":"IF(F708=0,0,F708-F704)","v":0},"premium",{"$f":"IF(F708=0,0,Z700)","v":0},"savings",{"$f":"IF(T720=0,\"N/A\",IF(V720=0,\"None\",T720/V720))","v":"N/A"},null,{"$f":"I708","v":0},{"$f":"+-T720","v":0},{"$f":"+V720","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA720>=0,AB720<=0),0,IF(ISERROR(IRR($AE720:$CC720,$Z$1)),-0.99,IRR($AE720:$CC720,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z720,$AB720*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I720","v":0},null,null,{"$f":"IF(LEFT(M721,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C699:C701,E699:F701)=0,\"\",IF(AND($AN$6=Yes,OR(B707=B704,B708=B704)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B707=B704,B708=B704)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A704&\": \"&B704","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F708=0,0,F708-F707)","v":0},"premium",{"$f":"IF(F708=0,0,V720-V719)","v":0},"savings",{"$f":"IF(T721=0,\"N/A\",IF(V721=0,\"None\",T721/V721))","v":"N/A"},null,{"$f":"+Z720","v":0},{"$f":"+-T721","v":0},{"$f":"+V721","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA721>=0,AB721<=0),0,IF(ISERROR(IRR($AE721:$CC721,$Z$1)),-0.99,IRR($AE721:$CC721,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G721=$V$2,G720,G721)","v":0},{"$f":"IF(G721=$V$2,H720,H721)","v":0},{"$f":"IF(G721=$V$2,I720,I721)","v":0}]
[null,{"$f":"IF(AND(G722=\"Traditional\",B719<>P721,B719<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G722=\"Green\",B719=P721,B719<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M696=Controls!$Y$3,B723=\"\"),\"\",IF(G722=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P725<>C725,P726<>C726,P727<>C727),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C699=0,0,C699)","v":0},{"$f":"IF(B699=0,\"\",A699&\": \"&B699)","v":""},{"$f":"$P725","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},{"$f":"IF(LEFT(M725,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M696=Controls!$Y$3,\"\",IF(AND(A725>0,J725=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B725=\"\",\"\",IF($H722=\"Now\",$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":"$P726","v":""},null,{"$f":"IF(B726=\"\",\"\",E725)","v":""},null,{"$f":"IF(B726=\"\",\"\",G725)","v":""},null,null,{"$f":"IF(B726=\"\",0,D719)","v":0},{"$f":"IF(B726=\"\",0,K725)","v":0},{"$f":"IF(LEFT(M726,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M696=Controls!$Y$3,\"\",IF(AND(A726>0,J726=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B726=\"\",\"\",IF($H722=\"Now\",$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":"$P727","v":""},null,{"$f":"IF(B727=\"\",\"\",E726)","v":""},null,{"$f":"IF(B727=\"\",\"\",G726)","v":""},null,null,{"$f":"IF(B727=\"\",0,D719)","v":0},{"$f":"IF(B727=\"\",0,K726)","v":0},{"$f":"IF(LEFT(M727,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M696=Controls!$Y$3,\"\",IF(AND(A727>0,J727=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B727=\"\",\"\",IF($H722=\"Now\",$Q$2,IF(OR($J715>$W$1,$J715>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M728=0,\"\",IF(M728=1,\"The above section has 1 error check message\",\"The above section has \"&M728&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C725=\"End of Cycle\",S725=\"Now\"),AND(C726=\"End of Cycle\",S726=\"Now\"),AND(C727=\"End of Cycle\",S727=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M702:M727,\"\")+SUM(U728:Y728)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D702<>\"\",1,0)","v":0},{"$f":"IF(C709<>\"\",1,0)","v":0},{"$f":"IF(C716=\"\",0,1)","v":0},{"$f":"IF(B723=\"\",0,1)","v":0},{"$f":"IF(D728=\"\",0,1)","v":0}]
["3.4.1.2.03","DHW #3",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F729=\"Tenant\",IF(ISERROR(VLOOKUP(H729,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H729,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H729,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H729,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O729=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C732:C734)+SUM(E732:G741)+SUM(I732:I741)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E732","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H729,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H729,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O732","v":"N/A"},null,null,null,{"$f":"IF(I732=0,\"N/A\",MAX(0,((J732+I732-Year1)*365)/(I732*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I740","v":0},{"$f":"IF(Q732=0,0,VLOOKUP(Q732,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F737","v":0},{"$f":"+F740","v":0},{"$f":"+J729","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(AC732=1,-X732/Z732,0)","v":0},{"$f":"IF(AC732>1,\"N/A\",IF(AA732>=R732,Fail,Pass))","v":"N/A"},{"$f":"IF(J729=0,2,IF(Y732=0,3,IF(Q732=0,4,IF(Y732<0,5,IF(X732>=0,6,1)))))","v":2},{"$f":"IF(AC732=1,\"\",\"(G1) \"&CHOOSE(AC732,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D732","v":"Each"},0,{"$f":"$E733","v":0},0,{"$f":"+H732","v":""},{"$f":"$I732","v":0},null,{"$f":"+O733","v":"N/A"},null,null,null,{"$f":"IF(I733=0,\"N/A\",MAX(0,((J733+I733-Year1)*365)/(I733*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I741","v":0},{"$f":"IF(Q733=0,0,VLOOKUP(Q733,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S732","v":0},{"$f":"+F741","v":0},{"$f":"+J729","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(AC733=1,-X733/Z733,0)","v":0},{"$f":"IF(AC733>1,\"N/A\",IF(AA733>=R733,Fail,Pass))","v":"N/A"},{"$f":"IF(J729=0,2,IF(Y733=0,3,IF(Q733=0,4,IF(Y733<0,5,IF(X733>=0,6,1)))))","v":2},{"$f":"IF(AC733=1,\"\",\"(G2) \"&CHOOSE(AC733,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D733","v":"Each"},0,0,0,{"$f":"+H732","v":""},{"$f":"$I732","v":0},null,{"$f":"+O734","v":"N/A"},null,null,null,{"$f":"IF(I734=0,\"N/A\",MAX(0,((J734+I734-Year1)*365)/(I734*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E732:G734)=0,\"\",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":""},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,null,{"$f":"IF(M729=Controls!$Y$3,\"\",IF(AND(SUM(E737:G737)<>0,MAX(E732:E734)>E737),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D732","v":"Each"},0,{"$f":"$E737","v":0},0,{"$f":"+H732","v":""},{"$f":"$I732","v":0},null,null,null,{"$f":"IF(M729=Controls!$Y$3,\"\",IF(AND(SUM(E737:G737)<>0,MAX(F732:F734)>F737),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B732=\"\",B732=0),G732=0),100000,G732)","v":100000},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":"+W737-V737","v":0},{"$f":"+J729","v":0},{"$f":"+X737*Y737","v":0},{"$f":"IF(OR(C732=0,U737=0),0,MIN(10,Z737/U737))","v":0},{"$f":"IF(AA737<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G732:G734,G737)=0,\"\",IF(MIN(O737:O739)<=G737,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M729=Controls!$Y$3,\"\",IF(LEFT(D738,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B733=\"\",B733=0),G733=0),100000,G733)","v":100000},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":"+W738-V738","v":0},{"$f":"+J729","v":0},{"$f":"+X738*Y738","v":0},{"$f":"IF(OR(C732=0,U738=0),0,MIN(10,Z738/U738))","v":0},{"$f":"IF(AA738<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I740=0,B737=\"\",B740=\"\",AC752=0),\"\",\"   G1 has \"&TEXT(AC752,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E740:G740)=0,M729=Controls!$Y$3),\"\",IF(I740=0,\"G1 EUL Missing\",IF(AA752=0,\"No Green Premium G1 vs T\",IF(AA752>0,\"Negative Green Premium G1 vs T\",IF(AB752=0,\"No Utility Savings G1 vs T\",IF(AB752<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B734=\"\",B734=0),G734=0),100000,G734)","v":100000}]
["G1",null,null,{"$f":"+D732","v":"Each"},0,{"$f":"$E740","v":0},0,{"$f":"+H732","v":""},{"$f":"$I732","v":0},{"$f":"IF(OR(AC753=0,I741=0,B737=\"\",B741=\"\"),\"\",\"   G2 has \"&TEXT(AC753,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E741:G741)=0,M729=Controls!$Y$3),\"\",IF(I741=0,\"G2 EUL Missing\",IF(AA753=0,\"No Green Premium G2 vs T\", IF(AA753>0,\"Negative Green Premium G2 vs T\",IF(AB753=0,\"No Utility Savings G2 vs T\", IF(AB753<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D733","v":"Each"},0,0,0,{"$f":"+H732","v":""},{"$f":"$I732","v":0},{"$f":"IF(OR(AC754=0,I741=0,B737=\"\",B740=\"\", B741=\"\"),\"\",\"   G2 has \"&TEXT(AC754,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E741:G741)=0,M729=Controls!$Y$3),\"\",IF(AA754>=0,\"No Green Premium G2 vs G1\",IF(AB754<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G737>0,OR(G740>0,G741>0)),IF(OR(G737=G740,G737=G741),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O743:O745)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W742-V742","v":0},{"$f":"+J729","v":0},{"$f":"+X742*Y742","v":0},{"$f":"IF(OR(C733=0,U742=0),0,MIN(10,Z742/U742))","v":0},{"$f":"IF(AA742<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C733:C734)=0,0,IF(OR(AND(C733=0,C734<>0),AND(G733=0,G734<>0)),1,IF(C732=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W743-V743","v":0},{"$f":"+J729","v":0},{"$f":"+X743*Y743","v":0},{"$f":"IF(OR(C733=0,U743=0),0,MIN(10,Z743/U743))","v":0},{"$f":"IF(AA743<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F733=0,0,IF(AND(F732<F733,G732>G733),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M729=Controls!$Y$3,\"\",IF(B740=\"No Green Alternatives\",\"\",IF(B740=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E740:G740)<>0,B740=\"\"),\"G1 Description is Missing\",IF(AND(B740<>\"\",SUM(E740:F740)=0),\"G1 Cost is Missing\",IF(AND(B740<>\"\",G740=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F734=0,0,IF(OR(AND(F732<F734,F733<F734),AND(G732>G734,G733>G734)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B739","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M729=Controls!$Y$3,\"\",IF(M745=\"No Green Alternatives\",\"\",IF(AND(B741=\"\",SUM(E741:G741))=0,\"\",IF(AND(SUM(E741:F741)=0,B741<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G741=0,B741<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D747=Pass,D748=Pass),No,IF(D747=Pass,Yes,No))","v":"No"},{"$f":"IF(B740=\"\",\"\",A740&\": \"&B740)","v":""},{"$f":"IF(AA732>99,99,AA732)","v":0},{"$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,{"$f":"IF(OR(SUM(E739:G740)=0,M729=Controls!$Y$3),\"\",IF(AC732=1,\"\",AD732))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W747-V747","v":0},{"$f":"+J729","v":0},{"$f":"+X747*Y747","v":0},{"$f":"IF(OR(C734=0,U747=0),0,MIN(10,Z747/U747))","v":0},{"$f":"IF(AA747<Controls!$B$31,$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,IF(AA733>99,99,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},{"$f":"IF(J748=0,\"\",AB748)","v":""},null,{"$f":"IF(OR(SUM(E741:G741)=0,M729=Controls!$Y$3),\"\",IF(AC733=1,\"\",AD733))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W748-V748","v":0},{"$f":"+J729","v":0},{"$f":"+X748*Y748","v":0},{"$f":"IF(OR(C734=0,U748=0),0,MIN(10,Z748/U748))","v":0},{"$f":"IF(AA748<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I741=0,I740=0),\"\",IF(OR(AND(I740<>0,I740<>I737),AND(I741<>0,I741<>I737)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M729=Controls!$Y$3,\"\",IF(B752<>P750,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A747=Yes,P752,IF(A748=Yes,P753,P754))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L752:L760)=0,\"\",IF(SUM(L752:L760)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L752:L760)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B752=B747,1,IF(B752=B748,2,3))","v":3},{"$f":"$P750","v":"T: "},{"$f":"CHOOSE($A752,D740,D741,D737)","v":"Each"},{"$f":"CHOOSE($A752,F740,F741,F737)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M752,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M729=Controls!$Y$3,\"\",IF(OR(B752=P752,B752=P753,B752=P754),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B747","v":""},null,null,"G1 vs T",{"$f":"(F740-F737)","v":0},"premium",{"$f":"Z732","v":0},"savings",{"$f":"IF(T752=0,\"N/A\",IF(V752=0,\"None\",T752/V752))","v":"N/A"},null,{"$f":"I740","v":0},{"$f":"+-T752","v":0},{"$f":"+V752","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA752>=0,AB752<=0),0,IF(ISERROR(IRR($AE752:$CC752,$Z$1)),-0.99,IRR($AE752:$CC752,$Z$1))),-10%))","v":0},null,{"$f":"+AA752","v":0},0,{"$f":"IF(AG$1<=$Z752,$AB752*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z752,$AB752*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z752,$AB752*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z752,$AB752*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z752,$AB752*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M753,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C732:C734,E732:G734)=0,\"\",IF(B740=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E740:G741)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E740:G741)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B748","v":""},null,null,"G2 vs T",{"$f":"IF(F741=0,0,F741-F737)","v":0},"premium",{"$f":"IF(F741=0,0,Z733)","v":0},"savings",{"$f":"IF(T753=0,\"N/A\",IF(V753=0,\"None\",T753/V753))","v":"N/A"},null,{"$f":"I741","v":0},{"$f":"+-T753","v":0},{"$f":"+V753","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA753>=0,AB753<=0),0,IF(ISERROR(IRR($AE753:$CC753,$Z$1)),-0.99,IRR($AE753:$CC753,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z753,$AB753*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I753","v":0},null,null,{"$f":"IF(LEFT(M754,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C732:C734,E732:F734)=0,\"\",IF(AND($AN$6=Yes,OR(B740=B737,B741=B737)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B740=B737,B741=B737)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A737&\": \"&B737","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F741=0,0,F741-F740)","v":0},"premium",{"$f":"IF(F741=0,0,V753-V752)","v":0},"savings",{"$f":"IF(T754=0,\"N/A\",IF(V754=0,\"None\",T754/V754))","v":"N/A"},null,{"$f":"+Z753","v":0},{"$f":"+-T754","v":0},{"$f":"+V754","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA754>=0,AB754<=0),0,IF(ISERROR(IRR($AE754:$CC754,$Z$1)),-0.99,IRR($AE754:$CC754,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G754=$V$2,G753,G754)","v":0},{"$f":"IF(G754=$V$2,H753,H754)","v":0},{"$f":"IF(G754=$V$2,I753,I754)","v":0}]
[null,{"$f":"IF(AND(G755=\"Traditional\",B752<>P754,B752<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G755=\"Green\",B752=P754,B752<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M729=Controls!$Y$3,B756=\"\"),\"\",IF(G755=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P758<>C758,P759<>C759,P760<>C760),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C732=0,0,C732)","v":0},{"$f":"IF(B732=0,\"\",A732&\": \"&B732)","v":""},{"$f":"$P758","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},{"$f":"IF(LEFT(M758,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M729=Controls!$Y$3,\"\",IF(AND(A758>0,J758=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B758=\"\",\"\",IF($H755=\"Now\",$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":"$P759","v":""},null,{"$f":"IF(B759=\"\",\"\",E758)","v":""},null,{"$f":"IF(B759=\"\",\"\",G758)","v":""},null,null,{"$f":"IF(B759=\"\",0,D752)","v":0},{"$f":"IF(B759=\"\",0,K758)","v":0},{"$f":"IF(LEFT(M759,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M729=Controls!$Y$3,\"\",IF(AND(A759>0,J759=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B759=\"\",\"\",IF($H755=\"Now\",$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":"$P760","v":""},null,{"$f":"IF(B760=\"\",\"\",E759)","v":""},null,{"$f":"IF(B760=\"\",\"\",G759)","v":""},null,null,{"$f":"IF(B760=\"\",0,D752)","v":0},{"$f":"IF(B760=\"\",0,K759)","v":0},{"$f":"IF(LEFT(M760,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M729=Controls!$Y$3,\"\",IF(AND(A760>0,J760=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B760=\"\",\"\",IF($H755=\"Now\",$Q$2,IF(OR($J748>$W$1,$J748>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M761=0,\"\",IF(M761=1,\"The above section has 1 error check message\",\"The above section has \"&M761&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C758=\"End of Cycle\",S758=\"Now\"),AND(C759=\"End of Cycle\",S759=\"Now\"),AND(C760=\"End of Cycle\",S760=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M735:M760,\"\")+SUM(U761:Y761)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D735<>\"\",1,0)","v":0},{"$f":"IF(C742<>\"\",1,0)","v":0},{"$f":"IF(C749=\"\",0,1)","v":0},{"$f":"IF(B756=\"\",0,1)","v":0},{"$f":"IF(D761=\"\",0,1)","v":0}]
["3.4.1.2.04","DHW #4",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F762=\"Tenant\",IF(ISERROR(VLOOKUP(H762,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H762,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H762,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H762,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O762=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C765:C767)+SUM(E765:G774)+SUM(I765:I774)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E765","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H762,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H762,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O765","v":"N/A"},null,null,null,{"$f":"IF(I765=0,\"N/A\",MAX(0,((J765+I765-Year1)*365)/(I765*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I773","v":0},{"$f":"IF(Q765=0,0,VLOOKUP(Q765,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F770","v":0},{"$f":"+F773","v":0},{"$f":"+J762","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(AC765=1,-X765/Z765,0)","v":0},{"$f":"IF(AC765>1,\"N/A\",IF(AA765>=R765,Fail,Pass))","v":"N/A"},{"$f":"IF(J762=0,2,IF(Y765=0,3,IF(Q765=0,4,IF(Y765<0,5,IF(X765>=0,6,1)))))","v":2},{"$f":"IF(AC765=1,\"\",\"(G1) \"&CHOOSE(AC765,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D765","v":0},0,{"$f":"$E766","v":0},0,{"$f":"+H765","v":""},{"$f":"$I765","v":0},null,{"$f":"+O766","v":"N/A"},null,null,null,{"$f":"IF(I766=0,\"N/A\",MAX(0,((J766+I766-Year1)*365)/(I766*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I774","v":0},{"$f":"IF(Q766=0,0,VLOOKUP(Q766,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S765","v":0},{"$f":"+F774","v":0},{"$f":"+J762","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(AC766=1,-X766/Z766,0)","v":0},{"$f":"IF(AC766>1,\"N/A\",IF(AA766>=R766,Fail,Pass))","v":"N/A"},{"$f":"IF(J762=0,2,IF(Y766=0,3,IF(Q766=0,4,IF(Y766<0,5,IF(X766>=0,6,1)))))","v":2},{"$f":"IF(AC766=1,\"\",\"(G2) \"&CHOOSE(AC766,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D766","v":0},0,0,0,{"$f":"+H765","v":""},{"$f":"$I765","v":0},null,{"$f":"+O767","v":"N/A"},null,null,null,{"$f":"IF(I767=0,\"N/A\",MAX(0,((J767+I767-Year1)*365)/(I767*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E765:G767)=0,\"\",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":""},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,null,{"$f":"IF(M762=Controls!$Y$3,\"\",IF(AND(SUM(E770:G770)<>0,MAX(E765:E767)>E770),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D765","v":0},0,{"$f":"$E770","v":0},0,{"$f":"+H765","v":""},{"$f":"$I765","v":0},null,null,null,{"$f":"IF(M762=Controls!$Y$3,\"\",IF(AND(SUM(E770:G770)<>0,MAX(F765:F767)>F770),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B765=\"\",B765=0),G765=0),100000,G765)","v":100000},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":"+W770-V770","v":0},{"$f":"+J762","v":0},{"$f":"+X770*Y770","v":0},{"$f":"IF(OR(C765=0,U770=0),0,MIN(10,Z770/U770))","v":0},{"$f":"IF(AA770<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G765:G767,G770)=0,\"\",IF(MIN(O770:O772)<=G770,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M762=Controls!$Y$3,\"\",IF(LEFT(D771,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B766=\"\",B766=0),G766=0),100000,G766)","v":100000},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":"+W771-V771","v":0},{"$f":"+J762","v":0},{"$f":"+X771*Y771","v":0},{"$f":"IF(OR(C765=0,U771=0),0,MIN(10,Z771/U771))","v":0},{"$f":"IF(AA771<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I773=0,B770=\"\",B773=\"\",AC785=0),\"\",\"   G1 has \"&TEXT(AC785,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E773:G773)=0,M762=Controls!$Y$3),\"\",IF(I773=0,\"G1 EUL Missing\",IF(AA785=0,\"No Green Premium G1 vs T\",IF(AA785>0,\"Negative Green Premium G1 vs T\",IF(AB785=0,\"No Utility Savings G1 vs T\",IF(AB785<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B767=\"\",B767=0),G767=0),100000,G767)","v":100000}]
["G1",null,null,{"$f":"+D765","v":0},0,{"$f":"$E773","v":0},0,{"$f":"+H765","v":""},{"$f":"$I765","v":0},{"$f":"IF(OR(AC786=0,I774=0,B770=\"\",B774=\"\"),\"\",\"   G2 has \"&TEXT(AC786,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E774:G774)=0,M762=Controls!$Y$3),\"\",IF(I774=0,\"G2 EUL Missing\",IF(AA786=0,\"No Green Premium G2 vs T\", IF(AA786>0,\"Negative Green Premium G2 vs T\",IF(AB786=0,\"No Utility Savings G2 vs T\", IF(AB786<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D766","v":0},0,0,0,{"$f":"+H765","v":""},{"$f":"$I765","v":0},{"$f":"IF(OR(AC787=0,I774=0,B770=\"\",B773=\"\", B774=\"\"),\"\",\"   G2 has \"&TEXT(AC787,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E774:G774)=0,M762=Controls!$Y$3),\"\",IF(AA787>=0,\"No Green Premium G2 vs G1\",IF(AB787<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G770>0,OR(G773>0,G774>0)),IF(OR(G770=G773,G770=G774),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O776:O778)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W775-V775","v":0},{"$f":"+J762","v":0},{"$f":"+X775*Y775","v":0},{"$f":"IF(OR(C766=0,U775=0),0,MIN(10,Z775/U775))","v":0},{"$f":"IF(AA775<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C766:C767)=0,0,IF(OR(AND(C766=0,C767<>0),AND(G766=0,G767<>0)),1,IF(C765=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W776-V776","v":0},{"$f":"+J762","v":0},{"$f":"+X776*Y776","v":0},{"$f":"IF(OR(C766=0,U776=0),0,MIN(10,Z776/U776))","v":0},{"$f":"IF(AA776<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F766=0,0,IF(AND(F765<F766,G765>G766),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M762=Controls!$Y$3,\"\",IF(B773=\"No Green Alternatives\",\"\",IF(B773=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E773:G773)<>0,B773=\"\"),\"G1 Description is Missing\",IF(AND(B773<>\"\",SUM(E773:F773)=0),\"G1 Cost is Missing\",IF(AND(B773<>\"\",G773=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F767=0,0,IF(OR(AND(F765<F767,F766<F767),AND(G765>G767,G766>G767)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B772","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M762=Controls!$Y$3,\"\",IF(M778=\"No Green Alternatives\",\"\",IF(AND(B774=\"\",SUM(E774:G774))=0,\"\",IF(AND(SUM(E774:F774)=0,B774<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G774=0,B774<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D780=Pass,D781=Pass),No,IF(D780=Pass,Yes,No))","v":"No"},{"$f":"IF(B773=\"\",\"\",A773&\": \"&B773)","v":""},{"$f":"IF(AA765>99,99,AA765)","v":0},{"$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,{"$f":"IF(OR(SUM(E772:G773)=0,M762=Controls!$Y$3),\"\",IF(AC765=1,\"\",AD765))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W780-V780","v":0},{"$f":"+J762","v":0},{"$f":"+X780*Y780","v":0},{"$f":"IF(OR(C767=0,U780=0),0,MIN(10,Z780/U780))","v":0},{"$f":"IF(AA780<Controls!$B$31,$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,IF(AA766>99,99,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},{"$f":"IF(J781=0,\"\",AB781)","v":""},null,{"$f":"IF(OR(SUM(E774:G774)=0,M762=Controls!$Y$3),\"\",IF(AC766=1,\"\",AD766))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W781-V781","v":0},{"$f":"+J762","v":0},{"$f":"+X781*Y781","v":0},{"$f":"IF(OR(C767=0,U781=0),0,MIN(10,Z781/U781))","v":0},{"$f":"IF(AA781<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I774=0,I773=0),\"\",IF(OR(AND(I773<>0,I773<>I770),AND(I774<>0,I774<>I770)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M762=Controls!$Y$3,\"\",IF(B785<>P783,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A780=Yes,P785,IF(A781=Yes,P786,P787))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L785:L793)=0,\"\",IF(SUM(L785:L793)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L785:L793)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B785=B780,1,IF(B785=B781,2,3))","v":3},{"$f":"$P783","v":"T: "},{"$f":"CHOOSE($A785,D773,D774,D770)","v":0},{"$f":"CHOOSE($A785,F773,F774,F770)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M785,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M762=Controls!$Y$3,\"\",IF(OR(B785=P785,B785=P786,B785=P787),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B780","v":""},null,null,"G1 vs T",{"$f":"(F773-F770)","v":0},"premium",{"$f":"Z765","v":0},"savings",{"$f":"IF(T785=0,\"N/A\",IF(V785=0,\"None\",T785/V785))","v":"N/A"},null,{"$f":"I773","v":0},{"$f":"+-T785","v":0},{"$f":"+V785","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA785>=0,AB785<=0),0,IF(ISERROR(IRR($AE785:$CC785,$Z$1)),-0.99,IRR($AE785:$CC785,$Z$1))),-10%))","v":0},null,{"$f":"+AA785","v":0},0,{"$f":"IF(AG$1<=$Z785,$AB785*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z785,$AB785*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z785,$AB785*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z785,$AB785*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z785,$AB785*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M786,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C765:C767,E765:G767)=0,\"\",IF(B773=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E773:G774)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E773:G774)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B781","v":""},null,null,"G2 vs T",{"$f":"IF(F774=0,0,F774-F770)","v":0},"premium",{"$f":"IF(F774=0,0,Z766)","v":0},"savings",{"$f":"IF(T786=0,\"N/A\",IF(V786=0,\"None\",T786/V786))","v":"N/A"},null,{"$f":"I774","v":0},{"$f":"+-T786","v":0},{"$f":"+V786","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA786>=0,AB786<=0),0,IF(ISERROR(IRR($AE786:$CC786,$Z$1)),-0.99,IRR($AE786:$CC786,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z786,$AB786*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I786","v":0},null,null,{"$f":"IF(LEFT(M787,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C765:C767,E765:F767)=0,\"\",IF(AND($AN$6=Yes,OR(B773=B770,B774=B770)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B773=B770,B774=B770)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A770&\": \"&B770","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F774=0,0,F774-F773)","v":0},"premium",{"$f":"IF(F774=0,0,V786-V785)","v":0},"savings",{"$f":"IF(T787=0,\"N/A\",IF(V787=0,\"None\",T787/V787))","v":"N/A"},null,{"$f":"+Z786","v":0},{"$f":"+-T787","v":0},{"$f":"+V787","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA787>=0,AB787<=0),0,IF(ISERROR(IRR($AE787:$CC787,$Z$1)),-0.99,IRR($AE787:$CC787,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G787=$V$2,G786,G787)","v":0},{"$f":"IF(G787=$V$2,H786,H787)","v":0},{"$f":"IF(G787=$V$2,I786,I787)","v":0}]
[null,{"$f":"IF(AND(G788=\"Traditional\",B785<>P787,B785<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G788=\"Green\",B785=P787,B785<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M762=Controls!$Y$3,B789=\"\"),\"\",IF(G788=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P791<>C791,P792<>C792,P793<>C793),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C765=0,0,C765)","v":0},{"$f":"IF(B765=0,\"\",A765&\": \"&B765)","v":""},{"$f":"$P791","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},{"$f":"IF(LEFT(M791,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M762=Controls!$Y$3,\"\",IF(AND(A791>0,J791=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B791=\"\",\"\",IF($H788=\"Now\",$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":"$P792","v":""},null,{"$f":"IF(B792=\"\",\"\",E791)","v":""},null,{"$f":"IF(B792=\"\",\"\",G791)","v":""},null,null,{"$f":"IF(B792=\"\",0,D785)","v":0},{"$f":"IF(B792=\"\",0,K791)","v":0},{"$f":"IF(LEFT(M792,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M762=Controls!$Y$3,\"\",IF(AND(A792>0,J792=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B792=\"\",\"\",IF($H788=\"Now\",$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":"$P793","v":""},null,{"$f":"IF(B793=\"\",\"\",E792)","v":""},null,{"$f":"IF(B793=\"\",\"\",G792)","v":""},null,null,{"$f":"IF(B793=\"\",0,D785)","v":0},{"$f":"IF(B793=\"\",0,K792)","v":0},{"$f":"IF(LEFT(M793,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M762=Controls!$Y$3,\"\",IF(AND(A793>0,J793=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B793=\"\",\"\",IF($H788=\"Now\",$Q$2,IF(OR($J781>$W$1,$J781>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M794=0,\"\",IF(M794=1,\"The above section has 1 error check message\",\"The above section has \"&M794&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C791=\"End of Cycle\",S791=\"Now\"),AND(C792=\"End of Cycle\",S792=\"Now\"),AND(C793=\"End of Cycle\",S793=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M768:M793,\"\")+SUM(U794:Y794)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D768<>\"\",1,0)","v":0},{"$f":"IF(C775<>\"\",1,0)","v":0},{"$f":"IF(C782=\"\",0,1)","v":0},{"$f":"IF(B789=\"\",0,1)","v":0},{"$f":"IF(D794=\"\",0,1)","v":0}]
["3.4.1.3.01 Water Savers: Faucets",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!$D$25","v":0},null,"Utility is:",{"$f":"'Utility Types and Rates'!$B$17","v":"Water & Sewer"},null,"Rate is: ",{"$f":"IF(D795=\"Tenant\",IF(ISERROR(VLOOKUP(G795,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G795,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G795,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G795,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O795=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C798:C800)+SUM(E798:G807)+SUM(I798:I807)","v":0}]
[null,null,{"$f":"IF(SUM(C798:C800)<>'Component Replacement Summary'!M$37,\"Confirm quantity: does not match total in Component Replacement Summary cell M37\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF($M$795=Controls!$Y$3,\"\",IF(C796<>\"\",\"Review detail on Comp. Replacement Summary wksht\",\"\"))","v":""},null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E798","v":0},0,{"$f":"VLOOKUP(G795,Controls!$I$3:$J$12,2,FALSE)","v":0},0,null,{"$f":"+O798","v":"N/A"},null,null,null,{"$f":"IF(I798=0,\"N/A\",MAX(0,((J798+I798-Year1)*365)/(I798*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I806","v":0},{"$f":"IF(Q798=0,0,VLOOKUP(Q798,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F803","v":0},{"$f":"+F806","v":0},{"$f":"+J795","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(AC798=1,-X798/Z798,0)","v":0},{"$f":"IF(AC798>1,\"N/A\",IF(AA798>=R798,Fail,Pass))","v":"N/A"},{"$f":"IF(J795=0,2,IF(Y798=0,3,IF(Q798=0,4,IF(Y798<0,5,IF(X798>=0,6,1)))))","v":2},{"$f":"IF(AC798=1,\"\",\"(G1) \"&CHOOSE(AC798,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D798","v":"Each"},0,{"$f":"$E799","v":0},0,{"$f":"+H798","v":0},{"$f":"$I798","v":0},null,{"$f":"+O799","v":"N/A"},null,null,null,{"$f":"IF(I799=0,\"N/A\",MAX(0,((J799+I799-Year1)*365)/(I799*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I807","v":0},{"$f":"IF(Q799=0,0,VLOOKUP(Q799,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S798","v":0},{"$f":"+F807","v":0},{"$f":"+J795","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(AC799=1,-X799/Z799,0)","v":0},{"$f":"IF(AC799>1,\"N/A\",IF(AA799>=R799,Fail,Pass))","v":"N/A"},{"$f":"IF(J795=0,2,IF(Y799=0,3,IF(Q799=0,4,IF(Y799<0,5,IF(X799>=0,6,1)))))","v":2},{"$f":"IF(AC799=1,\"\",\"(G2) \"&CHOOSE(AC799,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D799","v":"Each"},0,0,0,{"$f":"+H798","v":0},{"$f":"$I798","v":0},null,{"$f":"+O800","v":"N/A"},null,null,null,{"$f":"IF(I800=0,\"N/A\",MAX(0,((J800+I800-Year1)*365)/(I800*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E798:G800)=0,\"\",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":""},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,null,{"$f":"IF(M795=Controls!$Y$3,\"\",IF(AND(SUM(E803:G803)<>0,MAX(E798:E800)>E803),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D798","v":"Each"},0,{"$f":"$E803","v":0},0,{"$f":"+H798","v":0},{"$f":"$I798","v":0},null,null,null,{"$f":"IF(M795=Controls!$Y$3,\"\",IF(AND(SUM(E803:G803)<>0,MAX(F798:F800)>F803),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B798=\"\",B798=0),G798=0),100000,G798)","v":100000},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":"+W803-V803","v":0},{"$f":"+J795","v":0},{"$f":"+X803*Y803","v":0},{"$f":"IF(OR(C798=0,U803=0),0,MIN(10,Z803/U803))","v":0},{"$f":"IF(AA803<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G798:G800,G803)=0,\"\",IF(MIN(O803:O805)<=G803,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M795=Controls!$Y$3,\"\",IF(LEFT(D804,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B799=\"\",B799=0),G799=0),100000,G799)","v":100000},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":"+W804-V804","v":0},{"$f":"+J795","v":0},{"$f":"+X804*Y804","v":0},{"$f":"IF(OR(C798=0,U804=0),0,MIN(10,Z804/U804))","v":0},{"$f":"IF(AA804<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I806=0,B803=\"\",B806=\"\",AC818=0),\"\",\"   G1 has \"&TEXT(AC818,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E806:G806)=0,M795=Controls!$Y$3),\"\",IF(I806=0,\"G1 EUL Missing\",IF(AA818=0,\"No Green Premium G1 vs T\",IF(AA818>0,\"Negative Green Premium G1 vs T\",IF(AB818=0,\"No Utility Savings G1 vs T\",IF(AB818<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B800=\"\",B800=0),G800=0),100000,G800)","v":100000}]
["G1",null,null,{"$f":"+D798","v":"Each"},0,{"$f":"$E806","v":0},0,{"$f":"+H798","v":0},{"$f":"$I798","v":0},{"$f":"IF(OR(AC819=0,I807=0,B803=\"\",B807=\"\"),\"\",\"   G2 has \"&TEXT(AC819,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E807:G807)=0,M795=Controls!$Y$3),\"\",IF(I807=0,\"G2 EUL Missing\",IF(AA819=0,\"No Green Premium G2 vs T\", IF(AA819>0,\"Negative Green Premium G2 vs T\",IF(AB819=0,\"No Utility Savings G2 vs T\", IF(AB819<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D799","v":"Each"},0,0,0,{"$f":"+H798","v":0},{"$f":"$I798","v":0},{"$f":"IF(OR(AC820=0,I807=0,B803=\"\",B806=\"\", B807=\"\"),\"\",\"   G2 has \"&TEXT(AC820,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E807:G807)=0,M795=Controls!$Y$3),\"\",IF(AA820>=0,\"No Green Premium G2 vs G1\",IF(AB820<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G803>0,OR(G806>0,G807>0)),IF(OR(G803=G806,G803=G807),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O809:O811)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W808-V808","v":0},{"$f":"+J795","v":0},{"$f":"+X808*Y808","v":0},{"$f":"IF(OR(C799=0,U808=0),0,MIN(10,Z808/U808))","v":0},{"$f":"IF(AA808<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C799:C800)=0,0,IF(OR(AND(C799=0,C800<>0),AND(G799=0,G800<>0)),1,IF(C798=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W809-V809","v":0},{"$f":"+J795","v":0},{"$f":"+X809*Y809","v":0},{"$f":"IF(OR(C799=0,U809=0),0,MIN(10,Z809/U809))","v":0},{"$f":"IF(AA809<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F799=0,0,IF(AND(F798<F799,G798>G799),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M795=Controls!$Y$3,\"\",IF(B806=\"No Green Alternatives\",\"\",IF(B806=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E806:G806)<>0,B806=\"\"),\"G1 Description is Missing\",IF(AND(B806<>\"\",SUM(E806:F806)=0),\"G1 Cost is Missing\",IF(AND(B806<>\"\",G806=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F800=0,0,IF(OR(AND(F798<F800,F799<F800),AND(G798>G800,G799>G800)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B805","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M795=Controls!$Y$3,\"\",IF(M811=\"No Green Alternatives\",\"\",IF(AND(B807=\"\",SUM(E807:G807))=0,\"\",IF(AND(SUM(E807:F807)=0,B807<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G807=0,B807<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D813=Pass,D814=Pass),No,IF(D813=Pass,Yes,No))","v":"No"},{"$f":"IF(B806=\"\",\"\",A806&\": \"&B806)","v":""},{"$f":"IF(AA798>99,99,AA798)","v":0},{"$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,{"$f":"IF(OR(SUM(E805:G806)=0,M795=Controls!$Y$3),\"\",IF(AC798=1,\"\",AD798))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W813-V813","v":0},{"$f":"+J795","v":0},{"$f":"+X813*Y813","v":0},{"$f":"IF(OR(C800=0,U813=0),0,MIN(10,Z813/U813))","v":0},{"$f":"IF(AA813<Controls!$B$31,$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,IF(AA799>99,99,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},{"$f":"IF(J814=0,\"\",AB814)","v":""},null,{"$f":"IF(OR(SUM(E807:G807)=0,M795=Controls!$Y$3),\"\",IF(AC799=1,\"\",AD799))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W814-V814","v":0},{"$f":"+J795","v":0},{"$f":"+X814*Y814","v":0},{"$f":"IF(OR(C800=0,U814=0),0,MIN(10,Z814/U814))","v":0},{"$f":"IF(AA814<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I807=0,I806=0),\"\",IF(OR(AND(I806<>0,I806<>I803),AND(I807<>0,I807<>I803)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M795=Controls!$Y$3,\"\",IF(B818<>P816,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A813=Yes,P818,IF(A814=Yes,P819,P820))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L818:L826)=0,\"\",IF(SUM(L818:L826)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L818:L826)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B818=B813,1,IF(B818=B814,2,3))","v":3},{"$f":"$P816","v":"T: "},{"$f":"CHOOSE($A818,D806,D807,D803)","v":"Each"},{"$f":"CHOOSE($A818,F806,F807,F803)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M818,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M795=Controls!$Y$3,\"\",IF(OR(B818=P818,B818=P819,B818=P820),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B813","v":""},null,null,"G1 vs T",{"$f":"(F806-F803)","v":0},"premium",{"$f":"Z798","v":0},"savings",{"$f":"IF(T818=0,\"N/A\",IF(V818=0,\"None\",T818/V818))","v":"N/A"},null,{"$f":"I806","v":0},{"$f":"+-T818","v":0},{"$f":"+V818","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA818>=0,AB818<=0),0,IF(ISERROR(IRR($AE818:$CC818,$Z$1)),-0.99,IRR($AE818:$CC818,$Z$1))),-10%))","v":0},null,{"$f":"+AA818","v":0},0,{"$f":"IF(AG$1<=$Z818,$AB818*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z818,$AB818*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z818,$AB818*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z818,$AB818*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z818,$AB818*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M819,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C798:C800,E798:G800)=0,\"\",IF(B806=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E806:G807)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E806:G807)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B814","v":""},null,null,"G2 vs T",{"$f":"IF(F807=0,0,F807-F803)","v":0},"premium",{"$f":"IF(F807=0,0,Z799)","v":0},"savings",{"$f":"IF(T819=0,\"N/A\",IF(V819=0,\"None\",T819/V819))","v":"N/A"},null,{"$f":"I807","v":0},{"$f":"+-T819","v":0},{"$f":"+V819","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA819>=0,AB819<=0),0,IF(ISERROR(IRR($AE819:$CC819,$Z$1)),-0.99,IRR($AE819:$CC819,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z819,$AB819*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I819","v":0},null,null,{"$f":"IF(LEFT(M820,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C798:C800,E798:F800)=0,\"\",IF(AND($AN$6=Yes,OR(B806=B803,B807=B803)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B806=B803,B807=B803)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A803&\": \"&B803","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F807=0,0,F807-F806)","v":0},"premium",{"$f":"IF(F807=0,0,V819-V818)","v":0},"savings",{"$f":"IF(T820=0,\"N/A\",IF(V820=0,\"None\",T820/V820))","v":"N/A"},null,{"$f":"+Z819","v":0},{"$f":"+-T820","v":0},{"$f":"+V820","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA820>=0,AB820<=0),0,IF(ISERROR(IRR($AE820:$CC820,$Z$1)),-0.99,IRR($AE820:$CC820,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G820=$V$2,G819,G820)","v":0},{"$f":"IF(G820=$V$2,H819,H820)","v":0},{"$f":"IF(G820=$V$2,I819,I820)","v":0}]
[null,{"$f":"IF(AND(G821=\"Traditional\",B818<>P820,B818<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G821=\"Green\",B818=P820,B818<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M795=Controls!$Y$3,B822=\"\"),\"\",IF(G821=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P824<>C824,P825<>C825,P826<>C826),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C798=0,0,C798)","v":0},{"$f":"IF(B798=0,\"\",A798&\": \"&B798)","v":""},{"$f":"$P824","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},{"$f":"IF(LEFT(M824,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M795=Controls!$Y$3,\"\",IF(AND(A824>0,J824=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B824=\"\",\"\",IF($H821=\"Now\",$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":"$P825","v":""},null,{"$f":"IF(B825=\"\",\"\",E824)","v":""},null,{"$f":"IF(B825=\"\",\"\",G824)","v":""},null,null,{"$f":"IF(B825=\"\",0,D818)","v":0},{"$f":"IF(B825=\"\",0,K824)","v":0},{"$f":"IF(LEFT(M825,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M795=Controls!$Y$3,\"\",IF(AND(A825>0,J825=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B825=\"\",\"\",IF($H821=\"Now\",$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":"$P826","v":""},null,{"$f":"IF(B826=\"\",\"\",E825)","v":""},null,{"$f":"IF(B826=\"\",\"\",G825)","v":""},null,null,{"$f":"IF(B826=\"\",0,D818)","v":0},{"$f":"IF(B826=\"\",0,K825)","v":0},{"$f":"IF(LEFT(M826,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M795=Controls!$Y$3,\"\",IF(AND(A826>0,J826=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B826=\"\",\"\",IF($H821=\"Now\",$Q$2,IF(OR($J814>$W$1,$J814>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M827=0,\"\",IF(M827=1,\"The above section has 1 error check message\",\"The above section has \"&M827&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C824=\"End of Cycle\",S824=\"Now\"),AND(C825=\"End of Cycle\",S825=\"Now\"),AND(C826=\"End of Cycle\",S826=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M801:M826,\"\")+SUM(U827:Z827)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D801<>\"\",1,0)","v":0},{"$f":"IF(C808<>\"\",1,0)","v":0},{"$f":"IF(C815=\"\",0,1)","v":0},{"$f":"IF(B822=\"\",0,1)","v":0},{"$f":"IF(D827=\"\",0,1)","v":0},{"$f":"IF(C796=\"\",0,1)","v":0},"cell at immediate left (and flag total col M) unique to water savers only"]
["3.4.1.3.02 Water Savers: Shower Heads",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!$D$25","v":0},null,"Utility is:",{"$f":"'Utility Types and Rates'!$B$17","v":"Water & Sewer"},null,"Rate is: ",{"$f":"IF(D828=\"Tenant\",IF(ISERROR(VLOOKUP(G828,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G828,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G828,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G828,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O828=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C831:C833)+SUM(E831:G840)+SUM(I831:I840)","v":0}]
[null,null,{"$f":"IF(SUM(C831:C833)<>'Component Replacement Summary'!O$37,\"Confirm quantity: does not match total in Component Replacement Summary cell O37\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF($M$828=Controls!$Y$3,\"\",IF(C829<>\"\",\"Review detail on Comp. Replacement Summary wksht\",\"\"))","v":""},null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E831","v":0},0,{"$f":"VLOOKUP(G828,Controls!$I$3:$J$12,2,FALSE)","v":0},0,null,{"$f":"+O831","v":"N/A"},null,null,null,{"$f":"IF(I831=0,\"N/A\",MAX(0,((J831+I831-Year1)*365)/(I831*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I839","v":0},{"$f":"IF(Q831=0,0,VLOOKUP(Q831,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F836","v":0},{"$f":"+F839","v":0},{"$f":"+J828","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(AC831=1,-X831/Z831,0)","v":0},{"$f":"IF(AC831>1,\"N/A\",IF(AA831>=R831,Fail,Pass))","v":"N/A"},{"$f":"IF(J828=0,2,IF(Y831=0,3,IF(Q831=0,4,IF(Y831<0,5,IF(X831>=0,6,1)))))","v":2},{"$f":"IF(AC831=1,\"\",\"(G1) \"&CHOOSE(AC831,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D831","v":0},0,{"$f":"$E832","v":0},0,{"$f":"+H831","v":0},{"$f":"$I831","v":0},null,{"$f":"+O832","v":"N/A"},null,null,null,{"$f":"IF(I832=0,\"N/A\",MAX(0,((J832+I832-Year1)*365)/(I832*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I840","v":0},{"$f":"IF(Q832=0,0,VLOOKUP(Q832,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S831","v":0},{"$f":"+F840","v":0},{"$f":"+J828","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(AC832=1,-X832/Z832,0)","v":0},{"$f":"IF(AC832>1,\"N/A\",IF(AA832>=R832,Fail,Pass))","v":"N/A"},{"$f":"IF(J828=0,2,IF(Y832=0,3,IF(Q832=0,4,IF(Y832<0,5,IF(X832>=0,6,1)))))","v":2},{"$f":"IF(AC832=1,\"\",\"(G2) \"&CHOOSE(AC832,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D832","v":0},0,0,0,{"$f":"+H831","v":0},{"$f":"$I831","v":0},null,{"$f":"+O833","v":"N/A"},null,null,null,{"$f":"IF(I833=0,\"N/A\",MAX(0,((J833+I833-Year1)*365)/(I833*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E831:G833)=0,\"\",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":""},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,null,{"$f":"IF(M828=Controls!$Y$3,\"\",IF(AND(SUM(E836:G836)<>0,MAX(E831:E833)>E836),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D831","v":0},0,{"$f":"$E836","v":0},0,{"$f":"+H831","v":0},{"$f":"$I831","v":0},null,null,null,{"$f":"IF(M828=Controls!$Y$3,\"\",IF(AND(SUM(E836:G836)<>0,MAX(F831:F833)>F836),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B831=\"\",B831=0),G831=0),100000,G831)","v":100000},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":"+W836-V836","v":0},{"$f":"+J828","v":0},{"$f":"+X836*Y836","v":0},{"$f":"IF(OR(C831=0,U836=0),0,MIN(10,Z836/U836))","v":0},{"$f":"IF(AA836<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G831:G833,G836)=0,\"\",IF(MIN(O836:O838)<=G836,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M828=Controls!$Y$3,\"\",IF(LEFT(D837,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B832=\"\",B832=0),G832=0),100000,G832)","v":100000},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":"+W837-V837","v":0},{"$f":"+J828","v":0},{"$f":"+X837*Y837","v":0},{"$f":"IF(OR(C831=0,U837=0),0,MIN(10,Z837/U837))","v":0},{"$f":"IF(AA837<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I839=0,B836=\"\",B839=\"\",AC851=0),\"\",\"   G1 has \"&TEXT(AC851,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E839:G839)=0,M828=Controls!$Y$3),\"\",IF(I839=0,\"G1 EUL Missing\",IF(AA851=0,\"No Green Premium G1 vs T\",IF(AA851>0,\"Negative Green Premium G1 vs T\",IF(AB851=0,\"No Utility Savings G1 vs T\",IF(AB851<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B833=\"\",B833=0),G833=0),100000,G833)","v":100000}]
["G1",null,null,{"$f":"+D831","v":0},0,{"$f":"$E839","v":0},0,{"$f":"+H831","v":0},{"$f":"$I831","v":0},{"$f":"IF(OR(AC852=0,I840=0,B836=\"\",B840=\"\"),\"\",\"   G2 has \"&TEXT(AC852,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E840:G840)=0,M828=Controls!$Y$3),\"\",IF(I840=0,\"G2 EUL Missing\",IF(AA852=0,\"No Green Premium G2 vs T\", IF(AA852>0,\"Negative Green Premium G2 vs T\",IF(AB852=0,\"No Utility Savings G2 vs T\", IF(AB852<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D832","v":0},0,0,0,{"$f":"+H831","v":0},{"$f":"$I831","v":0},{"$f":"IF(OR(AC853=0,I840=0,B836=\"\",B839=\"\", B840=\"\"),\"\",\"   G2 has \"&TEXT(AC853,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E840:G840)=0,M828=Controls!$Y$3),\"\",IF(AA853>=0,\"No Green Premium G2 vs G1\",IF(AB853<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G836>0,OR(G839>0,G840>0)),IF(OR(G836=G839,G836=G840),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O842:O844)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W841-V841","v":0},{"$f":"+J828","v":0},{"$f":"+X841*Y841","v":0},{"$f":"IF(OR(C832=0,U841=0),0,MIN(10,Z841/U841))","v":0},{"$f":"IF(AA841<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C832:C833)=0,0,IF(OR(AND(C832=0,C833<>0),AND(G832=0,G833<>0)),1,IF(C831=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W842-V842","v":0},{"$f":"+J828","v":0},{"$f":"+X842*Y842","v":0},{"$f":"IF(OR(C832=0,U842=0),0,MIN(10,Z842/U842))","v":0},{"$f":"IF(AA842<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F832=0,0,IF(AND(F831<F832,G831>G832),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M828=Controls!$Y$3,\"\",IF(B839=\"No Green Alternatives\",\"\",IF(B839=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E839:G839)<>0,B839=\"\"),\"G1 Description is Missing\",IF(AND(B839<>\"\",SUM(E839:F839)=0),\"G1 Cost is Missing\",IF(AND(B839<>\"\",G839=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F833=0,0,IF(OR(AND(F831<F833,F832<F833),AND(G831>G833,G832>G833)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B838","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M828=Controls!$Y$3,\"\",IF(M844=\"No Green Alternatives\",\"\",IF(AND(B840=\"\",SUM(E840:G840))=0,\"\",IF(AND(SUM(E840:F840)=0,B840<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G840=0,B840<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D846=Pass,D847=Pass),No,IF(D846=Pass,Yes,No))","v":"No"},{"$f":"IF(B839=\"\",\"\",A839&\": \"&B839)","v":""},{"$f":"IF(AA831>99,99,AA831)","v":0},{"$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,{"$f":"IF(OR(SUM(E838:G839)=0,M828=Controls!$Y$3),\"\",IF(AC831=1,\"\",AD831))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W846-V846","v":0},{"$f":"+J828","v":0},{"$f":"+X846*Y846","v":0},{"$f":"IF(OR(C833=0,U846=0),0,MIN(10,Z846/U846))","v":0},{"$f":"IF(AA846<Controls!$B$31,$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,IF(AA832>99,99,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},{"$f":"IF(J847=0,\"\",AB847)","v":""},null,{"$f":"IF(OR(SUM(E840:G840)=0,M828=Controls!$Y$3),\"\",IF(AC832=1,\"\",AD832))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W847-V847","v":0},{"$f":"+J828","v":0},{"$f":"+X847*Y847","v":0},{"$f":"IF(OR(C833=0,U847=0),0,MIN(10,Z847/U847))","v":0},{"$f":"IF(AA847<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I840=0,I839=0),\"\",IF(OR(AND(I839<>0,I839<>I836),AND(I840<>0,I840<>I836)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M828=Controls!$Y$3,\"\",IF(B851<>P849,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A846=Yes,P851,IF(A847=Yes,P852,P853))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L851:L859)=0,\"\",IF(SUM(L851:L859)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L851:L859)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B851=B846,1,IF(B851=B847,2,3))","v":3},{"$f":"$P849","v":"T: "},{"$f":"CHOOSE($A851,D839,D840,D836)","v":0},{"$f":"CHOOSE($A851,F839,F840,F836)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M851,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M828=Controls!$Y$3,\"\",IF(OR(B851=P851,B851=P852,B851=P853),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B846","v":""},null,null,"G1 vs T",{"$f":"(F839-F836)","v":0},"premium",{"$f":"Z831","v":0},"savings",{"$f":"IF(T851=0,\"N/A\",IF(V851=0,\"None\",T851/V851))","v":"N/A"},null,{"$f":"I839","v":0},{"$f":"+-T851","v":0},{"$f":"+V851","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA851>=0,AB851<=0),0,IF(ISERROR(IRR($AE851:$CC851,$Z$1)),-0.99,IRR($AE851:$CC851,$Z$1))),-10%))","v":0},null,{"$f":"+AA851","v":0},0,{"$f":"IF(AG$1<=$Z851,$AB851*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z851,$AB851*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z851,$AB851*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z851,$AB851*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z851,$AB851*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M852,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C831:C833,E831:G833)=0,\"\",IF(B839=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E839:G840)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E839:G840)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B847","v":""},null,null,"G2 vs T",{"$f":"IF(F840=0,0,F840-F836)","v":0},"premium",{"$f":"IF(F840=0,0,Z832)","v":0},"savings",{"$f":"IF(T852=0,\"N/A\",IF(V852=0,\"None\",T852/V852))","v":"N/A"},null,{"$f":"I840","v":0},{"$f":"+-T852","v":0},{"$f":"+V852","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA852>=0,AB852<=0),0,IF(ISERROR(IRR($AE852:$CC852,$Z$1)),-0.99,IRR($AE852:$CC852,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z852,$AB852*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I852","v":0},null,null,{"$f":"IF(LEFT(M853,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C831:C833,E831:F833)=0,\"\",IF(AND($AN$6=Yes,OR(B839=B836,B840=B836)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B839=B836,B840=B836)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A836&\": \"&B836","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F840=0,0,F840-F839)","v":0},"premium",{"$f":"IF(F840=0,0,V852-V851)","v":0},"savings",{"$f":"IF(T853=0,\"N/A\",IF(V853=0,\"None\",T853/V853))","v":"N/A"},null,{"$f":"+Z852","v":0},{"$f":"+-T853","v":0},{"$f":"+V853","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA853>=0,AB853<=0),0,IF(ISERROR(IRR($AE853:$CC853,$Z$1)),-0.99,IRR($AE853:$CC853,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G853=$V$2,G852,G853)","v":0},{"$f":"IF(G853=$V$2,H852,H853)","v":0},{"$f":"IF(G853=$V$2,I852,I853)","v":0}]
[null,{"$f":"IF(AND(G854=\"Traditional\",B851<>P853,B851<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G854=\"Green\",B851=P853,B851<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M828=Controls!$Y$3,B855=\"\"),\"\",IF(G854=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P857<>C857,P858<>C858,P859<>C859),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C831=0,0,C831)","v":0},{"$f":"IF(B831=0,\"\",A831&\": \"&B831)","v":""},{"$f":"$P857","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},{"$f":"IF(LEFT(M857,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M828=Controls!$Y$3,\"\",IF(AND(A857>0,J857=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B857=\"\",\"\",IF($H854=\"Now\",$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":"$P858","v":""},null,{"$f":"IF(B858=\"\",\"\",E857)","v":""},null,{"$f":"IF(B858=\"\",\"\",G857)","v":""},null,null,{"$f":"IF(B858=\"\",0,D851)","v":0},{"$f":"IF(B858=\"\",0,K857)","v":0},{"$f":"IF(LEFT(M858,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M828=Controls!$Y$3,\"\",IF(AND(A858>0,J858=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B858=\"\",\"\",IF($H854=\"Now\",$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":"$P859","v":""},null,{"$f":"IF(B859=\"\",\"\",E858)","v":""},null,{"$f":"IF(B859=\"\",\"\",G858)","v":""},null,null,{"$f":"IF(B859=\"\",0,D851)","v":0},{"$f":"IF(B859=\"\",0,K858)","v":0},{"$f":"IF(LEFT(M859,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M828=Controls!$Y$3,\"\",IF(AND(A859>0,J859=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B859=\"\",\"\",IF($H854=\"Now\",$Q$2,IF(OR($J847>$W$1,$J847>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M860=0,\"\",IF(M860=1,\"The above section has 1 error check message\",\"The above section has \"&M860&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C857=\"End of Cycle\",S857=\"Now\"),AND(C858=\"End of Cycle\",S858=\"Now\"),AND(C859=\"End of Cycle\",S859=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M834:M859,\"\")+SUM(U860:Z860)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D834<>\"\",1,0)","v":0},{"$f":"IF(C841<>\"\",1,0)","v":0},{"$f":"IF(C848=\"\",0,1)","v":0},{"$f":"IF(B855=\"\",0,1)","v":0},{"$f":"IF(D860=\"\",0,1)","v":0},{"$f":"IF(C829=\"\",0,1)","v":0}]
["3.4.1.3.03 Water Savers: Toilets",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!$D$25","v":0},null,"Utility is:",{"$f":"'Utility Types and Rates'!$B$17","v":"Water & Sewer"},null,"Rate is: ",{"$f":"IF(D861=\"Tenant\",IF(ISERROR(VLOOKUP(G861,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G861,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G861,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G861,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O861=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C864:C866)+SUM(E864:G873)+SUM(I864:I873)","v":0}]
[null,null,{"$f":"IF(SUM(C864:C866)<>'Component Replacement Summary'!N$37,\"Confirm quantity: does not match total in Component Replacement Summary cell N37\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF($M$861=Controls!$Y$3,\"\",IF(C862<>\"\",\"Review detail on Comp. Replacement Summary wksht\",\"\"))","v":""},null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E864","v":0},0,{"$f":"VLOOKUP(G861,Controls!$I$3:$J$12,2,FALSE)","v":0},0,null,{"$f":"+O864","v":"N/A"},null,null,null,{"$f":"IF(I864=0,\"N/A\",MAX(0,((J864+I864-Year1)*365)/(I864*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I872","v":0},{"$f":"IF(Q864=0,0,VLOOKUP(Q864,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F869","v":0},{"$f":"+F872","v":0},{"$f":"+J861","v":0},{"$f":"+G869","v":0},{"$f":"+G872","v":0},{"$f":"+S864-T864","v":0},{"$f":"+V864-W864","v":0},{"$f":"+Y864*U864","v":0},{"$f":"IF(AC864=1,-X864/Z864,0)","v":0},{"$f":"IF(AC864>1,\"N/A\",IF(AA864>=R864,Fail,Pass))","v":"N/A"},{"$f":"IF(J861=0,2,IF(Y864=0,3,IF(Q864=0,4,IF(Y864<0,5,IF(X864>=0,6,1)))))","v":2},{"$f":"IF(AC864=1,\"\",\"(G1) \"&CHOOSE(AC864,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D864","v":"Each"},0,{"$f":"$E865","v":0},0,{"$f":"+H864","v":0},{"$f":"$I864","v":0},null,{"$f":"+O865","v":"N/A"},null,null,null,{"$f":"IF(I865=0,\"N/A\",MAX(0,((J865+I865-Year1)*365)/(I865*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I873","v":0},{"$f":"IF(Q865=0,0,VLOOKUP(Q865,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S864","v":0},{"$f":"+F873","v":0},{"$f":"+J861","v":0},{"$f":"+V864","v":0},{"$f":"+G873","v":0},{"$f":"+S865-T865","v":0},{"$f":"+V865-W865","v":0},{"$f":"+Y865*U865","v":0},{"$f":"IF(AC865=1,-X865/Z865,0)","v":0},{"$f":"IF(AC865>1,\"N/A\",IF(AA865>=R865,Fail,Pass))","v":"N/A"},{"$f":"IF(J861=0,2,IF(Y865=0,3,IF(Q865=0,4,IF(Y865<0,5,IF(X865>=0,6,1)))))","v":2},{"$f":"IF(AC865=1,\"\",\"(G2) \"&CHOOSE(AC865,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D865","v":"Each"},0,0,0,{"$f":"+H864","v":0},{"$f":"$I864","v":0},null,{"$f":"+O866","v":"N/A"},null,null,null,{"$f":"IF(I866=0,\"N/A\",MAX(0,((J866+I866-Year1)*365)/(I866*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E864:G866)=0,\"\",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":""},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,null,{"$f":"IF(M861=Controls!$Y$3,\"\",IF(AND(SUM(E869:G869)<>0,MAX(E864:E866)>E869),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D864","v":"Each"},0,{"$f":"$E869","v":0},0,{"$f":"+H864","v":0},{"$f":"$I864","v":0},null,null,null,{"$f":"IF(M861=Controls!$Y$3,\"\",IF(AND(SUM(E869:G869)<>0,MAX(F864:F866)>F869),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B864=\"\",B864=0),G864=0),100000,G864)","v":100000},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":"+W869-V869","v":0},{"$f":"+J861","v":0},{"$f":"+X869*Y869","v":0},{"$f":"IF(OR(C864=0,U869=0),0,MIN(10,Z869/U869))","v":0},{"$f":"IF(AA869<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G864:G866,G869)=0,\"\",IF(MIN(O869:O871)<=G869,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M861=Controls!$Y$3,\"\",IF(LEFT(D870,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B865=\"\",B865=0),G865=0),100000,G865)","v":100000},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":"+W870-V870","v":0},{"$f":"+J861","v":0},{"$f":"+X870*Y870","v":0},{"$f":"IF(OR(C864=0,U870=0),0,MIN(10,Z870/U870))","v":0},{"$f":"IF(AA870<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I872=0,B869=\"\",B872=\"\",AC884=0),\"\",\"   G1 has \"&TEXT(AC884,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E872:G872)=0,M861=Controls!$Y$3),\"\",IF(I872=0,\"G1 EUL Missing\",IF(AA884=0,\"No Green Premium G1 vs T\",IF(AA884>0,\"Negative Green Premium G1 vs T\",IF(AB884=0,\"No Utility Savings G1 vs T\",IF(AB884<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B866=\"\",B866=0),G866=0),100000,G866)","v":100000}]
["G1",null,null,{"$f":"+D864","v":"Each"},0,{"$f":"$E872","v":0},0,{"$f":"+H864","v":0},{"$f":"$I864","v":0},{"$f":"IF(OR(AC885=0,I873=0,B869=\"\",B873=\"\"),\"\",\"   G2 has \"&TEXT(AC885,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E873:G873)=0,M861=Controls!$Y$3),\"\",IF(I873=0,\"G2 EUL Missing\",IF(AA885=0,\"No Green Premium G2 vs T\", IF(AA885>0,\"Negative Green Premium G2 vs T\",IF(AB885=0,\"No Utility Savings G2 vs T\", IF(AB885<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D865","v":"Each"},0,0,0,{"$f":"+H864","v":0},{"$f":"$I864","v":0},{"$f":"IF(OR(AC886=0,I873=0,B869=\"\",B872=\"\", B873=\"\"),\"\",\"   G2 has \"&TEXT(AC886,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E873:G873)=0,M861=Controls!$Y$3),\"\",IF(AA886>=0,\"No Green Premium G2 vs G1\",IF(AB886<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G869>0,OR(G872>0,G873>0)),IF(OR(G869=G872,G869=G873),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O875:O877)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W874-V874","v":0},{"$f":"+J861","v":0},{"$f":"+X874*Y874","v":0},{"$f":"IF(OR(C865=0,U874=0),0,MIN(10,Z874/U874))","v":0},{"$f":"IF(AA874<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C865:C866)=0,0,IF(OR(AND(C865=0,C866<>0),AND(G865=0,G866<>0)),1,IF(C864=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W875-V875","v":0},{"$f":"+J861","v":0},{"$f":"+X875*Y875","v":0},{"$f":"IF(OR(C865=0,U875=0),0,MIN(10,Z875/U875))","v":0},{"$f":"IF(AA875<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F865=0,0,IF(AND(F864<F865,G864>G865),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M861=Controls!$Y$3,\"\",IF(B872=\"No Green Alternatives\",\"\",IF(B872=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E872:G872)<>0,B872=\"\"),\"G1 Description is Missing\",IF(AND(B872<>\"\",SUM(E872:F872)=0),\"G1 Cost is Missing\",IF(AND(B872<>\"\",G872=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F866=0,0,IF(OR(AND(F864<F866,F865<F866),AND(G864>G866,G865>G866)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B871","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M861=Controls!$Y$3,\"\",IF(M877=\"No Green Alternatives\",\"\",IF(AND(B873=\"\",SUM(E873:G873))=0,\"\",IF(AND(SUM(E873:F873)=0,B873<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G873=0,B873<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D879=Pass,D880=Pass),No,IF(D879=Pass,Yes,No))","v":"No"},{"$f":"IF(B872=\"\",\"\",A872&\": \"&B872)","v":""},{"$f":"IF(AA864>99,99,AA864)","v":0},{"$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,{"$f":"IF(OR(SUM(E871:G872)=0,M861=Controls!$Y$3),\"\",IF(AC864=1,\"\",AD864))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W879-V879","v":0},{"$f":"+J861","v":0},{"$f":"+X879*Y879","v":0},{"$f":"IF(OR(C866=0,U879=0),0,MIN(10,Z879/U879))","v":0},{"$f":"IF(AA879<Controls!$B$31,$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,IF(AA865>99,99,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},{"$f":"IF(J880=0,\"\",AB880)","v":""},null,{"$f":"IF(OR(SUM(E873:G873)=0,M861=Controls!$Y$3),\"\",IF(AC865=1,\"\",AD865))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W880-V880","v":0},{"$f":"+J861","v":0},{"$f":"+X880*Y880","v":0},{"$f":"IF(OR(C866=0,U880=0),0,MIN(10,Z880/U880))","v":0},{"$f":"IF(AA880<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I873=0,I872=0),\"\",IF(OR(AND(I872<>0,I872<>I869),AND(I873<>0,I873<>I869)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M861=Controls!$Y$3,\"\",IF(B884<>P882,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A879=Yes,P884,IF(A880=Yes,P885,P886))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L884:L892)=0,\"\",IF(SUM(L884:L892)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L884:L892)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B884=B879,1,IF(B884=B880,2,3))","v":3},{"$f":"$P882","v":"T: "},{"$f":"CHOOSE($A884,D872,D873,D869)","v":"Each"},{"$f":"CHOOSE($A884,F872,F873,F869)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M884,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M861=Controls!$Y$3,\"\",IF(OR(B884=P884,B884=P885,B884=P886),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B879","v":""},null,null,"G1 vs T",{"$f":"(F872-F869)","v":0},"premium",{"$f":"Z864","v":0},"savings",{"$f":"IF(T884=0,\"N/A\",IF(V884=0,\"None\",T884/V884))","v":"N/A"},null,{"$f":"I872","v":0},{"$f":"+-T884","v":0},{"$f":"+V884","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA884>=0,AB884<=0),0,IF(ISERROR(IRR($AE884:$CC884,$Z$1)),-0.99,IRR($AE884:$CC884,$Z$1))),-10%))","v":0},null,{"$f":"+AA884","v":0},0,{"$f":"IF(AG$1<=$Z884,$AB884*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z884,$AB884*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z884,$AB884*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z884,$AB884*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z884,$AB884*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M885,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C864:C866,E864:G866)=0,\"\",IF(B872=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E872:G873)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E872:G873)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B880","v":""},null,null,"G2 vs T",{"$f":"IF(F873=0,0,F873-F869)","v":0},"premium",{"$f":"IF(F873=0,0,Z865)","v":0},"savings",{"$f":"IF(T885=0,\"N/A\",IF(V885=0,\"None\",T885/V885))","v":"N/A"},null,{"$f":"I873","v":0},{"$f":"+-T885","v":0},{"$f":"+V885","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA885>=0,AB885<=0),0,IF(ISERROR(IRR($AE885:$CC885,$Z$1)),-0.99,IRR($AE885:$CC885,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z885,$AB885*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I885","v":0},null,null,{"$f":"IF(LEFT(M886,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C864:C866,E864:F866)=0,\"\",IF(AND($AN$6=Yes,OR(B872=B869,B873=B869)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B872=B869,B873=B869)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A869&\": \"&B869","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F873=0,0,F873-F872)","v":0},"premium",{"$f":"IF(F873=0,0,V885-V884)","v":0},"savings",{"$f":"IF(T886=0,\"N/A\",IF(V886=0,\"None\",T886/V886))","v":"N/A"},null,{"$f":"+Z885","v":0},{"$f":"+-T886","v":0},{"$f":"+V886","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA886>=0,AB886<=0),0,IF(ISERROR(IRR($AE886:$CC886,$Z$1)),-0.99,IRR($AE886:$CC886,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G886=$V$2,G885,G886)","v":0},{"$f":"IF(G886=$V$2,H885,H886)","v":0},{"$f":"IF(G886=$V$2,I885,I886)","v":0}]
[null,{"$f":"IF(AND(G887=\"Traditional\",B884<>P886,B884<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G887=\"Green\",B884=P886,B884<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M861=Controls!$Y$3,B888=\"\"),\"\",IF(G887=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P890<>C890,P891<>C891,P892<>C892),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C864=0,0,C864)","v":0},{"$f":"IF(B864=0,\"\",A864&\": \"&B864)","v":""},{"$f":"$P890","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},{"$f":"IF(LEFT(M890,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M861=Controls!$Y$3,\"\",IF(AND(A890>0,J890=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B890=\"\",\"\",IF($H887=\"Now\",$Q$2,IF(OR($F879>$W$1,$F880>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C865=0,0,C865)","v":0},{"$f":"IF(B865=0,\"\",A865&\": \"&B865)","v":""},{"$f":"$P891","v":""},null,{"$f":"IF(B891=\"\",\"\",E890)","v":""},null,{"$f":"IF(B891=\"\",\"\",G890)","v":""},null,null,{"$f":"IF(B891=\"\",0,D884)","v":0},{"$f":"IF(B891=\"\",0,K890)","v":0},{"$f":"IF(LEFT(M891,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M861=Controls!$Y$3,\"\",IF(AND(A891>0,J891=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B891=\"\",\"\",IF($H887=\"Now\",$Q$2,IF(OR($H879>$W$1,$H880>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C866=0,0,C866)","v":0},{"$f":"IF(B866=0,\"\",A866&\": \"&B866)","v":""},{"$f":"$P892","v":""},null,{"$f":"IF(B892=\"\",\"\",E891)","v":""},null,{"$f":"IF(B892=\"\",\"\",G891)","v":""},null,null,{"$f":"IF(B892=\"\",0,D884)","v":0},{"$f":"IF(B892=\"\",0,K891)","v":0},{"$f":"IF(LEFT(M892,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M861=Controls!$Y$3,\"\",IF(AND(A892>0,J892=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B892=\"\",\"\",IF($H887=\"Now\",$Q$2,IF(OR($J880>$W$1,$J880>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M893=0,\"\",IF(M893=1,\"The above section has 1 error check message\",\"The above section has \"&M893&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C890=\"End of Cycle\",S890=\"Now\"),AND(C891=\"End of Cycle\",S891=\"Now\"),AND(C892=\"End of Cycle\",S892=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M867:M892,\"\")+SUM(U893:Z893)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D867<>\"\",1,0)","v":0},{"$f":"IF(C874<>\"\",1,0)","v":0},{"$f":"IF(C881=\"\",0,1)","v":0},{"$f":"IF(B888=\"\",0,1)","v":0},{"$f":"IF(D893=\"\",0,1)","v":0},{"$f":"IF(C862=\"\",0,1)","v":0}]
["3.4.2.1.01 HVAC Common Area Heating",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!D29","v":"Owner"},null,"Utility is:",{"$f":"'Utility Types and Rates'!C29","v":0},null,"Rate is: ",{"$f":"IF(D894=\"Tenant\",IF(ISERROR(VLOOKUP(G894,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G894,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G894,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G894,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O894=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C897:C899)+SUM(E897:G906)+SUM(I897:I906)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E897","v":0},0,{"$f":"IF(ISNA(VLOOKUP(G894,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(G894,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O897","v":"N/A"},null,null,null,{"$f":"IF(I897=0,\"N/A\",MAX(0,((J897+I897-Year1)*365)/(I897*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I905","v":0},{"$f":"IF(Q897=0,0,VLOOKUP(Q897,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F902","v":0},{"$f":"+F905","v":0},{"$f":"+J894","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(AC897=1,-X897/Z897,0)","v":0},{"$f":"IF(AC897>1,\"N/A\",IF(AA897>=R897,Fail,Pass))","v":"N/A"},{"$f":"IF(J894=0,2,IF(Y897=0,3,IF(Q897=0,4,IF(Y897<0,5,IF(X897>=0,6,1)))))","v":2},{"$f":"IF(AC897=1,\"\",\"(G1) \"&CHOOSE(AC897,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D897","v":0},0,{"$f":"$E898","v":0},0,{"$f":"+H897","v":""},{"$f":"$I897","v":0},null,{"$f":"+O898","v":"N/A"},null,null,null,{"$f":"IF(I898=0,\"N/A\",MAX(0,((J898+I898-Year1)*365)/(I898*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I906","v":0},{"$f":"IF(Q898=0,0,VLOOKUP(Q898,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S897","v":0},{"$f":"+F906","v":0},{"$f":"+J894","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(AC898=1,-X898/Z898,0)","v":0},{"$f":"IF(AC898>1,\"N/A\",IF(AA898>=R898,Fail,Pass))","v":"N/A"},{"$f":"IF(J894=0,2,IF(Y898=0,3,IF(Q898=0,4,IF(Y898<0,5,IF(X898>=0,6,1)))))","v":2},{"$f":"IF(AC898=1,\"\",\"(G2) \"&CHOOSE(AC898,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D898","v":0},0,0,0,{"$f":"+H897","v":""},{"$f":"$I897","v":0},null,{"$f":"+O899","v":"N/A"},null,null,null,{"$f":"IF(I899=0,\"N/A\",MAX(0,((J899+I899-Year1)*365)/(I899*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E897:G899)=0,\"\",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":""},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,null,{"$f":"IF(M894=Controls!$Y$3,\"\",IF(AND(SUM(E902:G902)<>0,MAX(E897:E899)>E902),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D897","v":0},0,{"$f":"$E902","v":0},0,{"$f":"+H897","v":""},{"$f":"$I897","v":0},null,null,null,{"$f":"IF(M894=Controls!$Y$3,\"\",IF(AND(SUM(E902:G902)<>0,MAX(F897:F899)>F902),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B897=\"\",B897=0),G897=0),100000,G897)","v":100000},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":"+W902-V902","v":0},{"$f":"+J894","v":0},{"$f":"+X902*Y902","v":0},{"$f":"IF(OR(C897=0,U902=0),0,MIN(10,Z902/U902))","v":0},{"$f":"IF(AA902<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G897:G899,G902)=0,\"\",IF(MIN(O902:O904)<=G902,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M894=Controls!$Y$3,\"\",IF(LEFT(D903,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B898=\"\",B898=0),G898=0),100000,G898)","v":100000},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":"+W903-V903","v":0},{"$f":"+J894","v":0},{"$f":"+X903*Y903","v":0},{"$f":"IF(OR(C897=0,U903=0),0,MIN(10,Z903/U903))","v":0},{"$f":"IF(AA903<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I905=0,B902=\"\",B905=\"\",AC917=0),\"\",\"   G1 has \"&TEXT(AC917,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E905:G905)=0,M894=Controls!$Y$3),\"\",IF(I905=0,\"G1 EUL Missing\",IF(AA917=0,\"No Green Premium G1 vs T\",IF(AA917>0,\"Negative Green Premium G1 vs T\",IF(AB917=0,\"No Utility Savings G1 vs T\",IF(AB917<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B899=\"\",B899=0),G899=0),100000,G899)","v":100000}]
["G1",null,null,{"$f":"+D897","v":0},0,{"$f":"$E905","v":0},0,{"$f":"+H897","v":""},{"$f":"$I897","v":0},{"$f":"IF(OR(AC918=0,I906=0,B902=\"\",B906=\"\"),\"\",\"   G2 has \"&TEXT(AC918,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E906:G906)=0,M894=Controls!$Y$3),\"\",IF(I906=0,\"G2 EUL Missing\",IF(AA918=0,\"No Green Premium G2 vs T\", IF(AA918>0,\"Negative Green Premium G2 vs T\",IF(AB918=0,\"No Utility Savings G2 vs T\", IF(AB918<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D898","v":0},0,0,0,{"$f":"+H897","v":""},{"$f":"$I897","v":0},{"$f":"IF(OR(AC919=0,I906=0,B902=\"\",B905=\"\", B906=\"\"),\"\",\"   G2 has \"&TEXT(AC919,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E906:G906)=0,M894=Controls!$Y$3),\"\",IF(AA919>=0,\"No Green Premium G2 vs G1\",IF(AB919<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G902>0,OR(G905>0,G906>0)),IF(OR(G902=G905,G902=G906),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O908:O910)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W907-V907","v":0},{"$f":"+J894","v":0},{"$f":"+X907*Y907","v":0},{"$f":"IF(OR(C898=0,U907=0),0,MIN(10,Z907/U907))","v":0},{"$f":"IF(AA907<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C898:C899)=0,0,IF(OR(AND(C898=0,C899<>0),AND(G898=0,G899<>0)),1,IF(C897=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W908-V908","v":0},{"$f":"+J894","v":0},{"$f":"+X908*Y908","v":0},{"$f":"IF(OR(C898=0,U908=0),0,MIN(10,Z908/U908))","v":0},{"$f":"IF(AA908<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F898=0,0,IF(AND(F897<F898,G897>G898),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M894=Controls!$Y$3,\"\",IF(B905=\"No Green Alternatives\",\"\",IF(B905=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E905:G905)<>0,B905=\"\"),\"G1 Description is Missing\",IF(AND(B905<>\"\",SUM(E905:F905)=0),\"G1 Cost is Missing\",IF(AND(B905<>\"\",G905=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F899=0,0,IF(OR(AND(F897<F899,F898<F899),AND(G897>G899,G898>G899)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B904","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M894=Controls!$Y$3,\"\",IF(M910=\"No Green Alternatives\",\"\",IF(AND(B906=\"\",SUM(E906:G906))=0,\"\",IF(AND(SUM(E906:F906)=0,B906<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G906=0,B906<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D912=Pass,D913=Pass),No,IF(D912=Pass,Yes,No))","v":"No"},{"$f":"IF(B905=\"\",\"\",A905&\": \"&B905)","v":""},{"$f":"IF(AA897>99,99,AA897)","v":0},{"$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,{"$f":"IF(OR(SUM(E904:G905)=0,M894=Controls!$Y$3),\"\",IF(AC897=1,\"\",AD897))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W912-V912","v":0},{"$f":"+J894","v":0},{"$f":"+X912*Y912","v":0},{"$f":"IF(OR(C899=0,U912=0),0,MIN(10,Z912/U912))","v":0},{"$f":"IF(AA912<Controls!$B$31,$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,IF(AA898>99,99,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},{"$f":"IF(J913=0,\"\",AB913)","v":""},null,{"$f":"IF(OR(SUM(E906:G906)=0,M894=Controls!$Y$3),\"\",IF(AC898=1,\"\",AD898))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W913-V913","v":0},{"$f":"+J894","v":0},{"$f":"+X913*Y913","v":0},{"$f":"IF(OR(C899=0,U913=0),0,MIN(10,Z913/U913))","v":0},{"$f":"IF(AA913<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I906=0,I905=0),\"\",IF(OR(AND(I905<>0,I905<>I902),AND(I906<>0,I906<>I902)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M894=Controls!$Y$3,\"\",IF(B917<>P915,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A912=Yes,P917,IF(A913=Yes,P918,P919))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L917:L925)=0,\"\",IF(SUM(L917:L925)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L917:L925)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B917=B912,1,IF(B917=B913,2,3))","v":3},{"$f":"$P915","v":"T: "},{"$f":"CHOOSE($A917,D905,D906,D902)","v":0},{"$f":"CHOOSE($A917,F905,F906,F902)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M917,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M894=Controls!$Y$3,\"\",IF(OR(B917=P917,B917=P918,B917=P919),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B912","v":""},null,null,"G1 vs T",{"$f":"(F905-F902)","v":0},"premium",{"$f":"Z897","v":0},"savings",{"$f":"IF(T917=0,\"N/A\",IF(V917=0,\"None\",T917/V917))","v":"N/A"},null,{"$f":"I905","v":0},{"$f":"+-T917","v":0},{"$f":"+V917","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA917>=0,AB917<=0),0,IF(ISERROR(IRR($AE917:$CC917,$Z$1)),-0.99,IRR($AE917:$CC917,$Z$1))),-10%))","v":0},null,{"$f":"+AA917","v":0},0,{"$f":"IF(AG$1<=$Z917,$AB917*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z917,$AB917*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z917,$AB917*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z917,$AB917*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z917,$AB917*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M918,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C897:C899,E897:G899)=0,\"\",IF(B905=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E905:G906)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E905:G906)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B913","v":""},null,null,"G2 vs T",{"$f":"IF(F906=0,0,F906-F902)","v":0},"premium",{"$f":"IF(F906=0,0,Z898)","v":0},"savings",{"$f":"IF(T918=0,\"N/A\",IF(V918=0,\"None\",T918/V918))","v":"N/A"},null,{"$f":"I906","v":0},{"$f":"+-T918","v":0},{"$f":"+V918","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA918>=0,AB918<=0),0,IF(ISERROR(IRR($AE918:$CC918,$Z$1)),-0.99,IRR($AE918:$CC918,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z918,$AB918*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I918","v":0},null,null,{"$f":"IF(LEFT(M919,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C897:C899,E897:F899)=0,\"\",IF(AND($AN$6=Yes,OR(B905=B902,B906=B902)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B905=B902,B906=B902)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A902&\": \"&B902","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F906=0,0,F906-F905)","v":0},"premium",{"$f":"IF(F906=0,0,V918-V917)","v":0},"savings",{"$f":"IF(T919=0,\"N/A\",IF(V919=0,\"None\",T919/V919))","v":"N/A"},null,{"$f":"+Z918","v":0},{"$f":"+-T919","v":0},{"$f":"+V919","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA919>=0,AB919<=0),0,IF(ISERROR(IRR($AE919:$CC919,$Z$1)),-0.99,IRR($AE919:$CC919,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G919=$V$2,G918,G919)","v":0},{"$f":"IF(G919=$V$2,H918,H919)","v":0},{"$f":"IF(G919=$V$2,I918,I919)","v":0}]
[null,{"$f":"IF(AND(G920=\"Traditional\",B917<>P919,B917<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G920=\"Green\",B917=P919,B917<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M894=Controls!$Y$3,B921=\"\"),\"\",IF(G920=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P923<>C923,P924<>C924,P925<>C925),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C897=0,0,C897)","v":0},{"$f":"IF(B897=0,\"\",A897&\": \"&B897)","v":""},{"$f":"$P923","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},{"$f":"IF(LEFT(M923,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M894=Controls!$Y$3,\"\",IF(AND(A923>0,J923=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B923=\"\",\"\",IF($H920=\"Now\",$Q$2,IF(OR($F912>$W$1,$F913>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C898=0,0,C898)","v":0},{"$f":"IF(B898=0,\"\",A898&\": \"&B898)","v":""},{"$f":"$P924","v":""},null,{"$f":"IF(B924=\"\",\"\",E923)","v":""},null,{"$f":"IF(B924=\"\",\"\",G923)","v":""},null,null,{"$f":"IF(B924=\"\",0,D917)","v":0},{"$f":"IF(B924=\"\",0,K923)","v":0},{"$f":"IF(LEFT(M924,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M894=Controls!$Y$3,\"\",IF(AND(A924>0,J924=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B924=\"\",\"\",IF($H920=\"Now\",$Q$2,IF(OR($H912>$W$1,$H913>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C899=0,0,C899)","v":0},{"$f":"IF(B899=0,\"\",A899&\": \"&B899)","v":""},{"$f":"$P925","v":""},null,{"$f":"IF(B925=\"\",\"\",E924)","v":""},null,{"$f":"IF(B925=\"\",\"\",G924)","v":""},null,null,{"$f":"IF(B925=\"\",0,D917)","v":0},{"$f":"IF(B925=\"\",0,K924)","v":0},{"$f":"IF(LEFT(M925,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M894=Controls!$Y$3,\"\",IF(AND(A925>0,J925=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B925=\"\",\"\",IF($H920=\"Now\",$Q$2,IF(OR($J913>$W$1,$J913>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M926=0,\"\",IF(M926=1,\"The above section has 1 error check message\",\"The above section has \"&M926&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C923=\"End of Cycle\",S923=\"Now\"),AND(C924=\"End of Cycle\",S924=\"Now\"),AND(C925=\"End of Cycle\",S925=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M900:M925,\"\")+SUM(U926:Y926)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D900<>\"\",1,0)","v":0},{"$f":"IF(C907<>\"\",1,0)","v":0},{"$f":"IF(C914=\"\",0,1)","v":0},{"$f":"IF(B921=\"\",0,1)","v":0},{"$f":"IF(D926=\"\",0,1)","v":0}]
["3.4.2.1.02 HVAC In-Unit Heating",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!D22","v":0},null,"Utility is:",{"$f":"'Utility Types and Rates'!C22","v":0},null,"Rate is: ",{"$f":"IF(D927=\"Tenant\",IF(ISERROR(VLOOKUP(G927,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G927,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G927,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G927,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O927=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C930:C932)+SUM(E930:G939)+SUM(I930:I939)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E930","v":0},0,{"$f":"IF(ISNA(VLOOKUP(G927,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(G927,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O930","v":"N/A"},null,null,null,{"$f":"IF(I930=0,\"N/A\",MAX(0,((J930+I930-Year1)*365)/(I930*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I938","v":0},{"$f":"IF(Q930=0,0,VLOOKUP(Q930,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F935","v":0},{"$f":"+F938","v":0},{"$f":"+J927","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(AC930=1,-X930/Z930,0)","v":0},{"$f":"IF(AC930>1,\"N/A\",IF(AA930>=R930,Fail,Pass))","v":"N/A"},{"$f":"IF(J927=0,2,IF(Y930=0,3,IF(Q930=0,4,IF(Y930<0,5,IF(X930>=0,6,1)))))","v":2},{"$f":"IF(AC930=1,\"\",\"(G1) \"&CHOOSE(AC930,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D930","v":"Each"},0,{"$f":"$E931","v":0},0,{"$f":"+H930","v":""},{"$f":"$I930","v":0},null,{"$f":"+O931","v":"N/A"},null,null,null,{"$f":"IF(I931=0,\"N/A\",MAX(0,((J931+I931-Year1)*365)/(I931*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I939","v":0},{"$f":"IF(Q931=0,0,VLOOKUP(Q931,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S930","v":0},{"$f":"+F939","v":0},{"$f":"+J927","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(AC931=1,-X931/Z931,0)","v":0},{"$f":"IF(AC931>1,\"N/A\",IF(AA931>=R931,Fail,Pass))","v":"N/A"},{"$f":"IF(J927=0,2,IF(Y931=0,3,IF(Q931=0,4,IF(Y931<0,5,IF(X931>=0,6,1)))))","v":2},{"$f":"IF(AC931=1,\"\",\"(G2) \"&CHOOSE(AC931,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D931","v":"Each"},0,0,0,{"$f":"+H930","v":""},{"$f":"$I930","v":0},null,{"$f":"+O932","v":"N/A"},null,null,null,{"$f":"IF(I932=0,\"N/A\",MAX(0,((J932+I932-Year1)*365)/(I932*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E930:G932)=0,\"\",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":""},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,null,{"$f":"IF(M927=Controls!$Y$3,\"\",IF(AND(SUM(E935:G935)<>0,MAX(E930:E932)>E935),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D930","v":"Each"},0,{"$f":"$E935","v":0},0,{"$f":"+H930","v":""},{"$f":"$I930","v":0},null,null,null,{"$f":"IF(M927=Controls!$Y$3,\"\",IF(AND(SUM(E935:G935)<>0,MAX(F930:F932)>F935),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B930=\"\",B930=0),G930=0),100000,G930)","v":100000},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":"+W935-V935","v":0},{"$f":"+J927","v":0},{"$f":"+X935*Y935","v":0},{"$f":"IF(OR(C930=0,U935=0),0,MIN(10,Z935/U935))","v":0},{"$f":"IF(AA935<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G930:G932,G935)=0,\"\",IF(MIN(O935:O937)<=G935,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M927=Controls!$Y$3,\"\",IF(LEFT(D936,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B931=\"\",B931=0),G931=0),100000,G931)","v":100000},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":"+W936-V936","v":0},{"$f":"+J927","v":0},{"$f":"+X936*Y936","v":0},{"$f":"IF(OR(C930=0,U936=0),0,MIN(10,Z936/U936))","v":0},{"$f":"IF(AA936<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I938=0,B935=\"\",B938=\"\",AC950=0),\"\",\"   G1 has \"&TEXT(AC950,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E938:G938)=0,M927=Controls!$Y$3),\"\",IF(I938=0,\"G1 EUL Missing\",IF(AA950=0,\"No Green Premium G1 vs T\",IF(AA950>0,\"Negative Green Premium G1 vs T\",IF(AB950=0,\"No Utility Savings G1 vs T\",IF(AB950<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B932=\"\",B932=0),G932=0),100000,G932)","v":100000}]
["G1",null,null,{"$f":"+D930","v":"Each"},0,{"$f":"$E938","v":0},0,{"$f":"+H930","v":""},{"$f":"$I930","v":0},{"$f":"IF(OR(AC951=0,I939=0,B935=\"\",B939=\"\"),\"\",\"   G2 has \"&TEXT(AC951,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E939:G939)=0,M927=Controls!$Y$3),\"\",IF(I939=0,\"G2 EUL Missing\",IF(AA951=0,\"No Green Premium G2 vs T\", IF(AA951>0,\"Negative Green Premium G2 vs T\",IF(AB951=0,\"No Utility Savings G2 vs T\", IF(AB951<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D931","v":"Each"},0,0,0,{"$f":"+H930","v":""},{"$f":"$I930","v":0},{"$f":"IF(OR(AC952=0,I939=0,B935=\"\",B938=\"\", B939=\"\"),\"\",\"   G2 has \"&TEXT(AC952,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E939:G939)=0,M927=Controls!$Y$3),\"\",IF(AA952>=0,\"No Green Premium G2 vs G1\",IF(AB952<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G935>0,OR(G938>0,G939>0)),IF(OR(G935=G938,G935=G939),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O941:O943)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W940-V940","v":0},{"$f":"+J927","v":0},{"$f":"+X940*Y940","v":0},{"$f":"IF(OR(C931=0,U940=0),0,MIN(10,Z940/U940))","v":0},{"$f":"IF(AA940<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C931:C932)=0,0,IF(OR(AND(C931=0,C932<>0),AND(G931=0,G932<>0)),1,IF(C930=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W941-V941","v":0},{"$f":"+J927","v":0},{"$f":"+X941*Y941","v":0},{"$f":"IF(OR(C931=0,U941=0),0,MIN(10,Z941/U941))","v":0},{"$f":"IF(AA941<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F931=0,0,IF(AND(F930<F931,G930>G931),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M927=Controls!$Y$3,\"\",IF(B938=\"No Green Alternatives\",\"\",IF(B938=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E938:G938)<>0,B938=\"\"),\"G1 Description is Missing\",IF(AND(B938<>\"\",SUM(E938:F938)=0),\"G1 Cost is Missing\",IF(AND(B938<>\"\",G938=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F932=0,0,IF(OR(AND(F930<F932,F931<F932),AND(G930>G932,G931>G932)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B937","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M927=Controls!$Y$3,\"\",IF(M943=\"No Green Alternatives\",\"\",IF(AND(B939=\"\",SUM(E939:G939))=0,\"\",IF(AND(SUM(E939:F939)=0,B939<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G939=0,B939<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D945=Pass,D946=Pass),No,IF(D945=Pass,Yes,No))","v":"No"},{"$f":"IF(B938=\"\",\"\",A938&\": \"&B938)","v":""},{"$f":"IF(AA930>99,99,AA930)","v":0},{"$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,{"$f":"IF(OR(SUM(E937:G938)=0,M927=Controls!$Y$3),\"\",IF(AC930=1,\"\",AD930))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W945-V945","v":0},{"$f":"+J927","v":0},{"$f":"+X945*Y945","v":0},{"$f":"IF(OR(C932=0,U945=0),0,MIN(10,Z945/U945))","v":0},{"$f":"IF(AA945<Controls!$B$31,$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,IF(AA931>99,99,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},{"$f":"IF(J946=0,\"\",AB946)","v":""},null,{"$f":"IF(OR(SUM(E939:G939)=0,M927=Controls!$Y$3),\"\",IF(AC931=1,\"\",AD931))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W946-V946","v":0},{"$f":"+J927","v":0},{"$f":"+X946*Y946","v":0},{"$f":"IF(OR(C932=0,U946=0),0,MIN(10,Z946/U946))","v":0},{"$f":"IF(AA946<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I939=0,I938=0),\"\",IF(OR(AND(I938<>0,I938<>I935),AND(I939<>0,I939<>I935)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M927=Controls!$Y$3,\"\",IF(B950<>P948,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A945=Yes,P950,IF(A946=Yes,P951,P952))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L950:L958)=0,\"\",IF(SUM(L950:L958)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L950:L958)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B950=B945,1,IF(B950=B946,2,3))","v":3},{"$f":"$P948","v":"T: "},{"$f":"CHOOSE($A950,D938,D939,D935)","v":"Each"},{"$f":"CHOOSE($A950,F938,F939,F935)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M950,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M927=Controls!$Y$3,\"\",IF(OR(B950=P950,B950=P951,B950=P952),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B945","v":""},null,null,"G1 vs T",{"$f":"(F938-F935)","v":0},"premium",{"$f":"Z930","v":0},"savings",{"$f":"IF(T950=0,\"N/A\",IF(V950=0,\"None\",T950/V950))","v":"N/A"},null,{"$f":"I938","v":0},{"$f":"+-T950","v":0},{"$f":"+V950","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA950>=0,AB950<=0),0,IF(ISERROR(IRR($AE950:$CC950,$Z$1)),-0.99,IRR($AE950:$CC950,$Z$1))),-10%))","v":0},null,{"$f":"+AA950","v":0},0,{"$f":"IF(AG$1<=$Z950,$AB950*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z950,$AB950*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z950,$AB950*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z950,$AB950*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z950,$AB950*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M951,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C930:C932,E930:G932)=0,\"\",IF(B938=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E938:G939)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E938:G939)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B946","v":""},null,null,"G2 vs T",{"$f":"IF(F939=0,0,F939-F935)","v":0},"premium",{"$f":"IF(F939=0,0,Z931)","v":0},"savings",{"$f":"IF(T951=0,\"N/A\",IF(V951=0,\"None\",T951/V951))","v":"N/A"},null,{"$f":"I939","v":0},{"$f":"+-T951","v":0},{"$f":"+V951","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA951>=0,AB951<=0),0,IF(ISERROR(IRR($AE951:$CC951,$Z$1)),-0.99,IRR($AE951:$CC951,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z951,$AB951*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I951","v":0},null,null,{"$f":"IF(LEFT(M952,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C930:C932,E930:F932)=0,\"\",IF(AND($AN$6=Yes,OR(B938=B935,B939=B935)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B938=B935,B939=B935)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A935&\": \"&B935","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F939=0,0,F939-F938)","v":0},"premium",{"$f":"IF(F939=0,0,V951-V950)","v":0},"savings",{"$f":"IF(T952=0,\"N/A\",IF(V952=0,\"None\",T952/V952))","v":"N/A"},null,{"$f":"+Z951","v":0},{"$f":"+-T952","v":0},{"$f":"+V952","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA952>=0,AB952<=0),0,IF(ISERROR(IRR($AE952:$CC952,$Z$1)),-0.99,IRR($AE952:$CC952,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G952=$V$2,G951,G952)","v":0},{"$f":"IF(G952=$V$2,H951,H952)","v":0},{"$f":"IF(G952=$V$2,I951,I952)","v":0}]
[null,{"$f":"IF(AND(G953=\"Traditional\",B950<>P952,B950<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G953=\"Green\",B950=P952,B950<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M927=Controls!$Y$3,B954=\"\"),\"\",IF(G953=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P956<>C956,P957<>C957,P958<>C958),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C930=0,0,C930)","v":0},{"$f":"IF(B930=0,\"\",A930&\": \"&B930)","v":""},{"$f":"$P956","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},{"$f":"IF(LEFT(M956,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M927=Controls!$Y$3,\"\",IF(AND(A956>0,J956=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B956=\"\",\"\",IF($H953=\"Now\",$Q$2,IF(OR($F945>$W$1,$F946>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C931=0,0,C931)","v":0},{"$f":"IF(B931=0,\"\",A931&\": \"&B931)","v":""},{"$f":"$P957","v":""},null,{"$f":"IF(B957=\"\",\"\",E956)","v":""},null,{"$f":"IF(B957=\"\",\"\",G956)","v":""},null,null,{"$f":"IF(B957=\"\",0,D950)","v":0},{"$f":"IF(B957=\"\",0,K956)","v":0},{"$f":"IF(LEFT(M957,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M927=Controls!$Y$3,\"\",IF(AND(A957>0,J957=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B957=\"\",\"\",IF($H953=\"Now\",$Q$2,IF(OR($H945>$W$1,$H946>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C932=0,0,C932)","v":0},{"$f":"IF(B932=0,\"\",A932&\": \"&B932)","v":""},{"$f":"$P958","v":""},null,{"$f":"IF(B958=\"\",\"\",E957)","v":""},null,{"$f":"IF(B958=\"\",\"\",G957)","v":""},null,null,{"$f":"IF(B958=\"\",0,D950)","v":0},{"$f":"IF(B958=\"\",0,K957)","v":0},{"$f":"IF(LEFT(M958,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M927=Controls!$Y$3,\"\",IF(AND(A958>0,J958=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B958=\"\",\"\",IF($H953=\"Now\",$Q$2,IF(OR($J946>$W$1,$J946>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M959=0,\"\",IF(M959=1,\"The above section has 1 error check message\",\"The above section has \"&M959&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C956=\"End of Cycle\",S956=\"Now\"),AND(C957=\"End of Cycle\",S957=\"Now\"),AND(C958=\"End of Cycle\",S958=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M933:M958,\"\")+SUM(U959:Y959)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D933<>\"\",1,0)","v":0},{"$f":"IF(C940<>\"\",1,0)","v":0},{"$f":"IF(C947=\"\",0,1)","v":0},{"$f":"IF(B954=\"\",0,1)","v":0},{"$f":"IF(D959=\"\",0,1)","v":0}]
["3.4.3.1.01 Bath Exhaust Fans",null,null,null,null,"THIS IS A NEGLIGLIBLE UTILITY USER - PAYBACK NOT APPLICABLE",null,null,null,null,null,null,{"$f":"IF(O960=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C963:C965)+SUM(E963:G972)+SUM(I963:I972)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E963","v":0},null,null,0,null,{"$f":"+O963","v":"N/A"},null,null,null,{"$f":"IF(I963=0,\"N/A\",MAX(0,((J963+I963-Year1)*365)/(I963*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I971","v":0},{"$f":"IF(Q963=0,0,VLOOKUP(Q963,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F968","v":0},{"$f":"+F971","v":0},{"$f":"+J960","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(AC963=1,-X963/Z963,0)","v":0},{"$f":"IF(AC963>1,\"N/A\",IF(AA963>=R963,Fail,Pass))","v":"N/A"},{"$f":"IF(J960=0,2,IF(Y963=0,3,IF(Q963=0,4,IF(Y963<0,5,IF(X963>=0,6,1)))))","v":2},{"$f":"IF(AC963=1,\"\",\"(G1) \"&CHOOSE(AC963,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D963","v":0},0,{"$f":"$E964","v":0},null,null,{"$f":"$I963","v":0},null,{"$f":"+O964","v":"N/A"},null,null,null,{"$f":"IF(I964=0,\"N/A\",MAX(0,((J964+I964-Year1)*365)/(I964*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I972","v":0},{"$f":"IF(Q964=0,0,VLOOKUP(Q964,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S963","v":0},{"$f":"+F972","v":0},{"$f":"+J960","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(AC964=1,-X964/Z964,0)","v":0},{"$f":"IF(AC964>1,\"N/A\",IF(AA964>=R964,Fail,Pass))","v":"N/A"},{"$f":"IF(J960=0,2,IF(Y964=0,3,IF(Q964=0,4,IF(Y964<0,5,IF(X964>=0,6,1)))))","v":2},{"$f":"IF(AC964=1,\"\",\"(G2) \"&CHOOSE(AC964,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D964","v":0},0,0,null,null,{"$f":"$I963","v":0},null,{"$f":"+O965","v":"N/A"},null,null,null,{"$f":"IF(I965=0,\"N/A\",MAX(0,((J965+I965-Year1)*365)/(I965*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E963:G965)=0,\"\",IF(OR(E963>=E968,E964>=E968,E965>=E968,F963>=F968,F964>=F968,F965>=F968),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M960=Controls!$Y$3,\"\",IF(AND(SUM(E968:F968)<>0,,MAX(E963:E965)>E968),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D963","v":0},0,{"$f":"$E968","v":0},null,null,{"$f":"$I963","v":0},null,null,null,{"$f":"IF(M960=Controls!$Y$3,\"\",IF(AND(SUM(E968:F968)<>0,MAX(F963:F965)>F968),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B963=\"\",B963=0),G963=0),100000,G963)","v":100000},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":"+W968-V968","v":0},{"$f":"+J960","v":0},{"$f":"+X968*Y968","v":0},{"$f":"IF(OR(C963=0,U968=0),0,MIN(10,Z968/U968))","v":0},{"$f":"IF(AA968<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B964=\"\",B964=0),G964=0),100000,G964)","v":100000},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":"+W969-V969","v":0},{"$f":"+J960","v":0},{"$f":"+X969*Y969","v":0},{"$f":"IF(OR(C963=0,U969=0),0,MIN(10,Z969/U969))","v":0},{"$f":"IF(AA969<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B965=\"\",B965=0),G965=0),100000,G965)","v":100000}]
["G1",null,null,{"$f":"+D963","v":0},0,{"$f":"$E971","v":0},null,null,{"$f":"$I963","v":0},null,null,null,{"$f":"IF(OR(SUM(E971:F971)=0,M960=Controls!$Y$3),\"\",IF(I971=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D964","v":0},0,0,null,null,{"$f":"$I963","v":0},null,null,null,{"$f":"IF(OR(SUM(E972:F972)=0,M960=Controls!$Y$3),\"\",IF(I972=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O974:O976)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W973-V973","v":0},{"$f":"+J960","v":0},{"$f":"+X973*Y973","v":0},{"$f":"IF(OR(C964=0,U973=0),0,MIN(10,Z973/U973))","v":0},{"$f":"IF(AA973<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C964:C965)=0,0,IF(AND(C964=0,C965<>0),1,IF(C963=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W974-V974","v":0},{"$f":"+J960","v":0},{"$f":"+X974*Y974","v":0},{"$f":"IF(OR(C964=0,U974=0),0,MIN(10,Z974/U974))","v":0},{"$f":"IF(AA974<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F964=0,0,IF(F963<F964,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M960=Controls!$Y$3,\"\",IF(AND(E971+F971<>0,B971=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E971:F971)=0,B971<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F965=0,0,IF(AND(F963<F965,F964<F965),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B970","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M976=\"No Green Alternatives\",\"\",IF(M960=Controls!$Y$3,\"\",IF(AND(E972+F972<>0,B972=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E972:F972)=0,B972<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D978=Pass,D979=Pass),No,IF(D978=Pass,Yes,No))","v":"No"},{"$f":"IF(B971=\"\",\"\",A971&\": \"&B971)","v":""},{"$f":"IF(AA963>99,99,AA963)","v":0},{"$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":"+W978-V978","v":0},{"$f":"+J960","v":0},{"$f":"+X978*Y978","v":0},{"$f":"IF(OR(C965=0,U978=0),0,MIN(10,Z978/U978))","v":0},{"$f":"IF(AA978<Controls!$B$31,$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,IF(AA964>99,99,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},{"$f":"+W979-V979","v":0},{"$f":"+J960","v":0},{"$f":"+X979*Y979","v":0},{"$f":"IF(OR(C965=0,U979=0),0,MIN(10,Z979/U979))","v":0},{"$f":"IF(AA979<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I972=0,I971=0),\"\",IF(OR(AND(I971<>0,I971<>I968),AND(I972<>0,I972<>I968)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M960=Controls!$Y$3,\"\",IF(B983<>P981,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A978=Yes,P983,IF(A979=Yes,P984,P985))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L983:L991)=0,\"\",IF(SUM(L983:L991)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L983:L991)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B983=B978,1,IF(B983=B979,2,3))","v":3},{"$f":"$P981","v":"T: "},{"$f":"CHOOSE($A983,D971,D972,D968)","v":0},{"$f":"CHOOSE($A983,F971,F972,F968)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M983,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M960=Controls!$Y$3,\"\",IF(OR(B983=P983,B983=P984,B983=P985),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B978","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M984,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C963:C965,E963:G965)=0,\"\",IF(B971=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E971:G972)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E971:G972)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B979","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I984","v":0},null,null,{"$f":"IF(LEFT(M985,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C963:C965,E963:F965)=0,\"\",IF(AND($AN$6=Yes,OR(B971=B968,B972=B968)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B971=B968,B972=B968)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A968&\": \"&B968","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G985=$V$2,G984,G985)","v":0},{"$f":"IF(G985=$V$2,H984,H985)","v":0},{"$f":"IF(G985=$V$2,I984,I985)","v":0}]
[null,{"$f":"IF(AND(G986=\"Traditional\",B983<>P985,B983<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G986=\"Green\",B983=P985,B983<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M960=Controls!$Y$3,B987=\"\"),\"\",IF(G986=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P989<>C989,P990<>C990,P991<>C991),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C963=0,0,C963)","v":0},{"$f":"IF(B963=0,\"\",A963&\": \"&B963)","v":""},{"$f":"$P989","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},{"$f":"IF(LEFT(M989,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M960=Controls!$Y$3,\"\",IF(AND(A989>0,J989=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B989=\"\",\"\",IF($H986=\"Now\",$Q$2,IF(OR($F978>$W$1,$F979>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C964=0,0,C964)","v":0},{"$f":"IF(B964=0,\"\",A964&\": \"&B964)","v":""},{"$f":"$P990","v":""},null,{"$f":"IF(B990=\"\",\"\",E989)","v":""},null,{"$f":"IF(B990=\"\",\"\",G989)","v":""},null,null,{"$f":"IF(B990=\"\",0,D983)","v":0},{"$f":"IF(B990=\"\",0,K989)","v":0},{"$f":"IF(LEFT(M990,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M960=Controls!$Y$3,\"\",IF(AND(A990>0,J990=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B990=\"\",\"\",IF($H986=\"Now\",$Q$2,IF(OR($H978>$W$1,$H979>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C965=0,0,C965)","v":0},{"$f":"IF(B965=0,\"\",A965&\": \"&B965)","v":""},{"$f":"$P991","v":""},null,{"$f":"IF(B991=\"\",\"\",E990)","v":""},null,{"$f":"IF(B991=\"\",\"\",G990)","v":""},null,null,{"$f":"IF(B991=\"\",0,D983)","v":0},{"$f":"IF(B991=\"\",0,K990)","v":0},{"$f":"IF(LEFT(M991,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M960=Controls!$Y$3,\"\",IF(AND(A991>0,J991=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B991=\"\",\"\",IF($H986=\"Now\",$Q$2,IF(OR($J979>$W$1,$J979>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M992=0,\"\",IF(M992=1,\"The above section has 1 error check message\",\"The above section has \"&M992&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C989=\"End of Cycle\",S989=\"Now\"),AND(C990=\"End of Cycle\",S990=\"Now\"),AND(C991=\"End of Cycle\",S991=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M966:M991,\"\")+SUM(U992:Y992)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D966<>\"\",1,0)","v":0},{"$f":"IF(C973<>\"\",1,0)","v":0},{"$f":"IF(C980=\"\",0,1)","v":0},{"$f":"IF(B987=\"\",0,1)","v":0},{"$f":"IF(D992=\"\",0,1)","v":0}]
["3.4.3.1.02 HVAC Common Area Cooling",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!D30","v":"Owner"},null,"Utility is:",{"$f":"'Utility Types and Rates'!C30","v":"Electricity"},null,"Rate is: ",{"$f":"IF(D993=\"Tenant\",IF(ISERROR(VLOOKUP(G993,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G993,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G993,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G993,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O993=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C996:C998)+SUM(E996:G1005)+SUM(I996:I1005)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E996","v":0},0,{"$f":"IF(ISNA(VLOOKUP(G993,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(G993,Controls!$I$3:$J$12,2,FALSE))","v":"KWH"},0,null,{"$f":"+O996","v":"N/A"},null,null,null,{"$f":"IF(I996=0,\"N/A\",MAX(0,((J996+I996-Year1)*365)/(I996*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1004","v":0},{"$f":"IF(Q996=0,0,VLOOKUP(Q996,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1001","v":0},{"$f":"+F1004","v":0},{"$f":"+J993","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(AC996=1,-X996/Z996,0)","v":0},{"$f":"IF(AC996>1,\"N/A\",IF(AA996>=R996,Fail,Pass))","v":"N/A"},{"$f":"IF(J993=0,2,IF(Y996=0,3,IF(Q996=0,4,IF(Y996<0,5,IF(X996>=0,6,1)))))","v":2},{"$f":"IF(AC996=1,\"\",\"(G1) \"&CHOOSE(AC996,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D996","v":"Each"},0,{"$f":"$E997","v":0},0,{"$f":"+H996","v":"KWH"},{"$f":"$I996","v":0},null,{"$f":"+O997","v":"N/A"},null,null,null,{"$f":"IF(I997=0,\"N/A\",MAX(0,((J997+I997-Year1)*365)/(I997*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1005","v":0},{"$f":"IF(Q997=0,0,VLOOKUP(Q997,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S996","v":0},{"$f":"+F1005","v":0},{"$f":"+J993","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(AC997=1,-X997/Z997,0)","v":0},{"$f":"IF(AC997>1,\"N/A\",IF(AA997>=R997,Fail,Pass))","v":"N/A"},{"$f":"IF(J993=0,2,IF(Y997=0,3,IF(Q997=0,4,IF(Y997<0,5,IF(X997>=0,6,1)))))","v":2},{"$f":"IF(AC997=1,\"\",\"(G2) \"&CHOOSE(AC997,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D997","v":"Each"},0,0,0,{"$f":"+H996","v":"KWH"},{"$f":"$I996","v":0},null,{"$f":"+O998","v":"N/A"},null,null,null,{"$f":"IF(I998=0,\"N/A\",MAX(0,((J998+I998-Year1)*365)/(I998*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E996:G998)=0,\"\",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":""},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,null,{"$f":"IF(M993=Controls!$Y$3,\"\",IF(AND(SUM(E1001:G1001)<>0,MAX(E996:E998)>E1001),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D996","v":"Each"},0,{"$f":"$E1001","v":0},0,{"$f":"+H996","v":"KWH"},{"$f":"$I996","v":0},null,null,null,{"$f":"IF(M993=Controls!$Y$3,\"\",IF(AND(SUM(E1001:G1001)<>0,MAX(F996:F998)>F1001),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B996=\"\",B996=0),G996=0),100000,G996)","v":100000},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":"+W1001-V1001","v":0},{"$f":"+J993","v":0},{"$f":"+X1001*Y1001","v":0},{"$f":"IF(OR(C996=0,U1001=0),0,MIN(10,Z1001/U1001))","v":0},{"$f":"IF(AA1001<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G996:G998,G1001)=0,\"\",IF(MIN(O1001:O1003)<=G1001,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M993=Controls!$Y$3,\"\",IF(LEFT(D1002,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B997=\"\",B997=0),G997=0),100000,G997)","v":100000},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":"+W1002-V1002","v":0},{"$f":"+J993","v":0},{"$f":"+X1002*Y1002","v":0},{"$f":"IF(OR(C996=0,U1002=0),0,MIN(10,Z1002/U1002))","v":0},{"$f":"IF(AA1002<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1004=0,B1001=\"\",B1004=\"\",AC1016=0),\"\",\"   G1 has \"&TEXT(AC1016,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1004:G1004)=0,M993=Controls!$Y$3),\"\",IF(I1004=0,\"G1 EUL Missing\",IF(AA1016=0,\"No Green Premium G1 vs T\",IF(AA1016>0,\"Negative Green Premium G1 vs T\",IF(AB1016=0,\"No Utility Savings G1 vs T\",IF(AB1016<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B998=\"\",B998=0),G998=0),100000,G998)","v":100000}]
["G1",null,null,{"$f":"+D996","v":"Each"},0,{"$f":"$E1004","v":0},0,{"$f":"+H996","v":"KWH"},{"$f":"$I996","v":0},{"$f":"IF(OR(AC1017=0,I1005=0,B1001=\"\",B1005=\"\"),\"\",\"   G2 has \"&TEXT(AC1017,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1005:G1005)=0,M993=Controls!$Y$3),\"\",IF(I1005=0,\"G2 EUL Missing\",IF(AA1017=0,\"No Green Premium G2 vs T\", IF(AA1017>0,\"Negative Green Premium G2 vs T\",IF(AB1017=0,\"No Utility Savings G2 vs T\", IF(AB1017<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D997","v":"Each"},0,0,0,{"$f":"+H996","v":"KWH"},{"$f":"$I996","v":0},{"$f":"IF(OR(AC1018=0,I1005=0,B1001=\"\",B1004=\"\", B1005=\"\"),\"\",\"   G2 has \"&TEXT(AC1018,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1005:G1005)=0,M993=Controls!$Y$3),\"\",IF(AA1018>=0,\"No Green Premium G2 vs G1\",IF(AB1018<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1001>0,OR(G1004>0,G1005>0)),IF(OR(G1001=G1004,G1001=G1005),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1007:O1009)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1006-V1006","v":0},{"$f":"+J993","v":0},{"$f":"+X1006*Y1006","v":0},{"$f":"IF(OR(C997=0,U1006=0),0,MIN(10,Z1006/U1006))","v":0},{"$f":"IF(AA1006<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C997:C998)=0,0,IF(OR(AND(C997=0,C998<>0),AND(G997=0,G998<>0)),1,IF(C996=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1007-V1007","v":0},{"$f":"+J993","v":0},{"$f":"+X1007*Y1007","v":0},{"$f":"IF(OR(C997=0,U1007=0),0,MIN(10,Z1007/U1007))","v":0},{"$f":"IF(AA1007<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F997=0,0,IF(AND(F996<F997,G996>G997),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M993=Controls!$Y$3,\"\",IF(B1004=\"No Green Alternatives\",\"\",IF(B1004=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1004:G1004)<>0,B1004=\"\"),\"G1 Description is Missing\",IF(AND(B1004<>\"\",SUM(E1004:F1004)=0),\"G1 Cost is Missing\",IF(AND(B1004<>\"\",G1004=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F998=0,0,IF(OR(AND(F996<F998,F997<F998),AND(G996>G998,G997>G998)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1003","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M993=Controls!$Y$3,\"\",IF(M1009=\"No Green Alternatives\",\"\",IF(AND(B1005=\"\",SUM(E1005:G1005))=0,\"\",IF(AND(SUM(E1005:F1005)=0,B1005<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1005=0,B1005<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1011=Pass,D1012=Pass),No,IF(D1011=Pass,Yes,No))","v":"No"},{"$f":"IF(B1004=\"\",\"\",A1004&\": \"&B1004)","v":""},{"$f":"IF(AA996>99,99,AA996)","v":0},{"$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,{"$f":"IF(OR(SUM(E1003:G1004)=0,M993=Controls!$Y$3),\"\",IF(AC996=1,\"\",AD996))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1011-V1011","v":0},{"$f":"+J993","v":0},{"$f":"+X1011*Y1011","v":0},{"$f":"IF(OR(C998=0,U1011=0),0,MIN(10,Z1011/U1011))","v":0},{"$f":"IF(AA1011<Controls!$B$31,$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,IF(AA997>99,99,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},{"$f":"IF(J1012=0,\"\",AB1012)","v":""},null,{"$f":"IF(OR(SUM(E1005:G1005)=0,M993=Controls!$Y$3),\"\",IF(AC997=1,\"\",AD997))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1012-V1012","v":0},{"$f":"+J993","v":0},{"$f":"+X1012*Y1012","v":0},{"$f":"IF(OR(C998=0,U1012=0),0,MIN(10,Z1012/U1012))","v":0},{"$f":"IF(AA1012<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1005=0,I1004=0),\"\",IF(OR(AND(I1004<>0,I1004<>I1001),AND(I1005<>0,I1005<>I1001)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M993=Controls!$Y$3,\"\",IF(B1016<>P1014,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1011=Yes,P1016,IF(A1012=Yes,P1017,P1018))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1016:L1024)=0,\"\",IF(SUM(L1016:L1024)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1016:L1024)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1016=B1011,1,IF(B1016=B1012,2,3))","v":3},{"$f":"$P1014","v":"T: "},{"$f":"CHOOSE($A1016,D1004,D1005,D1001)","v":"Each"},{"$f":"CHOOSE($A1016,F1004,F1005,F1001)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1016,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M993=Controls!$Y$3,\"\",IF(OR(B1016=P1016,B1016=P1017,B1016=P1018),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1011","v":""},null,null,"G1 vs T",{"$f":"(F1004-F1001)","v":0},"premium",{"$f":"Z996","v":0},"savings",{"$f":"IF(T1016=0,\"N/A\",IF(V1016=0,\"None\",T1016/V1016))","v":"N/A"},null,{"$f":"I1004","v":0},{"$f":"+-T1016","v":0},{"$f":"+V1016","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1016>=0,AB1016<=0),0,IF(ISERROR(IRR($AE1016:$CC1016,$Z$1)),-0.99,IRR($AE1016:$CC1016,$Z$1))),-10%))","v":0},null,{"$f":"+AA1016","v":0},0,{"$f":"IF(AG$1<=$Z1016,$AB1016*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1016,$AB1016*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1016,$AB1016*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1016,$AB1016*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1016,$AB1016*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1017,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C996:C998,E996:G998)=0,\"\",IF(B1004=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1004:G1005)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1004:G1005)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1012","v":""},null,null,"G2 vs T",{"$f":"IF(F1005=0,0,F1005-F1001)","v":0},"premium",{"$f":"IF(F1005=0,0,Z997)","v":0},"savings",{"$f":"IF(T1017=0,\"N/A\",IF(V1017=0,\"None\",T1017/V1017))","v":"N/A"},null,{"$f":"I1005","v":0},{"$f":"+-T1017","v":0},{"$f":"+V1017","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1017>=0,AB1017<=0),0,IF(ISERROR(IRR($AE1017:$CC1017,$Z$1)),-0.99,IRR($AE1017:$CC1017,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1017,$AB1017*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1017","v":0},null,null,{"$f":"IF(LEFT(M1018,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C996:C998,E996:F998)=0,\"\",IF(AND($AN$6=Yes,OR(B1004=B1001,B1005=B1001)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1004=B1001,B1005=B1001)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1001&\": \"&B1001","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1005=0,0,F1005-F1004)","v":0},"premium",{"$f":"IF(F1005=0,0,V1017-V1016)","v":0},"savings",{"$f":"IF(T1018=0,\"N/A\",IF(V1018=0,\"None\",T1018/V1018))","v":"N/A"},null,{"$f":"+Z1017","v":0},{"$f":"+-T1018","v":0},{"$f":"+V1018","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1018>=0,AB1018<=0),0,IF(ISERROR(IRR($AE1018:$CC1018,$Z$1)),-0.99,IRR($AE1018:$CC1018,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1018=$V$2,G1017,G1018)","v":0},{"$f":"IF(G1018=$V$2,H1017,H1018)","v":0},{"$f":"IF(G1018=$V$2,I1017,I1018)","v":0}]
[null,{"$f":"IF(AND(G1019=\"Traditional\",B1016<>P1018,B1016<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1019=\"Green\",B1016=P1018,B1016<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M993=Controls!$Y$3,B1020=\"\"),\"\",IF(G1019=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1022<>C1022,P1023<>C1023,P1024<>C1024),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C996=0,0,C996)","v":0},{"$f":"IF(B996=0,\"\",A996&\": \"&B996)","v":""},{"$f":"$P1022","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},{"$f":"IF(LEFT(M1022,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M993=Controls!$Y$3,\"\",IF(AND(A1022>0,J1022=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1022=\"\",\"\",IF($H1019=\"Now\",$Q$2,IF(OR($F1011>$W$1,$F1012>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C997=0,0,C997)","v":0},{"$f":"IF(B997=0,\"\",A997&\": \"&B997)","v":""},{"$f":"$P1023","v":""},null,{"$f":"IF(B1023=\"\",\"\",E1022)","v":""},null,{"$f":"IF(B1023=\"\",\"\",G1022)","v":""},null,null,{"$f":"IF(B1023=\"\",0,D1016)","v":0},{"$f":"IF(B1023=\"\",0,K1022)","v":0},{"$f":"IF(LEFT(M1023,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M993=Controls!$Y$3,\"\",IF(AND(A1023>0,J1023=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1023=\"\",\"\",IF($H1019=\"Now\",$Q$2,IF(OR($H1011>$W$1,$H1012>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C998=0,0,C998)","v":0},{"$f":"IF(B998=0,\"\",A998&\": \"&B998)","v":""},{"$f":"$P1024","v":""},null,{"$f":"IF(B1024=\"\",\"\",E1023)","v":""},null,{"$f":"IF(B1024=\"\",\"\",G1023)","v":""},null,null,{"$f":"IF(B1024=\"\",0,D1016)","v":0},{"$f":"IF(B1024=\"\",0,K1023)","v":0},{"$f":"IF(LEFT(M1024,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M993=Controls!$Y$3,\"\",IF(AND(A1024>0,J1024=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1024=\"\",\"\",IF($H1019=\"Now\",$Q$2,IF(OR($J1012>$W$1,$J1012>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1025=0,\"\",IF(M1025=1,\"The above section has 1 error check message\",\"The above section has \"&M1025&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1022=\"End of Cycle\",S1022=\"Now\"),AND(C1023=\"End of Cycle\",S1023=\"Now\"),AND(C1024=\"End of Cycle\",S1024=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M999:M1024,\"\")+SUM(U1025:Y1025)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D999<>\"\",1,0)","v":0},{"$f":"IF(C1006<>\"\",1,0)","v":0},{"$f":"IF(C1013=\"\",0,1)","v":0},{"$f":"IF(B1020=\"\",0,1)","v":0},{"$f":"IF(D1025=\"\",0,1)","v":0}]
["3.4.3.1.03 HVAC In-Unit Cooling",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!D23","v":0},null,"Utility is:",{"$f":"'Utility Types and Rates'!C23","v":"Electricity"},null,"Rate is: ",{"$f":"IF(D1026=\"Tenant\",IF(ISERROR(VLOOKUP(G1026,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G1026,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G1026,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G1026,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1026=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1029:C1031)+SUM(E1029:G1038)+SUM(I1029:I1038)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1029","v":0},0,{"$f":"IF(ISNA(VLOOKUP(G1026,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(G1026,Controls!$I$3:$J$12,2,FALSE))","v":"KWH"},0,null,{"$f":"+O1029","v":"N/A"},null,null,null,{"$f":"IF(I1029=0,\"N/A\",MAX(0,((J1029+I1029-Year1)*365)/(I1029*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1037","v":0},{"$f":"IF(Q1029=0,0,VLOOKUP(Q1029,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1034","v":0},{"$f":"+F1037","v":0},{"$f":"+J1026","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(AC1029=1,-X1029/Z1029,0)","v":0},{"$f":"IF(AC1029>1,\"N/A\",IF(AA1029>=R1029,Fail,Pass))","v":"N/A"},{"$f":"IF(J1026=0,2,IF(Y1029=0,3,IF(Q1029=0,4,IF(Y1029<0,5,IF(X1029>=0,6,1)))))","v":2},{"$f":"IF(AC1029=1,\"\",\"(G1) \"&CHOOSE(AC1029,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1029","v":0},0,{"$f":"$E1030","v":0},0,{"$f":"+H1029","v":"KWH"},{"$f":"$I1029","v":0},null,{"$f":"+O1030","v":"N/A"},null,null,null,{"$f":"IF(I1030=0,\"N/A\",MAX(0,((J1030+I1030-Year1)*365)/(I1030*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1038","v":0},{"$f":"IF(Q1030=0,0,VLOOKUP(Q1030,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1029","v":0},{"$f":"+F1038","v":0},{"$f":"+J1026","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(AC1030=1,-X1030/Z1030,0)","v":0},{"$f":"IF(AC1030>1,\"N/A\",IF(AA1030>=R1030,Fail,Pass))","v":"N/A"},{"$f":"IF(J1026=0,2,IF(Y1030=0,3,IF(Q1030=0,4,IF(Y1030<0,5,IF(X1030>=0,6,1)))))","v":2},{"$f":"IF(AC1030=1,\"\",\"(G2) \"&CHOOSE(AC1030,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1030","v":0},0,0,0,{"$f":"+H1029","v":"KWH"},{"$f":"$I1029","v":0},null,{"$f":"+O1031","v":"N/A"},null,null,null,{"$f":"IF(I1031=0,\"N/A\",MAX(0,((J1031+I1031-Year1)*365)/(I1031*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1029:G1031)=0,\"\",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":""},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,null,{"$f":"IF(M1026=Controls!$Y$3,\"\",IF(AND(SUM(E1034:G1034)<>0,MAX(E1029:E1031)>E1034),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1029","v":0},0,{"$f":"$E1034","v":0},0,{"$f":"+H1029","v":"KWH"},{"$f":"$I1029","v":0},null,null,null,{"$f":"IF(M1026=Controls!$Y$3,\"\",IF(AND(SUM(E1034:G1034)<>0,MAX(F1029:F1031)>F1034),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1029=\"\",B1029=0),G1029=0),100000,G1029)","v":100000},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":"+W1034-V1034","v":0},{"$f":"+J1026","v":0},{"$f":"+X1034*Y1034","v":0},{"$f":"IF(OR(C1029=0,U1034=0),0,MIN(10,Z1034/U1034))","v":0},{"$f":"IF(AA1034<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1029:G1031,G1034)=0,\"\",IF(MIN(O1034:O1036)<=G1034,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1026=Controls!$Y$3,\"\",IF(LEFT(D1035,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1030=\"\",B1030=0),G1030=0),100000,G1030)","v":100000},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":"+W1035-V1035","v":0},{"$f":"+J1026","v":0},{"$f":"+X1035*Y1035","v":0},{"$f":"IF(OR(C1029=0,U1035=0),0,MIN(10,Z1035/U1035))","v":0},{"$f":"IF(AA1035<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1037=0,B1034=\"\",B1037=\"\",AC1049=0),\"\",\"   G1 has \"&TEXT(AC1049,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1037:G1037)=0,M1026=Controls!$Y$3),\"\",IF(I1037=0,\"G1 EUL Missing\",IF(AA1049=0,\"No Green Premium G1 vs T\",IF(AA1049>0,\"Negative Green Premium G1 vs T\",IF(AB1049=0,\"No Utility Savings G1 vs T\",IF(AB1049<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1031=\"\",B1031=0),G1031=0),100000,G1031)","v":100000}]
["G1",null,null,{"$f":"+D1029","v":0},0,{"$f":"$E1037","v":0},0,{"$f":"+H1029","v":"KWH"},{"$f":"$I1029","v":0},{"$f":"IF(OR(AC1050=0,I1038=0,B1034=\"\",B1038=\"\"),\"\",\"   G2 has \"&TEXT(AC1050,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1038:G1038)=0,M1026=Controls!$Y$3),\"\",IF(I1038=0,\"G2 EUL Missing\",IF(AA1050=0,\"No Green Premium G2 vs T\", IF(AA1050>0,\"Negative Green Premium G2 vs T\",IF(AB1050=0,\"No Utility Savings G2 vs T\", IF(AB1050<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1030","v":0},0,0,0,{"$f":"+H1029","v":"KWH"},{"$f":"$I1029","v":0},{"$f":"IF(OR(AC1051=0,I1038=0,B1034=\"\",B1037=\"\", B1038=\"\"),\"\",\"   G2 has \"&TEXT(AC1051,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1038:G1038)=0,M1026=Controls!$Y$3),\"\",IF(AA1051>=0,\"No Green Premium G2 vs G1\",IF(AB1051<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1034>0,OR(G1037>0,G1038>0)),IF(OR(G1034=G1037,G1034=G1038),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1040:O1042)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1039-V1039","v":0},{"$f":"+J1026","v":0},{"$f":"+X1039*Y1039","v":0},{"$f":"IF(OR(C1030=0,U1039=0),0,MIN(10,Z1039/U1039))","v":0},{"$f":"IF(AA1039<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1030:C1031)=0,0,IF(OR(AND(C1030=0,C1031<>0),AND(G1030=0,G1031<>0)),1,IF(C1029=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1040-V1040","v":0},{"$f":"+J1026","v":0},{"$f":"+X1040*Y1040","v":0},{"$f":"IF(OR(C1030=0,U1040=0),0,MIN(10,Z1040/U1040))","v":0},{"$f":"IF(AA1040<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1030=0,0,IF(AND(F1029<F1030,G1029>G1030),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1026=Controls!$Y$3,\"\",IF(B1037=\"No Green Alternatives\",\"\",IF(B1037=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1037:G1037)<>0,B1037=\"\"),\"G1 Description is Missing\",IF(AND(B1037<>\"\",SUM(E1037:F1037)=0),\"G1 Cost is Missing\",IF(AND(B1037<>\"\",G1037=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1031=0,0,IF(OR(AND(F1029<F1031,F1030<F1031),AND(G1029>G1031,G1030>G1031)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1036","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1026=Controls!$Y$3,\"\",IF(M1042=\"No Green Alternatives\",\"\",IF(AND(B1038=\"\",SUM(E1038:G1038))=0,\"\",IF(AND(SUM(E1038:F1038)=0,B1038<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1038=0,B1038<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1044=Pass,D1045=Pass),No,IF(D1044=Pass,Yes,No))","v":"No"},{"$f":"IF(B1037=\"\",\"\",A1037&\": \"&B1037)","v":""},{"$f":"IF(AA1029>99,99,AA1029)","v":0},{"$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,{"$f":"IF(OR(SUM(E1036:G1037)=0,M1026=Controls!$Y$3),\"\",IF(AC1029=1,\"\",AD1029))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1044-V1044","v":0},{"$f":"+J1026","v":0},{"$f":"+X1044*Y1044","v":0},{"$f":"IF(OR(C1031=0,U1044=0),0,MIN(10,Z1044/U1044))","v":0},{"$f":"IF(AA1044<Controls!$B$31,$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,IF(AA1030>99,99,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},{"$f":"IF(J1045=0,\"\",AB1045)","v":""},null,{"$f":"IF(OR(SUM(E1038:G1038)=0,M1026=Controls!$Y$3),\"\",IF(AC1030=1,\"\",AD1030))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1045-V1045","v":0},{"$f":"+J1026","v":0},{"$f":"+X1045*Y1045","v":0},{"$f":"IF(OR(C1031=0,U1045=0),0,MIN(10,Z1045/U1045))","v":0},{"$f":"IF(AA1045<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1038=0,I1037=0),\"\",IF(OR(AND(I1037<>0,I1037<>I1034),AND(I1038<>0,I1038<>I1034)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1026=Controls!$Y$3,\"\",IF(B1049<>P1047,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1044=Yes,P1049,IF(A1045=Yes,P1050,P1051))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1049:L1057)=0,\"\",IF(SUM(L1049:L1057)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1049:L1057)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1049=B1044,1,IF(B1049=B1045,2,3))","v":3},{"$f":"$P1047","v":"T: "},{"$f":"CHOOSE($A1049,D1037,D1038,D1034)","v":0},{"$f":"CHOOSE($A1049,F1037,F1038,F1034)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1049,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1026=Controls!$Y$3,\"\",IF(OR(B1049=P1049,B1049=P1050,B1049=P1051),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1044","v":""},null,null,"G1 vs T",{"$f":"(F1037-F1034)","v":0},"premium",{"$f":"Z1029","v":0},"savings",{"$f":"IF(T1049=0,\"N/A\",IF(V1049=0,\"None\",T1049/V1049))","v":"N/A"},null,{"$f":"I1037","v":0},{"$f":"+-T1049","v":0},{"$f":"+V1049","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1049>=0,AB1049<=0),0,IF(ISERROR(IRR($AE1049:$CC1049,$Z$1)),-0.99,IRR($AE1049:$CC1049,$Z$1))),-10%))","v":0},null,{"$f":"+AA1049","v":0},0,{"$f":"IF(AG$1<=$Z1049,$AB1049*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1049,$AB1049*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1049,$AB1049*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1049,$AB1049*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1049,$AB1049*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1050,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1029:C1031,E1029:G1031)=0,\"\",IF(B1037=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1037:G1038)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1037:G1038)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1045","v":""},null,null,"G2 vs T",{"$f":"IF(F1038=0,0,F1038-F1034)","v":0},"premium",{"$f":"IF(F1038=0,0,Z1030)","v":0},"savings",{"$f":"IF(T1050=0,\"N/A\",IF(V1050=0,\"None\",T1050/V1050))","v":"N/A"},null,{"$f":"I1038","v":0},{"$f":"+-T1050","v":0},{"$f":"+V1050","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1050>=0,AB1050<=0),0,IF(ISERROR(IRR($AE1050:$CC1050,$Z$1)),-0.99,IRR($AE1050:$CC1050,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1050,$AB1050*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1050","v":0},null,null,{"$f":"IF(LEFT(M1051,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1029:C1031,E1029:F1031)=0,\"\",IF(AND($AN$6=Yes,OR(B1037=B1034,B1038=B1034)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1037=B1034,B1038=B1034)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1034&\": \"&B1034","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1038=0,0,F1038-F1037)","v":0},"premium",{"$f":"IF(F1038=0,0,V1050-V1049)","v":0},"savings",{"$f":"IF(T1051=0,\"N/A\",IF(V1051=0,\"None\",T1051/V1051))","v":"N/A"},null,{"$f":"+Z1050","v":0},{"$f":"+-T1051","v":0},{"$f":"+V1051","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1051>=0,AB1051<=0),0,IF(ISERROR(IRR($AE1051:$CC1051,$Z$1)),-0.99,IRR($AE1051:$CC1051,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1051=$V$2,G1050,G1051)","v":0},{"$f":"IF(G1051=$V$2,H1050,H1051)","v":0},{"$f":"IF(G1051=$V$2,I1050,I1051)","v":0}]
[null,{"$f":"IF(AND(G1052=\"Traditional\",B1049<>P1051,B1049<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1052=\"Green\",B1049=P1051,B1049<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1026=Controls!$Y$3,B1053=\"\"),\"\",IF(G1052=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1055<>C1055,P1056<>C1056,P1057<>C1057),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1029=0,0,C1029)","v":0},{"$f":"IF(B1029=0,\"\",A1029&\": \"&B1029)","v":""},{"$f":"$P1055","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},{"$f":"IF(LEFT(M1055,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1026=Controls!$Y$3,\"\",IF(AND(A1055>0,J1055=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1055=\"\",\"\",IF($H1052=\"Now\",$Q$2,IF(OR($F1044>$W$1,$F1045>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1030=0,0,C1030)","v":0},{"$f":"IF(B1030=0,\"\",A1030&\": \"&B1030)","v":""},{"$f":"$P1056","v":""},null,{"$f":"IF(B1056=\"\",\"\",E1055)","v":""},null,{"$f":"IF(B1056=\"\",\"\",G1055)","v":""},null,null,{"$f":"IF(B1056=\"\",0,D1049)","v":0},{"$f":"IF(B1056=\"\",0,K1055)","v":0},{"$f":"IF(LEFT(M1056,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1026=Controls!$Y$3,\"\",IF(AND(A1056>0,J1056=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1056=\"\",\"\",IF($H1052=\"Now\",$Q$2,IF(OR($H1044>$W$1,$H1045>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1031=0,0,C1031)","v":0},{"$f":"IF(B1031=0,\"\",A1031&\": \"&B1031)","v":""},{"$f":"$P1057","v":""},null,{"$f":"IF(B1057=\"\",\"\",E1056)","v":""},null,{"$f":"IF(B1057=\"\",\"\",G1056)","v":""},null,null,{"$f":"IF(B1057=\"\",0,D1049)","v":0},{"$f":"IF(B1057=\"\",0,K1056)","v":0},{"$f":"IF(LEFT(M1057,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1026=Controls!$Y$3,\"\",IF(AND(A1057>0,J1057=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1057=\"\",\"\",IF($H1052=\"Now\",$Q$2,IF(OR($J1045>$W$1,$J1045>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1058=0,\"\",IF(M1058=1,\"The above section has 1 error check message\",\"The above section has \"&M1058&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1055=\"End of Cycle\",S1055=\"Now\"),AND(C1056=\"End of Cycle\",S1056=\"Now\"),AND(C1057=\"End of Cycle\",S1057=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1032:M1057,\"\")+SUM(U1058:Y1058)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1032<>\"\",1,0)","v":0},{"$f":"IF(C1039<>\"\",1,0)","v":0},{"$f":"IF(C1046=\"\",0,1)","v":0},{"$f":"IF(B1053=\"\",0,1)","v":0},{"$f":"IF(D1058=\"\",0,1)","v":0}]
["3.4.9.01 Programmable Thermostats",null,null,null,null,"THIS IS A NEGLIGLIBLE UTILITY USER - PAYBACK NOT APPLICABLE",null,null,null,null,null,null,{"$f":"IF(O1059=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1062:C1064)+SUM(E1062:G1071)+SUM(I1062:I1071)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1062","v":0},null,null,0,null,{"$f":"+O1062","v":"N/A"},null,null,null,{"$f":"IF(I1062=0,\"N/A\",MAX(0,((J1062+I1062-Year1)*365)/(I1062*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1070","v":0},{"$f":"IF(Q1062=0,0,VLOOKUP(Q1062,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1067","v":0},{"$f":"+F1070","v":0},{"$f":"+J1059","v":0},{"$f":"+G1067","v":0},{"$f":"+G1070","v":0},{"$f":"+S1062-T1062","v":0},{"$f":"+V1062-W1062","v":0},{"$f":"+Y1062*U1062","v":0},{"$f":"IF(AC1062=1,-X1062/Z1062,0)","v":0},{"$f":"IF(AC1062>1,\"N/A\",IF(AA1062>=R1062,Fail,Pass))","v":"N/A"},{"$f":"IF(J1059=0,2,IF(Y1062=0,3,IF(Q1062=0,4,IF(Y1062<0,5,IF(X1062>=0,6,1)))))","v":2},{"$f":"IF(AC1062=1,\"\",\"(G1) \"&CHOOSE(AC1062,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1062","v":0},0,{"$f":"$E1063","v":0},null,null,{"$f":"$I1062","v":0},null,{"$f":"+O1063","v":"N/A"},null,null,null,{"$f":"IF(I1063=0,\"N/A\",MAX(0,((J1063+I1063-Year1)*365)/(I1063*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1071","v":0},{"$f":"IF(Q1063=0,0,VLOOKUP(Q1063,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1062","v":0},{"$f":"+F1071","v":0},{"$f":"+J1059","v":0},{"$f":"+V1062","v":0},{"$f":"+G1071","v":0},{"$f":"+S1063-T1063","v":0},{"$f":"+V1063-W1063","v":0},{"$f":"+Y1063*U1063","v":0},{"$f":"IF(AC1063=1,-X1063/Z1063,0)","v":0},{"$f":"IF(AC1063>1,\"N/A\",IF(AA1063>=R1063,Fail,Pass))","v":"N/A"},{"$f":"IF(J1059=0,2,IF(Y1063=0,3,IF(Q1063=0,4,IF(Y1063<0,5,IF(X1063>=0,6,1)))))","v":2},{"$f":"IF(AC1063=1,\"\",\"(G2) \"&CHOOSE(AC1063,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1063","v":0},0,0,null,null,{"$f":"$I1062","v":0},null,{"$f":"+O1064","v":"N/A"},null,null,null,{"$f":"IF(I1064=0,\"N/A\",MAX(0,((J1064+I1064-Year1)*365)/(I1064*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1062:G1064)=0,\"\",IF(OR(E1062>=E1067,E1063>=E1067,E1064>=E1067,F1062>=F1067,F1063>=F1067,F1064>=F1067),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M1059=Controls!$Y$3,\"\",IF(AND(SUM(E1067:F1067)<>0,,MAX(E1062:E1064)>E1067),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1062","v":0},0,{"$f":"$E1067","v":0},null,null,{"$f":"$I1062","v":0},null,null,null,{"$f":"IF(M1059=Controls!$Y$3,\"\",IF(AND(SUM(E1067:F1067)<>0,MAX(F1062:F1064)>F1067),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1062=\"\",B1062=0),G1062=0),100000,G1062)","v":100000},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":"+W1067-V1067","v":0},{"$f":"+J1059","v":0},{"$f":"+X1067*Y1067","v":0},{"$f":"IF(OR(C1062=0,U1067=0),0,MIN(10,Z1067/U1067))","v":0},{"$f":"IF(AA1067<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1063=\"\",B1063=0),G1063=0),100000,G1063)","v":100000},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":"+W1068-V1068","v":0},{"$f":"+J1059","v":0},{"$f":"+X1068*Y1068","v":0},{"$f":"IF(OR(C1062=0,U1068=0),0,MIN(10,Z1068/U1068))","v":0},{"$f":"IF(AA1068<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B1064=\"\",B1064=0),G1064=0),100000,G1064)","v":100000}]
["G1",null,null,{"$f":"+D1062","v":0},0,{"$f":"$E1070","v":0},null,null,{"$f":"$I1062","v":0},null,null,null,{"$f":"IF(OR(SUM(E1070:F1070)=0,M1059=Controls!$Y$3),\"\",IF(I1070=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1063","v":0},0,0,null,null,{"$f":"$I1062","v":0},null,null,null,{"$f":"IF(OR(SUM(E1071:F1071)=0,M1059=Controls!$Y$3),\"\",IF(I1071=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1073:O1075)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1072-V1072","v":0},{"$f":"+J1059","v":0},{"$f":"+X1072*Y1072","v":0},{"$f":"IF(OR(C1063=0,U1072=0),0,MIN(10,Z1072/U1072))","v":0},{"$f":"IF(AA1072<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1063:C1064)=0,0,IF(AND(C1063=0,C1064<>0),1,IF(C1062=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1073-V1073","v":0},{"$f":"+J1059","v":0},{"$f":"+X1073*Y1073","v":0},{"$f":"IF(OR(C1063=0,U1073=0),0,MIN(10,Z1073/U1073))","v":0},{"$f":"IF(AA1073<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1063=0,0,IF(F1062<F1063,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1059=Controls!$Y$3,\"\",IF(AND(E1070+F1070<>0,B1070=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E1070:F1070)=0,B1070<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F1064=0,0,IF(AND(F1062<F1064,F1063<F1064),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1069","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1075=\"No Green Alternatives\",\"\",IF(M1059=Controls!$Y$3,\"\",IF(AND(E1071+F1071<>0,B1071=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E1071:F1071)=0,B1071<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1077=Pass,D1078=Pass),No,IF(D1077=Pass,Yes,No))","v":"No"},{"$f":"IF(B1070=\"\",\"\",A1070&\": \"&B1070)","v":""},{"$f":"IF(AA1062>99,99,AA1062)","v":0},{"$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":"+W1077-V1077","v":0},{"$f":"+J1059","v":0},{"$f":"+X1077*Y1077","v":0},{"$f":"IF(OR(C1064=0,U1077=0),0,MIN(10,Z1077/U1077))","v":0},{"$f":"IF(AA1077<Controls!$B$31,$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,IF(AA1063>99,99,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},{"$f":"+W1078-V1078","v":0},{"$f":"+J1059","v":0},{"$f":"+X1078*Y1078","v":0},{"$f":"IF(OR(C1064=0,U1078=0),0,MIN(10,Z1078/U1078))","v":0},{"$f":"IF(AA1078<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1071=0,I1070=0),\"\",IF(OR(AND(I1070<>0,I1070<>I1067),AND(I1071<>0,I1071<>I1067)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M1059=Controls!$Y$3,\"\",IF(B1082<>P1080,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A1077=Yes,P1082,IF(A1078=Yes,P1083,P1084))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1082:L1090)=0,\"\",IF(SUM(L1082:L1090)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1082:L1090)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B1082=B1077,1,IF(B1082=B1078,2,3))","v":3},{"$f":"$P1080","v":"T: "},{"$f":"CHOOSE($A1082,D1070,D1071,D1067)","v":0},{"$f":"CHOOSE($A1082,F1070,F1071,F1067)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1082,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1059=Controls!$Y$3,\"\",IF(OR(B1082=P1082,B1082=P1083,B1082=P1084),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1077","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1083,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1062:C1064,E1062:G1064)=0,\"\",IF(B1070=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1070:G1071)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1070:G1071)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1078","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1083","v":0},null,null,{"$f":"IF(LEFT(M1084,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1062:C1064,E1062:F1064)=0,\"\",IF(AND($AN$6=Yes,OR(B1070=B1067,B1071=B1067)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1070=B1067,B1071=B1067)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1067&\": \"&B1067","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G1084=$V$2,G1083,G1084)","v":0},{"$f":"IF(G1084=$V$2,H1083,H1084)","v":0},{"$f":"IF(G1084=$V$2,I1083,I1084)","v":0}]
[null,{"$f":"IF(AND(G1085=\"Traditional\",B1082<>P1084,B1082<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1085=\"Green\",B1082=P1084,B1082<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1059=Controls!$Y$3,B1086=\"\"),\"\",IF(G1085=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1088<>C1088,P1089<>C1089,P1090<>C1090),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1062=0,0,C1062)","v":0},{"$f":"IF(B1062=0,\"\",A1062&\": \"&B1062)","v":""},{"$f":"$P1088","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},{"$f":"IF(LEFT(M1088,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1059=Controls!$Y$3,\"\",IF(AND(A1088>0,J1088=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1088=\"\",\"\",IF($H1085=\"Now\",$Q$2,IF(OR($F1077>$W$1,$F1078>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1063=0,0,C1063)","v":0},{"$f":"IF(B1063=0,\"\",A1063&\": \"&B1063)","v":""},{"$f":"$P1089","v":""},null,{"$f":"IF(B1089=\"\",\"\",E1088)","v":""},null,{"$f":"IF(B1089=\"\",\"\",G1088)","v":""},null,null,{"$f":"IF(B1089=\"\",0,D1082)","v":0},{"$f":"IF(B1089=\"\",0,K1088)","v":0},{"$f":"IF(LEFT(M1089,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1059=Controls!$Y$3,\"\",IF(AND(A1089>0,J1089=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1089=\"\",\"\",IF($H1085=\"Now\",$Q$2,IF(OR($H1077>$W$1,$H1078>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1064=0,0,C1064)","v":0},{"$f":"IF(B1064=0,\"\",A1064&\": \"&B1064)","v":""},{"$f":"$P1090","v":""},null,{"$f":"IF(B1090=\"\",\"\",E1089)","v":""},null,{"$f":"IF(B1090=\"\",\"\",G1089)","v":""},null,null,{"$f":"IF(B1090=\"\",0,D1082)","v":0},{"$f":"IF(B1090=\"\",0,K1089)","v":0},{"$f":"IF(LEFT(M1090,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1059=Controls!$Y$3,\"\",IF(AND(A1090>0,J1090=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1090=\"\",\"\",IF($H1085=\"Now\",$Q$2,IF(OR($J1078>$W$1,$J1078>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1091=0,\"\",IF(M1091=1,\"The above section has 1 error check message\",\"The above section has \"&M1091&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1088=\"End of Cycle\",S1088=\"Now\"),AND(C1089=\"End of Cycle\",S1089=\"Now\"),AND(C1090=\"End of Cycle\",S1090=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1065:M1090,\"\")+SUM(U1091:Y1091)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1065<>\"\",1,0)","v":0},{"$f":"IF(C1072<>\"\",1,0)","v":0},{"$f":"IF(C1079=\"\",0,1)","v":0},{"$f":"IF(B1086=\"\",0,1)","v":0},{"$f":"IF(D1091=\"\",0,1)","v":0}]
["3.4.9.02","M&E Other #1",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F1092=\"Tenant\",IF(ISERROR(VLOOKUP(H1092,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H1092,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H1092,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H1092,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1092=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1095:C1097)+SUM(E1095:G1104)+SUM(I1095:I1104)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1095","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H1092,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H1092,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O1095","v":"N/A"},null,null,null,{"$f":"IF(I1095=0,\"N/A\",MAX(0,((J1095+I1095-Year1)*365)/(I1095*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1103","v":0},{"$f":"IF(Q1095=0,0,VLOOKUP(Q1095,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1100","v":0},{"$f":"+F1103","v":0},{"$f":"+J1092","v":0},{"$f":"+G1100","v":0},{"$f":"+G1103","v":0},{"$f":"+S1095-T1095","v":0},{"$f":"+V1095-W1095","v":0},{"$f":"+Y1095*U1095","v":0},{"$f":"IF(AC1095=1,-X1095/Z1095,0)","v":0},{"$f":"IF(AC1095>1,\"N/A\",IF(AA1095>=R1095,Fail,Pass))","v":"N/A"},{"$f":"IF(J1092=0,2,IF(Y1095=0,3,IF(Q1095=0,4,IF(Y1095<0,5,IF(X1095>=0,6,1)))))","v":2},{"$f":"IF(AC1095=1,\"\",\"(G1) \"&CHOOSE(AC1095,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1095","v":0},0,{"$f":"$E1096","v":0},0,{"$f":"+H1095","v":""},{"$f":"$I1095","v":0},null,{"$f":"+O1096","v":"N/A"},null,null,null,{"$f":"IF(I1096=0,\"N/A\",MAX(0,((J1096+I1096-Year1)*365)/(I1096*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1104","v":0},{"$f":"IF(Q1096=0,0,VLOOKUP(Q1096,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1095","v":0},{"$f":"+F1104","v":0},{"$f":"+J1092","v":0},{"$f":"+V1095","v":0},{"$f":"+G1104","v":0},{"$f":"+S1096-T1096","v":0},{"$f":"+V1096-W1096","v":0},{"$f":"+Y1096*U1096","v":0},{"$f":"IF(AC1096=1,-X1096/Z1096,0)","v":0},{"$f":"IF(AC1096>1,\"N/A\",IF(AA1096>=R1096,Fail,Pass))","v":"N/A"},{"$f":"IF(J1092=0,2,IF(Y1096=0,3,IF(Q1096=0,4,IF(Y1096<0,5,IF(X1096>=0,6,1)))))","v":2},{"$f":"IF(AC1096=1,\"\",\"(G2) \"&CHOOSE(AC1096,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1096","v":0},0,0,0,{"$f":"+H1095","v":""},{"$f":"$I1095","v":0},null,{"$f":"+O1097","v":"N/A"},null,null,null,{"$f":"IF(I1097=0,\"N/A\",MAX(0,((J1097+I1097-Year1)*365)/(I1097*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1095:G1097)=0,\"\",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":""},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,null,{"$f":"IF(M1092=Controls!$Y$3,\"\",IF(AND(SUM(E1100:G1100)<>0,MAX(E1095:E1097)>E1100),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1095","v":0},0,{"$f":"$E1100","v":0},0,{"$f":"+H1095","v":""},{"$f":"$I1095","v":0},null,null,null,{"$f":"IF(M1092=Controls!$Y$3,\"\",IF(AND(SUM(E1100:G1100)<>0,MAX(F1095:F1097)>F1100),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1095=\"\",B1095=0),G1095=0),100000,G1095)","v":100000},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":"+W1100-V1100","v":0},{"$f":"+J1092","v":0},{"$f":"+X1100*Y1100","v":0},{"$f":"IF(OR(C1095=0,U1100=0),0,MIN(10,Z1100/U1100))","v":0},{"$f":"IF(AA1100<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1095:G1097,G1100)=0,\"\",IF(MIN(O1100:O1102)<=G1100,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1092=Controls!$Y$3,\"\",IF(LEFT(D1101,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1096=\"\",B1096=0),G1096=0),100000,G1096)","v":100000},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":"+W1101-V1101","v":0},{"$f":"+J1092","v":0},{"$f":"+X1101*Y1101","v":0},{"$f":"IF(OR(C1095=0,U1101=0),0,MIN(10,Z1101/U1101))","v":0},{"$f":"IF(AA1101<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1103=0,B1100=\"\",B1103=\"\",AC1115=0),\"\",\"   G1 has \"&TEXT(AC1115,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1103:G1103)=0,M1092=Controls!$Y$3),\"\",IF(I1103=0,\"G1 EUL Missing\",IF(AA1115=0,\"No Green Premium G1 vs T\",IF(AA1115>0,\"Negative Green Premium G1 vs T\",IF(AB1115=0,\"No Utility Savings G1 vs T\",IF(AB1115<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1097=\"\",B1097=0),G1097=0),100000,G1097)","v":100000}]
["G1",null,null,{"$f":"+D1095","v":0},0,{"$f":"$E1103","v":0},0,{"$f":"+H1095","v":""},{"$f":"$I1095","v":0},{"$f":"IF(OR(AC1116=0,I1104=0,B1100=\"\",B1104=\"\"),\"\",\"   G2 has \"&TEXT(AC1116,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1104:G1104)=0,M1092=Controls!$Y$3),\"\",IF(I1104=0,\"G2 EUL Missing\",IF(AA1116=0,\"No Green Premium G2 vs T\", IF(AA1116>0,\"Negative Green Premium G2 vs T\",IF(AB1116=0,\"No Utility Savings G2 vs T\", IF(AB1116<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1096","v":0},0,0,0,{"$f":"+H1095","v":""},{"$f":"$I1095","v":0},{"$f":"IF(OR(AC1117=0,I1104=0,B1100=\"\",B1103=\"\", B1104=\"\"),\"\",\"   G2 has \"&TEXT(AC1117,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1104:G1104)=0,M1092=Controls!$Y$3),\"\",IF(AA1117>=0,\"No Green Premium G2 vs G1\",IF(AB1117<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1100>0,OR(G1103>0,G1104>0)),IF(OR(G1100=G1103,G1100=G1104),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1106:O1108)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1105-V1105","v":0},{"$f":"+J1092","v":0},{"$f":"+X1105*Y1105","v":0},{"$f":"IF(OR(C1096=0,U1105=0),0,MIN(10,Z1105/U1105))","v":0},{"$f":"IF(AA1105<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1096:C1097)=0,0,IF(OR(AND(C1096=0,C1097<>0),AND(G1096=0,G1097<>0)),1,IF(C1095=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1106-V1106","v":0},{"$f":"+J1092","v":0},{"$f":"+X1106*Y1106","v":0},{"$f":"IF(OR(C1096=0,U1106=0),0,MIN(10,Z1106/U1106))","v":0},{"$f":"IF(AA1106<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1096=0,0,IF(AND(F1095<F1096,G1095>G1096),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1092=Controls!$Y$3,\"\",IF(B1103=\"No Green Alternatives\",\"\",IF(B1103=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1103:G1103)<>0,B1103=\"\"),\"G1 Description is Missing\",IF(AND(B1103<>\"\",SUM(E1103:F1103)=0),\"G1 Cost is Missing\",IF(AND(B1103<>\"\",G1103=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1097=0,0,IF(OR(AND(F1095<F1097,F1096<F1097),AND(G1095>G1097,G1096>G1097)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1102","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1092=Controls!$Y$3,\"\",IF(M1108=\"No Green Alternatives\",\"\",IF(AND(B1104=\"\",SUM(E1104:G1104))=0,\"\",IF(AND(SUM(E1104:F1104)=0,B1104<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1104=0,B1104<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1110=Pass,D1111=Pass),No,IF(D1110=Pass,Yes,No))","v":"No"},{"$f":"IF(B1103=\"\",\"\",A1103&\": \"&B1103)","v":""},{"$f":"IF(AA1095>99,99,AA1095)","v":0},{"$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,{"$f":"IF(OR(SUM(E1102:G1103)=0,M1092=Controls!$Y$3),\"\",IF(AC1095=1,\"\",AD1095))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1110-V1110","v":0},{"$f":"+J1092","v":0},{"$f":"+X1110*Y1110","v":0},{"$f":"IF(OR(C1097=0,U1110=0),0,MIN(10,Z1110/U1110))","v":0},{"$f":"IF(AA1110<Controls!$B$31,$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,IF(AA1096>99,99,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},{"$f":"IF(J1111=0,\"\",AB1111)","v":""},null,{"$f":"IF(OR(SUM(E1104:G1104)=0,M1092=Controls!$Y$3),\"\",IF(AC1096=1,\"\",AD1096))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1111-V1111","v":0},{"$f":"+J1092","v":0},{"$f":"+X1111*Y1111","v":0},{"$f":"IF(OR(C1097=0,U1111=0),0,MIN(10,Z1111/U1111))","v":0},{"$f":"IF(AA1111<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1104=0,I1103=0),\"\",IF(OR(AND(I1103<>0,I1103<>I1100),AND(I1104<>0,I1104<>I1100)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1092=Controls!$Y$3,\"\",IF(B1115<>P1113,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1110=Yes,P1115,IF(A1111=Yes,P1116,P1117))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1115:L1123)=0,\"\",IF(SUM(L1115:L1123)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1115:L1123)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1115=B1110,1,IF(B1115=B1111,2,3))","v":3},{"$f":"$P1113","v":"T: "},{"$f":"CHOOSE($A1115,D1103,D1104,D1100)","v":0},{"$f":"CHOOSE($A1115,F1103,F1104,F1100)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M1115,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1092=Controls!$Y$3,\"\",IF(OR(B1115=P1115,B1115=P1116,B1115=P1117),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1110","v":""},null,null,"G1 vs T",{"$f":"(F1103-F1100)","v":0},"premium",{"$f":"Z1095","v":0},"savings",{"$f":"IF(T1115=0,\"N/A\",IF(V1115=0,\"None\",T1115/V1115))","v":"N/A"},null,{"$f":"I1103","v":0},{"$f":"+-T1115","v":0},{"$f":"+V1115","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1115>=0,AB1115<=0),0,IF(ISERROR(IRR($AE1115:$CC1115,$Z$1)),-0.99,IRR($AE1115:$CC1115,$Z$1))),-10%))","v":0},null,{"$f":"+AA1115","v":0},0,{"$f":"IF(AG$1<=$Z1115,$AB1115*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1115,$AB1115*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1115,$AB1115*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1115,$AB1115*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1115,$AB1115*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1116,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1095:C1097,E1095:G1097)=0,\"\",IF(B1103=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1103:G1104)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1103:G1104)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1111","v":""},null,null,"G2 vs T",{"$f":"IF(F1104=0,0,F1104-F1100)","v":0},"premium",{"$f":"IF(F1104=0,0,Z1096)","v":0},"savings",{"$f":"IF(T1116=0,\"N/A\",IF(V1116=0,\"None\",T1116/V1116))","v":"N/A"},null,{"$f":"I1104","v":0},{"$f":"+-T1116","v":0},{"$f":"+V1116","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1116>=0,AB1116<=0),0,IF(ISERROR(IRR($AE1116:$CC1116,$Z$1)),-0.99,IRR($AE1116:$CC1116,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1116,$AB1116*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1116","v":0},null,null,{"$f":"IF(LEFT(M1117,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1095:C1097,E1095:F1097)=0,\"\",IF(AND($AN$6=Yes,OR(B1103=B1100,B1104=B1100)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1103=B1100,B1104=B1100)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1100&\": \"&B1100","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1104=0,0,F1104-F1103)","v":0},"premium",{"$f":"IF(F1104=0,0,V1116-V1115)","v":0},"savings",{"$f":"IF(T1117=0,\"N/A\",IF(V1117=0,\"None\",T1117/V1117))","v":"N/A"},null,{"$f":"+Z1116","v":0},{"$f":"+-T1117","v":0},{"$f":"+V1117","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1117>=0,AB1117<=0),0,IF(ISERROR(IRR($AE1117:$CC1117,$Z$1)),-0.99,IRR($AE1117:$CC1117,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1117=$V$2,G1116,G1117)","v":0},{"$f":"IF(G1117=$V$2,H1116,H1117)","v":0},{"$f":"IF(G1117=$V$2,I1116,I1117)","v":0}]
[null,{"$f":"IF(AND(G1118=\"Traditional\",B1115<>P1117,B1115<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1118=\"Green\",B1115=P1117,B1115<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1092=Controls!$Y$3,B1119=\"\"),\"\",IF(G1118=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1121<>C1121,P1122<>C1122,P1123<>C1123),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1095=0,0,C1095)","v":0},{"$f":"IF(B1095=0,\"\",A1095&\": \"&B1095)","v":""},{"$f":"$P1121","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},{"$f":"IF(LEFT(M1121,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1092=Controls!$Y$3,\"\",IF(AND(A1121>0,J1121=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1121=\"\",\"\",IF($H1118=\"Now\",$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":"$P1122","v":""},null,{"$f":"IF(B1122=\"\",\"\",E1121)","v":""},null,{"$f":"IF(B1122=\"\",\"\",G1121)","v":""},null,null,{"$f":"IF(B1122=\"\",0,D1115)","v":0},{"$f":"IF(B1122=\"\",0,K1121)","v":0},{"$f":"IF(LEFT(M1122,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1092=Controls!$Y$3,\"\",IF(AND(A1122>0,J1122=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1122=\"\",\"\",IF($H1118=\"Now\",$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":"$P1123","v":""},null,{"$f":"IF(B1123=\"\",\"\",E1122)","v":""},null,{"$f":"IF(B1123=\"\",\"\",G1122)","v":""},null,null,{"$f":"IF(B1123=\"\",0,D1115)","v":0},{"$f":"IF(B1123=\"\",0,K1122)","v":0},{"$f":"IF(LEFT(M1123,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1092=Controls!$Y$3,\"\",IF(AND(A1123>0,J1123=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1123=\"\",\"\",IF($H1118=\"Now\",$Q$2,IF(OR($J1111>$W$1,$J1111>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1124=0,\"\",IF(M1124=1,\"The above section has 1 error check message\",\"The above section has \"&M1124&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1121=\"End of Cycle\",S1121=\"Now\"),AND(C1122=\"End of Cycle\",S1122=\"Now\"),AND(C1123=\"End of Cycle\",S1123=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1098:M1123,\"\")+SUM(U1124:Y1124)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1098<>\"\",1,0)","v":0},{"$f":"IF(C1105<>\"\",1,0)","v":0},{"$f":"IF(C1112=\"\",0,1)","v":0},{"$f":"IF(B1119=\"\",0,1)","v":0},{"$f":"IF(D1124=\"\",0,1)","v":0}]
["3.4.9.03","M&E Other #2",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F1125=\"Tenant\",IF(ISERROR(VLOOKUP(H1125,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H1125,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H1125,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H1125,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1125=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1128:C1130)+SUM(E1128:G1137)+SUM(I1128:I1137)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1128","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H1125,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H1125,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O1128","v":"N/A"},null,null,null,{"$f":"IF(I1128=0,\"N/A\",MAX(0,((J1128+I1128-Year1)*365)/(I1128*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1136","v":0},{"$f":"IF(Q1128=0,0,VLOOKUP(Q1128,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1133","v":0},{"$f":"+F1136","v":0},{"$f":"+J1125","v":0},{"$f":"+G1133","v":0},{"$f":"+G1136","v":0},{"$f":"+S1128-T1128","v":0},{"$f":"+V1128-W1128","v":0},{"$f":"+Y1128*U1128","v":0},{"$f":"IF(AC1128=1,-X1128/Z1128,0)","v":0},{"$f":"IF(AC1128>1,\"N/A\",IF(AA1128>=R1128,Fail,Pass))","v":"N/A"},{"$f":"IF(J1125=0,2,IF(Y1128=0,3,IF(Q1128=0,4,IF(Y1128<0,5,IF(X1128>=0,6,1)))))","v":2},{"$f":"IF(AC1128=1,\"\",\"(G1) \"&CHOOSE(AC1128,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1128","v":0},0,{"$f":"$E1129","v":0},0,{"$f":"+H1128","v":""},{"$f":"$I1128","v":0},null,{"$f":"+O1129","v":"N/A"},null,null,null,{"$f":"IF(I1129=0,\"N/A\",MAX(0,((J1129+I1129-Year1)*365)/(I1129*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1137","v":0},{"$f":"IF(Q1129=0,0,VLOOKUP(Q1129,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1128","v":0},{"$f":"+F1137","v":0},{"$f":"+J1125","v":0},{"$f":"+V1128","v":0},{"$f":"+G1137","v":0},{"$f":"+S1129-T1129","v":0},{"$f":"+V1129-W1129","v":0},{"$f":"+Y1129*U1129","v":0},{"$f":"IF(AC1129=1,-X1129/Z1129,0)","v":0},{"$f":"IF(AC1129>1,\"N/A\",IF(AA1129>=R1129,Fail,Pass))","v":"N/A"},{"$f":"IF(J1125=0,2,IF(Y1129=0,3,IF(Q1129=0,4,IF(Y1129<0,5,IF(X1129>=0,6,1)))))","v":2},{"$f":"IF(AC1129=1,\"\",\"(G2) \"&CHOOSE(AC1129,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1129","v":0},0,0,0,{"$f":"+H1128","v":""},{"$f":"$I1128","v":0},null,{"$f":"+O1130","v":"N/A"},null,null,null,{"$f":"IF(I1130=0,\"N/A\",MAX(0,((J1130+I1130-Year1)*365)/(I1130*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1128:G1130)=0,\"\",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":""},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,null,{"$f":"IF(M1125=Controls!$Y$3,\"\",IF(AND(SUM(E1133:G1133)<>0,MAX(E1128:E1130)>E1133),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1128","v":0},0,{"$f":"$E1133","v":0},0,{"$f":"+H1128","v":""},{"$f":"$I1128","v":0},null,null,null,{"$f":"IF(M1125=Controls!$Y$3,\"\",IF(AND(SUM(E1133:G1133)<>0,MAX(F1128:F1130)>F1133),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1128=\"\",B1128=0),G1128=0),100000,G1128)","v":100000},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":"+W1133-V1133","v":0},{"$f":"+J1125","v":0},{"$f":"+X1133*Y1133","v":0},{"$f":"IF(OR(C1128=0,U1133=0),0,MIN(10,Z1133/U1133))","v":0},{"$f":"IF(AA1133<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1128:G1130,G1133)=0,\"\",IF(MIN(O1133:O1135)<=G1133,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1125=Controls!$Y$3,\"\",IF(LEFT(D1134,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1129=\"\",B1129=0),G1129=0),100000,G1129)","v":100000},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":"+W1134-V1134","v":0},{"$f":"+J1125","v":0},{"$f":"+X1134*Y1134","v":0},{"$f":"IF(OR(C1128=0,U1134=0),0,MIN(10,Z1134/U1134))","v":0},{"$f":"IF(AA1134<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1136=0,B1133=\"\",B1136=\"\",AC1148=0),\"\",\"   G1 has \"&TEXT(AC1148,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1136:G1136)=0,M1125=Controls!$Y$3),\"\",IF(I1136=0,\"G1 EUL Missing\",IF(AA1148=0,\"No Green Premium G1 vs T\",IF(AA1148>0,\"Negative Green Premium G1 vs T\",IF(AB1148=0,\"No Utility Savings G1 vs T\",IF(AB1148<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1130=\"\",B1130=0),G1130=0),100000,G1130)","v":100000}]
["G1",null,null,{"$f":"+D1128","v":0},0,{"$f":"$E1136","v":0},0,{"$f":"+H1128","v":""},{"$f":"$I1128","v":0},{"$f":"IF(OR(AC1149=0,I1137=0,B1133=\"\",B1137=\"\"),\"\",\"   G2 has \"&TEXT(AC1149,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1137:G1137)=0,M1125=Controls!$Y$3),\"\",IF(I1137=0,\"G2 EUL Missing\",IF(AA1149=0,\"No Green Premium G2 vs T\", IF(AA1149>0,\"Negative Green Premium G2 vs T\",IF(AB1149=0,\"No Utility Savings G2 vs T\", IF(AB1149<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1129","v":0},0,0,0,{"$f":"+H1128","v":""},{"$f":"$I1128","v":0},{"$f":"IF(OR(AC1150=0,I1137=0,B1133=\"\",B1136=\"\", B1137=\"\"),\"\",\"   G2 has \"&TEXT(AC1150,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1137:G1137)=0,M1125=Controls!$Y$3),\"\",IF(AA1150>=0,\"No Green Premium G2 vs G1\",IF(AB1150<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1133>0,OR(G1136>0,G1137>0)),IF(OR(G1133=G1136,G1133=G1137),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1139:O1141)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1138-V1138","v":0},{"$f":"+J1125","v":0},{"$f":"+X1138*Y1138","v":0},{"$f":"IF(OR(C1129=0,U1138=0),0,MIN(10,Z1138/U1138))","v":0},{"$f":"IF(AA1138<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1129:C1130)=0,0,IF(OR(AND(C1129=0,C1130<>0),AND(G1129=0,G1130<>0)),1,IF(C1128=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1139-V1139","v":0},{"$f":"+J1125","v":0},{"$f":"+X1139*Y1139","v":0},{"$f":"IF(OR(C1129=0,U1139=0),0,MIN(10,Z1139/U1139))","v":0},{"$f":"IF(AA1139<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1129=0,0,IF(AND(F1128<F1129,G1128>G1129),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1125=Controls!$Y$3,\"\",IF(B1136=\"No Green Alternatives\",\"\",IF(B1136=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1136:G1136)<>0,B1136=\"\"),\"G1 Description is Missing\",IF(AND(B1136<>\"\",SUM(E1136:F1136)=0),\"G1 Cost is Missing\",IF(AND(B1136<>\"\",G1136=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1130=0,0,IF(OR(AND(F1128<F1130,F1129<F1130),AND(G1128>G1130,G1129>G1130)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1135","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1125=Controls!$Y$3,\"\",IF(M1141=\"No Green Alternatives\",\"\",IF(AND(B1137=\"\",SUM(E1137:G1137))=0,\"\",IF(AND(SUM(E1137:F1137)=0,B1137<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1137=0,B1137<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1143=Pass,D1144=Pass),No,IF(D1143=Pass,Yes,No))","v":"No"},{"$f":"IF(B1136=\"\",\"\",A1136&\": \"&B1136)","v":""},{"$f":"IF(AA1128>99,99,AA1128)","v":0},{"$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,{"$f":"IF(OR(SUM(E1135:G1136)=0,M1125=Controls!$Y$3),\"\",IF(AC1128=1,\"\",AD1128))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1143-V1143","v":0},{"$f":"+J1125","v":0},{"$f":"+X1143*Y1143","v":0},{"$f":"IF(OR(C1130=0,U1143=0),0,MIN(10,Z1143/U1143))","v":0},{"$f":"IF(AA1143<Controls!$B$31,$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,IF(AA1129>99,99,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},{"$f":"IF(J1144=0,\"\",AB1144)","v":""},null,{"$f":"IF(OR(SUM(E1137:G1137)=0,M1125=Controls!$Y$3),\"\",IF(AC1129=1,\"\",AD1129))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1144-V1144","v":0},{"$f":"+J1125","v":0},{"$f":"+X1144*Y1144","v":0},{"$f":"IF(OR(C1130=0,U1144=0),0,MIN(10,Z1144/U1144))","v":0},{"$f":"IF(AA1144<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1137=0,I1136=0),\"\",IF(OR(AND(I1136<>0,I1136<>I1133),AND(I1137<>0,I1137<>I1133)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1125=Controls!$Y$3,\"\",IF(B1148<>P1146,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1143=Yes,P1148,IF(A1144=Yes,P1149,P1150))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1148:L1156)=0,\"\",IF(SUM(L1148:L1156)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1148:L1156)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1148=B1143,1,IF(B1148=B1144,2,3))","v":3},{"$f":"$P1146","v":"T: "},{"$f":"CHOOSE($A1148,D1136,D1137,D1133)","v":0},{"$f":"CHOOSE($A1148,F1136,F1137,F1133)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M1148,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1125=Controls!$Y$3,\"\",IF(OR(B1148=P1148,B1148=P1149,B1148=P1150),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1143","v":""},null,null,"G1 vs T",{"$f":"(F1136-F1133)","v":0},"premium",{"$f":"Z1128","v":0},"savings",{"$f":"IF(T1148=0,\"N/A\",IF(V1148=0,\"None\",T1148/V1148))","v":"N/A"},null,{"$f":"I1136","v":0},{"$f":"+-T1148","v":0},{"$f":"+V1148","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1148>=0,AB1148<=0),0,IF(ISERROR(IRR($AE1148:$CC1148,$Z$1)),-0.99,IRR($AE1148:$CC1148,$Z$1))),-10%))","v":0},null,{"$f":"+AA1148","v":0},0,{"$f":"IF(AG$1<=$Z1148,$AB1148*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1148,$AB1148*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1148,$AB1148*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1148,$AB1148*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1148,$AB1148*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1149,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1128:C1130,E1128:G1130)=0,\"\",IF(B1136=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1136:G1137)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1136:G1137)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1144","v":""},null,null,"G2 vs T",{"$f":"IF(F1137=0,0,F1137-F1133)","v":0},"premium",{"$f":"IF(F1137=0,0,Z1129)","v":0},"savings",{"$f":"IF(T1149=0,\"N/A\",IF(V1149=0,\"None\",T1149/V1149))","v":"N/A"},null,{"$f":"I1137","v":0},{"$f":"+-T1149","v":0},{"$f":"+V1149","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1149>=0,AB1149<=0),0,IF(ISERROR(IRR($AE1149:$CC1149,$Z$1)),-0.99,IRR($AE1149:$CC1149,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1149,$AB1149*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1149","v":0},null,null,{"$f":"IF(LEFT(M1150,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1128:C1130,E1128:F1130)=0,\"\",IF(AND($AN$6=Yes,OR(B1136=B1133,B1137=B1133)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1136=B1133,B1137=B1133)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1133&\": \"&B1133","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1137=0,0,F1137-F1136)","v":0},"premium",{"$f":"IF(F1137=0,0,V1149-V1148)","v":0},"savings",{"$f":"IF(T1150=0,\"N/A\",IF(V1150=0,\"None\",T1150/V1150))","v":"N/A"},null,{"$f":"+Z1149","v":0},{"$f":"+-T1150","v":0},{"$f":"+V1150","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1150>=0,AB1150<=0),0,IF(ISERROR(IRR($AE1150:$CC1150,$Z$1)),-0.99,IRR($AE1150:$CC1150,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1150=$V$2,G1149,G1150)","v":0},{"$f":"IF(G1150=$V$2,H1149,H1150)","v":0},{"$f":"IF(G1150=$V$2,I1149,I1150)","v":0}]
[null,{"$f":"IF(AND(G1151=\"Traditional\",B1148<>P1150,B1148<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1151=\"Green\",B1148=P1150,B1148<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1125=Controls!$Y$3,B1152=\"\"),\"\",IF(G1151=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1154<>C1154,P1155<>C1155,P1156<>C1156),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1128=0,0,C1128)","v":0},{"$f":"IF(B1128=0,\"\",A1128&\": \"&B1128)","v":""},{"$f":"$P1154","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},{"$f":"IF(LEFT(M1154,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1125=Controls!$Y$3,\"\",IF(AND(A1154>0,J1154=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1154=\"\",\"\",IF($H1151=\"Now\",$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":"$P1155","v":""},null,{"$f":"IF(B1155=\"\",\"\",E1154)","v":""},null,{"$f":"IF(B1155=\"\",\"\",G1154)","v":""},null,null,{"$f":"IF(B1155=\"\",0,D1148)","v":0},{"$f":"IF(B1155=\"\",0,K1154)","v":0},{"$f":"IF(LEFT(M1155,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1125=Controls!$Y$3,\"\",IF(AND(A1155>0,J1155=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1155=\"\",\"\",IF($H1151=\"Now\",$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":"$P1156","v":""},null,{"$f":"IF(B1156=\"\",\"\",E1155)","v":""},null,{"$f":"IF(B1156=\"\",\"\",G1155)","v":""},null,null,{"$f":"IF(B1156=\"\",0,D1148)","v":0},{"$f":"IF(B1156=\"\",0,K1155)","v":0},{"$f":"IF(LEFT(M1156,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1125=Controls!$Y$3,\"\",IF(AND(A1156>0,J1156=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1156=\"\",\"\",IF($H1151=\"Now\",$Q$2,IF(OR($J1144>$W$1,$J1144>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1157=0,\"\",IF(M1157=1,\"The above section has 1 error check message\",\"The above section has \"&M1157&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1154=\"End of Cycle\",S1154=\"Now\"),AND(C1155=\"End of Cycle\",S1155=\"Now\"),AND(C1156=\"End of Cycle\",S1156=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1131:M1156,\"\")+SUM(U1157:Y1157)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1131<>\"\",1,0)","v":0},{"$f":"IF(C1138<>\"\",1,0)","v":0},{"$f":"IF(C1145=\"\",0,1)","v":0},{"$f":"IF(B1152=\"\",0,1)","v":0},{"$f":"IF(D1157=\"\",0,1)","v":0}]
["3.4.9.04","M&E Other #3",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F1158=\"Tenant\",IF(ISERROR(VLOOKUP(H1158,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H1158,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H1158,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H1158,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1158=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1161:C1163)+SUM(E1161:G1170)+SUM(I1161:I1170)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1161","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H1158,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H1158,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O1161","v":"N/A"},null,null,null,{"$f":"IF(I1161=0,\"N/A\",MAX(0,((J1161+I1161-Year1)*365)/(I1161*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1169","v":0},{"$f":"IF(Q1161=0,0,VLOOKUP(Q1161,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1166","v":0},{"$f":"+F1169","v":0},{"$f":"+J1158","v":0},{"$f":"+G1166","v":0},{"$f":"+G1169","v":0},{"$f":"+S1161-T1161","v":0},{"$f":"+V1161-W1161","v":0},{"$f":"+Y1161*U1161","v":0},{"$f":"IF(AC1161=1,-X1161/Z1161,0)","v":0},{"$f":"IF(AC1161>1,\"N/A\",IF(AA1161>=R1161,Fail,Pass))","v":"N/A"},{"$f":"IF(J1158=0,2,IF(Y1161=0,3,IF(Q1161=0,4,IF(Y1161<0,5,IF(X1161>=0,6,1)))))","v":2},{"$f":"IF(AC1161=1,\"\",\"(G1) \"&CHOOSE(AC1161,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1161","v":0},0,{"$f":"$E1162","v":0},0,{"$f":"+H1161","v":""},{"$f":"$I1161","v":0},null,{"$f":"+O1162","v":"N/A"},null,null,null,{"$f":"IF(I1162=0,\"N/A\",MAX(0,((J1162+I1162-Year1)*365)/(I1162*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1170","v":0},{"$f":"IF(Q1162=0,0,VLOOKUP(Q1162,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1161","v":0},{"$f":"+F1170","v":0},{"$f":"+J1158","v":0},{"$f":"+V1161","v":0},{"$f":"+G1170","v":0},{"$f":"+S1162-T1162","v":0},{"$f":"+V1162-W1162","v":0},{"$f":"+Y1162*U1162","v":0},{"$f":"IF(AC1162=1,-X1162/Z1162,0)","v":0},{"$f":"IF(AC1162>1,\"N/A\",IF(AA1162>=R1162,Fail,Pass))","v":"N/A"},{"$f":"IF(J1158=0,2,IF(Y1162=0,3,IF(Q1162=0,4,IF(Y1162<0,5,IF(X1162>=0,6,1)))))","v":2},{"$f":"IF(AC1162=1,\"\",\"(G2) \"&CHOOSE(AC1162,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1162","v":0},0,0,0,{"$f":"+H1161","v":""},{"$f":"$I1161","v":0},null,{"$f":"+O1163","v":"N/A"},null,null,null,{"$f":"IF(I1163=0,\"N/A\",MAX(0,((J1163+I1163-Year1)*365)/(I1163*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1161:G1163)=0,\"\",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":""},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,null,{"$f":"IF(M1158=Controls!$Y$3,\"\",IF(AND(SUM(E1166:G1166)<>0,MAX(E1161:E1163)>E1166),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1161","v":0},0,{"$f":"$E1166","v":0},0,{"$f":"+H1161","v":""},{"$f":"$I1161","v":0},null,null,null,{"$f":"IF(M1158=Controls!$Y$3,\"\",IF(AND(SUM(E1166:G1166)<>0,MAX(F1161:F1163)>F1166),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1161=\"\",B1161=0),G1161=0),100000,G1161)","v":100000},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":"+W1166-V1166","v":0},{"$f":"+J1158","v":0},{"$f":"+X1166*Y1166","v":0},{"$f":"IF(OR(C1161=0,U1166=0),0,MIN(10,Z1166/U1166))","v":0},{"$f":"IF(AA1166<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1161:G1163,G1166)=0,\"\",IF(MIN(O1166:O1168)<=G1166,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1158=Controls!$Y$3,\"\",IF(LEFT(D1167,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1162=\"\",B1162=0),G1162=0),100000,G1162)","v":100000},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":"+W1167-V1167","v":0},{"$f":"+J1158","v":0},{"$f":"+X1167*Y1167","v":0},{"$f":"IF(OR(C1161=0,U1167=0),0,MIN(10,Z1167/U1167))","v":0},{"$f":"IF(AA1167<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1169=0,B1166=\"\",B1169=\"\",AC1181=0),\"\",\"   G1 has \"&TEXT(AC1181,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1169:G1169)=0,M1158=Controls!$Y$3),\"\",IF(I1169=0,\"G1 EUL Missing\",IF(AA1181=0,\"No Green Premium G1 vs T\",IF(AA1181>0,\"Negative Green Premium G1 vs T\",IF(AB1181=0,\"No Utility Savings G1 vs T\",IF(AB1181<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1163=\"\",B1163=0),G1163=0),100000,G1163)","v":100000}]
["G1",null,null,{"$f":"+D1161","v":0},0,{"$f":"$E1169","v":0},0,{"$f":"+H1161","v":""},{"$f":"$I1161","v":0},{"$f":"IF(OR(AC1182=0,I1170=0,B1166=\"\",B1170=\"\"),\"\",\"   G2 has \"&TEXT(AC1182,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1170:G1170)=0,M1158=Controls!$Y$3),\"\",IF(I1170=0,\"G2 EUL Missing\",IF(AA1182=0,\"No Green Premium G2 vs T\", IF(AA1182>0,\"Negative Green Premium G2 vs T\",IF(AB1182=0,\"No Utility Savings G2 vs T\", IF(AB1182<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1162","v":0},0,0,0,{"$f":"+H1161","v":""},{"$f":"$I1161","v":0},{"$f":"IF(OR(AC1183=0,I1170=0,B1166=\"\",B1169=\"\", B1170=\"\"),\"\",\"   G2 has \"&TEXT(AC1183,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1170:G1170)=0,M1158=Controls!$Y$3),\"\",IF(AA1183>=0,\"No Green Premium G2 vs G1\",IF(AB1183<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1166>0,OR(G1169>0,G1170>0)),IF(OR(G1166=G1169,G1166=G1170),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1172:O1174)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1171-V1171","v":0},{"$f":"+J1158","v":0},{"$f":"+X1171*Y1171","v":0},{"$f":"IF(OR(C1162=0,U1171=0),0,MIN(10,Z1171/U1171))","v":0},{"$f":"IF(AA1171<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1162:C1163)=0,0,IF(OR(AND(C1162=0,C1163<>0),AND(G1162=0,G1163<>0)),1,IF(C1161=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1172-V1172","v":0},{"$f":"+J1158","v":0},{"$f":"+X1172*Y1172","v":0},{"$f":"IF(OR(C1162=0,U1172=0),0,MIN(10,Z1172/U1172))","v":0},{"$f":"IF(AA1172<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1162=0,0,IF(AND(F1161<F1162,G1161>G1162),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1158=Controls!$Y$3,\"\",IF(B1169=\"No Green Alternatives\",\"\",IF(B1169=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1169:G1169)<>0,B1169=\"\"),\"G1 Description is Missing\",IF(AND(B1169<>\"\",SUM(E1169:F1169)=0),\"G1 Cost is Missing\",IF(AND(B1169<>\"\",G1169=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1163=0,0,IF(OR(AND(F1161<F1163,F1162<F1163),AND(G1161>G1163,G1162>G1163)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1168","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1158=Controls!$Y$3,\"\",IF(M1174=\"No Green Alternatives\",\"\",IF(AND(B1170=\"\",SUM(E1170:G1170))=0,\"\",IF(AND(SUM(E1170:F1170)=0,B1170<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1170=0,B1170<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1176=Pass,D1177=Pass),No,IF(D1176=Pass,Yes,No))","v":"No"},{"$f":"IF(B1169=\"\",\"\",A1169&\": \"&B1169)","v":""},{"$f":"IF(AA1161>99,99,AA1161)","v":0},{"$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,{"$f":"IF(OR(SUM(E1168:G1169)=0,M1158=Controls!$Y$3),\"\",IF(AC1161=1,\"\",AD1161))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1176-V1176","v":0},{"$f":"+J1158","v":0},{"$f":"+X1176*Y1176","v":0},{"$f":"IF(OR(C1163=0,U1176=0),0,MIN(10,Z1176/U1176))","v":0},{"$f":"IF(AA1176<Controls!$B$31,$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,IF(AA1162>99,99,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},{"$f":"IF(J1177=0,\"\",AB1177)","v":""},null,{"$f":"IF(OR(SUM(E1170:G1170)=0,M1158=Controls!$Y$3),\"\",IF(AC1162=1,\"\",AD1162))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1177-V1177","v":0},{"$f":"+J1158","v":0},{"$f":"+X1177*Y1177","v":0},{"$f":"IF(OR(C1163=0,U1177=0),0,MIN(10,Z1177/U1177))","v":0},{"$f":"IF(AA1177<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1170=0,I1169=0),\"\",IF(OR(AND(I1169<>0,I1169<>I1166),AND(I1170<>0,I1170<>I1166)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1158=Controls!$Y$3,\"\",IF(B1181<>P1179,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1176=Yes,P1181,IF(A1177=Yes,P1182,P1183))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1181:L1189)=0,\"\",IF(SUM(L1181:L1189)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1181:L1189)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1181=B1176,1,IF(B1181=B1177,2,3))","v":3},{"$f":"$P1179","v":"T: "},{"$f":"CHOOSE($A1181,D1169,D1170,D1166)","v":0},{"$f":"CHOOSE($A1181,F1169,F1170,F1166)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M1181,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1158=Controls!$Y$3,\"\",IF(OR(B1181=P1181,B1181=P1182,B1181=P1183),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1176","v":""},null,null,"G1 vs T",{"$f":"(F1169-F1166)","v":0},"premium",{"$f":"Z1161","v":0},"savings",{"$f":"IF(T1181=0,\"N/A\",IF(V1181=0,\"None\",T1181/V1181))","v":"N/A"},null,{"$f":"I1169","v":0},{"$f":"+-T1181","v":0},{"$f":"+V1181","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1181>=0,AB1181<=0),0,IF(ISERROR(IRR($AE1181:$CC1181,$Z$1)),-0.99,IRR($AE1181:$CC1181,$Z$1))),-10%))","v":0},null,{"$f":"+AA1181","v":0},0,{"$f":"IF(AG$1<=$Z1181,$AB1181*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1181,$AB1181*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1181,$AB1181*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1181,$AB1181*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1181,$AB1181*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1182,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1161:C1163,E1161:G1163)=0,\"\",IF(B1169=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1169:G1170)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1169:G1170)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1177","v":""},null,null,"G2 vs T",{"$f":"IF(F1170=0,0,F1170-F1166)","v":0},"premium",{"$f":"IF(F1170=0,0,Z1162)","v":0},"savings",{"$f":"IF(T1182=0,\"N/A\",IF(V1182=0,\"None\",T1182/V1182))","v":"N/A"},null,{"$f":"I1170","v":0},{"$f":"+-T1182","v":0},{"$f":"+V1182","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1182>=0,AB1182<=0),0,IF(ISERROR(IRR($AE1182:$CC1182,$Z$1)),-0.99,IRR($AE1182:$CC1182,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1182,$AB1182*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1182","v":0},null,null,{"$f":"IF(LEFT(M1183,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1161:C1163,E1161:F1163)=0,\"\",IF(AND($AN$6=Yes,OR(B1169=B1166,B1170=B1166)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1169=B1166,B1170=B1166)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1166&\": \"&B1166","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1170=0,0,F1170-F1169)","v":0},"premium",{"$f":"IF(F1170=0,0,V1182-V1181)","v":0},"savings",{"$f":"IF(T1183=0,\"N/A\",IF(V1183=0,\"None\",T1183/V1183))","v":"N/A"},null,{"$f":"+Z1182","v":0},{"$f":"+-T1183","v":0},{"$f":"+V1183","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1183>=0,AB1183<=0),0,IF(ISERROR(IRR($AE1183:$CC1183,$Z$1)),-0.99,IRR($AE1183:$CC1183,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1183=$V$2,G1182,G1183)","v":0},{"$f":"IF(G1183=$V$2,H1182,H1183)","v":0},{"$f":"IF(G1183=$V$2,I1182,I1183)","v":0}]
[null,{"$f":"IF(AND(G1184=\"Traditional\",B1181<>P1183,B1181<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1184=\"Green\",B1181=P1183,B1181<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1158=Controls!$Y$3,B1185=\"\"),\"\",IF(G1184=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1187<>C1187,P1188<>C1188,P1189<>C1189),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1161=0,0,C1161)","v":0},{"$f":"IF(B1161=0,\"\",A1161&\": \"&B1161)","v":""},{"$f":"$P1187","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},{"$f":"IF(LEFT(M1187,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1158=Controls!$Y$3,\"\",IF(AND(A1187>0,J1187=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1187=\"\",\"\",IF($H1184=\"Now\",$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":"$P1188","v":""},null,{"$f":"IF(B1188=\"\",\"\",E1187)","v":""},null,{"$f":"IF(B1188=\"\",\"\",G1187)","v":""},null,null,{"$f":"IF(B1188=\"\",0,D1181)","v":0},{"$f":"IF(B1188=\"\",0,K1187)","v":0},{"$f":"IF(LEFT(M1188,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1158=Controls!$Y$3,\"\",IF(AND(A1188>0,J1188=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1188=\"\",\"\",IF($H1184=\"Now\",$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":"$P1189","v":""},null,{"$f":"IF(B1189=\"\",\"\",E1188)","v":""},null,{"$f":"IF(B1189=\"\",\"\",G1188)","v":""},null,null,{"$f":"IF(B1189=\"\",0,D1181)","v":0},{"$f":"IF(B1189=\"\",0,K1188)","v":0},{"$f":"IF(LEFT(M1189,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1158=Controls!$Y$3,\"\",IF(AND(A1189>0,J1189=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1189=\"\",\"\",IF($H1184=\"Now\",$Q$2,IF(OR($J1177>$W$1,$J1177>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1190=0,\"\",IF(M1190=1,\"The above section has 1 error check message\",\"The above section has \"&M1190&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1187=\"End of Cycle\",S1187=\"Now\"),AND(C1188=\"End of Cycle\",S1188=\"Now\"),AND(C1189=\"End of Cycle\",S1189=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1164:M1189,\"\")+SUM(U1190:Y1190)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1164<>\"\",1,0)","v":0},{"$f":"IF(C1171<>\"\",1,0)","v":0},{"$f":"IF(C1178=\"\",0,1)","v":0},{"$f":"IF(B1185=\"\",0,1)","v":0},{"$f":"IF(D1190=\"\",0,1)","v":0}]
["3.5 Elevators",null,null,null,null,"THIS IS NOT A UTILITY SAVER",null,null,null,null,null,null,{"$f":"IF(O1191=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1194:C1196)+SUM(E1194:G1203)+SUM(I1194:I1203)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1194","v":0},null,null,0,null,{"$f":"+O1194","v":"N/A"},null,null,null,{"$f":"IF(I1194=0,\"N/A\",MAX(0,((J1194+I1194-Year1)*365)/(I1194*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1202","v":0},{"$f":"IF(Q1194=0,0,VLOOKUP(Q1194,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1199","v":0},{"$f":"+F1202","v":0},{"$f":"+J1191","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(AC1194=1,-X1194/Z1194,0)","v":0},{"$f":"IF(AC1194>1,\"N/A\",IF(AA1194>=R1194,Fail,Pass))","v":"N/A"},{"$f":"IF(J1191=0,2,IF(Y1194=0,3,IF(Q1194=0,4,IF(Y1194<0,5,IF(X1194>=0,6,1)))))","v":2},{"$f":"IF(AC1194=1,\"\",\"(G1) \"&CHOOSE(AC1194,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1194","v":0},0,{"$f":"$E1195","v":0},null,null,{"$f":"$I1194","v":0},null,{"$f":"+O1195","v":"N/A"},null,null,null,{"$f":"IF(I1195=0,\"N/A\",MAX(0,((J1195+I1195-Year1)*365)/(I1195*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1203","v":0},{"$f":"IF(Q1195=0,0,VLOOKUP(Q1195,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1194","v":0},{"$f":"+F1203","v":0},{"$f":"+J1191","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(AC1195=1,-X1195/Z1195,0)","v":0},{"$f":"IF(AC1195>1,\"N/A\",IF(AA1195>=R1195,Fail,Pass))","v":"N/A"},{"$f":"IF(J1191=0,2,IF(Y1195=0,3,IF(Q1195=0,4,IF(Y1195<0,5,IF(X1195>=0,6,1)))))","v":2},{"$f":"IF(AC1195=1,\"\",\"(G2) \"&CHOOSE(AC1195,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1195","v":0},0,0,null,null,{"$f":"$I1194","v":0},null,{"$f":"+O1196","v":"N/A"},null,null,null,{"$f":"IF(I1196=0,\"N/A\",MAX(0,((J1196+I1196-Year1)*365)/(I1196*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1194:G1196)=0,\"\",IF(OR(E1194>=E1199,E1195>=E1199,E1196>=E1199,F1194>=F1199,F1195>=F1199,F1196>=F1199),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M1191=Controls!$Y$3,\"\",IF(AND(SUM(E1199:F1199)<>0,,MAX(E1194:E1196)>E1199),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1194","v":0},0,{"$f":"$E1199","v":0},null,null,{"$f":"$I1194","v":0},null,null,null,{"$f":"IF(M1191=Controls!$Y$3,\"\",IF(AND(SUM(E1199:F1199)<>0,MAX(F1194:F1196)>F1199),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1194=\"\",B1194=0),G1194=0),100000,G1194)","v":100000},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":"+W1199-V1199","v":0},{"$f":"+J1191","v":0},{"$f":"+X1199*Y1199","v":0},{"$f":"IF(OR(C1194=0,U1199=0),0,MIN(10,Z1199/U1199))","v":0},{"$f":"IF(AA1199<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1195=\"\",B1195=0),G1195=0),100000,G1195)","v":100000},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":"+W1200-V1200","v":0},{"$f":"+J1191","v":0},{"$f":"+X1200*Y1200","v":0},{"$f":"IF(OR(C1194=0,U1200=0),0,MIN(10,Z1200/U1200))","v":0},{"$f":"IF(AA1200<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B1196=\"\",B1196=0),G1196=0),100000,G1196)","v":100000}]
["G1",null,null,{"$f":"+D1194","v":0},0,{"$f":"$E1202","v":0},null,null,{"$f":"$I1194","v":0},null,null,null,{"$f":"IF(OR(SUM(E1202:F1202)=0,M1191=Controls!$Y$3),\"\",IF(I1202=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1195","v":0},0,0,null,null,{"$f":"$I1194","v":0},null,null,null,{"$f":"IF(OR(SUM(E1203:F1203)=0,M1191=Controls!$Y$3),\"\",IF(I1203=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1205:O1207)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1204-V1204","v":0},{"$f":"+J1191","v":0},{"$f":"+X1204*Y1204","v":0},{"$f":"IF(OR(C1195=0,U1204=0),0,MIN(10,Z1204/U1204))","v":0},{"$f":"IF(AA1204<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1195:C1196)=0,0,IF(AND(C1195=0,C1196<>0),1,IF(C1194=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1205-V1205","v":0},{"$f":"+J1191","v":0},{"$f":"+X1205*Y1205","v":0},{"$f":"IF(OR(C1195=0,U1205=0),0,MIN(10,Z1205/U1205))","v":0},{"$f":"IF(AA1205<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1195=0,0,IF(F1194<F1195,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1191=Controls!$Y$3,\"\",IF(AND(E1202+F1202<>0,B1202=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E1202:F1202)=0,B1202<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F1196=0,0,IF(AND(F1194<F1196,F1195<F1196),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1201","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1207=\"No Green Alternatives\",\"\",IF(M1191=Controls!$Y$3,\"\",IF(AND(E1203+F1203<>0,B1203=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E1203:F1203)=0,B1203<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1209=Pass,D1210=Pass),No,IF(D1209=Pass,Yes,No))","v":"No"},{"$f":"IF(B1202=\"\",\"\",A1202&\": \"&B1202)","v":""},{"$f":"IF(AA1194>99,99,AA1194)","v":0},{"$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":"+W1209-V1209","v":0},{"$f":"+J1191","v":0},{"$f":"+X1209*Y1209","v":0},{"$f":"IF(OR(C1196=0,U1209=0),0,MIN(10,Z1209/U1209))","v":0},{"$f":"IF(AA1209<Controls!$B$31,$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,IF(AA1195>99,99,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},{"$f":"+W1210-V1210","v":0},{"$f":"+J1191","v":0},{"$f":"+X1210*Y1210","v":0},{"$f":"IF(OR(C1196=0,U1210=0),0,MIN(10,Z1210/U1210))","v":0},{"$f":"IF(AA1210<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1203=0,I1202=0),\"\",IF(OR(AND(I1202<>0,I1202<>I1199),AND(I1203<>0,I1203<>I1199)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M1191=Controls!$Y$3,\"\",IF(B1214<>P1212,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A1209=Yes,P1214,IF(A1210=Yes,P1215,P1216))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1214:L1222)=0,\"\",IF(SUM(L1214:L1222)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1214:L1222)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B1214=B1209,1,IF(B1214=B1210,2,3))","v":3},{"$f":"$P1212","v":"T: "},{"$f":"CHOOSE($A1214,D1202,D1203,D1199)","v":0},{"$f":"CHOOSE($A1214,F1202,F1203,F1199)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1214,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1191=Controls!$Y$3,\"\",IF(OR(B1214=P1214,B1214=P1215,B1214=P1216),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1209","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1215,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1194:C1196,E1194:G1196)=0,\"\",IF(B1202=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1202:G1203)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1202:G1203)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1210","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1215","v":0},null,null,{"$f":"IF(LEFT(M1216,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1194:C1196,E1194:F1196)=0,\"\",IF(AND($AN$6=Yes,OR(B1202=B1199,B1203=B1199)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1202=B1199,B1203=B1199)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1199&\": \"&B1199","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G1216=$V$2,G1215,G1216)","v":0},{"$f":"IF(G1216=$V$2,H1215,H1216)","v":0},{"$f":"IF(G1216=$V$2,I1215,I1216)","v":0}]
[null,{"$f":"IF(AND(G1217=\"Traditional\",B1214<>P1216,B1214<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1217=\"Green\",B1214=P1216,B1214<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1191=Controls!$Y$3,B1218=\"\"),\"\",IF(G1217=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1220<>C1220,P1221<>C1221,P1222<>C1222),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1194=0,0,C1194)","v":0},{"$f":"IF(B1194=0,\"\",A1194&\": \"&B1194)","v":""},{"$f":"$P1220","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},{"$f":"IF(LEFT(M1220,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1191=Controls!$Y$3,\"\",IF(AND(A1220>0,J1220=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1220=\"\",\"\",IF($H1217=\"Now\",$Q$2,IF(OR($F1209>$W$1,$F1210>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1195=0,0,C1195)","v":0},{"$f":"IF(B1195=0,\"\",A1195&\": \"&B1195)","v":""},{"$f":"$P1221","v":""},null,{"$f":"IF(B1221=\"\",\"\",E1220)","v":""},null,{"$f":"IF(B1221=\"\",\"\",G1220)","v":""},null,null,{"$f":"IF(B1221=\"\",0,D1214)","v":0},{"$f":"IF(B1221=\"\",0,K1220)","v":0},{"$f":"IF(LEFT(M1221,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1191=Controls!$Y$3,\"\",IF(AND(A1221>0,J1221=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1221=\"\",\"\",IF($H1217=\"Now\",$Q$2,IF(OR($H1209>$W$1,$H1210>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1196=0,0,C1196)","v":0},{"$f":"IF(B1196=0,\"\",A1196&\": \"&B1196)","v":""},{"$f":"$P1222","v":""},null,{"$f":"IF(B1222=\"\",\"\",E1221)","v":""},null,{"$f":"IF(B1222=\"\",\"\",G1221)","v":""},null,null,{"$f":"IF(B1222=\"\",0,D1214)","v":0},{"$f":"IF(B1222=\"\",0,K1221)","v":0},{"$f":"IF(LEFT(M1222,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1191=Controls!$Y$3,\"\",IF(AND(A1222>0,J1222=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1222=\"\",\"\",IF($H1217=\"Now\",$Q$2,IF(OR($J1210>$W$1,$J1210>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1223=0,\"\",IF(M1223=1,\"The above section has 1 error check message\",\"The above section has \"&M1223&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1220=\"End of Cycle\",S1220=\"Now\"),AND(C1221=\"End of Cycle\",S1221=\"Now\"),AND(C1222=\"End of Cycle\",S1222=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1197:M1222,\"\")+SUM(U1223:Y1223)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1197<>\"\",1,0)","v":0},{"$f":"IF(C1204<>\"\",1,0)","v":0},{"$f":"IF(C1211=\"\",0,1)","v":0},{"$f":"IF(B1218=\"\",0,1)","v":0},{"$f":"IF(D1223=\"\",0,1)","v":0}]
["3.5.01","Elevators Other #1",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F1224=\"Tenant\",IF(ISERROR(VLOOKUP(H1224,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H1224,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H1224,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H1224,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1224=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1227:C1229)+SUM(E1227:G1236)+SUM(I1227:I1236)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1227","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H1224,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H1224,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O1227","v":"N/A"},null,null,null,{"$f":"IF(I1227=0,\"N/A\",MAX(0,((J1227+I1227-Year1)*365)/(I1227*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1235","v":0},{"$f":"IF(Q1227=0,0,VLOOKUP(Q1227,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1232","v":0},{"$f":"+F1235","v":0},{"$f":"+J1224","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(AC1227=1,-X1227/Z1227,0)","v":0},{"$f":"IF(AC1227>1,\"N/A\",IF(AA1227>=R1227,Fail,Pass))","v":"N/A"},{"$f":"IF(J1224=0,2,IF(Y1227=0,3,IF(Q1227=0,4,IF(Y1227<0,5,IF(X1227>=0,6,1)))))","v":2},{"$f":"IF(AC1227=1,\"\",\"(G1) \"&CHOOSE(AC1227,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1227","v":0},0,{"$f":"$E1228","v":0},0,{"$f":"+H1227","v":""},{"$f":"$I1227","v":0},null,{"$f":"+O1228","v":"N/A"},null,null,null,{"$f":"IF(I1228=0,\"N/A\",MAX(0,((J1228+I1228-Year1)*365)/(I1228*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1236","v":0},{"$f":"IF(Q1228=0,0,VLOOKUP(Q1228,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1227","v":0},{"$f":"+F1236","v":0},{"$f":"+J1224","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(AC1228=1,-X1228/Z1228,0)","v":0},{"$f":"IF(AC1228>1,\"N/A\",IF(AA1228>=R1228,Fail,Pass))","v":"N/A"},{"$f":"IF(J1224=0,2,IF(Y1228=0,3,IF(Q1228=0,4,IF(Y1228<0,5,IF(X1228>=0,6,1)))))","v":2},{"$f":"IF(AC1228=1,\"\",\"(G2) \"&CHOOSE(AC1228,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1228","v":0},0,0,0,{"$f":"+H1227","v":""},{"$f":"$I1227","v":0},null,{"$f":"+O1229","v":"N/A"},null,null,null,{"$f":"IF(I1229=0,\"N/A\",MAX(0,((J1229+I1229-Year1)*365)/(I1229*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1227:G1229)=0,\"\",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":""},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,null,{"$f":"IF(M1224=Controls!$Y$3,\"\",IF(AND(SUM(E1232:G1232)<>0,MAX(E1227:E1229)>E1232),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1227","v":0},0,{"$f":"$E1232","v":0},0,{"$f":"+H1227","v":""},{"$f":"$I1227","v":0},null,null,null,{"$f":"IF(M1224=Controls!$Y$3,\"\",IF(AND(SUM(E1232:G1232)<>0,MAX(F1227:F1229)>F1232),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1227=\"\",B1227=0),G1227=0),100000,G1227)","v":100000},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":"+W1232-V1232","v":0},{"$f":"+J1224","v":0},{"$f":"+X1232*Y1232","v":0},{"$f":"IF(OR(C1227=0,U1232=0),0,MIN(10,Z1232/U1232))","v":0},{"$f":"IF(AA1232<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1227:G1229,G1232)=0,\"\",IF(MIN(O1232:O1234)<=G1232,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1224=Controls!$Y$3,\"\",IF(LEFT(D1233,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1228=\"\",B1228=0),G1228=0),100000,G1228)","v":100000},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":"+W1233-V1233","v":0},{"$f":"+J1224","v":0},{"$f":"+X1233*Y1233","v":0},{"$f":"IF(OR(C1227=0,U1233=0),0,MIN(10,Z1233/U1233))","v":0},{"$f":"IF(AA1233<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1235=0,B1232=\"\",B1235=\"\",AC1247=0),\"\",\"   G1 has \"&TEXT(AC1247,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1235:G1235)=0,M1224=Controls!$Y$3),\"\",IF(I1235=0,\"G1 EUL Missing\",IF(AA1247=0,\"No Green Premium G1 vs T\",IF(AA1247>0,\"Negative Green Premium G1 vs T\",IF(AB1247=0,\"No Utility Savings G1 vs T\",IF(AB1247<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1229=\"\",B1229=0),G1229=0),100000,G1229)","v":100000}]
["G1",null,null,{"$f":"+D1227","v":0},0,{"$f":"$E1235","v":0},0,{"$f":"+H1227","v":""},{"$f":"$I1227","v":0},{"$f":"IF(OR(AC1248=0,I1236=0,B1232=\"\",B1236=\"\"),\"\",\"   G2 has \"&TEXT(AC1248,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1236:G1236)=0,M1224=Controls!$Y$3),\"\",IF(I1236=0,\"G2 EUL Missing\",IF(AA1248=0,\"No Green Premium G2 vs T\", IF(AA1248>0,\"Negative Green Premium G2 vs T\",IF(AB1248=0,\"No Utility Savings G2 vs T\", IF(AB1248<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1228","v":0},0,0,0,{"$f":"+H1227","v":""},{"$f":"$I1227","v":0},{"$f":"IF(OR(AC1249=0,I1236=0,B1232=\"\",B1235=\"\", B1236=\"\"),\"\",\"   G2 has \"&TEXT(AC1249,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1236:G1236)=0,M1224=Controls!$Y$3),\"\",IF(AA1249>=0,\"No Green Premium G2 vs G1\",IF(AB1249<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1232>0,OR(G1235>0,G1236>0)),IF(OR(G1232=G1235,G1232=G1236),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1238:O1240)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1237-V1237","v":0},{"$f":"+J1224","v":0},{"$f":"+X1237*Y1237","v":0},{"$f":"IF(OR(C1228=0,U1237=0),0,MIN(10,Z1237/U1237))","v":0},{"$f":"IF(AA1237<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1228:C1229)=0,0,IF(OR(AND(C1228=0,C1229<>0),AND(G1228=0,G1229<>0)),1,IF(C1227=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1238-V1238","v":0},{"$f":"+J1224","v":0},{"$f":"+X1238*Y1238","v":0},{"$f":"IF(OR(C1228=0,U1238=0),0,MIN(10,Z1238/U1238))","v":0},{"$f":"IF(AA1238<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1228=0,0,IF(AND(F1227<F1228,G1227>G1228),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1224=Controls!$Y$3,\"\",IF(B1235=\"No Green Alternatives\",\"\",IF(B1235=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1235:G1235)<>0,B1235=\"\"),\"G1 Description is Missing\",IF(AND(B1235<>\"\",SUM(E1235:F1235)=0),\"G1 Cost is Missing\",IF(AND(B1235<>\"\",G1235=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1229=0,0,IF(OR(AND(F1227<F1229,F1228<F1229),AND(G1227>G1229,G1228>G1229)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1234","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1224=Controls!$Y$3,\"\",IF(M1240=\"No Green Alternatives\",\"\",IF(AND(B1236=\"\",SUM(E1236:G1236))=0,\"\",IF(AND(SUM(E1236:F1236)=0,B1236<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1236=0,B1236<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1242=Pass,D1243=Pass),No,IF(D1242=Pass,Yes,No))","v":"No"},{"$f":"IF(B1235=\"\",\"\",A1235&\": \"&B1235)","v":""},{"$f":"IF(AA1227>99,99,AA1227)","v":0},{"$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,{"$f":"IF(OR(SUM(E1234:G1235)=0,M1224=Controls!$Y$3),\"\",IF(AC1227=1,\"\",AD1227))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1242-V1242","v":0},{"$f":"+J1224","v":0},{"$f":"+X1242*Y1242","v":0},{"$f":"IF(OR(C1229=0,U1242=0),0,MIN(10,Z1242/U1242))","v":0},{"$f":"IF(AA1242<Controls!$B$31,$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,IF(AA1228>99,99,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},{"$f":"IF(J1243=0,\"\",AB1243)","v":""},null,{"$f":"IF(OR(SUM(E1236:G1236)=0,M1224=Controls!$Y$3),\"\",IF(AC1228=1,\"\",AD1228))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1243-V1243","v":0},{"$f":"+J1224","v":0},{"$f":"+X1243*Y1243","v":0},{"$f":"IF(OR(C1229=0,U1243=0),0,MIN(10,Z1243/U1243))","v":0},{"$f":"IF(AA1243<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1236=0,I1235=0),\"\",IF(OR(AND(I1235<>0,I1235<>I1232),AND(I1236<>0,I1236<>I1232)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1224=Controls!$Y$3,\"\",IF(B1247<>P1245,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1242=Yes,P1247,IF(A1243=Yes,P1248,P1249))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1247:L1255)=0,\"\",IF(SUM(L1247:L1255)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1247:L1255)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1247=B1242,1,IF(B1247=B1243,2,3))","v":3},{"$f":"$P1245","v":"T: "},{"$f":"CHOOSE($A1247,D1235,D1236,D1232)","v":0},{"$f":"CHOOSE($A1247,F1235,F1236,F1232)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M1247,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1224=Controls!$Y$3,\"\",IF(OR(B1247=P1247,B1247=P1248,B1247=P1249),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1242","v":""},null,null,"G1 vs T",{"$f":"(F1235-F1232)","v":0},"premium",{"$f":"Z1227","v":0},"savings",{"$f":"IF(T1247=0,\"N/A\",IF(V1247=0,\"None\",T1247/V1247))","v":"N/A"},null,{"$f":"I1235","v":0},{"$f":"+-T1247","v":0},{"$f":"+V1247","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1247>=0,AB1247<=0),0,IF(ISERROR(IRR($AE1247:$CC1247,$Z$1)),-0.99,IRR($AE1247:$CC1247,$Z$1))),-10%))","v":0},null,{"$f":"+AA1247","v":0},0,{"$f":"IF(AG$1<=$Z1247,$AB1247*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1247,$AB1247*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1247,$AB1247*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1247,$AB1247*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1247,$AB1247*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1248,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1227:C1229,E1227:G1229)=0,\"\",IF(B1235=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1235:G1236)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1235:G1236)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1243","v":""},null,null,"G2 vs T",{"$f":"IF(F1236=0,0,F1236-F1232)","v":0},"premium",{"$f":"IF(F1236=0,0,Z1228)","v":0},"savings",{"$f":"IF(T1248=0,\"N/A\",IF(V1248=0,\"None\",T1248/V1248))","v":"N/A"},null,{"$f":"I1236","v":0},{"$f":"+-T1248","v":0},{"$f":"+V1248","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1248>=0,AB1248<=0),0,IF(ISERROR(IRR($AE1248:$CC1248,$Z$1)),-0.99,IRR($AE1248:$CC1248,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1248,$AB1248*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1248","v":0},null,null,{"$f":"IF(LEFT(M1249,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1227:C1229,E1227:F1229)=0,\"\",IF(AND($AN$6=Yes,OR(B1235=B1232,B1236=B1232)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1235=B1232,B1236=B1232)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1232&\": \"&B1232","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1236=0,0,F1236-F1235)","v":0},"premium",{"$f":"IF(F1236=0,0,V1248-V1247)","v":0},"savings",{"$f":"IF(T1249=0,\"N/A\",IF(V1249=0,\"None\",T1249/V1249))","v":"N/A"},null,{"$f":"+Z1248","v":0},{"$f":"+-T1249","v":0},{"$f":"+V1249","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1249>=0,AB1249<=0),0,IF(ISERROR(IRR($AE1249:$CC1249,$Z$1)),-0.99,IRR($AE1249:$CC1249,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1249=$V$2,G1248,G1249)","v":0},{"$f":"IF(G1249=$V$2,H1248,H1249)","v":0},{"$f":"IF(G1249=$V$2,I1248,I1249)","v":0}]
[null,{"$f":"IF(AND(G1250=\"Traditional\",B1247<>P1249,B1247<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1250=\"Green\",B1247=P1249,B1247<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1224=Controls!$Y$3,B1251=\"\"),\"\",IF(G1250=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1253<>C1253,P1254<>C1254,P1255<>C1255),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1227=0,0,C1227)","v":0},{"$f":"IF(B1227=0,\"\",A1227&\": \"&B1227)","v":""},{"$f":"$P1253","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},{"$f":"IF(LEFT(M1253,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1224=Controls!$Y$3,\"\",IF(AND(A1253>0,J1253=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1253=\"\",\"\",IF($H1250=\"Now\",$Q$2,IF(OR($F1242>$W$1,$F1243>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1228=0,0,C1228)","v":0},{"$f":"IF(B1228=0,\"\",A1228&\": \"&B1228)","v":""},{"$f":"$P1254","v":""},null,{"$f":"IF(B1254=\"\",\"\",E1253)","v":""},null,{"$f":"IF(B1254=\"\",\"\",G1253)","v":""},null,null,{"$f":"IF(B1254=\"\",0,D1247)","v":0},{"$f":"IF(B1254=\"\",0,K1253)","v":0},{"$f":"IF(LEFT(M1254,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1224=Controls!$Y$3,\"\",IF(AND(A1254>0,J1254=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1254=\"\",\"\",IF($H1250=\"Now\",$Q$2,IF(OR($H1242>$W$1,$H1243>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1229=0,0,C1229)","v":0},{"$f":"IF(B1229=0,\"\",A1229&\": \"&B1229)","v":""},{"$f":"$P1255","v":""},null,{"$f":"IF(B1255=\"\",\"\",E1254)","v":""},null,{"$f":"IF(B1255=\"\",\"\",G1254)","v":""},null,null,{"$f":"IF(B1255=\"\",0,D1247)","v":0},{"$f":"IF(B1255=\"\",0,K1254)","v":0},{"$f":"IF(LEFT(M1255,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1224=Controls!$Y$3,\"\",IF(AND(A1255>0,J1255=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1255=\"\",\"\",IF($H1250=\"Now\",$Q$2,IF(OR($J1243>$W$1,$J1243>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1256=0,\"\",IF(M1256=1,\"The above section has 1 error check message\",\"The above section has \"&M1256&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1253=\"End of Cycle\",S1253=\"Now\"),AND(C1254=\"End of Cycle\",S1254=\"Now\"),AND(C1255=\"End of Cycle\",S1255=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1230:M1255,\"\")+SUM(U1256:Y1256)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1230<>\"\",1,0)","v":0},{"$f":"IF(C1237<>\"\",1,0)","v":0},{"$f":"IF(C1244=\"\",0,1)","v":0},{"$f":"IF(B1251=\"\",0,1)","v":0},{"$f":"IF(D1256=\"\",0,1)","v":0}]
["3.6.01 CO Detectors/Alarms",null,null,null,null,"THIS IS A NEGLIGLIBLE UTILITY USER - PAYBACK NOT APPLICABLE",null,null,null,null,null,null,{"$f":"IF(O1257=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1260:C1262)+SUM(E1260:G1269)+SUM(I1260:I1269)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1260","v":0},null,null,0,null,{"$f":"+O1260","v":"N/A"},null,null,null,{"$f":"IF(I1260=0,\"N/A\",MAX(0,((J1260+I1260-Year1)*365)/(I1260*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1268","v":0},{"$f":"IF(Q1260=0,0,VLOOKUP(Q1260,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1265","v":0},{"$f":"+F1268","v":0},{"$f":"+J1257","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(AC1260=1,-X1260/Z1260,0)","v":0},{"$f":"IF(AC1260>1,\"N/A\",IF(AA1260>=R1260,Fail,Pass))","v":"N/A"},{"$f":"IF(J1257=0,2,IF(Y1260=0,3,IF(Q1260=0,4,IF(Y1260<0,5,IF(X1260>=0,6,1)))))","v":2},{"$f":"IF(AC1260=1,\"\",\"(G1) \"&CHOOSE(AC1260,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1260","v":0},0,{"$f":"$E1261","v":0},null,null,{"$f":"$I1260","v":0},null,{"$f":"+O1261","v":"N/A"},null,null,null,{"$f":"IF(I1261=0,\"N/A\",MAX(0,((J1261+I1261-Year1)*365)/(I1261*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1269","v":0},{"$f":"IF(Q1261=0,0,VLOOKUP(Q1261,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1260","v":0},{"$f":"+F1269","v":0},{"$f":"+J1257","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(AC1261=1,-X1261/Z1261,0)","v":0},{"$f":"IF(AC1261>1,\"N/A\",IF(AA1261>=R1261,Fail,Pass))","v":"N/A"},{"$f":"IF(J1257=0,2,IF(Y1261=0,3,IF(Q1261=0,4,IF(Y1261<0,5,IF(X1261>=0,6,1)))))","v":2},{"$f":"IF(AC1261=1,\"\",\"(G2) \"&CHOOSE(AC1261,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1261","v":0},0,0,null,null,{"$f":"$I1260","v":0},null,{"$f":"+O1262","v":"N/A"},null,null,null,{"$f":"IF(I1262=0,\"N/A\",MAX(0,((J1262+I1262-Year1)*365)/(I1262*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1260:G1262)=0,\"\",IF(OR(E1260>=E1265,E1261>=E1265,E1262>=E1265,F1260>=F1265,F1261>=F1265,F1262>=F1265),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M1257=Controls!$Y$3,\"\",IF(AND(SUM(E1265:F1265)<>0,,MAX(E1260:E1262)>E1265),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1260","v":0},0,{"$f":"$E1265","v":0},null,null,{"$f":"$I1260","v":0},null,null,null,{"$f":"IF(M1257=Controls!$Y$3,\"\",IF(AND(SUM(E1265:F1265)<>0,MAX(F1260:F1262)>F1265),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1260=\"\",B1260=0),G1260=0),100000,G1260)","v":100000},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":"+W1265-V1265","v":0},{"$f":"+J1257","v":0},{"$f":"+X1265*Y1265","v":0},{"$f":"IF(OR(C1260=0,U1265=0),0,MIN(10,Z1265/U1265))","v":0},{"$f":"IF(AA1265<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1261=\"\",B1261=0),G1261=0),100000,G1261)","v":100000},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":"+W1266-V1266","v":0},{"$f":"+J1257","v":0},{"$f":"+X1266*Y1266","v":0},{"$f":"IF(OR(C1260=0,U1266=0),0,MIN(10,Z1266/U1266))","v":0},{"$f":"IF(AA1266<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B1262=\"\",B1262=0),G1262=0),100000,G1262)","v":100000}]
["G1",null,null,{"$f":"+D1260","v":0},0,{"$f":"$E1268","v":0},null,null,{"$f":"$I1260","v":0},null,null,null,{"$f":"IF(OR(SUM(E1268:F1268)=0,M1257=Controls!$Y$3),\"\",IF(I1268=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1261","v":0},0,0,null,null,{"$f":"$I1260","v":0},null,null,null,{"$f":"IF(OR(SUM(E1269:F1269)=0,M1257=Controls!$Y$3),\"\",IF(I1269=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1271:O1273)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1270-V1270","v":0},{"$f":"+J1257","v":0},{"$f":"+X1270*Y1270","v":0},{"$f":"IF(OR(C1261=0,U1270=0),0,MIN(10,Z1270/U1270))","v":0},{"$f":"IF(AA1270<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1261:C1262)=0,0,IF(AND(C1261=0,C1262<>0),1,IF(C1260=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1271-V1271","v":0},{"$f":"+J1257","v":0},{"$f":"+X1271*Y1271","v":0},{"$f":"IF(OR(C1261=0,U1271=0),0,MIN(10,Z1271/U1271))","v":0},{"$f":"IF(AA1271<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1261=0,0,IF(F1260<F1261,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1257=Controls!$Y$3,\"\",IF(AND(E1268+F1268<>0,B1268=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E1268:F1268)=0,B1268<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F1262=0,0,IF(AND(F1260<F1262,F1261<F1262),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1267","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1273=\"No Green Alternatives\",\"\",IF(M1257=Controls!$Y$3,\"\",IF(AND(E1269+F1269<>0,B1269=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E1269:F1269)=0,B1269<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1275=Pass,D1276=Pass),No,IF(D1275=Pass,Yes,No))","v":"No"},{"$f":"IF(B1268=\"\",\"\",A1268&\": \"&B1268)","v":""},{"$f":"IF(AA1260>99,99,AA1260)","v":0},{"$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":"+W1275-V1275","v":0},{"$f":"+J1257","v":0},{"$f":"+X1275*Y1275","v":0},{"$f":"IF(OR(C1262=0,U1275=0),0,MIN(10,Z1275/U1275))","v":0},{"$f":"IF(AA1275<Controls!$B$31,$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,IF(AA1261>99,99,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},{"$f":"+W1276-V1276","v":0},{"$f":"+J1257","v":0},{"$f":"+X1276*Y1276","v":0},{"$f":"IF(OR(C1262=0,U1276=0),0,MIN(10,Z1276/U1276))","v":0},{"$f":"IF(AA1276<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1269=0,I1268=0),\"\",IF(OR(AND(I1268<>0,I1268<>I1265),AND(I1269<>0,I1269<>I1265)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M1257=Controls!$Y$3,\"\",IF(B1280<>P1278,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A1275=Yes,P1280,IF(A1276=Yes,P1281,P1282))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1280:L1288)=0,\"\",IF(SUM(L1280:L1288)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1280:L1288)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B1280=B1275,1,IF(B1280=B1276,2,3))","v":3},{"$f":"$P1278","v":"T: "},{"$f":"CHOOSE($A1280,D1268,D1269,D1265)","v":0},{"$f":"CHOOSE($A1280,F1268,F1269,F1265)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1280,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1257=Controls!$Y$3,\"\",IF(OR(B1280=P1280,B1280=P1281,B1280=P1282),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1275","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1281,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1260:C1262,E1260:G1262)=0,\"\",IF(B1268=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1268:G1269)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1268:G1269)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1276","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1281","v":0},null,null,{"$f":"IF(LEFT(M1282,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1260:C1262,E1260:F1262)=0,\"\",IF(AND($AN$6=Yes,OR(B1268=B1265,B1269=B1265)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1268=B1265,B1269=B1265)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1265&\": \"&B1265","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G1282=$V$2,G1281,G1282)","v":0},{"$f":"IF(G1282=$V$2,H1281,H1282)","v":0},{"$f":"IF(G1282=$V$2,I1281,I1282)","v":0}]
[null,{"$f":"IF(AND(G1283=\"Traditional\",B1280<>P1282,B1280<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1283=\"Green\",B1280=P1282,B1280<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1257=Controls!$Y$3,B1284=\"\"),\"\",IF(G1283=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1286<>C1286,P1287<>C1287,P1288<>C1288),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1260=0,0,C1260)","v":0},{"$f":"IF(B1260=0,\"\",A1260&\": \"&B1260)","v":""},{"$f":"$P1286","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},{"$f":"IF(LEFT(M1286,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1257=Controls!$Y$3,\"\",IF(AND(A1286>0,J1286=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1286=\"\",\"\",IF($H1283=\"Now\",$Q$2,IF(OR($F1275>$W$1,$F1276>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1261=0,0,C1261)","v":0},{"$f":"IF(B1261=0,\"\",A1261&\": \"&B1261)","v":""},{"$f":"$P1287","v":""},null,{"$f":"IF(B1287=\"\",\"\",E1286)","v":""},null,{"$f":"IF(B1287=\"\",\"\",G1286)","v":""},null,null,{"$f":"IF(B1287=\"\",0,D1280)","v":0},{"$f":"IF(B1287=\"\",0,K1286)","v":0},{"$f":"IF(LEFT(M1287,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1257=Controls!$Y$3,\"\",IF(AND(A1287>0,J1287=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1287=\"\",\"\",IF($H1283=\"Now\",$Q$2,IF(OR($H1275>$W$1,$H1276>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1262=0,0,C1262)","v":0},{"$f":"IF(B1262=0,\"\",A1262&\": \"&B1262)","v":""},{"$f":"$P1288","v":""},null,{"$f":"IF(B1288=\"\",\"\",E1287)","v":""},null,{"$f":"IF(B1288=\"\",\"\",G1287)","v":""},null,null,{"$f":"IF(B1288=\"\",0,D1280)","v":0},{"$f":"IF(B1288=\"\",0,K1287)","v":0},{"$f":"IF(LEFT(M1288,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1257=Controls!$Y$3,\"\",IF(AND(A1288>0,J1288=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1288=\"\",\"\",IF($H1283=\"Now\",$Q$2,IF(OR($J1276>$W$1,$J1276>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1289=0,\"\",IF(M1289=1,\"The above section has 1 error check message\",\"The above section has \"&M1289&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1286=\"End of Cycle\",S1286=\"Now\"),AND(C1287=\"End of Cycle\",S1287=\"Now\"),AND(C1288=\"End of Cycle\",S1288=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1263:M1288,\"\")+SUM(U1289:Y1289)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1263<>\"\",1,0)","v":0},{"$f":"IF(C1270<>\"\",1,0)","v":0},{"$f":"IF(C1277=\"\",0,1)","v":0},{"$f":"IF(B1284=\"\",0,1)","v":0},{"$f":"IF(D1289=\"\",0,1)","v":0}]
["3.6.02 Smoke Detectors",null,null,null,null,"THIS IS A NEGLIGLIBLE UTILITY USER - PAYBACK NOT APPLICABLE",null,null,null,null,null,null,{"$f":"IF(O1290=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1293:C1295)+SUM(E1293:G1302)+SUM(I1293:I1302)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1293","v":0},null,null,0,null,{"$f":"+O1293","v":"N/A"},null,null,null,{"$f":"IF(I1293=0,\"N/A\",MAX(0,((J1293+I1293-Year1)*365)/(I1293*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1301","v":0},{"$f":"IF(Q1293=0,0,VLOOKUP(Q1293,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1298","v":0},{"$f":"+F1301","v":0},{"$f":"+J1290","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(AC1293=1,-X1293/Z1293,0)","v":0},{"$f":"IF(AC1293>1,\"N/A\",IF(AA1293>=R1293,Fail,Pass))","v":"N/A"},{"$f":"IF(J1290=0,2,IF(Y1293=0,3,IF(Q1293=0,4,IF(Y1293<0,5,IF(X1293>=0,6,1)))))","v":2},{"$f":"IF(AC1293=1,\"\",\"(G1) \"&CHOOSE(AC1293,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1293","v":0},0,{"$f":"$E1294","v":0},null,null,{"$f":"$I1293","v":0},null,{"$f":"+O1294","v":"N/A"},null,null,null,{"$f":"IF(I1294=0,\"N/A\",MAX(0,((J1294+I1294-Year1)*365)/(I1294*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1302","v":0},{"$f":"IF(Q1294=0,0,VLOOKUP(Q1294,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1293","v":0},{"$f":"+F1302","v":0},{"$f":"+J1290","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(AC1294=1,-X1294/Z1294,0)","v":0},{"$f":"IF(AC1294>1,\"N/A\",IF(AA1294>=R1294,Fail,Pass))","v":"N/A"},{"$f":"IF(J1290=0,2,IF(Y1294=0,3,IF(Q1294=0,4,IF(Y1294<0,5,IF(X1294>=0,6,1)))))","v":2},{"$f":"IF(AC1294=1,\"\",\"(G2) \"&CHOOSE(AC1294,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1294","v":0},0,0,null,null,{"$f":"$I1293","v":0},null,{"$f":"+O1295","v":"N/A"},null,null,null,{"$f":"IF(I1295=0,\"N/A\",MAX(0,((J1295+I1295-Year1)*365)/(I1295*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1293:G1295)=0,\"\",IF(OR(E1293>=E1298,E1294>=E1298,E1295>=E1298,F1293>=F1298,F1294>=F1298,F1295>=F1298),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M1290=Controls!$Y$3,\"\",IF(AND(SUM(E1298:F1298)<>0,,MAX(E1293:E1295)>E1298),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1293","v":0},0,{"$f":"$E1298","v":0},null,null,{"$f":"$I1293","v":0},null,null,null,{"$f":"IF(M1290=Controls!$Y$3,\"\",IF(AND(SUM(E1298:F1298)<>0,MAX(F1293:F1295)>F1298),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1293=\"\",B1293=0),G1293=0),100000,G1293)","v":100000},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":"+W1298-V1298","v":0},{"$f":"+J1290","v":0},{"$f":"+X1298*Y1298","v":0},{"$f":"IF(OR(C1293=0,U1298=0),0,MIN(10,Z1298/U1298))","v":0},{"$f":"IF(AA1298<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1294=\"\",B1294=0),G1294=0),100000,G1294)","v":100000},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":"+W1299-V1299","v":0},{"$f":"+J1290","v":0},{"$f":"+X1299*Y1299","v":0},{"$f":"IF(OR(C1293=0,U1299=0),0,MIN(10,Z1299/U1299))","v":0},{"$f":"IF(AA1299<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B1295=\"\",B1295=0),G1295=0),100000,G1295)","v":100000}]
["G1",null,null,{"$f":"+D1293","v":0},0,{"$f":"$E1301","v":0},null,null,{"$f":"$I1293","v":0},null,null,null,{"$f":"IF(OR(SUM(E1301:F1301)=0,M1290=Controls!$Y$3),\"\",IF(I1301=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1294","v":0},0,0,null,null,{"$f":"$I1293","v":0},null,null,null,{"$f":"IF(OR(SUM(E1302:F1302)=0,M1290=Controls!$Y$3),\"\",IF(I1302=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1304:O1306)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1303-V1303","v":0},{"$f":"+J1290","v":0},{"$f":"+X1303*Y1303","v":0},{"$f":"IF(OR(C1294=0,U1303=0),0,MIN(10,Z1303/U1303))","v":0},{"$f":"IF(AA1303<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1294:C1295)=0,0,IF(AND(C1294=0,C1295<>0),1,IF(C1293=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1304-V1304","v":0},{"$f":"+J1290","v":0},{"$f":"+X1304*Y1304","v":0},{"$f":"IF(OR(C1294=0,U1304=0),0,MIN(10,Z1304/U1304))","v":0},{"$f":"IF(AA1304<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1294=0,0,IF(F1293<F1294,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1290=Controls!$Y$3,\"\",IF(AND(E1301+F1301<>0,B1301=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E1301:F1301)=0,B1301<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F1295=0,0,IF(AND(F1293<F1295,F1294<F1295),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1300","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1306=\"No Green Alternatives\",\"\",IF(M1290=Controls!$Y$3,\"\",IF(AND(E1302+F1302<>0,B1302=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E1302:F1302)=0,B1302<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1308=Pass,D1309=Pass),No,IF(D1308=Pass,Yes,No))","v":"No"},{"$f":"IF(B1301=\"\",\"\",A1301&\": \"&B1301)","v":""},{"$f":"IF(AA1293>99,99,AA1293)","v":0},{"$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":"+W1308-V1308","v":0},{"$f":"+J1290","v":0},{"$f":"+X1308*Y1308","v":0},{"$f":"IF(OR(C1295=0,U1308=0),0,MIN(10,Z1308/U1308))","v":0},{"$f":"IF(AA1308<Controls!$B$31,$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,IF(AA1294>99,99,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},{"$f":"+W1309-V1309","v":0},{"$f":"+J1290","v":0},{"$f":"+X1309*Y1309","v":0},{"$f":"IF(OR(C1295=0,U1309=0),0,MIN(10,Z1309/U1309))","v":0},{"$f":"IF(AA1309<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1302=0,I1301=0),\"\",IF(OR(AND(I1301<>0,I1301<>I1298),AND(I1302<>0,I1302<>I1298)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M1290=Controls!$Y$3,\"\",IF(B1313<>P1311,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A1308=Yes,P1313,IF(A1309=Yes,P1314,P1315))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1313:L1321)=0,\"\",IF(SUM(L1313:L1321)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1313:L1321)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B1313=B1308,1,IF(B1313=B1309,2,3))","v":3},{"$f":"$P1311","v":"T: "},{"$f":"CHOOSE($A1313,D1301,D1302,D1298)","v":0},{"$f":"CHOOSE($A1313,F1301,F1302,F1298)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1313,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1290=Controls!$Y$3,\"\",IF(OR(B1313=P1313,B1313=P1314,B1313=P1315),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1308","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1314,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1293:C1295,E1293:G1295)=0,\"\",IF(B1301=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1301:G1302)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1301:G1302)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1309","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1314","v":0},null,null,{"$f":"IF(LEFT(M1315,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1293:C1295,E1293:F1295)=0,\"\",IF(AND($AN$6=Yes,OR(B1301=B1298,B1302=B1298)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1301=B1298,B1302=B1298)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1298&\": \"&B1298","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G1315=$V$2,G1314,G1315)","v":0},{"$f":"IF(G1315=$V$2,H1314,H1315)","v":0},{"$f":"IF(G1315=$V$2,I1314,I1315)","v":0}]
[null,{"$f":"IF(AND(G1316=\"Traditional\",B1313<>P1315,B1313<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1316=\"Green\",B1313=P1315,B1313<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1290=Controls!$Y$3,B1317=\"\"),\"\",IF(G1316=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1319<>C1319,P1320<>C1320,P1321<>C1321),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1293=0,0,C1293)","v":0},{"$f":"IF(B1293=0,\"\",A1293&\": \"&B1293)","v":""},{"$f":"$P1319","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},{"$f":"IF(LEFT(M1319,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1290=Controls!$Y$3,\"\",IF(AND(A1319>0,J1319=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1319=\"\",\"\",IF($H1316=\"Now\",$Q$2,IF(OR($F1308>$W$1,$F1309>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1294=0,0,C1294)","v":0},{"$f":"IF(B1294=0,\"\",A1294&\": \"&B1294)","v":""},{"$f":"$P1320","v":""},null,{"$f":"IF(B1320=\"\",\"\",E1319)","v":""},null,{"$f":"IF(B1320=\"\",\"\",G1319)","v":""},null,null,{"$f":"IF(B1320=\"\",0,D1313)","v":0},{"$f":"IF(B1320=\"\",0,K1319)","v":0},{"$f":"IF(LEFT(M1320,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1290=Controls!$Y$3,\"\",IF(AND(A1320>0,J1320=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1320=\"\",\"\",IF($H1316=\"Now\",$Q$2,IF(OR($H1308>$W$1,$H1309>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1295=0,0,C1295)","v":0},{"$f":"IF(B1295=0,\"\",A1295&\": \"&B1295)","v":""},{"$f":"$P1321","v":""},null,{"$f":"IF(B1321=\"\",\"\",E1320)","v":""},null,{"$f":"IF(B1321=\"\",\"\",G1320)","v":""},null,null,{"$f":"IF(B1321=\"\",0,D1313)","v":0},{"$f":"IF(B1321=\"\",0,K1320)","v":0},{"$f":"IF(LEFT(M1321,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1290=Controls!$Y$3,\"\",IF(AND(A1321>0,J1321=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1321=\"\",\"\",IF($H1316=\"Now\",$Q$2,IF(OR($J1309>$W$1,$J1309>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1322=0,\"\",IF(M1322=1,\"The above section has 1 error check message\",\"The above section has \"&M1322&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1319=\"End of Cycle\",S1319=\"Now\"),AND(C1320=\"End of Cycle\",S1320=\"Now\"),AND(C1321=\"End of Cycle\",S1321=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1296:M1321,\"\")+SUM(U1322:Y1322)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1296<>\"\",1,0)","v":0},{"$f":"IF(C1303<>\"\",1,0)","v":0},{"$f":"IF(C1310=\"\",0,1)","v":0},{"$f":"IF(B1317=\"\",0,1)","v":0},{"$f":"IF(D1322=\"\",0,1)","v":0}]
["3.6.03","Life Safety Other #1",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F1323=\"Tenant\",IF(ISERROR(VLOOKUP(H1323,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H1323,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H1323,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H1323,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1323=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1326:C1328)+SUM(E1326:G1335)+SUM(I1326:I1335)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1326","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H1323,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H1323,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O1326","v":"N/A"},null,null,null,{"$f":"IF(I1326=0,\"N/A\",MAX(0,((J1326+I1326-Year1)*365)/(I1326*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1334","v":0},{"$f":"IF(Q1326=0,0,VLOOKUP(Q1326,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1331","v":0},{"$f":"+F1334","v":0},{"$f":"+J1323","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(AC1326=1,-X1326/Z1326,0)","v":0},{"$f":"IF(AC1326>1,\"N/A\",IF(AA1326>=R1326,Fail,Pass))","v":"N/A"},{"$f":"IF(J1323=0,2,IF(Y1326=0,3,IF(Q1326=0,4,IF(Y1326<0,5,IF(X1326>=0,6,1)))))","v":2},{"$f":"IF(AC1326=1,\"\",\"(G1) \"&CHOOSE(AC1326,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1326","v":0},0,{"$f":"$E1327","v":0},0,{"$f":"+H1326","v":""},{"$f":"$I1326","v":0},null,{"$f":"+O1327","v":"N/A"},null,null,null,{"$f":"IF(I1327=0,\"N/A\",MAX(0,((J1327+I1327-Year1)*365)/(I1327*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1335","v":0},{"$f":"IF(Q1327=0,0,VLOOKUP(Q1327,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1326","v":0},{"$f":"+F1335","v":0},{"$f":"+J1323","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(AC1327=1,-X1327/Z1327,0)","v":0},{"$f":"IF(AC1327>1,\"N/A\",IF(AA1327>=R1327,Fail,Pass))","v":"N/A"},{"$f":"IF(J1323=0,2,IF(Y1327=0,3,IF(Q1327=0,4,IF(Y1327<0,5,IF(X1327>=0,6,1)))))","v":2},{"$f":"IF(AC1327=1,\"\",\"(G2) \"&CHOOSE(AC1327,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1327","v":0},0,0,0,{"$f":"+H1326","v":""},{"$f":"$I1326","v":0},null,{"$f":"+O1328","v":"N/A"},null,null,null,{"$f":"IF(I1328=0,\"N/A\",MAX(0,((J1328+I1328-Year1)*365)/(I1328*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1326:G1328)=0,\"\",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":""},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,null,{"$f":"IF(M1323=Controls!$Y$3,\"\",IF(AND(SUM(E1331:G1331)<>0,MAX(E1326:E1328)>E1331),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1326","v":0},0,{"$f":"$E1331","v":0},0,{"$f":"+H1326","v":""},{"$f":"$I1326","v":0},null,null,null,{"$f":"IF(M1323=Controls!$Y$3,\"\",IF(AND(SUM(E1331:G1331)<>0,MAX(F1326:F1328)>F1331),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1326=\"\",B1326=0),G1326=0),100000,G1326)","v":100000},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":"+W1331-V1331","v":0},{"$f":"+J1323","v":0},{"$f":"+X1331*Y1331","v":0},{"$f":"IF(OR(C1326=0,U1331=0),0,MIN(10,Z1331/U1331))","v":0},{"$f":"IF(AA1331<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1326:G1328,G1331)=0,\"\",IF(MIN(O1331:O1333)<=G1331,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1323=Controls!$Y$3,\"\",IF(LEFT(D1332,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1327=\"\",B1327=0),G1327=0),100000,G1327)","v":100000},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":"+W1332-V1332","v":0},{"$f":"+J1323","v":0},{"$f":"+X1332*Y1332","v":0},{"$f":"IF(OR(C1326=0,U1332=0),0,MIN(10,Z1332/U1332))","v":0},{"$f":"IF(AA1332<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1334=0,B1331=\"\",B1334=\"\",AC1346=0),\"\",\"   G1 has \"&TEXT(AC1346,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1334:G1334)=0,M1323=Controls!$Y$3),\"\",IF(I1334=0,\"G1 EUL Missing\",IF(AA1346=0,\"No Green Premium G1 vs T\",IF(AA1346>0,\"Negative Green Premium G1 vs T\",IF(AB1346=0,\"No Utility Savings G1 vs T\",IF(AB1346<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1328=\"\",B1328=0),G1328=0),100000,G1328)","v":100000}]
["G1",null,null,{"$f":"+D1326","v":0},0,{"$f":"$E1334","v":0},0,{"$f":"+H1326","v":""},{"$f":"$I1326","v":0},{"$f":"IF(OR(AC1347=0,I1335=0,B1331=\"\",B1335=\"\"),\"\",\"   G2 has \"&TEXT(AC1347,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1335:G1335)=0,M1323=Controls!$Y$3),\"\",IF(I1335=0,\"G2 EUL Missing\",IF(AA1347=0,\"No Green Premium G2 vs T\", IF(AA1347>0,\"Negative Green Premium G2 vs T\",IF(AB1347=0,\"No Utility Savings G2 vs T\", IF(AB1347<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1327","v":0},0,0,0,{"$f":"+H1326","v":""},{"$f":"$I1326","v":0},{"$f":"IF(OR(AC1348=0,I1335=0,B1331=\"\",B1334=\"\", B1335=\"\"),\"\",\"   G2 has \"&TEXT(AC1348,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1335:G1335)=0,M1323=Controls!$Y$3),\"\",IF(AA1348>=0,\"No Green Premium G2 vs G1\",IF(AB1348<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1331>0,OR(G1334>0,G1335>0)),IF(OR(G1331=G1334,G1331=G1335),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1337:O1339)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1336-V1336","v":0},{"$f":"+J1323","v":0},{"$f":"+X1336*Y1336","v":0},{"$f":"IF(OR(C1327=0,U1336=0),0,MIN(10,Z1336/U1336))","v":0},{"$f":"IF(AA1336<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1327:C1328)=0,0,IF(OR(AND(C1327=0,C1328<>0),AND(G1327=0,G1328<>0)),1,IF(C1326=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1337-V1337","v":0},{"$f":"+J1323","v":0},{"$f":"+X1337*Y1337","v":0},{"$f":"IF(OR(C1327=0,U1337=0),0,MIN(10,Z1337/U1337))","v":0},{"$f":"IF(AA1337<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1327=0,0,IF(AND(F1326<F1327,G1326>G1327),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1323=Controls!$Y$3,\"\",IF(B1334=\"No Green Alternatives\",\"\",IF(B1334=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1334:G1334)<>0,B1334=\"\"),\"G1 Description is Missing\",IF(AND(B1334<>\"\",SUM(E1334:F1334)=0),\"G1 Cost is Missing\",IF(AND(B1334<>\"\",G1334=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1328=0,0,IF(OR(AND(F1326<F1328,F1327<F1328),AND(G1326>G1328,G1327>G1328)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1333","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1323=Controls!$Y$3,\"\",IF(M1339=\"No Green Alternatives\",\"\",IF(AND(B1335=\"\",SUM(E1335:G1335))=0,\"\",IF(AND(SUM(E1335:F1335)=0,B1335<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1335=0,B1335<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1341=Pass,D1342=Pass),No,IF(D1341=Pass,Yes,No))","v":"No"},{"$f":"IF(B1334=\"\",\"\",A1334&\": \"&B1334)","v":""},{"$f":"IF(AA1326>99,99,AA1326)","v":0},{"$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,{"$f":"IF(OR(SUM(E1333:G1334)=0,M1323=Controls!$Y$3),\"\",IF(AC1326=1,\"\",AD1326))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1341-V1341","v":0},{"$f":"+J1323","v":0},{"$f":"+X1341*Y1341","v":0},{"$f":"IF(OR(C1328=0,U1341=0),0,MIN(10,Z1341/U1341))","v":0},{"$f":"IF(AA1341<Controls!$B$31,$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,IF(AA1327>99,99,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},{"$f":"IF(J1342=0,\"\",AB1342)","v":""},null,{"$f":"IF(OR(SUM(E1335:G1335)=0,M1323=Controls!$Y$3),\"\",IF(AC1327=1,\"\",AD1327))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1342-V1342","v":0},{"$f":"+J1323","v":0},{"$f":"+X1342*Y1342","v":0},{"$f":"IF(OR(C1328=0,U1342=0),0,MIN(10,Z1342/U1342))","v":0},{"$f":"IF(AA1342<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1335=0,I1334=0),\"\",IF(OR(AND(I1334<>0,I1334<>I1331),AND(I1335<>0,I1335<>I1331)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1323=Controls!$Y$3,\"\",IF(B1346<>P1344,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1341=Yes,P1346,IF(A1342=Yes,P1347,P1348))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1346:L1354)=0,\"\",IF(SUM(L1346:L1354)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1346:L1354)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1346=B1341,1,IF(B1346=B1342,2,3))","v":3},{"$f":"$P1344","v":"T: "},{"$f":"CHOOSE($A1346,D1334,D1335,D1331)","v":0},{"$f":"CHOOSE($A1346,F1334,F1335,F1331)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M1346,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1323=Controls!$Y$3,\"\",IF(OR(B1346=P1346,B1346=P1347,B1346=P1348),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1341","v":""},null,null,"G1 vs T",{"$f":"(F1334-F1331)","v":0},"premium",{"$f":"Z1326","v":0},"savings",{"$f":"IF(T1346=0,\"N/A\",IF(V1346=0,\"None\",T1346/V1346))","v":"N/A"},null,{"$f":"I1334","v":0},{"$f":"+-T1346","v":0},{"$f":"+V1346","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1346>=0,AB1346<=0),0,IF(ISERROR(IRR($AE1346:$CC1346,$Z$1)),-0.99,IRR($AE1346:$CC1346,$Z$1))),-10%))","v":0},null,{"$f":"+AA1346","v":0},0,{"$f":"IF(AG$1<=$Z1346,$AB1346*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1346,$AB1346*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1346,$AB1346*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1346,$AB1346*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1346,$AB1346*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1347,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1326:C1328,E1326:G1328)=0,\"\",IF(B1334=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1334:G1335)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1334:G1335)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1342","v":""},null,null,"G2 vs T",{"$f":"IF(F1335=0,0,F1335-F1331)","v":0},"premium",{"$f":"IF(F1335=0,0,Z1327)","v":0},"savings",{"$f":"IF(T1347=0,\"N/A\",IF(V1347=0,\"None\",T1347/V1347))","v":"N/A"},null,{"$f":"I1335","v":0},{"$f":"+-T1347","v":0},{"$f":"+V1347","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1347>=0,AB1347<=0),0,IF(ISERROR(IRR($AE1347:$CC1347,$Z$1)),-0.99,IRR($AE1347:$CC1347,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1347,$AB1347*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1347","v":0},null,null,{"$f":"IF(LEFT(M1348,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1326:C1328,E1326:F1328)=0,\"\",IF(AND($AN$6=Yes,OR(B1334=B1331,B1335=B1331)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1334=B1331,B1335=B1331)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1331&\": \"&B1331","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1335=0,0,F1335-F1334)","v":0},"premium",{"$f":"IF(F1335=0,0,V1347-V1346)","v":0},"savings",{"$f":"IF(T1348=0,\"N/A\",IF(V1348=0,\"None\",T1348/V1348))","v":"N/A"},null,{"$f":"+Z1347","v":0},{"$f":"+-T1348","v":0},{"$f":"+V1348","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1348>=0,AB1348<=0),0,IF(ISERROR(IRR($AE1348:$CC1348,$Z$1)),-0.99,IRR($AE1348:$CC1348,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1348=$V$2,G1347,G1348)","v":0},{"$f":"IF(G1348=$V$2,H1347,H1348)","v":0},{"$f":"IF(G1348=$V$2,I1347,I1348)","v":0}]
[null,{"$f":"IF(AND(G1349=\"Traditional\",B1346<>P1348,B1346<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1349=\"Green\",B1346=P1348,B1346<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1323=Controls!$Y$3,B1350=\"\"),\"\",IF(G1349=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1352<>C1352,P1353<>C1353,P1354<>C1354),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1326=0,0,C1326)","v":0},{"$f":"IF(B1326=0,\"\",A1326&\": \"&B1326)","v":""},{"$f":"$P1352","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},{"$f":"IF(LEFT(M1352,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1323=Controls!$Y$3,\"\",IF(AND(A1352>0,J1352=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1352=\"\",\"\",IF($H1349=\"Now\",$Q$2,IF(OR($F1341>$W$1,$F1342>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1327=0,0,C1327)","v":0},{"$f":"IF(B1327=0,\"\",A1327&\": \"&B1327)","v":""},{"$f":"$P1353","v":""},null,{"$f":"IF(B1353=\"\",\"\",E1352)","v":""},null,{"$f":"IF(B1353=\"\",\"\",G1352)","v":""},null,null,{"$f":"IF(B1353=\"\",0,D1346)","v":0},{"$f":"IF(B1353=\"\",0,K1352)","v":0},{"$f":"IF(LEFT(M1353,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1323=Controls!$Y$3,\"\",IF(AND(A1353>0,J1353=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1353=\"\",\"\",IF($H1349=\"Now\",$Q$2,IF(OR($H1341>$W$1,$H1342>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1328=0,0,C1328)","v":0},{"$f":"IF(B1328=0,\"\",A1328&\": \"&B1328)","v":""},{"$f":"$P1354","v":""},null,{"$f":"IF(B1354=\"\",\"\",E1353)","v":""},null,{"$f":"IF(B1354=\"\",\"\",G1353)","v":""},null,null,{"$f":"IF(B1354=\"\",0,D1346)","v":0},{"$f":"IF(B1354=\"\",0,K1353)","v":0},{"$f":"IF(LEFT(M1354,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1323=Controls!$Y$3,\"\",IF(AND(A1354>0,J1354=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1354=\"\",\"\",IF($H1349=\"Now\",$Q$2,IF(OR($J1342>$W$1,$J1342>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1355=0,\"\",IF(M1355=1,\"The above section has 1 error check message\",\"The above section has \"&M1355&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1352=\"End of Cycle\",S1352=\"Now\"),AND(C1353=\"End of Cycle\",S1353=\"Now\"),AND(C1354=\"End of Cycle\",S1354=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1329:M1354,\"\")+SUM(U1355:Y1355)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1329<>\"\",1,0)","v":0},{"$f":"IF(C1336<>\"\",1,0)","v":0},{"$f":"IF(C1343=\"\",0,1)","v":0},{"$f":"IF(B1350=\"\",0,1)","v":0},{"$f":"IF(D1355=\"\",0,1)","v":0}]
["3.7.1.01 Common Area Floor Coverings",null,null,null,null,"THIS IS NOT A UTILITY SAVER",null,null,null,null,null,null,{"$f":"IF(O1356=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1359:C1361)+SUM(E1359:G1368)+SUM(I1359:I1368)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1359","v":0},null,null,0,null,{"$f":"+O1359","v":"N/A"},null,null,null,{"$f":"IF(I1359=0,\"N/A\",MAX(0,((J1359+I1359-Year1)*365)/(I1359*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1367","v":0},{"$f":"IF(Q1359=0,0,VLOOKUP(Q1359,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1364","v":0},{"$f":"+F1367","v":0},{"$f":"+J1356","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(AC1359=1,-X1359/Z1359,0)","v":0},{"$f":"IF(AC1359>1,\"N/A\",IF(AA1359>=R1359,Fail,Pass))","v":"N/A"},{"$f":"IF(J1356=0,2,IF(Y1359=0,3,IF(Q1359=0,4,IF(Y1359<0,5,IF(X1359>=0,6,1)))))","v":2},{"$f":"IF(AC1359=1,\"\",\"(G1) \"&CHOOSE(AC1359,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1359","v":0},0,{"$f":"$E1360","v":0},null,null,{"$f":"$I1359","v":0},null,{"$f":"+O1360","v":"N/A"},null,null,null,{"$f":"IF(I1360=0,\"N/A\",MAX(0,((J1360+I1360-Year1)*365)/(I1360*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1368","v":0},{"$f":"IF(Q1360=0,0,VLOOKUP(Q1360,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1359","v":0},{"$f":"+F1368","v":0},{"$f":"+J1356","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(AC1360=1,-X1360/Z1360,0)","v":0},{"$f":"IF(AC1360>1,\"N/A\",IF(AA1360>=R1360,Fail,Pass))","v":"N/A"},{"$f":"IF(J1356=0,2,IF(Y1360=0,3,IF(Q1360=0,4,IF(Y1360<0,5,IF(X1360>=0,6,1)))))","v":2},{"$f":"IF(AC1360=1,\"\",\"(G2) \"&CHOOSE(AC1360,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1360","v":0},0,0,null,null,{"$f":"$I1359","v":0},null,{"$f":"+O1361","v":"N/A"},null,null,null,{"$f":"IF(I1361=0,\"N/A\",MAX(0,((J1361+I1361-Year1)*365)/(I1361*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1359:G1361)=0,\"\",IF(OR(E1359>=E1364,E1360>=E1364,E1361>=E1364,F1359>=F1364,F1360>=F1364,F1361>=F1364),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M1356=Controls!$Y$3,\"\",IF(AND(SUM(E1364:F1364)<>0,,MAX(E1359:E1361)>E1364),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1359","v":0},0,{"$f":"$E1364","v":0},null,null,{"$f":"$I1359","v":0},null,null,null,{"$f":"IF(M1356=Controls!$Y$3,\"\",IF(AND(SUM(E1364:F1364)<>0,MAX(F1359:F1361)>F1364),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1359=\"\",B1359=0),G1359=0),100000,G1359)","v":100000},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":"+W1364-V1364","v":0},{"$f":"+J1356","v":0},{"$f":"+X1364*Y1364","v":0},{"$f":"IF(OR(C1359=0,U1364=0),0,MIN(10,Z1364/U1364))","v":0},{"$f":"IF(AA1364<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1360=\"\",B1360=0),G1360=0),100000,G1360)","v":100000},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":"+W1365-V1365","v":0},{"$f":"+J1356","v":0},{"$f":"+X1365*Y1365","v":0},{"$f":"IF(OR(C1359=0,U1365=0),0,MIN(10,Z1365/U1365))","v":0},{"$f":"IF(AA1365<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B1361=\"\",B1361=0),G1361=0),100000,G1361)","v":100000}]
["G1",null,null,{"$f":"+D1359","v":0},0,{"$f":"$E1367","v":0},null,null,{"$f":"$I1359","v":0},null,null,null,{"$f":"IF(OR(SUM(E1367:F1367)=0,M1356=Controls!$Y$3),\"\",IF(I1367=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1360","v":0},0,0,null,null,{"$f":"$I1359","v":0},null,null,null,{"$f":"IF(OR(SUM(E1368:F1368)=0,M1356=Controls!$Y$3),\"\",IF(I1368=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1370:O1372)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1369-V1369","v":0},{"$f":"+J1356","v":0},{"$f":"+X1369*Y1369","v":0},{"$f":"IF(OR(C1360=0,U1369=0),0,MIN(10,Z1369/U1369))","v":0},{"$f":"IF(AA1369<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1360:C1361)=0,0,IF(AND(C1360=0,C1361<>0),1,IF(C1359=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1370-V1370","v":0},{"$f":"+J1356","v":0},{"$f":"+X1370*Y1370","v":0},{"$f":"IF(OR(C1360=0,U1370=0),0,MIN(10,Z1370/U1370))","v":0},{"$f":"IF(AA1370<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1360=0,0,IF(F1359<F1360,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1356=Controls!$Y$3,\"\",IF(AND(E1367+F1367<>0,B1367=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E1367:F1367)=0,B1367<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F1361=0,0,IF(AND(F1359<F1361,F1360<F1361),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1366","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1372=\"No Green Alternatives\",\"\",IF(M1356=Controls!$Y$3,\"\",IF(AND(E1368+F1368<>0,B1368=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E1368:F1368)=0,B1368<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1374=Pass,D1375=Pass),No,IF(D1374=Pass,Yes,No))","v":"No"},{"$f":"IF(B1367=\"\",\"\",A1367&\": \"&B1367)","v":""},{"$f":"IF(AA1359>99,99,AA1359)","v":0},{"$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":"+W1374-V1374","v":0},{"$f":"+J1356","v":0},{"$f":"+X1374*Y1374","v":0},{"$f":"IF(OR(C1361=0,U1374=0),0,MIN(10,Z1374/U1374))","v":0},{"$f":"IF(AA1374<Controls!$B$31,$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,IF(AA1360>99,99,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},{"$f":"+W1375-V1375","v":0},{"$f":"+J1356","v":0},{"$f":"+X1375*Y1375","v":0},{"$f":"IF(OR(C1361=0,U1375=0),0,MIN(10,Z1375/U1375))","v":0},{"$f":"IF(AA1375<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1368=0,I1367=0),\"\",IF(OR(AND(I1367<>0,I1367<>I1364),AND(I1368<>0,I1368<>I1364)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M1356=Controls!$Y$3,\"\",IF(B1379<>P1377,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A1374=Yes,P1379,IF(A1375=Yes,P1380,P1381))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1379:L1387)=0,\"\",IF(SUM(L1379:L1387)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1379:L1387)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B1379=B1374,1,IF(B1379=B1375,2,3))","v":3},{"$f":"$P1377","v":"T: "},{"$f":"CHOOSE($A1379,D1367,D1368,D1364)","v":0},{"$f":"CHOOSE($A1379,F1367,F1368,F1364)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1379,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1356=Controls!$Y$3,\"\",IF(OR(B1379=P1379,B1379=P1380,B1379=P1381),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1374","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1380,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1359:C1361,E1359:G1361)=0,\"\",IF(B1367=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1367:G1368)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1367:G1368)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1375","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1380","v":0},null,null,{"$f":"IF(LEFT(M1381,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1359:C1361,E1359:F1361)=0,\"\",IF(AND($AN$6=Yes,OR(B1367=B1364,B1368=B1364)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1367=B1364,B1368=B1364)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1364&\": \"&B1364","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G1381=$V$2,G1380,G1381)","v":0},{"$f":"IF(G1381=$V$2,H1380,H1381)","v":0},{"$f":"IF(G1381=$V$2,I1380,I1381)","v":0}]
[null,{"$f":"IF(AND(G1382=\"Traditional\",B1379<>P1381,B1379<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1382=\"Green\",B1379=P1381,B1379<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1356=Controls!$Y$3,B1383=\"\"),\"\",IF(G1382=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1385<>C1385,P1386<>C1386,P1387<>C1387),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1359=0,0,C1359)","v":0},{"$f":"IF(B1359=0,\"\",A1359&\": \"&B1359)","v":""},{"$f":"$P1385","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},{"$f":"IF(LEFT(M1385,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1356=Controls!$Y$3,\"\",IF(AND(A1385>0,J1385=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1385=\"\",\"\",IF($H1382=\"Now\",$Q$2,IF(OR($F1374>$W$1,$F1375>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1360=0,0,C1360)","v":0},{"$f":"IF(B1360=0,\"\",A1360&\": \"&B1360)","v":""},{"$f":"$P1386","v":""},null,{"$f":"IF(B1386=\"\",\"\",E1385)","v":""},null,{"$f":"IF(B1386=\"\",\"\",G1385)","v":""},null,null,{"$f":"IF(B1386=\"\",0,D1379)","v":0},{"$f":"IF(B1386=\"\",0,K1385)","v":0},{"$f":"IF(LEFT(M1386,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1356=Controls!$Y$3,\"\",IF(AND(A1386>0,J1386=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1386=\"\",\"\",IF($H1382=\"Now\",$Q$2,IF(OR($H1374>$W$1,$H1375>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1361=0,0,C1361)","v":0},{"$f":"IF(B1361=0,\"\",A1361&\": \"&B1361)","v":""},{"$f":"$P1387","v":""},null,{"$f":"IF(B1387=\"\",\"\",E1386)","v":""},null,{"$f":"IF(B1387=\"\",\"\",G1386)","v":""},null,null,{"$f":"IF(B1387=\"\",0,D1379)","v":0},{"$f":"IF(B1387=\"\",0,K1386)","v":0},{"$f":"IF(LEFT(M1387,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1356=Controls!$Y$3,\"\",IF(AND(A1387>0,J1387=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1387=\"\",\"\",IF($H1382=\"Now\",$Q$2,IF(OR($J1375>$W$1,$J1375>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1388=0,\"\",IF(M1388=1,\"The above section has 1 error check message\",\"The above section has \"&M1388&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1385=\"End of Cycle\",S1385=\"Now\"),AND(C1386=\"End of Cycle\",S1386=\"Now\"),AND(C1387=\"End of Cycle\",S1387=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1362:M1387,\"\")+SUM(U1388:Y1388)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1362<>\"\",1,0)","v":0},{"$f":"IF(C1369<>\"\",1,0)","v":0},{"$f":"IF(C1376=\"\",0,1)","v":0},{"$f":"IF(B1383=\"\",0,1)","v":0},{"$f":"IF(D1388=\"\",0,1)","v":0}]
["3.7.1.02 Common Interior Lighting Bulbs",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!D33","v":"Owner"},null,"Utility is:",{"$f":"'Utility Types and Rates'!C33","v":"Electricity"},null,"Rate is: ",{"$f":"IF(D1389=\"Tenant\",IF(ISERROR(VLOOKUP(G1389,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G1389,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G1389,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G1389,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1389=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1392:C1394)+SUM(E1392:G1401)+SUM(I1392:I1401)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E1392","v":0},0,{"$f":"IF(ISNA(VLOOKUP(G1389,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(G1389,Controls!$I$3:$J$12,2,FALSE))","v":"KWH"},0,null,{"$f":"+O1392","v":"N/A"},null,null,null,{"$f":"IF(I1392=0,\"N/A\",MAX(0,((J1392+I1392-Year1)*365)/(I1392*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1400","v":0},{"$f":"IF(Q1392=0,0,VLOOKUP(Q1392,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1397","v":0},{"$f":"+F1400","v":0},{"$f":"+J1389","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(AC1392=1,-X1392/Z1392,0)","v":0},{"$f":"IF(AC1392>1,\"N/A\",IF(AA1392>=R1392,Fail,Pass))","v":"N/A"},{"$f":"IF(J1389=0,2,IF(Y1392=0,3,IF(Q1392=0,4,IF(Y1392<0,5,IF(X1392>=0,6,1)))))","v":2},{"$f":"IF(AC1392=1,\"\",\"(G1) \"&CHOOSE(AC1392,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1392","v":"Each"},0,{"$f":"$E1393","v":0},0,{"$f":"+H1392","v":"KWH"},{"$f":"$I1392","v":0},null,{"$f":"+O1393","v":"N/A"},null,null,null,{"$f":"IF(I1393=0,\"N/A\",MAX(0,((J1393+I1393-Year1)*365)/(I1393*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1401","v":0},{"$f":"IF(Q1393=0,0,VLOOKUP(Q1393,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1392","v":0},{"$f":"+F1401","v":0},{"$f":"+J1389","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(AC1393=1,-X1393/Z1393,0)","v":0},{"$f":"IF(AC1393>1,\"N/A\",IF(AA1393>=R1393,Fail,Pass))","v":"N/A"},{"$f":"IF(J1389=0,2,IF(Y1393=0,3,IF(Q1393=0,4,IF(Y1393<0,5,IF(X1393>=0,6,1)))))","v":2},{"$f":"IF(AC1393=1,\"\",\"(G2) \"&CHOOSE(AC1393,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1393","v":"Each"},0,0,0,{"$f":"+H1392","v":"KWH"},{"$f":"$I1392","v":0},null,{"$f":"+O1394","v":"N/A"},null,null,null,{"$f":"IF(I1394=0,\"N/A\",MAX(0,((J1394+I1394-Year1)*365)/(I1394*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1392:G1394)=0,\"\",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":""},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,null,{"$f":"IF(M1389=Controls!$Y$3,\"\",IF(AND(SUM(E1397:G1397)<>0,MAX(E1392:E1394)>E1397),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1392","v":"Each"},0,{"$f":"$E1397","v":0},0,{"$f":"+H1392","v":"KWH"},{"$f":"$I1392","v":0},null,null,null,{"$f":"IF(M1389=Controls!$Y$3,\"\",IF(AND(SUM(E1397:G1397)<>0,MAX(F1392:F1394)>F1397),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1392=\"\",B1392=0),G1392=0),100000,G1392)","v":100000},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":"+W1397-V1397","v":0},{"$f":"+J1389","v":0},{"$f":"+X1397*Y1397","v":0},{"$f":"IF(OR(C1392=0,U1397=0),0,MIN(10,Z1397/U1397))","v":0},{"$f":"IF(AA1397<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1392:G1394,G1397)=0,\"\",IF(MIN(O1397:O1399)<=G1397,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1389=Controls!$Y$3,\"\",IF(LEFT(D1398,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1393=\"\",B1393=0),G1393=0),100000,G1393)","v":100000},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":"+W1398-V1398","v":0},{"$f":"+J1389","v":0},{"$f":"+X1398*Y1398","v":0},{"$f":"IF(OR(C1392=0,U1398=0),0,MIN(10,Z1398/U1398))","v":0},{"$f":"IF(AA1398<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1400=0,B1397=\"\",B1400=\"\",AC1412=0),\"\",\"   G1 has \"&TEXT(AC1412,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1400:G1400)=0,M1389=Controls!$Y$3),\"\",IF(I1400=0,\"G1 EUL Missing\",IF(AA1412=0,\"No Green Premium G1 vs T\",IF(AA1412>0,\"Negative Green Premium G1 vs T\",IF(AB1412=0,\"No Utility Savings G1 vs T\",IF(AB1412<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1394=\"\",B1394=0),G1394=0),100000,G1394)","v":100000}]
["G1",null,null,{"$f":"+D1392","v":"Each"},0,{"$f":"$E1400","v":0},0,{"$f":"+H1392","v":"KWH"},{"$f":"$I1392","v":0},{"$f":"IF(OR(AC1413=0,I1401=0,B1397=\"\",B1401=\"\"),\"\",\"   G2 has \"&TEXT(AC1413,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1401:G1401)=0,M1389=Controls!$Y$3),\"\",IF(I1401=0,\"G2 EUL Missing\",IF(AA1413=0,\"No Green Premium G2 vs T\", IF(AA1413>0,\"Negative Green Premium G2 vs T\",IF(AB1413=0,\"No Utility Savings G2 vs T\", IF(AB1413<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1393","v":"Each"},0,0,0,{"$f":"+H1392","v":"KWH"},{"$f":"$I1392","v":0},{"$f":"IF(OR(AC1414=0,I1401=0,B1397=\"\",B1400=\"\", B1401=\"\"),\"\",\"   G2 has \"&TEXT(AC1414,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1401:G1401)=0,M1389=Controls!$Y$3),\"\",IF(AA1414>=0,\"No Green Premium G2 vs G1\",IF(AB1414<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1397>0,OR(G1400>0,G1401>0)),IF(OR(G1397=G1400,G1397=G1401),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1403:O1405)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1402-V1402","v":0},{"$f":"+J1389","v":0},{"$f":"+X1402*Y1402","v":0},{"$f":"IF(OR(C1393=0,U1402=0),0,MIN(10,Z1402/U1402))","v":0},{"$f":"IF(AA1402<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1393:C1394)=0,0,IF(OR(AND(C1393=0,C1394<>0),AND(G1393=0,G1394<>0)),1,IF(C1392=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1403-V1403","v":0},{"$f":"+J1389","v":0},{"$f":"+X1403*Y1403","v":0},{"$f":"IF(OR(C1393=0,U1403=0),0,MIN(10,Z1403/U1403))","v":0},{"$f":"IF(AA1403<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1393=0,0,IF(AND(F1392<F1393,G1392>G1393),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1389=Controls!$Y$3,\"\",IF(B1400=\"No Green Alternatives\",\"\",IF(B1400=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1400:G1400)<>0,B1400=\"\"),\"G1 Description is Missing\",IF(AND(B1400<>\"\",SUM(E1400:F1400)=0),\"G1 Cost is Missing\",IF(AND(B1400<>\"\",G1400=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1394=0,0,IF(OR(AND(F1392<F1394,F1393<F1394),AND(G1392>G1394,G1393>G1394)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1399","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1389=Controls!$Y$3,\"\",IF(M1405=\"No Green Alternatives\",\"\",IF(AND(B1401=\"\",SUM(E1401:G1401))=0,\"\",IF(AND(SUM(E1401:F1401)=0,B1401<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1401=0,B1401<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1407=Pass,D1408=Pass),No,IF(D1407=Pass,Yes,No))","v":"No"},{"$f":"IF(B1400=\"\",\"\",A1400&\": \"&B1400)","v":""},{"$f":"IF(AA1392>99,99,AA1392)","v":0},{"$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,{"$f":"IF(OR(SUM(E1399:G1400)=0,M1389=Controls!$Y$3),\"\",IF(AC1392=1,\"\",AD1392))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1407-V1407","v":0},{"$f":"+J1389","v":0},{"$f":"+X1407*Y1407","v":0},{"$f":"IF(OR(C1394=0,U1407=0),0,MIN(10,Z1407/U1407))","v":0},{"$f":"IF(AA1407<Controls!$B$31,$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,IF(AA1393>99,99,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},{"$f":"IF(J1408=0,\"\",AB1408)","v":""},null,{"$f":"IF(OR(SUM(E1401:G1401)=0,M1389=Controls!$Y$3),\"\",IF(AC1393=1,\"\",AD1393))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1408-V1408","v":0},{"$f":"+J1389","v":0},{"$f":"+X1408*Y1408","v":0},{"$f":"IF(OR(C1394=0,U1408=0),0,MIN(10,Z1408/U1408))","v":0},{"$f":"IF(AA1408<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1401=0,I1400=0),\"\",IF(OR(AND(I1400<>0,I1400<>I1397),AND(I1401<>0,I1401<>I1397)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1389=Controls!$Y$3,\"\",IF(B1412<>P1410,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1407=Yes,P1412,IF(A1408=Yes,P1413,P1414))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1412:L1420)=0,\"\",IF(SUM(L1412:L1420)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1412:L1420)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1412=B1407,1,IF(B1412=B1408,2,3))","v":3},{"$f":"$P1410","v":"T: "},{"$f":"CHOOSE($A1412,D1400,D1401,D1397)","v":"Each"},{"$f":"CHOOSE($A1412,F1400,F1401,F1397)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1412,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1389=Controls!$Y$3,\"\",IF(OR(B1412=P1412,B1412=P1413,B1412=P1414),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1407","v":""},null,null,"G1 vs T",{"$f":"(F1400-F1397)","v":0},"premium",{"$f":"Z1392","v":0},"savings",{"$f":"IF(T1412=0,\"N/A\",IF(V1412=0,\"None\",T1412/V1412))","v":"N/A"},null,{"$f":"I1400","v":0},{"$f":"+-T1412","v":0},{"$f":"+V1412","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1412>=0,AB1412<=0),0,IF(ISERROR(IRR($AE1412:$CC1412,$Z$1)),-0.99,IRR($AE1412:$CC1412,$Z$1))),-10%))","v":0},null,{"$f":"+AA1412","v":0},0,{"$f":"IF(AG$1<=$Z1412,$AB1412*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1412,$AB1412*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1412,$AB1412*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1412,$AB1412*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1412,$AB1412*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1413,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1392:C1394,E1392:G1394)=0,\"\",IF(B1400=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1400:G1401)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1400:G1401)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1408","v":""},null,null,"G2 vs T",{"$f":"IF(F1401=0,0,F1401-F1397)","v":0},"premium",{"$f":"IF(F1401=0,0,Z1393)","v":0},"savings",{"$f":"IF(T1413=0,\"N/A\",IF(V1413=0,\"None\",T1413/V1413))","v":"N/A"},null,{"$f":"I1401","v":0},{"$f":"+-T1413","v":0},{"$f":"+V1413","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1413>=0,AB1413<=0),0,IF(ISERROR(IRR($AE1413:$CC1413,$Z$1)),-0.99,IRR($AE1413:$CC1413,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1413,$AB1413*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1413","v":0},null,null,{"$f":"IF(LEFT(M1414,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1392:C1394,E1392:F1394)=0,\"\",IF(AND($AN$6=Yes,OR(B1400=B1397,B1401=B1397)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1400=B1397,B1401=B1397)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1397&\": \"&B1397","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1401=0,0,F1401-F1400)","v":0},"premium",{"$f":"IF(F1401=0,0,V1413-V1412)","v":0},"savings",{"$f":"IF(T1414=0,\"N/A\",IF(V1414=0,\"None\",T1414/V1414))","v":"N/A"},null,{"$f":"+Z1413","v":0},{"$f":"+-T1414","v":0},{"$f":"+V1414","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1414>=0,AB1414<=0),0,IF(ISERROR(IRR($AE1414:$CC1414,$Z$1)),-0.99,IRR($AE1414:$CC1414,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1414=$V$2,G1413,G1414)","v":0},{"$f":"IF(G1414=$V$2,H1413,H1414)","v":0},{"$f":"IF(G1414=$V$2,I1413,I1414)","v":0}]
[null,{"$f":"IF(AND(G1415=\"Traditional\",B1412<>P1414,B1412<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1415=\"Green\",B1412=P1414,B1412<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1389=Controls!$Y$3,B1416=\"\"),\"\",IF(G1415=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1418<>C1418,P1419<>C1419,P1420<>C1420),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1392=0,0,C1392)","v":0},{"$f":"IF(B1392=0,\"\",A1392&\": \"&B1392)","v":""},{"$f":"$P1418","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},{"$f":"IF(LEFT(M1418,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1389=Controls!$Y$3,\"\",IF(AND(A1418>0,J1418=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1418=\"\",\"\",IF($H1415=\"Now\",$Q$2,IF(OR($F1407>$W$1,$F1408>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1393=0,0,C1393)","v":0},{"$f":"IF(B1393=0,\"\",A1393&\": \"&B1393)","v":""},{"$f":"$P1419","v":""},null,{"$f":"IF(B1419=\"\",\"\",E1418)","v":""},null,{"$f":"IF(B1419=\"\",\"\",G1418)","v":""},null,null,{"$f":"IF(B1419=\"\",0,D1412)","v":0},{"$f":"IF(B1419=\"\",0,K1418)","v":0},{"$f":"IF(LEFT(M1419,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1389=Controls!$Y$3,\"\",IF(AND(A1419>0,J1419=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1419=\"\",\"\",IF($H1415=\"Now\",$Q$2,IF(OR($H1407>$W$1,$H1408>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1394=0,0,C1394)","v":0},{"$f":"IF(B1394=0,\"\",A1394&\": \"&B1394)","v":""},{"$f":"$P1420","v":""},null,{"$f":"IF(B1420=\"\",\"\",E1419)","v":""},null,{"$f":"IF(B1420=\"\",\"\",G1419)","v":""},null,null,{"$f":"IF(B1420=\"\",0,D1412)","v":0},{"$f":"IF(B1420=\"\",0,K1419)","v":0},{"$f":"IF(LEFT(M1420,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1389=Controls!$Y$3,\"\",IF(AND(A1420>0,J1420=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1420=\"\",\"\",IF($H1415=\"Now\",$Q$2,IF(OR($J1408>$W$1,$J1408>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1421=0,\"\",IF(M1421=1,\"The above section has 1 error check message\",\"The above section has \"&M1421&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1418=\"End of Cycle\",S1418=\"Now\"),AND(C1419=\"End of Cycle\",S1419=\"Now\"),AND(C1420=\"End of Cycle\",S1420=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1395:M1420,\"\")+SUM(U1421:Y1421)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1395<>\"\",1,0)","v":0},{"$f":"IF(C1402<>\"\",1,0)","v":0},{"$f":"IF(C1409=\"\",0,1)","v":0},{"$f":"IF(B1416=\"\",0,1)","v":0},{"$f":"IF(D1421=\"\",0,1)","v":0}]
["3.7.1.03 Common Area Interior Lighting Fixtures",null,null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!D33","v":"Owner"},"Utility is:",{"$f":"'Utility Types and Rates'!C33","v":"Electricity"},null,"Rate is: ",{"$f":"IF(E1422=\"Tenant\",IF(ISERROR(VLOOKUP(G1422,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G1422,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G1422,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G1422,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1422=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1425:C1427)+SUM(E1425:G1434)+SUM(I1425:I1434)","v":0},null,"DESIGN NOTE: 'PAIDBY' IS IN COLUMN E FOR THIS SECTION ONLY. SHIFTED OVER FROM COLUMN D DUE TO LENGTH OF DESCRIPTION."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1425","v":0},0,{"$f":"IF(ISNA(VLOOKUP(G1422,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(G1422,Controls!$I$3:$J$12,2,FALSE))","v":"KWH"},0,null,{"$f":"+O1425","v":"N/A"},null,null,null,{"$f":"IF(I1425=0,\"N/A\",MAX(0,((J1425+I1425-Year1)*365)/(I1425*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1433","v":0},{"$f":"IF(Q1425=0,0,VLOOKUP(Q1425,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1430","v":0},{"$f":"+F1433","v":0},{"$f":"+J1422","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(AC1425=1,-X1425/Z1425,0)","v":0},{"$f":"IF(AC1425>1,\"N/A\",IF(AA1425>=R1425,Fail,Pass))","v":"N/A"},{"$f":"IF(J1422=0,2,IF(Y1425=0,3,IF(Q1425=0,4,IF(Y1425<0,5,IF(X1425>=0,6,1)))))","v":2},{"$f":"IF(AC1425=1,\"\",\"(G1) \"&CHOOSE(AC1425,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1425","v":0},0,{"$f":"$E1426","v":0},0,{"$f":"+H1425","v":"KWH"},{"$f":"$I1425","v":0},null,{"$f":"+O1426","v":"N/A"},null,null,null,{"$f":"IF(I1426=0,\"N/A\",MAX(0,((J1426+I1426-Year1)*365)/(I1426*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1434","v":0},{"$f":"IF(Q1426=0,0,VLOOKUP(Q1426,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1425","v":0},{"$f":"+F1434","v":0},{"$f":"+J1422","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(AC1426=1,-X1426/Z1426,0)","v":0},{"$f":"IF(AC1426>1,\"N/A\",IF(AA1426>=R1426,Fail,Pass))","v":"N/A"},{"$f":"IF(J1422=0,2,IF(Y1426=0,3,IF(Q1426=0,4,IF(Y1426<0,5,IF(X1426>=0,6,1)))))","v":2},{"$f":"IF(AC1426=1,\"\",\"(G2) \"&CHOOSE(AC1426,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1426","v":0},0,0,0,{"$f":"+H1425","v":"KWH"},{"$f":"$I1425","v":0},null,{"$f":"+O1427","v":"N/A"},null,null,null,{"$f":"IF(I1427=0,\"N/A\",MAX(0,((J1427+I1427-Year1)*365)/(I1427*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1425:G1427)=0,\"\",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":""},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,null,{"$f":"IF(M1422=Controls!$Y$3,\"\",IF(AND(SUM(E1430:G1430)<>0,MAX(E1425:E1427)>E1430),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1425","v":0},0,{"$f":"$E1430","v":0},0,{"$f":"+H1425","v":"KWH"},{"$f":"$I1425","v":0},null,null,null,{"$f":"IF(M1422=Controls!$Y$3,\"\",IF(AND(SUM(E1430:G1430)<>0,MAX(F1425:F1427)>F1430),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1425=\"\",B1425=0),G1425=0),100000,G1425)","v":100000},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":"+W1430-V1430","v":0},{"$f":"+J1422","v":0},{"$f":"+X1430*Y1430","v":0},{"$f":"IF(OR(C1425=0,U1430=0),0,MIN(10,Z1430/U1430))","v":0},{"$f":"IF(AA1430<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1425:G1427,G1430)=0,\"\",IF(MIN(O1430:O1432)<=G1430,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1422=Controls!$Y$3,\"\",IF(LEFT(D1431,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1426=\"\",B1426=0),G1426=0),100000,G1426)","v":100000},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":"+W1431-V1431","v":0},{"$f":"+J1422","v":0},{"$f":"+X1431*Y1431","v":0},{"$f":"IF(OR(C1425=0,U1431=0),0,MIN(10,Z1431/U1431))","v":0},{"$f":"IF(AA1431<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1433=0,B1430=\"\",B1433=\"\",AC1445=0),\"\",\"   G1 has \"&TEXT(AC1445,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1433:G1433)=0,M1422=Controls!$Y$3),\"\",IF(I1433=0,\"G1 EUL Missing\",IF(AA1445=0,\"No Green Premium G1 vs T\",IF(AA1445>0,\"Negative Green Premium G1 vs T\",IF(AB1445=0,\"No Utility Savings G1 vs T\",IF(AB1445<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1427=\"\",B1427=0),G1427=0),100000,G1427)","v":100000}]
["G1",null,null,{"$f":"+D1425","v":0},0,{"$f":"$E1433","v":0},0,{"$f":"+H1425","v":"KWH"},{"$f":"$I1425","v":0},{"$f":"IF(OR(AC1446=0,I1434=0,B1430=\"\",B1434=\"\"),\"\",\"   G2 has \"&TEXT(AC1446,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1434:G1434)=0,M1422=Controls!$Y$3),\"\",IF(I1434=0,\"G2 EUL Missing\",IF(AA1446=0,\"No Green Premium G2 vs T\", IF(AA1446>0,\"Negative Green Premium G2 vs T\",IF(AB1446=0,\"No Utility Savings G2 vs T\", IF(AB1446<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1426","v":0},0,0,0,{"$f":"+H1425","v":"KWH"},{"$f":"$I1425","v":0},{"$f":"IF(OR(AC1447=0,I1434=0,B1430=\"\",B1433=\"\", B1434=\"\"),\"\",\"   G2 has \"&TEXT(AC1447,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1434:G1434)=0,M1422=Controls!$Y$3),\"\",IF(AA1447>=0,\"No Green Premium G2 vs G1\",IF(AB1447<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1430>0,OR(G1433>0,G1434>0)),IF(OR(G1430=G1433,G1430=G1434),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1436:O1438)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1435-V1435","v":0},{"$f":"+J1422","v":0},{"$f":"+X1435*Y1435","v":0},{"$f":"IF(OR(C1426=0,U1435=0),0,MIN(10,Z1435/U1435))","v":0},{"$f":"IF(AA1435<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1426:C1427)=0,0,IF(OR(AND(C1426=0,C1427<>0),AND(G1426=0,G1427<>0)),1,IF(C1425=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1436-V1436","v":0},{"$f":"+J1422","v":0},{"$f":"+X1436*Y1436","v":0},{"$f":"IF(OR(C1426=0,U1436=0),0,MIN(10,Z1436/U1436))","v":0},{"$f":"IF(AA1436<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1426=0,0,IF(AND(F1425<F1426,G1425>G1426),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1422=Controls!$Y$3,\"\",IF(B1433=\"No Green Alternatives\",\"\",IF(B1433=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1433:G1433)<>0,B1433=\"\"),\"G1 Description is Missing\",IF(AND(B1433<>\"\",SUM(E1433:F1433)=0),\"G1 Cost is Missing\",IF(AND(B1433<>\"\",G1433=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1427=0,0,IF(OR(AND(F1425<F1427,F1426<F1427),AND(G1425>G1427,G1426>G1427)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1432","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1422=Controls!$Y$3,\"\",IF(M1438=\"No Green Alternatives\",\"\",IF(AND(B1434=\"\",SUM(E1434:G1434))=0,\"\",IF(AND(SUM(E1434:F1434)=0,B1434<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1434=0,B1434<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1440=Pass,D1441=Pass),No,IF(D1440=Pass,Yes,No))","v":"No"},{"$f":"IF(B1433=\"\",\"\",A1433&\": \"&B1433)","v":""},{"$f":"IF(AA1425>99,99,AA1425)","v":0},{"$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,{"$f":"IF(OR(SUM(E1432:G1433)=0,M1422=Controls!$Y$3),\"\",IF(AC1425=1,\"\",AD1425))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1440-V1440","v":0},{"$f":"+J1422","v":0},{"$f":"+X1440*Y1440","v":0},{"$f":"IF(OR(C1427=0,U1440=0),0,MIN(10,Z1440/U1440))","v":0},{"$f":"IF(AA1440<Controls!$B$31,$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,IF(AA1426>99,99,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},{"$f":"IF(J1441=0,\"\",AB1441)","v":""},null,{"$f":"IF(OR(SUM(E1434:G1434)=0,M1422=Controls!$Y$3),\"\",IF(AC1426=1,\"\",AD1426))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1441-V1441","v":0},{"$f":"+J1422","v":0},{"$f":"+X1441*Y1441","v":0},{"$f":"IF(OR(C1427=0,U1441=0),0,MIN(10,Z1441/U1441))","v":0},{"$f":"IF(AA1441<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1434=0,I1433=0),\"\",IF(OR(AND(I1433<>0,I1433<>I1430),AND(I1434<>0,I1434<>I1430)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1422=Controls!$Y$3,\"\",IF(B1445<>P1443,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1440=Yes,P1445,IF(A1441=Yes,P1446,P1447))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1445:L1453)=0,\"\",IF(SUM(L1445:L1453)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1445:L1453)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1445=B1440,1,IF(B1445=B1441,2,3))","v":3},{"$f":"$P1443","v":"T: "},{"$f":"CHOOSE($A1445,D1433,D1434,D1430)","v":0},{"$f":"CHOOSE($A1445,F1433,F1434,F1430)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1445,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1422=Controls!$Y$3,\"\",IF(OR(B1445=P1445,B1445=P1446,B1445=P1447),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1440","v":""},null,null,"G1 vs T",{"$f":"(F1433-F1430)","v":0},"premium",{"$f":"Z1425","v":0},"savings",{"$f":"IF(T1445=0,\"N/A\",IF(V1445=0,\"None\",T1445/V1445))","v":"N/A"},null,{"$f":"I1433","v":0},{"$f":"+-T1445","v":0},{"$f":"+V1445","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1445>=0,AB1445<=0),0,IF(ISERROR(IRR($AE1445:$CC1445,$Z$1)),-0.99,IRR($AE1445:$CC1445,$Z$1))),-10%))","v":0},null,{"$f":"+AA1445","v":0},0,{"$f":"IF(AG$1<=$Z1445,$AB1445*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1445,$AB1445*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1445,$AB1445*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1445,$AB1445*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1445,$AB1445*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1446,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1425:C1427,E1425:G1427)=0,\"\",IF(B1433=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1433:G1434)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1433:G1434)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1441","v":""},null,null,"G2 vs T",{"$f":"IF(F1434=0,0,F1434-F1430)","v":0},"premium",{"$f":"IF(F1434=0,0,Z1426)","v":0},"savings",{"$f":"IF(T1446=0,\"N/A\",IF(V1446=0,\"None\",T1446/V1446))","v":"N/A"},null,{"$f":"I1434","v":0},{"$f":"+-T1446","v":0},{"$f":"+V1446","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1446>=0,AB1446<=0),0,IF(ISERROR(IRR($AE1446:$CC1446,$Z$1)),-0.99,IRR($AE1446:$CC1446,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1446,$AB1446*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1446","v":0},null,null,{"$f":"IF(LEFT(M1447,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1425:C1427,E1425:F1427)=0,\"\",IF(AND($AN$6=Yes,OR(B1433=B1430,B1434=B1430)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1433=B1430,B1434=B1430)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1430&\": \"&B1430","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1434=0,0,F1434-F1433)","v":0},"premium",{"$f":"IF(F1434=0,0,V1446-V1445)","v":0},"savings",{"$f":"IF(T1447=0,\"N/A\",IF(V1447=0,\"None\",T1447/V1447))","v":"N/A"},null,{"$f":"+Z1446","v":0},{"$f":"+-T1447","v":0},{"$f":"+V1447","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1447>=0,AB1447<=0),0,IF(ISERROR(IRR($AE1447:$CC1447,$Z$1)),-0.99,IRR($AE1447:$CC1447,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1447=$V$2,G1446,G1447)","v":0},{"$f":"IF(G1447=$V$2,H1446,H1447)","v":0},{"$f":"IF(G1447=$V$2,I1446,I1447)","v":0}]
[null,{"$f":"IF(AND(G1448=\"Traditional\",B1445<>P1447,B1445<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1448=\"Green\",B1445=P1447,B1445<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1422=Controls!$Y$3,B1449=\"\"),\"\",IF(G1448=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1451<>C1451,P1452<>C1452,P1453<>C1453),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1425=0,0,C1425)","v":0},{"$f":"IF(B1425=0,\"\",A1425&\": \"&B1425)","v":""},{"$f":"$P1451","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},{"$f":"IF(LEFT(M1451,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1422=Controls!$Y$3,\"\",IF(AND(A1451>0,J1451=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1451=\"\",\"\",IF($H1448=\"Now\",$Q$2,IF(OR($F1440>$W$1,$F1441>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1426=0,0,C1426)","v":0},{"$f":"IF(B1426=0,\"\",A1426&\": \"&B1426)","v":""},{"$f":"$P1452","v":""},null,{"$f":"IF(B1452=\"\",\"\",E1451)","v":""},null,{"$f":"IF(B1452=\"\",\"\",G1451)","v":""},null,null,{"$f":"IF(B1452=\"\",0,D1445)","v":0},{"$f":"IF(B1452=\"\",0,K1451)","v":0},{"$f":"IF(LEFT(M1452,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1422=Controls!$Y$3,\"\",IF(AND(A1452>0,J1452=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1452=\"\",\"\",IF($H1448=\"Now\",$Q$2,IF(OR($H1440>$W$1,$H1441>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1427=0,0,C1427)","v":0},{"$f":"IF(B1427=0,\"\",A1427&\": \"&B1427)","v":""},{"$f":"$P1453","v":""},null,{"$f":"IF(B1453=\"\",\"\",E1452)","v":""},null,{"$f":"IF(B1453=\"\",\"\",G1452)","v":""},null,null,{"$f":"IF(B1453=\"\",0,D1445)","v":0},{"$f":"IF(B1453=\"\",0,K1452)","v":0},{"$f":"IF(LEFT(M1453,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1422=Controls!$Y$3,\"\",IF(AND(A1453>0,J1453=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1453=\"\",\"\",IF($H1448=\"Now\",$Q$2,IF(OR($J1441>$W$1,$J1441>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1454=0,\"\",IF(M1454=1,\"The above section has 1 error check message\",\"The above section has \"&M1454&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1451=\"End of Cycle\",S1451=\"Now\"),AND(C1452=\"End of Cycle\",S1452=\"Now\"),AND(C1453=\"End of Cycle\",S1453=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1428:M1453,\"\")+SUM(U1454:Y1454)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1428<>\"\",1,0)","v":0},{"$f":"IF(C1435<>\"\",1,0)","v":0},{"$f":"IF(C1442=\"\",0,1)","v":0},{"$f":"IF(B1449=\"\",0,1)","v":0},{"$f":"IF(D1454=\"\",0,1)","v":0}]
["3.7.1.04 Exit Signs",null,null,null,null,"THIS IS A NEGLIGLIBLE UTILITY USER - PAYBACK NOT APPLICABLE",null,null,null,null,null,null,{"$f":"IF(O1455=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1458:C1460)+SUM(E1458:G1467)+SUM(I1458:I1467)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1458","v":0},null,null,0,null,{"$f":"+O1458","v":"N/A"},null,null,null,{"$f":"IF(I1458=0,\"N/A\",MAX(0,((J1458+I1458-Year1)*365)/(I1458*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1466","v":0},{"$f":"IF(Q1458=0,0,VLOOKUP(Q1458,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1463","v":0},{"$f":"+F1466","v":0},{"$f":"+J1455","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(AC1458=1,-X1458/Z1458,0)","v":0},{"$f":"IF(AC1458>1,\"N/A\",IF(AA1458>=R1458,Fail,Pass))","v":"N/A"},{"$f":"IF(J1455=0,2,IF(Y1458=0,3,IF(Q1458=0,4,IF(Y1458<0,5,IF(X1458>=0,6,1)))))","v":2},{"$f":"IF(AC1458=1,\"\",\"(G1) \"&CHOOSE(AC1458,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1458","v":0},0,{"$f":"$E1459","v":0},null,null,{"$f":"$I1458","v":0},null,{"$f":"+O1459","v":"N/A"},null,null,null,{"$f":"IF(I1459=0,\"N/A\",MAX(0,((J1459+I1459-Year1)*365)/(I1459*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1467","v":0},{"$f":"IF(Q1459=0,0,VLOOKUP(Q1459,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1458","v":0},{"$f":"+F1467","v":0},{"$f":"+J1455","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(AC1459=1,-X1459/Z1459,0)","v":0},{"$f":"IF(AC1459>1,\"N/A\",IF(AA1459>=R1459,Fail,Pass))","v":"N/A"},{"$f":"IF(J1455=0,2,IF(Y1459=0,3,IF(Q1459=0,4,IF(Y1459<0,5,IF(X1459>=0,6,1)))))","v":2},{"$f":"IF(AC1459=1,\"\",\"(G2) \"&CHOOSE(AC1459,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1459","v":0},0,0,null,null,{"$f":"$I1458","v":0},null,{"$f":"+O1460","v":"N/A"},null,null,null,{"$f":"IF(I1460=0,\"N/A\",MAX(0,((J1460+I1460-Year1)*365)/(I1460*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1458:G1460)=0,\"\",IF(OR(E1458>=E1463,E1459>=E1463,E1460>=E1463,F1458>=F1463,F1459>=F1463,F1460>=F1463),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M1455=Controls!$Y$3,\"\",IF(AND(SUM(E1463:F1463)<>0,,MAX(E1458:E1460)>E1463),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1458","v":0},0,{"$f":"$E1463","v":0},null,null,{"$f":"$I1458","v":0},null,null,null,{"$f":"IF(M1455=Controls!$Y$3,\"\",IF(AND(SUM(E1463:F1463)<>0,MAX(F1458:F1460)>F1463),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1458=\"\",B1458=0),G1458=0),100000,G1458)","v":100000},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":"+W1463-V1463","v":0},{"$f":"+J1455","v":0},{"$f":"+X1463*Y1463","v":0},{"$f":"IF(OR(C1458=0,U1463=0),0,MIN(10,Z1463/U1463))","v":0},{"$f":"IF(AA1463<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1459=\"\",B1459=0),G1459=0),100000,G1459)","v":100000},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":"+W1464-V1464","v":0},{"$f":"+J1455","v":0},{"$f":"+X1464*Y1464","v":0},{"$f":"IF(OR(C1458=0,U1464=0),0,MIN(10,Z1464/U1464))","v":0},{"$f":"IF(AA1464<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B1460=\"\",B1460=0),G1460=0),100000,G1460)","v":100000}]
["G1",null,null,{"$f":"+D1458","v":0},0,{"$f":"$E1466","v":0},null,null,{"$f":"$I1458","v":0},null,null,null,{"$f":"IF(OR(SUM(E1466:F1466)=0,M1455=Controls!$Y$3),\"\",IF(I1466=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1459","v":0},0,0,null,null,{"$f":"$I1458","v":0},null,null,null,{"$f":"IF(OR(SUM(E1467:F1467)=0,M1455=Controls!$Y$3),\"\",IF(I1467=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1469:O1471)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1468-V1468","v":0},{"$f":"+J1455","v":0},{"$f":"+X1468*Y1468","v":0},{"$f":"IF(OR(C1459=0,U1468=0),0,MIN(10,Z1468/U1468))","v":0},{"$f":"IF(AA1468<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1459:C1460)=0,0,IF(AND(C1459=0,C1460<>0),1,IF(C1458=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1469-V1469","v":0},{"$f":"+J1455","v":0},{"$f":"+X1469*Y1469","v":0},{"$f":"IF(OR(C1459=0,U1469=0),0,MIN(10,Z1469/U1469))","v":0},{"$f":"IF(AA1469<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1459=0,0,IF(F1458<F1459,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1455=Controls!$Y$3,\"\",IF(AND(E1466+F1466<>0,B1466=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E1466:F1466)=0,B1466<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F1460=0,0,IF(AND(F1458<F1460,F1459<F1460),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1465","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1471=\"No Green Alternatives\",\"\",IF(M1455=Controls!$Y$3,\"\",IF(AND(E1467+F1467<>0,B1467=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E1467:F1467)=0,B1467<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1473=Pass,D1474=Pass),No,IF(D1473=Pass,Yes,No))","v":"No"},{"$f":"IF(B1466=\"\",\"\",A1466&\": \"&B1466)","v":""},{"$f":"IF(AA1458>99,99,AA1458)","v":0},{"$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":"+W1473-V1473","v":0},{"$f":"+J1455","v":0},{"$f":"+X1473*Y1473","v":0},{"$f":"IF(OR(C1460=0,U1473=0),0,MIN(10,Z1473/U1473))","v":0},{"$f":"IF(AA1473<Controls!$B$31,$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,IF(AA1459>99,99,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},{"$f":"+W1474-V1474","v":0},{"$f":"+J1455","v":0},{"$f":"+X1474*Y1474","v":0},{"$f":"IF(OR(C1460=0,U1474=0),0,MIN(10,Z1474/U1474))","v":0},{"$f":"IF(AA1474<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1467=0,I1466=0),\"\",IF(OR(AND(I1466<>0,I1466<>I1463),AND(I1467<>0,I1467<>I1463)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M1455=Controls!$Y$3,\"\",IF(B1478<>P1476,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1473=Yes,P1478,IF(A1474=Yes,P1479,P1480))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1478:L1486)=0,\"\",IF(SUM(L1478:L1486)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1478:L1486)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B1478=B1473,1,IF(B1478=B1474,2,3))","v":3},{"$f":"$P1476","v":"T: "},{"$f":"CHOOSE($A1478,D1466,D1467,D1463)","v":0},{"$f":"CHOOSE($A1478,F1466,F1467,F1463)","v":0},null,"Who","G vs T","When?","Funding Source",null,null,{"$f":"IF(LEFT(M1478,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1455=Controls!$Y$3,\"\",IF(OR(B1478=P1478,B1478=P1479,B1478=P1480),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1473","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1479,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1458:C1460,E1458:G1460)=0,\"\",IF(B1466=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1466:G1467)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1466:G1467)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1474","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1479","v":0},null,null,{"$f":"IF(LEFT(M1480,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1458:C1460,E1458:F1460)=0,\"\",IF(AND($AN$6=Yes,OR(B1466=B1463,B1467=B1463)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1466=B1463,B1467=B1463)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1463&\": \"&B1463","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G1480=$V$2,G1479,G1480)","v":0},{"$f":"IF(G1480=$V$2,H1479,H1480)","v":0},{"$f":"IF(G1480=$V$2,I1479,I1480)","v":0}]
[null,{"$f":"IF(AND(G1481=\"Traditional\",B1478<>P1480,B1478<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1481=\"Green\",B1478=P1480,B1478<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1455=Controls!$Y$3,B1482=\"\"),\"\",IF(G1481=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1484<>C1484,P1485<>C1485,P1486<>C1486),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1458=0,0,C1458)","v":0},{"$f":"IF(B1458=0,\"\",A1458&\": \"&B1458)","v":""},{"$f":"$P1484","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},{"$f":"IF(LEFT(M1484,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1455=Controls!$Y$3,\"\",IF(AND(A1484>0,J1484=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1484=\"\",\"\",IF($H1481=\"Now\",$Q$2,IF(OR($F1473>$W$1,$F1474>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1459=0,0,C1459)","v":0},{"$f":"IF(B1459=0,\"\",A1459&\": \"&B1459)","v":""},{"$f":"$P1485","v":""},null,{"$f":"IF(B1485=\"\",\"\",E1484)","v":""},null,{"$f":"IF(B1485=\"\",\"\",G1484)","v":""},null,null,{"$f":"IF(B1485=\"\",0,D1478)","v":0},{"$f":"IF(B1485=\"\",0,K1484)","v":0},{"$f":"IF(LEFT(M1485,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1455=Controls!$Y$3,\"\",IF(AND(A1485>0,J1485=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1485=\"\",\"\",IF($H1481=\"Now\",$Q$2,IF(OR($H1473>$W$1,$H1474>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1460=0,0,C1460)","v":0},{"$f":"IF(B1460=0,\"\",A1460&\": \"&B1460)","v":""},{"$f":"$P1486","v":""},null,{"$f":"IF(B1486=\"\",\"\",E1485)","v":""},null,{"$f":"IF(B1486=\"\",\"\",G1485)","v":""},null,null,{"$f":"IF(B1486=\"\",0,D1478)","v":0},{"$f":"IF(B1486=\"\",0,K1485)","v":0},{"$f":"IF(LEFT(M1486,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1455=Controls!$Y$3,\"\",IF(AND(A1486>0,J1486=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1486=\"\",\"\",IF($H1481=\"Now\",$Q$2,IF(OR($J1474>$W$1,$J1474>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1487=0,\"\",IF(M1487=1,\"The above section has 1 error check message\",\"The above section has \"&M1487&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1484=\"End of Cycle\",S1484=\"Now\"),AND(C1485=\"End of Cycle\",S1485=\"Now\"),AND(C1486=\"End of Cycle\",S1486=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1461:M1486,\"\")+SUM(U1487:Y1487)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1461<>\"\",1,0)","v":0},{"$f":"IF(C1468<>\"\",1,0)","v":0},{"$f":"IF(C1475=\"\",0,1)","v":0},{"$f":"IF(B1482=\"\",0,1)","v":0},{"$f":"IF(D1487=\"\",0,1)","v":0}]
["3.7.1.05 Exterior Lighting",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!D33","v":"Owner"},null,"Utility is:",{"$f":"'Utility Types and Rates'!C33","v":"Electricity"},null,"Rate is: ",{"$f":"IF(D1488=\"Tenant\",IF(ISERROR(VLOOKUP(G1488,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G1488,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G1488,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G1488,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1488=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1491:C1493)+SUM(E1491:G1500)+SUM(I1491:I1500)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1491","v":0},0,{"$f":"VLOOKUP(G1488,Controls!$I$3:$J$12,2,FALSE)","v":"KWH"},0,null,{"$f":"+O1491","v":"N/A"},null,null,null,{"$f":"IF(I1491=0,\"N/A\",MAX(0,((J1491+I1491-Year1)*365)/(I1491*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1499","v":0},{"$f":"IF(Q1491=0,0,VLOOKUP(Q1491,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1496","v":0},{"$f":"+F1499","v":0},{"$f":"+J1488","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(AC1491=1,-X1491/Z1491,0)","v":0},{"$f":"IF(AC1491>1,\"N/A\",IF(AA1491>=R1491,Fail,Pass))","v":"N/A"},{"$f":"IF(J1488=0,2,IF(Y1491=0,3,IF(Q1491=0,4,IF(Y1491<0,5,IF(X1491>=0,6,1)))))","v":2},{"$f":"IF(AC1491=1,\"\",\"(G1) \"&CHOOSE(AC1491,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1491","v":0},0,{"$f":"$E1492","v":0},0,{"$f":"+H1491","v":"KWH"},{"$f":"$I1491","v":0},null,{"$f":"+O1492","v":"N/A"},null,null,null,{"$f":"IF(I1492=0,\"N/A\",MAX(0,((J1492+I1492-Year1)*365)/(I1492*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1500","v":0},{"$f":"IF(Q1492=0,0,VLOOKUP(Q1492,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1491","v":0},{"$f":"+F1500","v":0},{"$f":"+J1488","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(AC1492=1,-X1492/Z1492,0)","v":0},{"$f":"IF(AC1492>1,\"N/A\",IF(AA1492>=R1492,Fail,Pass))","v":"N/A"},{"$f":"IF(J1488=0,2,IF(Y1492=0,3,IF(Q1492=0,4,IF(Y1492<0,5,IF(X1492>=0,6,1)))))","v":2},{"$f":"IF(AC1492=1,\"\",\"(G2) \"&CHOOSE(AC1492,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1492","v":0},0,0,0,{"$f":"+H1491","v":"KWH"},{"$f":"$I1491","v":0},null,{"$f":"+O1493","v":"N/A"},null,null,null,{"$f":"IF(I1493=0,\"N/A\",MAX(0,((J1493+I1493-Year1)*365)/(I1493*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1491:G1493)=0,\"\",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":""},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,null,{"$f":"IF(M1488=Controls!$Y$3,\"\",IF(AND(SUM(E1496:G1496)<>0,MAX(E1491:E1493)>E1496),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1491","v":0},0,{"$f":"$E1496","v":0},0,{"$f":"+H1491","v":"KWH"},{"$f":"$I1491","v":0},null,null,null,{"$f":"IF(M1488=Controls!$Y$3,\"\",IF(AND(SUM(E1496:G1496)<>0,MAX(F1491:F1493)>F1496),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1491=\"\",B1491=0),G1491=0),100000,G1491)","v":100000},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":"+W1496-V1496","v":0},{"$f":"+J1488","v":0},{"$f":"+X1496*Y1496","v":0},{"$f":"IF(OR(C1491=0,U1496=0),0,MIN(10,Z1496/U1496))","v":0},{"$f":"IF(AA1496<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1491:G1493,G1496)=0,\"\",IF(MIN(O1496:O1498)<=G1496,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1488=Controls!$Y$3,\"\",IF(LEFT(D1497,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1492=\"\",B1492=0),G1492=0),100000,G1492)","v":100000},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":"+W1497-V1497","v":0},{"$f":"+J1488","v":0},{"$f":"+X1497*Y1497","v":0},{"$f":"IF(OR(C1491=0,U1497=0),0,MIN(10,Z1497/U1497))","v":0},{"$f":"IF(AA1497<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1499=0,B1496=\"\",B1499=\"\",AC1511=0),\"\",\"   G1 has \"&TEXT(AC1511,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1499:G1499)=0,M1488=Controls!$Y$3),\"\",IF(I1499=0,\"G1 EUL Missing\",IF(AA1511=0,\"No Green Premium G1 vs T\",IF(AA1511>0,\"Negative Green Premium G1 vs T\",IF(AB1511=0,\"No Utility Savings G1 vs T\",IF(AB1511<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1493=\"\",B1493=0),G1493=0),100000,G1493)","v":100000}]
["G1",null,null,{"$f":"+D1491","v":0},0,{"$f":"$E1499","v":0},0,{"$f":"+H1491","v":"KWH"},{"$f":"$I1491","v":0},{"$f":"IF(OR(AC1512=0,I1500=0,B1496=\"\",B1500=\"\"),\"\",\"   G2 has \"&TEXT(AC1512,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1500:G1500)=0,M1488=Controls!$Y$3),\"\",IF(I1500=0,\"G2 EUL Missing\",IF(AA1512=0,\"No Green Premium G2 vs T\", IF(AA1512>0,\"Negative Green Premium G2 vs T\",IF(AB1512=0,\"No Utility Savings G2 vs T\", IF(AB1512<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1492","v":0},0,0,0,{"$f":"+H1491","v":"KWH"},{"$f":"$I1491","v":0},{"$f":"IF(OR(AC1513=0,I1500=0,B1496=\"\",B1499=\"\", B1500=\"\"),\"\",\"   G2 has \"&TEXT(AC1513,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1500:G1500)=0,M1488=Controls!$Y$3),\"\",IF(AA1513>=0,\"No Green Premium G2 vs G1\",IF(AB1513<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1496>0,OR(G1499>0,G1500>0)),IF(OR(G1496=G1499,G1496=G1500),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1502:O1504)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1501-V1501","v":0},{"$f":"+J1488","v":0},{"$f":"+X1501*Y1501","v":0},{"$f":"IF(OR(C1492=0,U1501=0),0,MIN(10,Z1501/U1501))","v":0},{"$f":"IF(AA1501<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1492:C1493)=0,0,IF(OR(AND(C1492=0,C1493<>0),AND(G1492=0,G1493<>0)),1,IF(C1491=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1502-V1502","v":0},{"$f":"+J1488","v":0},{"$f":"+X1502*Y1502","v":0},{"$f":"IF(OR(C1492=0,U1502=0),0,MIN(10,Z1502/U1502))","v":0},{"$f":"IF(AA1502<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1492=0,0,IF(AND(F1491<F1492,G1491>G1492),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1488=Controls!$Y$3,\"\",IF(B1499=\"No Green Alternatives\",\"\",IF(B1499=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1499:G1499)<>0,B1499=\"\"),\"G1 Description is Missing\",IF(AND(B1499<>\"\",SUM(E1499:F1499)=0),\"G1 Cost is Missing\",IF(AND(B1499<>\"\",G1499=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1493=0,0,IF(OR(AND(F1491<F1493,F1492<F1493),AND(G1491>G1493,G1492>G1493)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1498","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1488=Controls!$Y$3,\"\",IF(M1504=\"No Green Alternatives\",\"\",IF(AND(B1500=\"\",SUM(E1500:G1500))=0,\"\",IF(AND(SUM(E1500:F1500)=0,B1500<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1500=0,B1500<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1506=Pass,D1507=Pass),No,IF(D1506=Pass,Yes,No))","v":"No"},{"$f":"IF(B1499=\"\",\"\",A1499&\": \"&B1499)","v":""},{"$f":"IF(AA1491>99,99,AA1491)","v":0},{"$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,{"$f":"IF(OR(SUM(E1498:G1499)=0,M1488=Controls!$Y$3),\"\",IF(AC1491=1,\"\",AD1491))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1506-V1506","v":0},{"$f":"+J1488","v":0},{"$f":"+X1506*Y1506","v":0},{"$f":"IF(OR(C1493=0,U1506=0),0,MIN(10,Z1506/U1506))","v":0},{"$f":"IF(AA1506<Controls!$B$31,$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,IF(AA1492>99,99,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},{"$f":"IF(J1507=0,\"\",AB1507)","v":""},null,{"$f":"IF(OR(SUM(E1500:G1500)=0,M1488=Controls!$Y$3),\"\",IF(AC1492=1,\"\",AD1492))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1507-V1507","v":0},{"$f":"+J1488","v":0},{"$f":"+X1507*Y1507","v":0},{"$f":"IF(OR(C1493=0,U1507=0),0,MIN(10,Z1507/U1507))","v":0},{"$f":"IF(AA1507<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1500=0,I1499=0),\"\",IF(OR(AND(I1499<>0,I1499<>I1496),AND(I1500<>0,I1500<>I1496)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1488=Controls!$Y$3,\"\",IF(B1511<>P1509,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1506=Yes,P1511,IF(A1507=Yes,P1512,P1513))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1511:L1519)=0,\"\",IF(SUM(L1511:L1519)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1511:L1519)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1511=B1506,1,IF(B1511=B1507,2,3))","v":3},{"$f":"$P1509","v":"T: "},{"$f":"CHOOSE($A1511,D1499,D1500,D1496)","v":0},{"$f":"CHOOSE($A1511,F1499,F1500,F1496)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1511,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1488=Controls!$Y$3,\"\",IF(OR(B1511=P1511,B1511=P1512,B1511=P1513),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1506","v":""},null,null,"G1 vs T",{"$f":"(F1499-F1496)","v":0},"premium",{"$f":"Z1491","v":0},"savings",{"$f":"IF(T1511=0,\"N/A\",IF(V1511=0,\"None\",T1511/V1511))","v":"N/A"},null,{"$f":"I1499","v":0},{"$f":"+-T1511","v":0},{"$f":"+V1511","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1511>=0,AB1511<=0),0,IF(ISERROR(IRR($AE1511:$CC1511,$Z$1)),-0.99,IRR($AE1511:$CC1511,$Z$1))),-10%))","v":0},null,{"$f":"+AA1511","v":0},0,{"$f":"IF(AG$1<=$Z1511,$AB1511*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1511,$AB1511*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1511,$AB1511*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1511,$AB1511*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1511,$AB1511*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1512,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1491:C1493,E1491:G1493)=0,\"\",IF(B1499=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1499:G1500)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1499:G1500)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1507","v":""},null,null,"G2 vs T",{"$f":"IF(F1500=0,0,F1500-F1496)","v":0},"premium",{"$f":"IF(F1500=0,0,Z1492)","v":0},"savings",{"$f":"IF(T1512=0,\"N/A\",IF(V1512=0,\"None\",T1512/V1512))","v":"N/A"},null,{"$f":"I1500","v":0},{"$f":"+-T1512","v":0},{"$f":"+V1512","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1512>=0,AB1512<=0),0,IF(ISERROR(IRR($AE1512:$CC1512,$Z$1)),-0.99,IRR($AE1512:$CC1512,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1512,$AB1512*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1512","v":0},null,null,{"$f":"IF(LEFT(M1513,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1491:C1493,E1491:F1493)=0,\"\",IF(AND($AN$6=Yes,OR(B1499=B1496,B1500=B1496)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1499=B1496,B1500=B1496)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1496&\": \"&B1496","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1500=0,0,F1500-F1499)","v":0},"premium",{"$f":"IF(F1500=0,0,V1512-V1511)","v":0},"savings",{"$f":"IF(T1513=0,\"N/A\",IF(V1513=0,\"None\",T1513/V1513))","v":"N/A"},null,{"$f":"+Z1512","v":0},{"$f":"+-T1513","v":0},{"$f":"+V1513","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1513>=0,AB1513<=0),0,IF(ISERROR(IRR($AE1513:$CC1513,$Z$1)),-0.99,IRR($AE1513:$CC1513,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1513=$V$2,G1512,G1513)","v":0},{"$f":"IF(G1513=$V$2,H1512,H1513)","v":0},{"$f":"IF(G1513=$V$2,I1512,I1513)","v":0}]
[null,{"$f":"IF(AND(G1514=\"Traditional\",B1511<>P1513,B1511<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1514=\"Green\",B1511=P1513,B1511<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1488=Controls!$Y$3,B1515=\"\"),\"\",IF(G1514=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1517<>C1517,P1518<>C1518,P1519<>C1519),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1491=0,0,C1491)","v":0},{"$f":"IF(B1491=0,\"\",A1491&\": \"&B1491)","v":""},{"$f":"$P1517","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},{"$f":"IF(LEFT(M1517,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1488=Controls!$Y$3,\"\",IF(AND(A1517>0,J1517=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1517=\"\",\"\",IF($H1514=\"Now\",$Q$2,IF(OR($F1506>$W$1,$F1507>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1492=0,0,C1492)","v":0},{"$f":"IF(B1492=0,\"\",A1492&\": \"&B1492)","v":""},{"$f":"$P1518","v":""},null,{"$f":"IF(B1518=\"\",\"\",E1517)","v":""},null,{"$f":"IF(B1518=\"\",\"\",G1517)","v":""},null,null,{"$f":"IF(B1518=\"\",0,D1511)","v":0},{"$f":"IF(B1518=\"\",0,K1517)","v":0},{"$f":"IF(LEFT(M1518,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1488=Controls!$Y$3,\"\",IF(AND(A1518>0,J1518=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1518=\"\",\"\",IF($H1514=\"Now\",$Q$2,IF(OR($H1506>$W$1,$H1507>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1493=0,0,C1493)","v":0},{"$f":"IF(B1493=0,\"\",A1493&\": \"&B1493)","v":""},{"$f":"$P1519","v":""},null,{"$f":"IF(B1519=\"\",\"\",E1518)","v":""},null,{"$f":"IF(B1519=\"\",\"\",G1518)","v":""},null,null,{"$f":"IF(B1519=\"\",0,D1511)","v":0},{"$f":"IF(B1519=\"\",0,K1518)","v":0},{"$f":"IF(LEFT(M1519,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1488=Controls!$Y$3,\"\",IF(AND(A1519>0,J1519=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1519=\"\",\"\",IF($H1514=\"Now\",$Q$2,IF(OR($J1507>$W$1,$J1507>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1520=0,\"\",IF(M1520=1,\"The above section has 1 error check message\",\"The above section has \"&M1520&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1517=\"End of Cycle\",S1517=\"Now\"),AND(C1518=\"End of Cycle\",S1518=\"Now\"),AND(C1519=\"End of Cycle\",S1519=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1494:M1519,\"\")+SUM(U1520:Y1520)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1494<>\"\",1,0)","v":0},{"$f":"IF(C1501<>\"\",1,0)","v":0},{"$f":"IF(C1508=\"\",0,1)","v":0},{"$f":"IF(B1515=\"\",0,1)","v":0},{"$f":"IF(D1520=\"\",0,1)","v":0}]
["3.7.1.9.01","Common Area Other #1",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F1521=\"Tenant\",IF(ISERROR(VLOOKUP(H1521,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H1521,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H1521,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H1521,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1521=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1524:C1526)+SUM(E1524:G1533)+SUM(I1524:I1533)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1524","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H1521,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H1521,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O1524","v":"N/A"},null,null,null,{"$f":"IF(I1524=0,\"N/A\",MAX(0,((J1524+I1524-Year1)*365)/(I1524*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1532","v":0},{"$f":"IF(Q1524=0,0,VLOOKUP(Q1524,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1529","v":0},{"$f":"+F1532","v":0},{"$f":"+J1521","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(AC1524=1,-X1524/Z1524,0)","v":0},{"$f":"IF(AC1524>1,\"N/A\",IF(AA1524>=R1524,Fail,Pass))","v":"N/A"},{"$f":"IF(J1521=0,2,IF(Y1524=0,3,IF(Q1524=0,4,IF(Y1524<0,5,IF(X1524>=0,6,1)))))","v":2},{"$f":"IF(AC1524=1,\"\",\"(G1) \"&CHOOSE(AC1524,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1524","v":0},0,{"$f":"$E1525","v":0},0,{"$f":"+H1524","v":""},{"$f":"$I1524","v":0},null,{"$f":"+O1525","v":"N/A"},null,null,null,{"$f":"IF(I1525=0,\"N/A\",MAX(0,((J1525+I1525-Year1)*365)/(I1525*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1533","v":0},{"$f":"IF(Q1525=0,0,VLOOKUP(Q1525,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1524","v":0},{"$f":"+F1533","v":0},{"$f":"+J1521","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(AC1525=1,-X1525/Z1525,0)","v":0},{"$f":"IF(AC1525>1,\"N/A\",IF(AA1525>=R1525,Fail,Pass))","v":"N/A"},{"$f":"IF(J1521=0,2,IF(Y1525=0,3,IF(Q1525=0,4,IF(Y1525<0,5,IF(X1525>=0,6,1)))))","v":2},{"$f":"IF(AC1525=1,\"\",\"(G2) \"&CHOOSE(AC1525,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1525","v":0},0,0,0,{"$f":"+H1524","v":""},{"$f":"$I1524","v":0},null,{"$f":"+O1526","v":"N/A"},null,null,null,{"$f":"IF(I1526=0,\"N/A\",MAX(0,((J1526+I1526-Year1)*365)/(I1526*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1524:G1526)=0,\"\",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":""},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,null,{"$f":"IF(M1521=Controls!$Y$3,\"\",IF(AND(SUM(E1529:G1529)<>0,MAX(E1524:E1526)>E1529),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1524","v":0},0,{"$f":"$E1529","v":0},0,{"$f":"+H1524","v":""},{"$f":"$I1524","v":0},null,null,null,{"$f":"IF(M1521=Controls!$Y$3,\"\",IF(AND(SUM(E1529:G1529)<>0,MAX(F1524:F1526)>F1529),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1524=\"\",B1524=0),G1524=0),100000,G1524)","v":100000},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":"+W1529-V1529","v":0},{"$f":"+J1521","v":0},{"$f":"+X1529*Y1529","v":0},{"$f":"IF(OR(C1524=0,U1529=0),0,MIN(10,Z1529/U1529))","v":0},{"$f":"IF(AA1529<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1524:G1526,G1529)=0,\"\",IF(MIN(O1529:O1531)<=G1529,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1521=Controls!$Y$3,\"\",IF(LEFT(D1530,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1525=\"\",B1525=0),G1525=0),100000,G1525)","v":100000},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":"+W1530-V1530","v":0},{"$f":"+J1521","v":0},{"$f":"+X1530*Y1530","v":0},{"$f":"IF(OR(C1524=0,U1530=0),0,MIN(10,Z1530/U1530))","v":0},{"$f":"IF(AA1530<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1532=0,B1529=\"\",B1532=\"\",AC1544=0),\"\",\"   G1 has \"&TEXT(AC1544,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1532:G1532)=0,M1521=Controls!$Y$3),\"\",IF(I1532=0,\"G1 EUL Missing\",IF(AA1544=0,\"No Green Premium G1 vs T\",IF(AA1544>0,\"Negative Green Premium G1 vs T\",IF(AB1544=0,\"No Utility Savings G1 vs T\",IF(AB1544<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1526=\"\",B1526=0),G1526=0),100000,G1526)","v":100000}]
["G1",null,null,{"$f":"+D1524","v":0},0,{"$f":"$E1532","v":0},0,{"$f":"+H1524","v":""},{"$f":"$I1524","v":0},{"$f":"IF(OR(AC1545=0,I1533=0,B1529=\"\",B1533=\"\"),\"\",\"   G2 has \"&TEXT(AC1545,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1533:G1533)=0,M1521=Controls!$Y$3),\"\",IF(I1533=0,\"G2 EUL Missing\",IF(AA1545=0,\"No Green Premium G2 vs T\", IF(AA1545>0,\"Negative Green Premium G2 vs T\",IF(AB1545=0,\"No Utility Savings G2 vs T\", IF(AB1545<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1525","v":0},0,0,0,{"$f":"+H1524","v":""},{"$f":"$I1524","v":0},{"$f":"IF(OR(AC1546=0,I1533=0,B1529=\"\",B1532=\"\", B1533=\"\"),\"\",\"   G2 has \"&TEXT(AC1546,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1533:G1533)=0,M1521=Controls!$Y$3),\"\",IF(AA1546>=0,\"No Green Premium G2 vs G1\",IF(AB1546<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1529>0,OR(G1532>0,G1533>0)),IF(OR(G1529=G1532,G1529=G1533),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1535:O1537)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1534-V1534","v":0},{"$f":"+J1521","v":0},{"$f":"+X1534*Y1534","v":0},{"$f":"IF(OR(C1525=0,U1534=0),0,MIN(10,Z1534/U1534))","v":0},{"$f":"IF(AA1534<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1525:C1526)=0,0,IF(OR(AND(C1525=0,C1526<>0),AND(G1525=0,G1526<>0)),1,IF(C1524=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1535-V1535","v":0},{"$f":"+J1521","v":0},{"$f":"+X1535*Y1535","v":0},{"$f":"IF(OR(C1525=0,U1535=0),0,MIN(10,Z1535/U1535))","v":0},{"$f":"IF(AA1535<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1525=0,0,IF(AND(F1524<F1525,G1524>G1525),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1521=Controls!$Y$3,\"\",IF(B1532=\"No Green Alternatives\",\"\",IF(B1532=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1532:G1532)<>0,B1532=\"\"),\"G1 Description is Missing\",IF(AND(B1532<>\"\",SUM(E1532:F1532)=0),\"G1 Cost is Missing\",IF(AND(B1532<>\"\",G1532=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1526=0,0,IF(OR(AND(F1524<F1526,F1525<F1526),AND(G1524>G1526,G1525>G1526)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1531","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1521=Controls!$Y$3,\"\",IF(M1537=\"No Green Alternatives\",\"\",IF(AND(B1533=\"\",SUM(E1533:G1533))=0,\"\",IF(AND(SUM(E1533:F1533)=0,B1533<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1533=0,B1533<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1539=Pass,D1540=Pass),No,IF(D1539=Pass,Yes,No))","v":"No"},{"$f":"IF(B1532=\"\",\"\",A1532&\": \"&B1532)","v":""},{"$f":"IF(AA1524>99,99,AA1524)","v":0},{"$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,{"$f":"IF(OR(SUM(E1531:G1532)=0,M1521=Controls!$Y$3),\"\",IF(AC1524=1,\"\",AD1524))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1539-V1539","v":0},{"$f":"+J1521","v":0},{"$f":"+X1539*Y1539","v":0},{"$f":"IF(OR(C1526=0,U1539=0),0,MIN(10,Z1539/U1539))","v":0},{"$f":"IF(AA1539<Controls!$B$31,$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,IF(AA1525>99,99,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},{"$f":"IF(J1540=0,\"\",AB1540)","v":""},null,{"$f":"IF(OR(SUM(E1533:G1533)=0,M1521=Controls!$Y$3),\"\",IF(AC1525=1,\"\",AD1525))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1540-V1540","v":0},{"$f":"+J1521","v":0},{"$f":"+X1540*Y1540","v":0},{"$f":"IF(OR(C1526=0,U1540=0),0,MIN(10,Z1540/U1540))","v":0},{"$f":"IF(AA1540<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1533=0,I1532=0),\"\",IF(OR(AND(I1532<>0,I1532<>I1529),AND(I1533<>0,I1533<>I1529)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M1521=Controls!$Y$3,\"\",IF(B1544<>P1542,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1539=Yes,P1544,IF(A1540=Yes,P1545,P1546))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1544:L1552)=0,\"\",IF(SUM(L1544:L1552)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1544:L1552)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1544=B1539,1,IF(B1544=B1540,2,3))","v":3},{"$f":"$P1542","v":"T: "},{"$f":"CHOOSE($A1544,D1532,D1533,D1529)","v":0},{"$f":"CHOOSE($A1544,F1532,F1533,F1529)","v":0},null,"Who","G vs T","When","Funding Source",null,null,{"$f":"IF(LEFT(M1544,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1521=Controls!$Y$3,\"\",IF(OR(B1544=P1544,B1544=P1545,B1544=P1546),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1539","v":""},null,null,"G1 vs T",{"$f":"(F1532-F1529)","v":0},"premium",{"$f":"Z1524","v":0},"savings",{"$f":"IF(T1544=0,\"N/A\",IF(V1544=0,\"None\",T1544/V1544))","v":"N/A"},null,{"$f":"I1532","v":0},{"$f":"+-T1544","v":0},{"$f":"+V1544","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1544>=0,AB1544<=0),0,IF(ISERROR(IRR($AE1544:$CC1544,$Z$1)),-0.99,IRR($AE1544:$CC1544,$Z$1))),-10%))","v":0},null,{"$f":"+AA1544","v":0},0,{"$f":"IF(AG$1<=$Z1544,$AB1544*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1544,$AB1544*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1544,$AB1544*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1544,$AB1544*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1544,$AB1544*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1545,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1524:C1526,E1524:G1526)=0,\"\",IF(B1532=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1532:G1533)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1532:G1533)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1540","v":""},null,null,"G2 vs T",{"$f":"IF(F1533=0,0,F1533-F1529)","v":0},"premium",{"$f":"IF(F1533=0,0,Z1525)","v":0},"savings",{"$f":"IF(T1545=0,\"N/A\",IF(V1545=0,\"None\",T1545/V1545))","v":"N/A"},null,{"$f":"I1533","v":0},{"$f":"+-T1545","v":0},{"$f":"+V1545","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1545>=0,AB1545<=0),0,IF(ISERROR(IRR($AE1545:$CC1545,$Z$1)),-0.99,IRR($AE1545:$CC1545,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1545,$AB1545*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1545","v":0},null,null,{"$f":"IF(LEFT(M1546,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1524:C1526,E1524:F1526)=0,\"\",IF(AND($AN$6=Yes,OR(B1532=B1529,B1533=B1529)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1532=B1529,B1533=B1529)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1529&\": \"&B1529","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1533=0,0,F1533-F1532)","v":0},"premium",{"$f":"IF(F1533=0,0,V1545-V1544)","v":0},"savings",{"$f":"IF(T1546=0,\"N/A\",IF(V1546=0,\"None\",T1546/V1546))","v":"N/A"},null,{"$f":"+Z1545","v":0},{"$f":"+-T1546","v":0},{"$f":"+V1546","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1546>=0,AB1546<=0),0,IF(ISERROR(IRR($AE1546:$CC1546,$Z$1)),-0.99,IRR($AE1546:$CC1546,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1546=$V$2,G1545,G1546)","v":0},{"$f":"IF(G1546=$V$2,H1545,H1546)","v":0},{"$f":"IF(G1546=$V$2,I1545,I1546)","v":0}]
[null,{"$f":"IF(AND(G1547=\"Traditional\",B1544<>P1546,B1544<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1547=\"Green\",B1544=P1546,B1544<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1521=Controls!$Y$3,B1548=\"\"),\"\",IF(G1547=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1550<>C1550,P1551<>C1551,P1552<>C1552),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1524=0,0,C1524)","v":0},{"$f":"IF(B1524=0,\"\",A1524&\": \"&B1524)","v":""},{"$f":"$P1550","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},{"$f":"IF(LEFT(M1550,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1521=Controls!$Y$3,\"\",IF(AND(A1550>0,J1550=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1550=\"\",\"\",IF($H1547=\"Now\",$Q$2,IF(OR($F1539>$W$1,$F1540>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1525=0,0,C1525)","v":0},{"$f":"IF(B1525=0,\"\",A1525&\": \"&B1525)","v":""},{"$f":"$P1551","v":""},null,{"$f":"IF(B1551=\"\",\"\",E1550)","v":""},null,{"$f":"IF(B1551=\"\",\"\",G1550)","v":""},null,null,{"$f":"IF(B1551=\"\",0,D1544)","v":0},{"$f":"IF(B1551=\"\",0,K1550)","v":0},{"$f":"IF(LEFT(M1551,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1521=Controls!$Y$3,\"\",IF(AND(A1551>0,J1551=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1551=\"\",\"\",IF($H1547=\"Now\",$Q$2,IF(OR($H1539>$W$1,$H1540>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1526=0,0,C1526)","v":0},{"$f":"IF(B1526=0,\"\",A1526&\": \"&B1526)","v":""},{"$f":"$P1552","v":""},null,{"$f":"IF(B1552=\"\",\"\",E1551)","v":""},null,{"$f":"IF(B1552=\"\",\"\",G1551)","v":""},null,null,{"$f":"IF(B1552=\"\",0,D1544)","v":0},{"$f":"IF(B1552=\"\",0,K1551)","v":0},{"$f":"IF(LEFT(M1552,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1521=Controls!$Y$3,\"\",IF(AND(A1552>0,J1552=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1552=\"\",\"\",IF($H1547=\"Now\",$Q$2,IF(OR($J1540>$W$1,$J1540>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1553=0,\"\",IF(M1553=1,\"The above section has 1 error check message\",\"The above section has \"&M1553&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1550=\"End of Cycle\",S1550=\"Now\"),AND(C1551=\"End of Cycle\",S1551=\"Now\"),AND(C1552=\"End of Cycle\",S1552=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1527:M1552,\"\")+SUM(U1553:Y1553)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1527<>\"\",1,0)","v":0},{"$f":"IF(C1534<>\"\",1,0)","v":0},{"$f":"IF(C1541=\"\",0,1)","v":0},{"$f":"IF(B1548=\"\",0,1)","v":0},{"$f":"IF(D1553=\"\",0,1)","v":0}]
["3.7.1.9.02","Common Area Other #2",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F1554=\"Tenant\",IF(ISERROR(VLOOKUP(H1554,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H1554,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H1554,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H1554,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1554=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1557:C1559)+SUM(E1557:G1566)+SUM(I1557:I1566)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1557","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H1554,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H1554,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O1557","v":"N/A"},null,null,null,{"$f":"IF(I1557=0,\"N/A\",MAX(0,((J1557+I1557-Year1)*365)/(I1557*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1565","v":0},{"$f":"IF(Q1557=0,0,VLOOKUP(Q1557,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1562","v":0},{"$f":"+F1565","v":0},{"$f":"+J1554","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(AC1557=1,-X1557/Z1557,0)","v":0},{"$f":"IF(AC1557>1,\"N/A\",IF(AA1557>=R1557,Fail,Pass))","v":"N/A"},{"$f":"IF(J1554=0,2,IF(Y1557=0,3,IF(Q1557=0,4,IF(Y1557<0,5,IF(X1557>=0,6,1)))))","v":2},{"$f":"IF(AC1557=1,\"\",\"(G1) \"&CHOOSE(AC1557,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1557","v":0},0,{"$f":"$E1558","v":0},0,{"$f":"+H1557","v":""},{"$f":"$I1557","v":0},null,{"$f":"+O1558","v":"N/A"},null,null,null,{"$f":"IF(I1558=0,\"N/A\",MAX(0,((J1558+I1558-Year1)*365)/(I1558*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1566","v":0},{"$f":"IF(Q1558=0,0,VLOOKUP(Q1558,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1557","v":0},{"$f":"+F1566","v":0},{"$f":"+J1554","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(AC1558=1,-X1558/Z1558,0)","v":0},{"$f":"IF(AC1558>1,\"N/A\",IF(AA1558>=R1558,Fail,Pass))","v":"N/A"},{"$f":"IF(J1554=0,2,IF(Y1558=0,3,IF(Q1558=0,4,IF(Y1558<0,5,IF(X1558>=0,6,1)))))","v":2},{"$f":"IF(AC1558=1,\"\",\"(G2) \"&CHOOSE(AC1558,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1558","v":0},0,0,0,{"$f":"+H1557","v":""},{"$f":"$I1557","v":0},null,{"$f":"+O1559","v":"N/A"},null,null,null,{"$f":"IF(I1559=0,\"N/A\",MAX(0,((J1559+I1559-Year1)*365)/(I1559*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1557:G1559)=0,\"\",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":""},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,null,{"$f":"IF(M1554=Controls!$Y$3,\"\",IF(AND(SUM(E1562:G1562)<>0,MAX(E1557:E1559)>E1562),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1557","v":0},0,{"$f":"$E1562","v":0},0,{"$f":"+H1557","v":""},{"$f":"$I1557","v":0},null,null,null,{"$f":"IF(M1554=Controls!$Y$3,\"\",IF(AND(SUM(E1562:G1562)<>0,MAX(F1557:F1559)>F1562),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1557=\"\",B1557=0),G1557=0),100000,G1557)","v":100000},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":"+W1562-V1562","v":0},{"$f":"+J1554","v":0},{"$f":"+X1562*Y1562","v":0},{"$f":"IF(OR(C1557=0,U1562=0),0,MIN(10,Z1562/U1562))","v":0},{"$f":"IF(AA1562<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1557:G1559,G1562)=0,\"\",IF(MIN(O1562:O1564)<=G1562,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1554=Controls!$Y$3,\"\",IF(LEFT(D1563,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1558=\"\",B1558=0),G1558=0),100000,G1558)","v":100000},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":"+W1563-V1563","v":0},{"$f":"+J1554","v":0},{"$f":"+X1563*Y1563","v":0},{"$f":"IF(OR(C1557=0,U1563=0),0,MIN(10,Z1563/U1563))","v":0},{"$f":"IF(AA1563<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1565=0,B1562=\"\",B1565=\"\",AC1577=0),\"\",\"   G1 has \"&TEXT(AC1577,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1565:G1565)=0,M1554=Controls!$Y$3),\"\",IF(I1565=0,\"G1 EUL Missing\",IF(AA1577=0,\"No Green Premium G1 vs T\",IF(AA1577>0,\"Negative Green Premium G1 vs T\",IF(AB1577=0,\"No Utility Savings G1 vs T\",IF(AB1577<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1559=\"\",B1559=0),G1559=0),100000,G1559)","v":100000}]
["G1",null,null,{"$f":"+D1557","v":0},0,{"$f":"$E1565","v":0},0,{"$f":"+H1557","v":""},{"$f":"$I1557","v":0},{"$f":"IF(OR(AC1578=0,I1566=0,B1562=\"\",B1566=\"\"),\"\",\"   G2 has \"&TEXT(AC1578,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1566:G1566)=0,M1554=Controls!$Y$3),\"\",IF(I1566=0,\"G2 EUL Missing\",IF(AA1578=0,\"No Green Premium G2 vs T\", IF(AA1578>0,\"Negative Green Premium G2 vs T\",IF(AB1578=0,\"No Utility Savings G2 vs T\", IF(AB1578<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1558","v":0},0,0,0,{"$f":"+H1557","v":""},{"$f":"$I1557","v":0},{"$f":"IF(OR(AC1579=0,I1566=0,B1562=\"\",B1565=\"\", B1566=\"\"),\"\",\"   G2 has \"&TEXT(AC1579,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1566:G1566)=0,M1554=Controls!$Y$3),\"\",IF(AA1579>=0,\"No Green Premium G2 vs G1\",IF(AB1579<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1562>0,OR(G1565>0,G1566>0)),IF(OR(G1562=G1565,G1562=G1566),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1568:O1570)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1567-V1567","v":0},{"$f":"+J1554","v":0},{"$f":"+X1567*Y1567","v":0},{"$f":"IF(OR(C1558=0,U1567=0),0,MIN(10,Z1567/U1567))","v":0},{"$f":"IF(AA1567<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1558:C1559)=0,0,IF(OR(AND(C1558=0,C1559<>0),AND(G1558=0,G1559<>0)),1,IF(C1557=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1568-V1568","v":0},{"$f":"+J1554","v":0},{"$f":"+X1568*Y1568","v":0},{"$f":"IF(OR(C1558=0,U1568=0),0,MIN(10,Z1568/U1568))","v":0},{"$f":"IF(AA1568<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1558=0,0,IF(AND(F1557<F1558,G1557>G1558),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1554=Controls!$Y$3,\"\",IF(B1565=\"No Green Alternatives\",\"\",IF(B1565=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1565:G1565)<>0,B1565=\"\"),\"G1 Description is Missing\",IF(AND(B1565<>\"\",SUM(E1565:F1565)=0),\"G1 Cost is Missing\",IF(AND(B1565<>\"\",G1565=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1559=0,0,IF(OR(AND(F1557<F1559,F1558<F1559),AND(G1557>G1559,G1558>G1559)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1564","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1554=Controls!$Y$3,\"\",IF(M1570=\"No Green Alternatives\",\"\",IF(AND(B1566=\"\",SUM(E1566:G1566))=0,\"\",IF(AND(SUM(E1566:F1566)=0,B1566<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1566=0,B1566<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1572=Pass,D1573=Pass),No,IF(D1572=Pass,Yes,No))","v":"No"},{"$f":"IF(B1565=\"\",\"\",A1565&\": \"&B1565)","v":""},{"$f":"IF(AA1557>99,99,AA1557)","v":0},{"$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,{"$f":"IF(OR(SUM(E1564:G1565)=0,M1554=Controls!$Y$3),\"\",IF(AC1557=1,\"\",AD1557))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1572-V1572","v":0},{"$f":"+J1554","v":0},{"$f":"+X1572*Y1572","v":0},{"$f":"IF(OR(C1559=0,U1572=0),0,MIN(10,Z1572/U1572))","v":0},{"$f":"IF(AA1572<Controls!$B$31,$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,IF(AA1558>99,99,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},{"$f":"IF(J1573=0,\"\",AB1573)","v":""},null,{"$f":"IF(OR(SUM(E1566:G1566)=0,M1554=Controls!$Y$3),\"\",IF(AC1558=1,\"\",AD1558))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1573-V1573","v":0},{"$f":"+J1554","v":0},{"$f":"+X1573*Y1573","v":0},{"$f":"IF(OR(C1559=0,U1573=0),0,MIN(10,Z1573/U1573))","v":0},{"$f":"IF(AA1573<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1566=0,I1565=0),\"\",IF(OR(AND(I1565<>0,I1565<>I1562),AND(I1566<>0,I1566<>I1562)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1554=Controls!$Y$3,\"\",IF(B1577<>P1575,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1572=Yes,P1577,IF(A1573=Yes,P1578,P1579))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1577:L1585)=0,\"\",IF(SUM(L1577:L1585)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1577:L1585)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1577=B1572,1,IF(B1577=B1573,2,3))","v":3},{"$f":"$P1575","v":"T: "},{"$f":"CHOOSE($A1577,D1565,D1566,D1562)","v":0},{"$f":"CHOOSE($A1577,F1565,F1566,F1562)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M1577,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1554=Controls!$Y$3,\"\",IF(OR(B1577=P1577,B1577=P1578,B1577=P1579),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1572","v":""},null,null,"G1 vs T",{"$f":"(F1565-F1562)","v":0},"premium",{"$f":"Z1557","v":0},"savings",{"$f":"IF(T1577=0,\"N/A\",IF(V1577=0,\"None\",T1577/V1577))","v":"N/A"},null,{"$f":"I1565","v":0},{"$f":"+-T1577","v":0},{"$f":"+V1577","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1577>=0,AB1577<=0),0,IF(ISERROR(IRR($AE1577:$CC1577,$Z$1)),-0.99,IRR($AE1577:$CC1577,$Z$1))),-10%))","v":0},null,{"$f":"+AA1577","v":0},0,{"$f":"IF(AG$1<=$Z1577,$AB1577*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1577,$AB1577*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1577,$AB1577*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1577,$AB1577*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1577,$AB1577*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1578,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1557:C1559,E1557:G1559)=0,\"\",IF(B1565=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1565:G1566)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1565:G1566)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1573","v":""},null,null,"G2 vs T",{"$f":"IF(F1566=0,0,F1566-F1562)","v":0},"premium",{"$f":"IF(F1566=0,0,Z1558)","v":0},"savings",{"$f":"IF(T1578=0,\"N/A\",IF(V1578=0,\"None\",T1578/V1578))","v":"N/A"},null,{"$f":"I1566","v":0},{"$f":"+-T1578","v":0},{"$f":"+V1578","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1578>=0,AB1578<=0),0,IF(ISERROR(IRR($AE1578:$CC1578,$Z$1)),-0.99,IRR($AE1578:$CC1578,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1578,$AB1578*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1578","v":0},null,null,{"$f":"IF(LEFT(M1579,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1557:C1559,E1557:F1559)=0,\"\",IF(AND($AN$6=Yes,OR(B1565=B1562,B1566=B1562)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1565=B1562,B1566=B1562)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1562&\": \"&B1562","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1566=0,0,F1566-F1565)","v":0},"premium",{"$f":"IF(F1566=0,0,V1578-V1577)","v":0},"savings",{"$f":"IF(T1579=0,\"N/A\",IF(V1579=0,\"None\",T1579/V1579))","v":"N/A"},null,{"$f":"+Z1578","v":0},{"$f":"+-T1579","v":0},{"$f":"+V1579","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1579>=0,AB1579<=0),0,IF(ISERROR(IRR($AE1579:$CC1579,$Z$1)),-0.99,IRR($AE1579:$CC1579,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1579=$V$2,G1578,G1579)","v":0},{"$f":"IF(G1579=$V$2,H1578,H1579)","v":0},{"$f":"IF(G1579=$V$2,I1578,I1579)","v":0}]
[null,{"$f":"IF(AND(G1580=\"Traditional\",B1577<>P1579,B1577<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1580=\"Green\",B1577=P1579,B1577<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1554=Controls!$Y$3,B1581=\"\"),\"\",IF(G1580=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1583<>C1583,P1584<>C1584,P1585<>C1585),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1557=0,0,C1557)","v":0},{"$f":"IF(B1557=0,\"\",A1557&\": \"&B1557)","v":""},{"$f":"$P1583","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},{"$f":"IF(LEFT(M1583,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1554=Controls!$Y$3,\"\",IF(AND(A1583>0,J1583=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1583=\"\",\"\",IF($H1580=\"Now\",$Q$2,IF(OR($F1572>$W$1,$F1573>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1558=0,0,C1558)","v":0},{"$f":"IF(B1558=0,\"\",A1558&\": \"&B1558)","v":""},{"$f":"$P1584","v":""},null,{"$f":"IF(B1584=\"\",\"\",E1583)","v":""},null,{"$f":"IF(B1584=\"\",\"\",G1583)","v":""},null,null,{"$f":"IF(B1584=\"\",0,D1577)","v":0},{"$f":"IF(B1584=\"\",0,K1583)","v":0},{"$f":"IF(LEFT(M1584,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1554=Controls!$Y$3,\"\",IF(AND(A1584>0,J1584=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1584=\"\",\"\",IF($H1580=\"Now\",$Q$2,IF(OR($H1572>$W$1,$H1573>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1559=0,0,C1559)","v":0},{"$f":"IF(B1559=0,\"\",A1559&\": \"&B1559)","v":""},{"$f":"$P1585","v":""},null,{"$f":"IF(B1585=\"\",\"\",E1584)","v":""},null,{"$f":"IF(B1585=\"\",\"\",G1584)","v":""},null,null,{"$f":"IF(B1585=\"\",0,D1577)","v":0},{"$f":"IF(B1585=\"\",0,K1584)","v":0},{"$f":"IF(LEFT(M1585,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1554=Controls!$Y$3,\"\",IF(AND(A1585>0,J1585=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1585=\"\",\"\",IF($H1580=\"Now\",$Q$2,IF(OR($J1573>$W$1,$J1573>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1586=0,\"\",IF(M1586=1,\"The above section has 1 error check message\",\"The above section has \"&M1586&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1583=\"End of Cycle\",S1583=\"Now\"),AND(C1584=\"End of Cycle\",S1584=\"Now\"),AND(C1585=\"End of Cycle\",S1585=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1560:M1585,\"\")+SUM(U1586:Y1586)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1560<>\"\",1,0)","v":0},{"$f":"IF(C1567<>\"\",1,0)","v":0},{"$f":"IF(C1574=\"\",0,1)","v":0},{"$f":"IF(B1581=\"\",0,1)","v":0},{"$f":"IF(D1586=\"\",0,1)","v":0}]
["3.7.2.1.01 Kitchen Cabinets",null,null,null,null,"THIS IS NOT A UTILITY SAVER",null,null,null,null,null,null,{"$f":"IF(O1587=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1590:C1592)+SUM(E1590:G1599)+SUM(I1590:I1599)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1590","v":0},null,null,0,null,{"$f":"+O1590","v":"N/A"},null,null,null,{"$f":"IF(I1590=0,\"N/A\",MAX(0,((J1590+I1590-Year1)*365)/(I1590*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1598","v":0},{"$f":"IF(Q1590=0,0,VLOOKUP(Q1590,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1595","v":0},{"$f":"+F1598","v":0},{"$f":"+J1587","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(AC1590=1,-X1590/Z1590,0)","v":0},{"$f":"IF(AC1590>1,\"N/A\",IF(AA1590>=R1590,Fail,Pass))","v":"N/A"},{"$f":"IF(J1587=0,2,IF(Y1590=0,3,IF(Q1590=0,4,IF(Y1590<0,5,IF(X1590>=0,6,1)))))","v":2},{"$f":"IF(AC1590=1,\"\",\"(G1) \"&CHOOSE(AC1590,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1590","v":0},0,{"$f":"$E1591","v":0},null,null,{"$f":"$I1590","v":0},null,{"$f":"+O1591","v":"N/A"},null,null,null,{"$f":"IF(I1591=0,\"N/A\",MAX(0,((J1591+I1591-Year1)*365)/(I1591*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1599","v":0},{"$f":"IF(Q1591=0,0,VLOOKUP(Q1591,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1590","v":0},{"$f":"+F1599","v":0},{"$f":"+J1587","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(AC1591=1,-X1591/Z1591,0)","v":0},{"$f":"IF(AC1591>1,\"N/A\",IF(AA1591>=R1591,Fail,Pass))","v":"N/A"},{"$f":"IF(J1587=0,2,IF(Y1591=0,3,IF(Q1591=0,4,IF(Y1591<0,5,IF(X1591>=0,6,1)))))","v":2},{"$f":"IF(AC1591=1,\"\",\"(G2) \"&CHOOSE(AC1591,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1591","v":0},0,0,null,null,{"$f":"$I1590","v":0},null,{"$f":"+O1592","v":"N/A"},null,null,null,{"$f":"IF(I1592=0,\"N/A\",MAX(0,((J1592+I1592-Year1)*365)/(I1592*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1590:G1592)=0,\"\",IF(OR(E1590>=E1595,E1591>=E1595,E1592>=E1595,F1590>=F1595,F1591>=F1595,F1592>=F1595),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M1587=Controls!$Y$3,\"\",IF(AND(SUM(E1595:F1595)<>0,,MAX(E1590:E1592)>E1595),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1590","v":0},0,{"$f":"$E1595","v":0},null,null,{"$f":"$I1590","v":0},null,null,null,{"$f":"IF(M1587=Controls!$Y$3,\"\",IF(AND(SUM(E1595:F1595)<>0,MAX(F1590:F1592)>F1595),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1590=\"\",B1590=0),G1590=0),100000,G1590)","v":100000},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":"+W1595-V1595","v":0},{"$f":"+J1587","v":0},{"$f":"+X1595*Y1595","v":0},{"$f":"IF(OR(C1590=0,U1595=0),0,MIN(10,Z1595/U1595))","v":0},{"$f":"IF(AA1595<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1591=\"\",B1591=0),G1591=0),100000,G1591)","v":100000},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":"+W1596-V1596","v":0},{"$f":"+J1587","v":0},{"$f":"+X1596*Y1596","v":0},{"$f":"IF(OR(C1590=0,U1596=0),0,MIN(10,Z1596/U1596))","v":0},{"$f":"IF(AA1596<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B1592=\"\",B1592=0),G1592=0),100000,G1592)","v":100000}]
["G1",null,null,{"$f":"+D1590","v":0},0,{"$f":"$E1598","v":0},null,null,{"$f":"$I1590","v":0},null,null,null,{"$f":"IF(OR(SUM(E1598:F1598)=0,M1587=Controls!$Y$3),\"\",IF(I1598=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1591","v":0},0,0,null,null,{"$f":"$I1590","v":0},null,null,null,{"$f":"IF(OR(SUM(E1599:F1599)=0,M1587=Controls!$Y$3),\"\",IF(I1599=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1601:O1603)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1600-V1600","v":0},{"$f":"+J1587","v":0},{"$f":"+X1600*Y1600","v":0},{"$f":"IF(OR(C1591=0,U1600=0),0,MIN(10,Z1600/U1600))","v":0},{"$f":"IF(AA1600<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1591:C1592)=0,0,IF(AND(C1591=0,C1592<>0),1,IF(C1590=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1601-V1601","v":0},{"$f":"+J1587","v":0},{"$f":"+X1601*Y1601","v":0},{"$f":"IF(OR(C1591=0,U1601=0),0,MIN(10,Z1601/U1601))","v":0},{"$f":"IF(AA1601<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1591=0,0,IF(F1590<F1591,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1587=Controls!$Y$3,\"\",IF(AND(E1598+F1598<>0,B1598=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E1598:F1598)=0,B1598<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F1592=0,0,IF(AND(F1590<F1592,F1591<F1592),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1597","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1603=\"No Green Alternatives\",\"\",IF(M1587=Controls!$Y$3,\"\",IF(AND(E1599+F1599<>0,B1599=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E1599:F1599)=0,B1599<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1605=Pass,D1606=Pass),No,IF(D1605=Pass,Yes,No))","v":"No"},{"$f":"IF(B1598=\"\",\"\",A1598&\": \"&B1598)","v":""},{"$f":"IF(AA1590>99,99,AA1590)","v":0},{"$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":"+W1605-V1605","v":0},{"$f":"+J1587","v":0},{"$f":"+X1605*Y1605","v":0},{"$f":"IF(OR(C1592=0,U1605=0),0,MIN(10,Z1605/U1605))","v":0},{"$f":"IF(AA1605<Controls!$B$31,$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,IF(AA1591>99,99,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},{"$f":"+W1606-V1606","v":0},{"$f":"+J1587","v":0},{"$f":"+X1606*Y1606","v":0},{"$f":"IF(OR(C1592=0,U1606=0),0,MIN(10,Z1606/U1606))","v":0},{"$f":"IF(AA1606<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1599=0,I1598=0),\"\",IF(OR(AND(I1598<>0,I1598<>I1595),AND(I1599<>0,I1599<>I1595)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M1587=Controls!$Y$3,\"\",IF(B1610<>P1608,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1605=Yes,P1610,IF(A1606=Yes,P1611,P1612))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1610:L1618)=0,\"\",IF(SUM(L1610:L1618)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1610:L1618)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B1610=B1605,1,IF(B1610=B1606,2,3))","v":3},{"$f":"$P1608","v":"T: "},{"$f":"CHOOSE($A1610,D1598,D1599,D1595)","v":0},{"$f":"CHOOSE($A1610,F1598,F1599,F1595)","v":0},null,"Who","G vs T","When?","Funding Source",null,null,{"$f":"IF(LEFT(M1610,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1587=Controls!$Y$3,\"\",IF(OR(B1610=P1610,B1610=P1611,B1610=P1612),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1605","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1611,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1590:C1592,E1590:G1592)=0,\"\",IF(B1598=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1598:G1599)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1598:G1599)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1606","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1611","v":0},null,null,{"$f":"IF(LEFT(M1612,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1590:C1592,E1590:F1592)=0,\"\",IF(AND($AN$6=Yes,OR(B1598=B1595,B1599=B1595)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1598=B1595,B1599=B1595)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1595&\": \"&B1595","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G1612=$V$2,G1611,G1612)","v":0},{"$f":"IF(G1612=$V$2,H1611,H1612)","v":0},{"$f":"IF(G1612=$V$2,I1611,I1612)","v":0}]
[null,{"$f":"IF(AND(G1613=\"Traditional\",B1610<>P1612,B1610<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1613=\"Green\",B1610=P1612,B1610<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1587=Controls!$Y$3,B1614=\"\"),\"\",IF(G1613=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1616<>C1616,P1617<>C1617,P1618<>C1618),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1590=0,0,C1590)","v":0},{"$f":"IF(B1590=0,\"\",A1590&\": \"&B1590)","v":""},{"$f":"$P1616","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},{"$f":"IF(LEFT(M1616,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1587=Controls!$Y$3,\"\",IF(AND(A1616>0,J1616=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1616=\"\",\"\",IF($H1613=\"Now\",$Q$2,IF(OR($F1605>$W$1,$F1606>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1591=0,0,C1591)","v":0},{"$f":"IF(B1591=0,\"\",A1591&\": \"&B1591)","v":""},{"$f":"$P1617","v":""},null,{"$f":"IF(B1617=\"\",\"\",E1616)","v":""},null,{"$f":"IF(B1617=\"\",\"\",G1616)","v":""},null,null,{"$f":"IF(B1617=\"\",0,D1610)","v":0},{"$f":"IF(B1617=\"\",0,K1616)","v":0},{"$f":"IF(LEFT(M1617,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1587=Controls!$Y$3,\"\",IF(AND(A1617>0,J1617=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1617=\"\",\"\",IF($H1613=\"Now\",$Q$2,IF(OR($H1605>$W$1,$H1606>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1592=0,0,C1592)","v":0},{"$f":"IF(B1592=0,\"\",A1592&\": \"&B1592)","v":""},{"$f":"$P1618","v":""},null,{"$f":"IF(B1618=\"\",\"\",E1617)","v":""},null,{"$f":"IF(B1618=\"\",\"\",G1617)","v":""},null,null,{"$f":"IF(B1618=\"\",0,D1610)","v":0},{"$f":"IF(B1618=\"\",0,K1617)","v":0},{"$f":"IF(LEFT(M1618,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1587=Controls!$Y$3,\"\",IF(AND(A1618>0,J1618=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1618=\"\",\"\",IF($H1613=\"Now\",$Q$2,IF(OR($J1606>$W$1,$J1606>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1619=0,\"\",IF(M1619=1,\"The above section has 1 error check message\",\"The above section has \"&M1619&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1616=\"End of Cycle\",S1616=\"Now\"),AND(C1617=\"End of Cycle\",S1617=\"Now\"),AND(C1618=\"End of Cycle\",S1618=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1593:M1618,\"\")+SUM(U1619:Y1619)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1593<>\"\",1,0)","v":0},{"$f":"IF(C1600<>\"\",1,0)","v":0},{"$f":"IF(C1607=\"\",0,1)","v":0},{"$f":"IF(B1614=\"\",0,1)","v":0},{"$f":"IF(D1619=\"\",0,1)","v":0}]
["3.7.2.1.02 Kitchen Counter Tops, Sinks",null,null,null,null,"THIS IS NOT A UTILITY SAVER",null,null,null,null,null,null,{"$f":"IF(O1620=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1623:C1625)+SUM(E1623:G1632)+SUM(I1623:I1632)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1623","v":0},null,null,0,null,{"$f":"+O1623","v":"N/A"},null,null,null,{"$f":"IF(I1623=0,\"N/A\",MAX(0,((J1623+I1623-Year1)*365)/(I1623*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1631","v":0},{"$f":"IF(Q1623=0,0,VLOOKUP(Q1623,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1628","v":0},{"$f":"+F1631","v":0},{"$f":"+J1620","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(AC1623=1,-X1623/Z1623,0)","v":0},{"$f":"IF(AC1623>1,\"N/A\",IF(AA1623>=R1623,Fail,Pass))","v":"N/A"},{"$f":"IF(J1620=0,2,IF(Y1623=0,3,IF(Q1623=0,4,IF(Y1623<0,5,IF(X1623>=0,6,1)))))","v":2},{"$f":"IF(AC1623=1,\"\",\"(G1) \"&CHOOSE(AC1623,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1623","v":0},0,{"$f":"$E1624","v":0},null,null,{"$f":"$I1623","v":0},null,{"$f":"+O1624","v":"N/A"},null,null,null,{"$f":"IF(I1624=0,\"N/A\",MAX(0,((J1624+I1624-Year1)*365)/(I1624*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1632","v":0},{"$f":"IF(Q1624=0,0,VLOOKUP(Q1624,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1623","v":0},{"$f":"+F1632","v":0},{"$f":"+J1620","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(AC1624=1,-X1624/Z1624,0)","v":0},{"$f":"IF(AC1624>1,\"N/A\",IF(AA1624>=R1624,Fail,Pass))","v":"N/A"},{"$f":"IF(J1620=0,2,IF(Y1624=0,3,IF(Q1624=0,4,IF(Y1624<0,5,IF(X1624>=0,6,1)))))","v":2},{"$f":"IF(AC1624=1,\"\",\"(G2) \"&CHOOSE(AC1624,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1624","v":0},0,0,null,null,{"$f":"$I1623","v":0},null,{"$f":"+O1625","v":"N/A"},null,null,null,{"$f":"IF(I1625=0,\"N/A\",MAX(0,((J1625+I1625-Year1)*365)/(I1625*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1623:G1625)=0,\"\",IF(OR(E1623>=E1628,E1624>=E1628,E1625>=E1628,F1623>=F1628,F1624>=F1628,F1625>=F1628),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M1620=Controls!$Y$3,\"\",IF(AND(SUM(E1628:F1628)<>0,,MAX(E1623:E1625)>E1628),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1623","v":0},0,{"$f":"$E1628","v":0},null,null,{"$f":"$I1623","v":0},null,null,null,{"$f":"IF(M1620=Controls!$Y$3,\"\",IF(AND(SUM(E1628:F1628)<>0,MAX(F1623:F1625)>F1628),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1623=\"\",B1623=0),G1623=0),100000,G1623)","v":100000},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":"+W1628-V1628","v":0},{"$f":"+J1620","v":0},{"$f":"+X1628*Y1628","v":0},{"$f":"IF(OR(C1623=0,U1628=0),0,MIN(10,Z1628/U1628))","v":0},{"$f":"IF(AA1628<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1624=\"\",B1624=0),G1624=0),100000,G1624)","v":100000},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":"+W1629-V1629","v":0},{"$f":"+J1620","v":0},{"$f":"+X1629*Y1629","v":0},{"$f":"IF(OR(C1623=0,U1629=0),0,MIN(10,Z1629/U1629))","v":0},{"$f":"IF(AA1629<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B1625=\"\",B1625=0),G1625=0),100000,G1625)","v":100000}]
["G1",null,null,{"$f":"+D1623","v":0},0,{"$f":"$E1631","v":0},null,null,{"$f":"$I1623","v":0},null,null,null,{"$f":"IF(OR(SUM(E1631:F1631)=0,M1620=Controls!$Y$3),\"\",IF(I1631=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1624","v":0},0,0,null,null,{"$f":"$I1623","v":0},null,null,null,{"$f":"IF(OR(SUM(E1632:F1632)=0,M1620=Controls!$Y$3),\"\",IF(I1632=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1634:O1636)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1633-V1633","v":0},{"$f":"+J1620","v":0},{"$f":"+X1633*Y1633","v":0},{"$f":"IF(OR(C1624=0,U1633=0),0,MIN(10,Z1633/U1633))","v":0},{"$f":"IF(AA1633<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1624:C1625)=0,0,IF(AND(C1624=0,C1625<>0),1,IF(C1623=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1634-V1634","v":0},{"$f":"+J1620","v":0},{"$f":"+X1634*Y1634","v":0},{"$f":"IF(OR(C1624=0,U1634=0),0,MIN(10,Z1634/U1634))","v":0},{"$f":"IF(AA1634<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1624=0,0,IF(F1623<F1624,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1620=Controls!$Y$3,\"\",IF(AND(E1631+F1631<>0,B1631=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E1631:F1631)=0,B1631<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F1625=0,0,IF(AND(F1623<F1625,F1624<F1625),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1630","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1636=\"No Green Alternatives\",\"\",IF(M1620=Controls!$Y$3,\"\",IF(AND(E1632+F1632<>0,B1632=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E1632:F1632)=0,B1632<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1638=Pass,D1639=Pass),No,IF(D1638=Pass,Yes,No))","v":"No"},{"$f":"IF(B1631=\"\",\"\",A1631&\": \"&B1631)","v":""},{"$f":"IF(AA1623>99,99,AA1623)","v":0},{"$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":"+W1638-V1638","v":0},{"$f":"+J1620","v":0},{"$f":"+X1638*Y1638","v":0},{"$f":"IF(OR(C1625=0,U1638=0),0,MIN(10,Z1638/U1638))","v":0},{"$f":"IF(AA1638<Controls!$B$31,$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,IF(AA1624>99,99,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},{"$f":"+W1639-V1639","v":0},{"$f":"+J1620","v":0},{"$f":"+X1639*Y1639","v":0},{"$f":"IF(OR(C1625=0,U1639=0),0,MIN(10,Z1639/U1639))","v":0},{"$f":"IF(AA1639<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1632=0,I1631=0),\"\",IF(OR(AND(I1631<>0,I1631<>I1628),AND(I1632<>0,I1632<>I1628)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M1620=Controls!$Y$3,\"\",IF(B1643<>P1641,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A1638=Yes,P1643,IF(A1639=Yes,P1644,P1645))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1643:L1651)=0,\"\",IF(SUM(L1643:L1651)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1643:L1651)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B1643=B1638,1,IF(B1643=B1639,2,3))","v":3},{"$f":"$P1641","v":"T: "},{"$f":"CHOOSE($A1643,D1631,D1632,D1628)","v":0},{"$f":"CHOOSE($A1643,F1631,F1632,F1628)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1643,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1620=Controls!$Y$3,\"\",IF(OR(B1643=P1643,B1643=P1644,B1643=P1645),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1638","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1644,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1623:C1625,E1623:G1625)=0,\"\",IF(B1631=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1631:G1632)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1631:G1632)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1639","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1644","v":0},null,null,{"$f":"IF(LEFT(M1645,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1623:C1625,E1623:F1625)=0,\"\",IF(AND($AN$6=Yes,OR(B1631=B1628,B1632=B1628)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1631=B1628,B1632=B1628)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1628&\": \"&B1628","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G1645=$V$2,G1644,G1645)","v":0},{"$f":"IF(G1645=$V$2,H1644,H1645)","v":0},{"$f":"IF(G1645=$V$2,I1644,I1645)","v":0}]
[null,{"$f":"IF(AND(G1646=\"Traditional\",B1643<>P1645,B1643<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1646=\"Green\",B1643=P1645,B1643<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1620=Controls!$Y$3,B1647=\"\"),\"\",IF(G1646=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1649<>C1649,P1650<>C1650,P1651<>C1651),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1623=0,0,C1623)","v":0},{"$f":"IF(B1623=0,\"\",A1623&\": \"&B1623)","v":""},{"$f":"$P1649","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},{"$f":"IF(LEFT(M1649,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1620=Controls!$Y$3,\"\",IF(AND(A1649>0,J1649=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1649=\"\",\"\",IF($H1646=\"Now\",$Q$2,IF(OR($F1638>$W$1,$F1639>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1624=0,0,C1624)","v":0},{"$f":"IF(B1624=0,\"\",A1624&\": \"&B1624)","v":""},{"$f":"$P1650","v":""},null,{"$f":"IF(B1650=\"\",\"\",E1649)","v":""},null,{"$f":"IF(B1650=\"\",\"\",G1649)","v":""},null,null,{"$f":"IF(B1650=\"\",0,D1643)","v":0},{"$f":"IF(B1650=\"\",0,K1649)","v":0},{"$f":"IF(LEFT(M1650,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1620=Controls!$Y$3,\"\",IF(AND(A1650>0,J1650=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1650=\"\",\"\",IF($H1646=\"Now\",$Q$2,IF(OR($H1638>$W$1,$H1639>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1625=0,0,C1625)","v":0},{"$f":"IF(B1625=0,\"\",A1625&\": \"&B1625)","v":""},{"$f":"$P1651","v":""},null,{"$f":"IF(B1651=\"\",\"\",E1650)","v":""},null,{"$f":"IF(B1651=\"\",\"\",G1650)","v":""},null,null,{"$f":"IF(B1651=\"\",0,D1643)","v":0},{"$f":"IF(B1651=\"\",0,K1650)","v":0},{"$f":"IF(LEFT(M1651,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1620=Controls!$Y$3,\"\",IF(AND(A1651>0,J1651=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1651=\"\",\"\",IF($H1646=\"Now\",$Q$2,IF(OR($J1639>$W$1,$J1639>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1652=0,\"\",IF(M1652=1,\"The above section has 1 error check message\",\"The above section has \"&M1652&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1649=\"End of Cycle\",S1649=\"Now\"),AND(C1650=\"End of Cycle\",S1650=\"Now\"),AND(C1651=\"End of Cycle\",S1651=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1626:M1651,\"\")+SUM(U1652:Y1652)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1626<>\"\",1,0)","v":0},{"$f":"IF(C1633<>\"\",1,0)","v":0},{"$f":"IF(C1640=\"\",0,1)","v":0},{"$f":"IF(B1647=\"\",0,1)","v":0},{"$f":"IF(D1652=\"\",0,1)","v":0}]
["3.7.2.1.03 Kitchen Floor Coverings",null,null,null,null,"THIS IS NOT A UTILITY SAVER",null,null,null,null,null,null,{"$f":"IF(O1653=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1656:C1658)+SUM(E1656:G1665)+SUM(I1656:I1665)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1656","v":0},null,null,0,null,{"$f":"+O1656","v":"N/A"},null,null,null,{"$f":"IF(I1656=0,\"N/A\",MAX(0,((J1656+I1656-Year1)*365)/(I1656*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1664","v":0},{"$f":"IF(Q1656=0,0,VLOOKUP(Q1656,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1661","v":0},{"$f":"+F1664","v":0},{"$f":"+J1653","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(AC1656=1,-X1656/Z1656,0)","v":0},{"$f":"IF(AC1656>1,\"N/A\",IF(AA1656>=R1656,Fail,Pass))","v":"N/A"},{"$f":"IF(J1653=0,2,IF(Y1656=0,3,IF(Q1656=0,4,IF(Y1656<0,5,IF(X1656>=0,6,1)))))","v":2},{"$f":"IF(AC1656=1,\"\",\"(G1) \"&CHOOSE(AC1656,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1656","v":0},0,{"$f":"$E1657","v":0},null,null,{"$f":"$I1656","v":0},null,{"$f":"+O1657","v":"N/A"},null,null,null,{"$f":"IF(I1657=0,\"N/A\",MAX(0,((J1657+I1657-Year1)*365)/(I1657*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1665","v":0},{"$f":"IF(Q1657=0,0,VLOOKUP(Q1657,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1656","v":0},{"$f":"+F1665","v":0},{"$f":"+J1653","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(AC1657=1,-X1657/Z1657,0)","v":0},{"$f":"IF(AC1657>1,\"N/A\",IF(AA1657>=R1657,Fail,Pass))","v":"N/A"},{"$f":"IF(J1653=0,2,IF(Y1657=0,3,IF(Q1657=0,4,IF(Y1657<0,5,IF(X1657>=0,6,1)))))","v":2},{"$f":"IF(AC1657=1,\"\",\"(G2) \"&CHOOSE(AC1657,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1657","v":0},0,0,null,null,{"$f":"$I1656","v":0},null,{"$f":"+O1658","v":"N/A"},null,null,null,{"$f":"IF(I1658=0,\"N/A\",MAX(0,((J1658+I1658-Year1)*365)/(I1658*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1656:G1658)=0,\"\",IF(OR(E1656>=E1661,E1657>=E1661,E1658>=E1661,F1656>=F1661,F1657>=F1661,F1658>=F1661),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M1653=Controls!$Y$3,\"\",IF(AND(SUM(E1661:F1661)<>0,,MAX(E1656:E1658)>E1661),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1656","v":0},0,{"$f":"$E1661","v":0},null,null,{"$f":"$I1656","v":0},null,null,null,{"$f":"IF(M1653=Controls!$Y$3,\"\",IF(AND(SUM(E1661:F1661)<>0,MAX(F1656:F1658)>F1661),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1656=\"\",B1656=0),G1656=0),100000,G1656)","v":100000},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":"+W1661-V1661","v":0},{"$f":"+J1653","v":0},{"$f":"+X1661*Y1661","v":0},{"$f":"IF(OR(C1656=0,U1661=0),0,MIN(10,Z1661/U1661))","v":0},{"$f":"IF(AA1661<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1657=\"\",B1657=0),G1657=0),100000,G1657)","v":100000},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":"+W1662-V1662","v":0},{"$f":"+J1653","v":0},{"$f":"+X1662*Y1662","v":0},{"$f":"IF(OR(C1656=0,U1662=0),0,MIN(10,Z1662/U1662))","v":0},{"$f":"IF(AA1662<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B1658=\"\",B1658=0),G1658=0),100000,G1658)","v":100000}]
["G1",null,null,{"$f":"+D1656","v":0},0,{"$f":"$E1664","v":0},null,null,{"$f":"$I1656","v":0},null,null,null,{"$f":"IF(OR(SUM(E1664:F1664)=0,M1653=Controls!$Y$3),\"\",IF(I1664=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1657","v":0},0,0,null,null,{"$f":"$I1656","v":0},null,null,null,{"$f":"IF(OR(SUM(E1665:F1665)=0,M1653=Controls!$Y$3),\"\",IF(I1665=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1667:O1669)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1666-V1666","v":0},{"$f":"+J1653","v":0},{"$f":"+X1666*Y1666","v":0},{"$f":"IF(OR(C1657=0,U1666=0),0,MIN(10,Z1666/U1666))","v":0},{"$f":"IF(AA1666<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1657:C1658)=0,0,IF(AND(C1657=0,C1658<>0),1,IF(C1656=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1667-V1667","v":0},{"$f":"+J1653","v":0},{"$f":"+X1667*Y1667","v":0},{"$f":"IF(OR(C1657=0,U1667=0),0,MIN(10,Z1667/U1667))","v":0},{"$f":"IF(AA1667<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1657=0,0,IF(F1656<F1657,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1653=Controls!$Y$3,\"\",IF(AND(E1664+F1664<>0,B1664=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E1664:F1664)=0,B1664<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F1658=0,0,IF(AND(F1656<F1658,F1657<F1658),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1663","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1669=\"No Green Alternatives\",\"\",IF(M1653=Controls!$Y$3,\"\",IF(AND(E1665+F1665<>0,B1665=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E1665:F1665)=0,B1665<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1671=Pass,D1672=Pass),No,IF(D1671=Pass,Yes,No))","v":"No"},{"$f":"IF(B1664=\"\",\"\",A1664&\": \"&B1664)","v":""},{"$f":"IF(AA1656>99,99,AA1656)","v":0},{"$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":"+W1671-V1671","v":0},{"$f":"+J1653","v":0},{"$f":"+X1671*Y1671","v":0},{"$f":"IF(OR(C1658=0,U1671=0),0,MIN(10,Z1671/U1671))","v":0},{"$f":"IF(AA1671<Controls!$B$31,$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,IF(AA1657>99,99,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},{"$f":"+W1672-V1672","v":0},{"$f":"+J1653","v":0},{"$f":"+X1672*Y1672","v":0},{"$f":"IF(OR(C1658=0,U1672=0),0,MIN(10,Z1672/U1672))","v":0},{"$f":"IF(AA1672<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1665=0,I1664=0),\"\",IF(OR(AND(I1664<>0,I1664<>I1661),AND(I1665<>0,I1665<>I1661)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M1653=Controls!$Y$3,\"\",IF(B1676<>P1674,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A1671=Yes,P1676,IF(A1672=Yes,P1677,P1678))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1676:L1684)=0,\"\",IF(SUM(L1676:L1684)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1676:L1684)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B1676=B1671,1,IF(B1676=B1672,2,3))","v":3},{"$f":"$P1674","v":"T: "},{"$f":"CHOOSE($A1676,D1664,D1665,D1661)","v":0},{"$f":"CHOOSE($A1676,F1664,F1665,F1661)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1676,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1653=Controls!$Y$3,\"\",IF(OR(B1676=P1676,B1676=P1677,B1676=P1678),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1671","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1677,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1656:C1658,E1656:G1658)=0,\"\",IF(B1664=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1664:G1665)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1664:G1665)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1672","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1677","v":0},null,null,{"$f":"IF(LEFT(M1678,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1656:C1658,E1656:F1658)=0,\"\",IF(AND($AN$6=Yes,OR(B1664=B1661,B1665=B1661)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1664=B1661,B1665=B1661)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1661&\": \"&B1661","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G1678=$V$2,G1677,G1678)","v":0},{"$f":"IF(G1678=$V$2,H1677,H1678)","v":0},{"$f":"IF(G1678=$V$2,I1677,I1678)","v":0}]
[null,{"$f":"IF(AND(G1679=\"Traditional\",B1676<>P1678,B1676<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1679=\"Green\",B1676=P1678,B1676<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1653=Controls!$Y$3,B1680=\"\"),\"\",IF(G1679=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1682<>C1682,P1683<>C1683,P1684<>C1684),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1656=0,0,C1656)","v":0},{"$f":"IF(B1656=0,\"\",A1656&\": \"&B1656)","v":""},{"$f":"$P1682","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},{"$f":"IF(LEFT(M1682,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1653=Controls!$Y$3,\"\",IF(AND(A1682>0,J1682=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1682=\"\",\"\",IF($H1679=\"Now\",$Q$2,IF(OR($F1671>$W$1,$F1672>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1657=0,0,C1657)","v":0},{"$f":"IF(B1657=0,\"\",A1657&\": \"&B1657)","v":""},{"$f":"$P1683","v":""},null,{"$f":"IF(B1683=\"\",\"\",E1682)","v":""},null,{"$f":"IF(B1683=\"\",\"\",G1682)","v":""},null,null,{"$f":"IF(B1683=\"\",0,D1676)","v":0},{"$f":"IF(B1683=\"\",0,K1682)","v":0},{"$f":"IF(LEFT(M1683,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1653=Controls!$Y$3,\"\",IF(AND(A1683>0,J1683=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1683=\"\",\"\",IF($H1679=\"Now\",$Q$2,IF(OR($H1671>$W$1,$H1672>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1658=0,0,C1658)","v":0},{"$f":"IF(B1658=0,\"\",A1658&\": \"&B1658)","v":""},{"$f":"$P1684","v":""},null,{"$f":"IF(B1684=\"\",\"\",E1683)","v":""},null,{"$f":"IF(B1684=\"\",\"\",G1683)","v":""},null,null,{"$f":"IF(B1684=\"\",0,D1676)","v":0},{"$f":"IF(B1684=\"\",0,K1683)","v":0},{"$f":"IF(LEFT(M1684,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1653=Controls!$Y$3,\"\",IF(AND(A1684>0,J1684=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1684=\"\",\"\",IF($H1679=\"Now\",$Q$2,IF(OR($J1672>$W$1,$J1672>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1685=0,\"\",IF(M1685=1,\"The above section has 1 error check message\",\"The above section has \"&M1685&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1682=\"End of Cycle\",S1682=\"Now\"),AND(C1683=\"End of Cycle\",S1683=\"Now\"),AND(C1684=\"End of Cycle\",S1684=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1659:M1684,\"\")+SUM(U1685:Y1685)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1659<>\"\",1,0)","v":0},{"$f":"IF(C1666<>\"\",1,0)","v":0},{"$f":"IF(C1673=\"\",0,1)","v":0},{"$f":"IF(B1680=\"\",0,1)","v":0},{"$f":"IF(D1685=\"\",0,1)","v":0}]
["3.7.2.11.01 Dishwashers",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!D24","v":0},null,"Utility is:",{"$f":"'Utility Types and Rates'!C24","v":"Electricity"},null,"Rate is: ",{"$f":"IF(D1686=\"Tenant\",IF(ISERROR(VLOOKUP(G1686,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G1686,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G1686,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G1686,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1686=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1689:C1691)+SUM(E1689:G1698)+SUM(I1689:I1698)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1689","v":0},0,{"$f":"VLOOKUP(G1686,Controls!$I$3:$J$12,2,FALSE)","v":"KWH"},0,null,{"$f":"+O1689","v":"N/A"},null,null,null,{"$f":"IF(I1689=0,\"N/A\",MAX(0,((J1689+I1689-Year1)*365)/(I1689*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1697","v":0},{"$f":"IF(Q1689=0,0,VLOOKUP(Q1689,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1694","v":0},{"$f":"+F1697","v":0},{"$f":"+J1686","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(AC1689=1,-X1689/Z1689,0)","v":0},{"$f":"IF(AC1689>1,\"N/A\",IF(AA1689>=R1689,Fail,Pass))","v":"N/A"},{"$f":"IF(J1686=0,2,IF(Y1689=0,3,IF(Q1689=0,4,IF(Y1689<0,5,IF(X1689>=0,6,1)))))","v":2},{"$f":"IF(AC1689=1,\"\",\"(G1) \"&CHOOSE(AC1689,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1689","v":0},0,{"$f":"$E1690","v":0},0,{"$f":"+H1689","v":"KWH"},{"$f":"$I1689","v":0},null,{"$f":"+O1690","v":"N/A"},null,null,null,{"$f":"IF(I1690=0,\"N/A\",MAX(0,((J1690+I1690-Year1)*365)/(I1690*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1698","v":0},{"$f":"IF(Q1690=0,0,VLOOKUP(Q1690,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1689","v":0},{"$f":"+F1698","v":0},{"$f":"+J1686","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(AC1690=1,-X1690/Z1690,0)","v":0},{"$f":"IF(AC1690>1,\"N/A\",IF(AA1690>=R1690,Fail,Pass))","v":"N/A"},{"$f":"IF(J1686=0,2,IF(Y1690=0,3,IF(Q1690=0,4,IF(Y1690<0,5,IF(X1690>=0,6,1)))))","v":2},{"$f":"IF(AC1690=1,\"\",\"(G2) \"&CHOOSE(AC1690,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1690","v":0},0,0,0,{"$f":"+H1689","v":"KWH"},{"$f":"$I1689","v":0},null,{"$f":"+O1691","v":"N/A"},null,null,null,{"$f":"IF(I1691=0,\"N/A\",MAX(0,((J1691+I1691-Year1)*365)/(I1691*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1689:G1691)=0,\"\",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":""},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,null,{"$f":"IF(M1686=Controls!$Y$3,\"\",IF(AND(SUM(E1694:G1694)<>0,MAX(E1689:E1691)>E1694),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1689","v":0},0,{"$f":"$E1694","v":0},0,{"$f":"+H1689","v":"KWH"},{"$f":"$I1689","v":0},null,null,null,{"$f":"IF(M1686=Controls!$Y$3,\"\",IF(AND(SUM(E1694:G1694)<>0,MAX(F1689:F1691)>F1694),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1689=\"\",B1689=0),G1689=0),100000,G1689)","v":100000},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":"+W1694-V1694","v":0},{"$f":"+J1686","v":0},{"$f":"+X1694*Y1694","v":0},{"$f":"IF(OR(C1689=0,U1694=0),0,MIN(10,Z1694/U1694))","v":0},{"$f":"IF(AA1694<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1689:G1691,G1694)=0,\"\",IF(MIN(O1694:O1696)<=G1694,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1686=Controls!$Y$3,\"\",IF(LEFT(D1695,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1690=\"\",B1690=0),G1690=0),100000,G1690)","v":100000},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":"+W1695-V1695","v":0},{"$f":"+J1686","v":0},{"$f":"+X1695*Y1695","v":0},{"$f":"IF(OR(C1689=0,U1695=0),0,MIN(10,Z1695/U1695))","v":0},{"$f":"IF(AA1695<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1697=0,B1694=\"\",B1697=\"\",AC1709=0),\"\",\"   G1 has \"&TEXT(AC1709,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1697:G1697)=0,M1686=Controls!$Y$3),\"\",IF(I1697=0,\"G1 EUL Missing\",IF(AA1709=0,\"No Green Premium G1 vs T\",IF(AA1709>0,\"Negative Green Premium G1 vs T\",IF(AB1709=0,\"No Utility Savings G1 vs T\",IF(AB1709<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1691=\"\",B1691=0),G1691=0),100000,G1691)","v":100000}]
["G1",null,null,{"$f":"+D1689","v":0},0,{"$f":"$E1697","v":0},0,{"$f":"+H1689","v":"KWH"},{"$f":"$I1689","v":0},{"$f":"IF(OR(AC1710=0,I1698=0,B1694=\"\",B1698=\"\"),\"\",\"   G2 has \"&TEXT(AC1710,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1698:G1698)=0,M1686=Controls!$Y$3),\"\",IF(I1698=0,\"G2 EUL Missing\",IF(AA1710=0,\"No Green Premium G2 vs T\", IF(AA1710>0,\"Negative Green Premium G2 vs T\",IF(AB1710=0,\"No Utility Savings G2 vs T\", IF(AB1710<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1690","v":0},0,0,0,{"$f":"+H1689","v":"KWH"},{"$f":"$I1689","v":0},{"$f":"IF(OR(AC1711=0,I1698=0,B1694=\"\",B1697=\"\", B1698=\"\"),\"\",\"   G2 has \"&TEXT(AC1711,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1698:G1698)=0,M1686=Controls!$Y$3),\"\",IF(AA1711>=0,\"No Green Premium G2 vs G1\",IF(AB1711<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1694>0,OR(G1697>0,G1698>0)),IF(OR(G1694=G1697,G1694=G1698),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1700:O1702)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1699-V1699","v":0},{"$f":"+J1686","v":0},{"$f":"+X1699*Y1699","v":0},{"$f":"IF(OR(C1690=0,U1699=0),0,MIN(10,Z1699/U1699))","v":0},{"$f":"IF(AA1699<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1690:C1691)=0,0,IF(OR(AND(C1690=0,C1691<>0),AND(G1690=0,G1691<>0)),1,IF(C1689=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1700-V1700","v":0},{"$f":"+J1686","v":0},{"$f":"+X1700*Y1700","v":0},{"$f":"IF(OR(C1690=0,U1700=0),0,MIN(10,Z1700/U1700))","v":0},{"$f":"IF(AA1700<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1690=0,0,IF(AND(F1689<F1690,G1689>G1690),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1686=Controls!$Y$3,\"\",IF(B1697=\"No Green Alternatives\",\"\",IF(B1697=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1697:G1697)<>0,B1697=\"\"),\"G1 Description is Missing\",IF(AND(B1697<>\"\",SUM(E1697:F1697)=0),\"G1 Cost is Missing\",IF(AND(B1697<>\"\",G1697=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1691=0,0,IF(OR(AND(F1689<F1691,F1690<F1691),AND(G1689>G1691,G1690>G1691)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1696","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1686=Controls!$Y$3,\"\",IF(M1702=\"No Green Alternatives\",\"\",IF(AND(B1698=\"\",SUM(E1698:G1698))=0,\"\",IF(AND(SUM(E1698:F1698)=0,B1698<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1698=0,B1698<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1704=Pass,D1705=Pass),No,IF(D1704=Pass,Yes,No))","v":"No"},{"$f":"IF(B1697=\"\",\"\",A1697&\": \"&B1697)","v":""},{"$f":"IF(AA1689>99,99,AA1689)","v":0},{"$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,{"$f":"IF(OR(SUM(E1696:G1697)=0,M1686=Controls!$Y$3),\"\",IF(AC1689=1,\"\",AD1689))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1704-V1704","v":0},{"$f":"+J1686","v":0},{"$f":"+X1704*Y1704","v":0},{"$f":"IF(OR(C1691=0,U1704=0),0,MIN(10,Z1704/U1704))","v":0},{"$f":"IF(AA1704<Controls!$B$31,$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,IF(AA1690>99,99,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},{"$f":"IF(J1705=0,\"\",AB1705)","v":""},null,{"$f":"IF(OR(SUM(E1698:G1698)=0,M1686=Controls!$Y$3),\"\",IF(AC1690=1,\"\",AD1690))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1705-V1705","v":0},{"$f":"+J1686","v":0},{"$f":"+X1705*Y1705","v":0},{"$f":"IF(OR(C1691=0,U1705=0),0,MIN(10,Z1705/U1705))","v":0},{"$f":"IF(AA1705<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1698=0,I1697=0),\"\",IF(OR(AND(I1697<>0,I1697<>I1694),AND(I1698<>0,I1698<>I1694)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1686=Controls!$Y$3,\"\",IF(B1709<>P1707,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1704=Yes,P1709,IF(A1705=Yes,P1710,P1711))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1709:L1717)=0,\"\",IF(SUM(L1709:L1717)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1709:L1717)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1709=B1704,1,IF(B1709=B1705,2,3))","v":3},{"$f":"$P1707","v":"T: "},{"$f":"CHOOSE($A1709,D1697,D1698,D1694)","v":0},{"$f":"CHOOSE($A1709,F1697,F1698,F1694)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1709,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1686=Controls!$Y$3,\"\",IF(OR(B1709=P1709,B1709=P1710,B1709=P1711),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1704","v":""},null,null,"G1 vs T",{"$f":"(F1697-F1694)","v":0},"premium",{"$f":"Z1689","v":0},"savings",{"$f":"IF(T1709=0,\"N/A\",IF(V1709=0,\"None\",T1709/V1709))","v":"N/A"},null,{"$f":"I1697","v":0},{"$f":"+-T1709","v":0},{"$f":"+V1709","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1709>=0,AB1709<=0),0,IF(ISERROR(IRR($AE1709:$CC1709,$Z$1)),-0.99,IRR($AE1709:$CC1709,$Z$1))),-10%))","v":0},null,{"$f":"+AA1709","v":0},0,{"$f":"IF(AG$1<=$Z1709,$AB1709*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1709,$AB1709*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1709,$AB1709*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1709,$AB1709*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1709,$AB1709*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1710,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1689:C1691,E1689:G1691)=0,\"\",IF(B1697=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1697:G1698)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1697:G1698)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1705","v":""},null,null,"G2 vs T",{"$f":"IF(F1698=0,0,F1698-F1694)","v":0},"premium",{"$f":"IF(F1698=0,0,Z1690)","v":0},"savings",{"$f":"IF(T1710=0,\"N/A\",IF(V1710=0,\"None\",T1710/V1710))","v":"N/A"},null,{"$f":"I1698","v":0},{"$f":"+-T1710","v":0},{"$f":"+V1710","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1710>=0,AB1710<=0),0,IF(ISERROR(IRR($AE1710:$CC1710,$Z$1)),-0.99,IRR($AE1710:$CC1710,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1710,$AB1710*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1710","v":0},null,null,{"$f":"IF(LEFT(M1711,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1689:C1691,E1689:F1691)=0,\"\",IF(AND($AN$6=Yes,OR(B1697=B1694,B1698=B1694)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1697=B1694,B1698=B1694)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1694&\": \"&B1694","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1698=0,0,F1698-F1697)","v":0},"premium",{"$f":"IF(F1698=0,0,V1710-V1709)","v":0},"savings",{"$f":"IF(T1711=0,\"N/A\",IF(V1711=0,\"None\",T1711/V1711))","v":"N/A"},null,{"$f":"+Z1710","v":0},{"$f":"+-T1711","v":0},{"$f":"+V1711","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1711>=0,AB1711<=0),0,IF(ISERROR(IRR($AE1711:$CC1711,$Z$1)),-0.99,IRR($AE1711:$CC1711,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1711=$V$2,G1710,G1711)","v":0},{"$f":"IF(G1711=$V$2,H1710,H1711)","v":0},{"$f":"IF(G1711=$V$2,I1710,I1711)","v":0}]
[null,{"$f":"IF(AND(G1712=\"Traditional\",B1709<>P1711,B1709<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1712=\"Green\",B1709=P1711,B1709<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1686=Controls!$Y$3,B1713=\"\"),\"\",IF(G1712=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1715<>C1715,P1716<>C1716,P1717<>C1717),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1689=0,0,C1689)","v":0},{"$f":"IF(B1689=0,\"\",A1689&\": \"&B1689)","v":""},{"$f":"$P1715","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},{"$f":"IF(LEFT(M1715,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1686=Controls!$Y$3,\"\",IF(AND(A1715>0,J1715=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1715=\"\",\"\",IF($H1712=\"Now\",$Q$2,IF(OR($F1704>$W$1,$F1705>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1690=0,0,C1690)","v":0},{"$f":"IF(B1690=0,\"\",A1690&\": \"&B1690)","v":""},{"$f":"$P1716","v":""},null,{"$f":"IF(B1716=\"\",\"\",E1715)","v":""},null,{"$f":"IF(B1716=\"\",\"\",G1715)","v":""},null,null,{"$f":"IF(B1716=\"\",0,D1709)","v":0},{"$f":"IF(B1716=\"\",0,K1715)","v":0},{"$f":"IF(LEFT(M1716,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1686=Controls!$Y$3,\"\",IF(AND(A1716>0,J1716=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1716=\"\",\"\",IF($H1712=\"Now\",$Q$2,IF(OR($H1704>$W$1,$H1705>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1691=0,0,C1691)","v":0},{"$f":"IF(B1691=0,\"\",A1691&\": \"&B1691)","v":""},{"$f":"$P1717","v":""},null,{"$f":"IF(B1717=\"\",\"\",E1716)","v":""},null,{"$f":"IF(B1717=\"\",\"\",G1716)","v":""},null,null,{"$f":"IF(B1717=\"\",0,D1709)","v":0},{"$f":"IF(B1717=\"\",0,K1716)","v":0},{"$f":"IF(LEFT(M1717,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1686=Controls!$Y$3,\"\",IF(AND(A1717>0,J1717=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1717=\"\",\"\",IF($H1712=\"Now\",$Q$2,IF(OR($J1705>$W$1,$J1705>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1718=0,\"\",IF(M1718=1,\"The above section has 1 error check message\",\"The above section has \"&M1718&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1715=\"End of Cycle\",S1715=\"Now\"),AND(C1716=\"End of Cycle\",S1716=\"Now\"),AND(C1717=\"End of Cycle\",S1717=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1692:M1717,\"\")+SUM(U1718:Y1718)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1692<>\"\",1,0)","v":0},{"$f":"IF(C1699<>\"\",1,0)","v":0},{"$f":"IF(C1706=\"\",0,1)","v":0},{"$f":"IF(B1713=\"\",0,1)","v":0},{"$f":"IF(D1718=\"\",0,1)","v":0}]
["3.7.2.11.02 Range Hoods",null,null,null,null,"THIS IS A NEGLIGLIBLE UTILITY USER - PAYBACK NOT APPLICABLE",null,null,null,null,null,null,{"$f":"IF(O1719=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1722:C1724)+SUM(E1722:G1731)+SUM(I1722:I1731)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1722","v":0},null,null,0,null,{"$f":"+O1722","v":"N/A"},null,null,null,{"$f":"IF(I1722=0,\"N/A\",MAX(0,((J1722+I1722-Year1)*365)/(I1722*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1730","v":0},{"$f":"IF(Q1722=0,0,VLOOKUP(Q1722,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1727","v":0},{"$f":"+F1730","v":0},{"$f":"+J1719","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(AC1722=1,-X1722/Z1722,0)","v":0},{"$f":"IF(AC1722>1,\"N/A\",IF(AA1722>=R1722,Fail,Pass))","v":"N/A"},{"$f":"IF(J1719=0,2,IF(Y1722=0,3,IF(Q1722=0,4,IF(Y1722<0,5,IF(X1722>=0,6,1)))))","v":2},{"$f":"IF(AC1722=1,\"\",\"(G1) \"&CHOOSE(AC1722,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1722","v":0},0,{"$f":"$E1723","v":0},null,null,{"$f":"$I1722","v":0},null,{"$f":"+O1723","v":"N/A"},null,null,null,{"$f":"IF(I1723=0,\"N/A\",MAX(0,((J1723+I1723-Year1)*365)/(I1723*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1731","v":0},{"$f":"IF(Q1723=0,0,VLOOKUP(Q1723,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1722","v":0},{"$f":"+F1731","v":0},{"$f":"+J1719","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(AC1723=1,-X1723/Z1723,0)","v":0},{"$f":"IF(AC1723>1,\"N/A\",IF(AA1723>=R1723,Fail,Pass))","v":"N/A"},{"$f":"IF(J1719=0,2,IF(Y1723=0,3,IF(Q1723=0,4,IF(Y1723<0,5,IF(X1723>=0,6,1)))))","v":2},{"$f":"IF(AC1723=1,\"\",\"(G2) \"&CHOOSE(AC1723,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1723","v":0},0,0,null,null,{"$f":"$I1722","v":0},null,{"$f":"+O1724","v":"N/A"},null,null,null,{"$f":"IF(I1724=0,\"N/A\",MAX(0,((J1724+I1724-Year1)*365)/(I1724*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1722:G1724)=0,\"\",IF(OR(E1722>=E1727,E1723>=E1727,E1724>=E1727,F1722>=F1727,F1723>=F1727,F1724>=F1727),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M1719=Controls!$Y$3,\"\",IF(AND(SUM(E1727:F1727)<>0,,MAX(E1722:E1724)>E1727),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1722","v":0},0,{"$f":"$E1727","v":0},null,null,{"$f":"$I1722","v":0},null,null,null,{"$f":"IF(M1719=Controls!$Y$3,\"\",IF(AND(SUM(E1727:F1727)<>0,MAX(F1722:F1724)>F1727),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1722=\"\",B1722=0),G1722=0),100000,G1722)","v":100000},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":"+W1727-V1727","v":0},{"$f":"+J1719","v":0},{"$f":"+X1727*Y1727","v":0},{"$f":"IF(OR(C1722=0,U1727=0),0,MIN(10,Z1727/U1727))","v":0},{"$f":"IF(AA1727<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1723=\"\",B1723=0),G1723=0),100000,G1723)","v":100000},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":"+W1728-V1728","v":0},{"$f":"+J1719","v":0},{"$f":"+X1728*Y1728","v":0},{"$f":"IF(OR(C1722=0,U1728=0),0,MIN(10,Z1728/U1728))","v":0},{"$f":"IF(AA1728<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B1724=\"\",B1724=0),G1724=0),100000,G1724)","v":100000}]
["G1",null,null,{"$f":"+D1722","v":0},0,{"$f":"$E1730","v":0},null,null,{"$f":"$I1722","v":0},null,null,null,{"$f":"IF(OR(SUM(E1730:F1730)=0,M1719=Controls!$Y$3),\"\",IF(I1730=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1723","v":0},0,0,null,null,{"$f":"$I1722","v":0},null,null,null,{"$f":"IF(OR(SUM(E1731:F1731)=0,M1719=Controls!$Y$3),\"\",IF(I1731=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1733:O1735)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1732-V1732","v":0},{"$f":"+J1719","v":0},{"$f":"+X1732*Y1732","v":0},{"$f":"IF(OR(C1723=0,U1732=0),0,MIN(10,Z1732/U1732))","v":0},{"$f":"IF(AA1732<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1723:C1724)=0,0,IF(AND(C1723=0,C1724<>0),1,IF(C1722=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1733-V1733","v":0},{"$f":"+J1719","v":0},{"$f":"+X1733*Y1733","v":0},{"$f":"IF(OR(C1723=0,U1733=0),0,MIN(10,Z1733/U1733))","v":0},{"$f":"IF(AA1733<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1723=0,0,IF(F1722<F1723,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1719=Controls!$Y$3,\"\",IF(AND(E1730+F1730<>0,B1730=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E1730:F1730)=0,B1730<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F1724=0,0,IF(AND(F1722<F1724,F1723<F1724),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1729","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1735=\"No Green Alternatives\",\"\",IF(M1719=Controls!$Y$3,\"\",IF(AND(E1731+F1731<>0,B1731=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E1731:F1731)=0,B1731<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1737=Pass,D1738=Pass),No,IF(D1737=Pass,Yes,No))","v":"No"},{"$f":"IF(B1730=\"\",\"\",A1730&\": \"&B1730)","v":""},{"$f":"IF(AA1722>99,99,AA1722)","v":0},{"$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":"+W1737-V1737","v":0},{"$f":"+J1719","v":0},{"$f":"+X1737*Y1737","v":0},{"$f":"IF(OR(C1724=0,U1737=0),0,MIN(10,Z1737/U1737))","v":0},{"$f":"IF(AA1737<Controls!$B$31,$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,IF(AA1723>99,99,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},{"$f":"+W1738-V1738","v":0},{"$f":"+J1719","v":0},{"$f":"+X1738*Y1738","v":0},{"$f":"IF(OR(C1724=0,U1738=0),0,MIN(10,Z1738/U1738))","v":0},{"$f":"IF(AA1738<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1731=0,I1730=0),\"\",IF(OR(AND(I1730<>0,I1730<>I1727),AND(I1731<>0,I1731<>I1727)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M1719=Controls!$Y$3,\"\",IF(B1742<>P1740,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A1737=Yes,P1742,IF(A1738=Yes,P1743,P1744))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1742:L1750)=0,\"\",IF(SUM(L1742:L1750)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1742:L1750)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B1742=B1737,1,IF(B1742=B1738,2,3))","v":3},{"$f":"$P1740","v":"T: "},{"$f":"CHOOSE($A1742,D1730,D1731,D1727)","v":0},{"$f":"CHOOSE($A1742,F1730,F1731,F1727)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1742,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1719=Controls!$Y$3,\"\",IF(OR(B1742=P1742,B1742=P1743,B1742=P1744),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1737","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1743,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1722:C1724,E1722:G1724)=0,\"\",IF(B1730=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1730:G1731)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1730:G1731)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1738","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1743","v":0},null,null,{"$f":"IF(LEFT(M1744,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1722:C1724,E1722:F1724)=0,\"\",IF(AND($AN$6=Yes,OR(B1730=B1727,B1731=B1727)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1730=B1727,B1731=B1727)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1727&\": \"&B1727","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G1744=$V$2,G1743,G1744)","v":0},{"$f":"IF(G1744=$V$2,H1743,H1744)","v":0},{"$f":"IF(G1744=$V$2,I1743,I1744)","v":0}]
[null,{"$f":"IF(AND(G1745=\"Traditional\",B1742<>P1744,B1742<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1745=\"Green\",B1742=P1744,B1742<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1719=Controls!$Y$3,B1746=\"\"),\"\",IF(G1745=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1748<>C1748,P1749<>C1749,P1750<>C1750),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1722=0,0,C1722)","v":0},{"$f":"IF(B1722=0,\"\",A1722&\": \"&B1722)","v":""},{"$f":"$P1748","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},{"$f":"IF(LEFT(M1748,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1719=Controls!$Y$3,\"\",IF(AND(A1748>0,J1748=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1748=\"\",\"\",IF($H1745=\"Now\",$Q$2,IF(OR($F1737>$W$1,$F1738>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1723=0,0,C1723)","v":0},{"$f":"IF(B1723=0,\"\",A1723&\": \"&B1723)","v":""},{"$f":"$P1749","v":""},null,{"$f":"IF(B1749=\"\",\"\",E1748)","v":""},null,{"$f":"IF(B1749=\"\",\"\",G1748)","v":""},null,null,{"$f":"IF(B1749=\"\",0,D1742)","v":0},{"$f":"IF(B1749=\"\",0,K1748)","v":0},{"$f":"IF(LEFT(M1749,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1719=Controls!$Y$3,\"\",IF(AND(A1749>0,J1749=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1749=\"\",\"\",IF($H1745=\"Now\",$Q$2,IF(OR($H1737>$W$1,$H1738>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1724=0,0,C1724)","v":0},{"$f":"IF(B1724=0,\"\",A1724&\": \"&B1724)","v":""},{"$f":"$P1750","v":""},null,{"$f":"IF(B1750=\"\",\"\",E1749)","v":""},null,{"$f":"IF(B1750=\"\",\"\",G1749)","v":""},null,null,{"$f":"IF(B1750=\"\",0,D1742)","v":0},{"$f":"IF(B1750=\"\",0,K1749)","v":0},{"$f":"IF(LEFT(M1750,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1719=Controls!$Y$3,\"\",IF(AND(A1750>0,J1750=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1750=\"\",\"\",IF($H1745=\"Now\",$Q$2,IF(OR($J1738>$W$1,$J1738>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1751=0,\"\",IF(M1751=1,\"The above section has 1 error check message\",\"The above section has \"&M1751&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1748=\"End of Cycle\",S1748=\"Now\"),AND(C1749=\"End of Cycle\",S1749=\"Now\"),AND(C1750=\"End of Cycle\",S1750=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1725:M1750,\"\")+SUM(U1751:Y1751)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1725<>\"\",1,0)","v":0},{"$f":"IF(C1732<>\"\",1,0)","v":0},{"$f":"IF(C1739=\"\",0,1)","v":0},{"$f":"IF(B1746=\"\",0,1)","v":0},{"$f":"IF(D1751=\"\",0,1)","v":0}]
["3.7.2.11.03 Ranges",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!D21","v":0},null,"Utility is:",{"$f":"'Utility Types and Rates'!C21","v":0},null,"Rate is: ",{"$f":"IF(D1752=\"Tenant\",IF(ISERROR(VLOOKUP(G1752,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G1752,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G1752,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G1752,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1752=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1755:C1757)+SUM(E1755:G1764)+SUM(I1755:I1764)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1755","v":0},0,{"$f":"IF(ISNA(VLOOKUP(G1752,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(G1752,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O1755","v":"N/A"},null,null,null,{"$f":"IF(I1755=0,\"N/A\",MAX(0,((J1755+I1755-Year1)*365)/(I1755*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1763","v":0},{"$f":"IF(Q1755=0,0,VLOOKUP(Q1755,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1760","v":0},{"$f":"+F1763","v":0},{"$f":"+J1752","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(AC1755=1,-X1755/Z1755,0)","v":0},{"$f":"IF(AC1755>1,\"N/A\",IF(AA1755>=R1755,Fail,Pass))","v":"N/A"},{"$f":"IF(J1752=0,2,IF(Y1755=0,3,IF(Q1755=0,4,IF(Y1755<0,5,IF(X1755>=0,6,1)))))","v":2},{"$f":"IF(AC1755=1,\"\",\"(G1) \"&CHOOSE(AC1755,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1755","v":0},0,{"$f":"$E1756","v":0},0,{"$f":"+H1755","v":""},{"$f":"$I1755","v":0},null,{"$f":"+O1756","v":"N/A"},null,null,null,{"$f":"IF(I1756=0,\"N/A\",MAX(0,((J1756+I1756-Year1)*365)/(I1756*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1764","v":0},{"$f":"IF(Q1756=0,0,VLOOKUP(Q1756,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1755","v":0},{"$f":"+F1764","v":0},{"$f":"+J1752","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(AC1756=1,-X1756/Z1756,0)","v":0},{"$f":"IF(AC1756>1,\"N/A\",IF(AA1756>=R1756,Fail,Pass))","v":"N/A"},{"$f":"IF(J1752=0,2,IF(Y1756=0,3,IF(Q1756=0,4,IF(Y1756<0,5,IF(X1756>=0,6,1)))))","v":2},{"$f":"IF(AC1756=1,\"\",\"(G2) \"&CHOOSE(AC1756,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1756","v":0},0,0,0,{"$f":"+H1755","v":""},{"$f":"$I1755","v":0},null,{"$f":"+O1757","v":"N/A"},null,null,null,{"$f":"IF(I1757=0,\"N/A\",MAX(0,((J1757+I1757-Year1)*365)/(I1757*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1755:G1757)=0,\"\",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":""},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,null,{"$f":"IF(M1752=Controls!$Y$3,\"\",IF(AND(SUM(E1760:G1760)<>0,MAX(E1755:E1757)>E1760),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1755","v":0},0,{"$f":"$E1760","v":0},0,{"$f":"+H1755","v":""},{"$f":"$I1755","v":0},null,null,null,{"$f":"IF(M1752=Controls!$Y$3,\"\",IF(AND(SUM(E1760:G1760)<>0,MAX(F1755:F1757)>F1760),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1755=\"\",B1755=0),G1755=0),100000,G1755)","v":100000},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":"+W1760-V1760","v":0},{"$f":"+J1752","v":0},{"$f":"+X1760*Y1760","v":0},{"$f":"IF(OR(C1755=0,U1760=0),0,MIN(10,Z1760/U1760))","v":0},{"$f":"IF(AA1760<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1755:G1757,G1760)=0,\"\",IF(MIN(O1760:O1762)<=G1760,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1752=Controls!$Y$3,\"\",IF(LEFT(D1761,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1756=\"\",B1756=0),G1756=0),100000,G1756)","v":100000},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":"+W1761-V1761","v":0},{"$f":"+J1752","v":0},{"$f":"+X1761*Y1761","v":0},{"$f":"IF(OR(C1755=0,U1761=0),0,MIN(10,Z1761/U1761))","v":0},{"$f":"IF(AA1761<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1763=0,B1760=\"\",B1763=\"\",AC1775=0),\"\",\"   G1 has \"&TEXT(AC1775,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1763:G1763)=0,M1752=Controls!$Y$3),\"\",IF(I1763=0,\"G1 EUL Missing\",IF(AA1775=0,\"No Green Premium G1 vs T\",IF(AA1775>0,\"Negative Green Premium G1 vs T\",IF(AB1775=0,\"No Utility Savings G1 vs T\",IF(AB1775<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1757=\"\",B1757=0),G1757=0),100000,G1757)","v":100000}]
["G1",null,null,{"$f":"+D1755","v":0},0,{"$f":"$E1763","v":0},0,{"$f":"+H1755","v":""},{"$f":"$I1755","v":0},{"$f":"IF(OR(AC1776=0,I1764=0,B1760=\"\",B1764=\"\"),\"\",\"   G2 has \"&TEXT(AC1776,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1764:G1764)=0,M1752=Controls!$Y$3),\"\",IF(I1764=0,\"G2 EUL Missing\",IF(AA1776=0,\"No Green Premium G2 vs T\", IF(AA1776>0,\"Negative Green Premium G2 vs T\",IF(AB1776=0,\"No Utility Savings G2 vs T\", IF(AB1776<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1756","v":0},0,0,0,{"$f":"+H1755","v":""},{"$f":"$I1755","v":0},{"$f":"IF(OR(AC1777=0,I1764=0,B1760=\"\",B1763=\"\", B1764=\"\"),\"\",\"   G2 has \"&TEXT(AC1777,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1764:G1764)=0,M1752=Controls!$Y$3),\"\",IF(AA1777>=0,\"No Green Premium G2 vs G1\",IF(AB1777<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1760>0,OR(G1763>0,G1764>0)),IF(OR(G1760=G1763,G1760=G1764),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1766:O1768)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1765-V1765","v":0},{"$f":"+J1752","v":0},{"$f":"+X1765*Y1765","v":0},{"$f":"IF(OR(C1756=0,U1765=0),0,MIN(10,Z1765/U1765))","v":0},{"$f":"IF(AA1765<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1756:C1757)=0,0,IF(OR(AND(C1756=0,C1757<>0),AND(G1756=0,G1757<>0)),1,IF(C1755=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1766-V1766","v":0},{"$f":"+J1752","v":0},{"$f":"+X1766*Y1766","v":0},{"$f":"IF(OR(C1756=0,U1766=0),0,MIN(10,Z1766/U1766))","v":0},{"$f":"IF(AA1766<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1756=0,0,IF(AND(F1755<F1756,G1755>G1756),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1752=Controls!$Y$3,\"\",IF(B1763=\"No Green Alternatives\",\"\",IF(B1763=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1763:G1763)<>0,B1763=\"\"),\"G1 Description is Missing\",IF(AND(B1763<>\"\",SUM(E1763:F1763)=0),\"G1 Cost is Missing\",IF(AND(B1763<>\"\",G1763=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1757=0,0,IF(OR(AND(F1755<F1757,F1756<F1757),AND(G1755>G1757,G1756>G1757)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1762","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1752=Controls!$Y$3,\"\",IF(M1768=\"No Green Alternatives\",\"\",IF(AND(B1764=\"\",SUM(E1764:G1764))=0,\"\",IF(AND(SUM(E1764:F1764)=0,B1764<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1764=0,B1764<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1770=Pass,D1771=Pass),No,IF(D1770=Pass,Yes,No))","v":"No"},{"$f":"IF(B1763=\"\",\"\",A1763&\": \"&B1763)","v":""},{"$f":"IF(AA1755>99,99,AA1755)","v":0},{"$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,{"$f":"IF(OR(SUM(E1762:G1763)=0,M1752=Controls!$Y$3),\"\",IF(AC1755=1,\"\",AD1755))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1770-V1770","v":0},{"$f":"+J1752","v":0},{"$f":"+X1770*Y1770","v":0},{"$f":"IF(OR(C1757=0,U1770=0),0,MIN(10,Z1770/U1770))","v":0},{"$f":"IF(AA1770<Controls!$B$31,$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,IF(AA1756>99,99,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},{"$f":"IF(J1771=0,\"\",AB1771)","v":""},null,{"$f":"IF(OR(SUM(E1764:G1764)=0,M1752=Controls!$Y$3),\"\",IF(AC1756=1,\"\",AD1756))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1771-V1771","v":0},{"$f":"+J1752","v":0},{"$f":"+X1771*Y1771","v":0},{"$f":"IF(OR(C1757=0,U1771=0),0,MIN(10,Z1771/U1771))","v":0},{"$f":"IF(AA1771<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1764=0,I1763=0),\"\",IF(OR(AND(I1763<>0,I1763<>I1760),AND(I1764<>0,I1764<>I1760)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1752=Controls!$Y$3,\"\",IF(B1775<>P1773,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1770=Yes,P1775,IF(A1771=Yes,P1776,P1777))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1775:L1783)=0,\"\",IF(SUM(L1775:L1783)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1775:L1783)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1775=B1770,1,IF(B1775=B1771,2,3))","v":3},{"$f":"$P1773","v":"T: "},{"$f":"CHOOSE($A1775,D1763,D1764,D1760)","v":0},{"$f":"CHOOSE($A1775,F1763,F1764,F1760)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1775,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1752=Controls!$Y$3,\"\",IF(OR(B1775=P1775,B1775=P1776,B1775=P1777),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1770","v":""},null,null,"G1 vs T",{"$f":"(F1763-F1760)","v":0},"premium",{"$f":"Z1755","v":0},"savings",{"$f":"IF(T1775=0,\"N/A\",IF(V1775=0,\"None\",T1775/V1775))","v":"N/A"},null,{"$f":"I1763","v":0},{"$f":"+-T1775","v":0},{"$f":"+V1775","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1775>=0,AB1775<=0),0,IF(ISERROR(IRR($AE1775:$CC1775,$Z$1)),-0.99,IRR($AE1775:$CC1775,$Z$1))),-10%))","v":0},null,{"$f":"+AA1775","v":0},0,{"$f":"IF(AG$1<=$Z1775,$AB1775*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1775,$AB1775*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1775,$AB1775*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1775,$AB1775*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1775,$AB1775*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1776,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1755:C1757,E1755:G1757)=0,\"\",IF(B1763=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1763:G1764)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1763:G1764)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1771","v":""},null,null,"G2 vs T",{"$f":"IF(F1764=0,0,F1764-F1760)","v":0},"premium",{"$f":"IF(F1764=0,0,Z1756)","v":0},"savings",{"$f":"IF(T1776=0,\"N/A\",IF(V1776=0,\"None\",T1776/V1776))","v":"N/A"},null,{"$f":"I1764","v":0},{"$f":"+-T1776","v":0},{"$f":"+V1776","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1776>=0,AB1776<=0),0,IF(ISERROR(IRR($AE1776:$CC1776,$Z$1)),-0.99,IRR($AE1776:$CC1776,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1776,$AB1776*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1776","v":0},null,null,{"$f":"IF(LEFT(M1777,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1755:C1757,E1755:F1757)=0,\"\",IF(AND($AN$6=Yes,OR(B1763=B1760,B1764=B1760)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1763=B1760,B1764=B1760)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1760&\": \"&B1760","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1764=0,0,F1764-F1763)","v":0},"premium",{"$f":"IF(F1764=0,0,V1776-V1775)","v":0},"savings",{"$f":"IF(T1777=0,\"N/A\",IF(V1777=0,\"None\",T1777/V1777))","v":"N/A"},null,{"$f":"+Z1776","v":0},{"$f":"+-T1777","v":0},{"$f":"+V1777","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1777>=0,AB1777<=0),0,IF(ISERROR(IRR($AE1777:$CC1777,$Z$1)),-0.99,IRR($AE1777:$CC1777,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1777=$V$2,G1776,G1777)","v":0},{"$f":"IF(G1777=$V$2,H1776,H1777)","v":0},{"$f":"IF(G1777=$V$2,I1776,I1777)","v":0}]
[null,{"$f":"IF(AND(G1778=\"Traditional\",B1775<>P1777,B1775<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1778=\"Green\",B1775=P1777,B1775<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1752=Controls!$Y$3,B1779=\"\"),\"\",IF(G1778=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1781<>C1781,P1782<>C1782,P1783<>C1783),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1755=0,0,C1755)","v":0},{"$f":"IF(B1755=0,\"\",A1755&\": \"&B1755)","v":""},{"$f":"$P1781","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},{"$f":"IF(LEFT(M1781,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1752=Controls!$Y$3,\"\",IF(AND(A1781>0,J1781=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1781=\"\",\"\",IF($H1778=\"Now\",$Q$2,IF(OR($F1770>$W$1,$F1771>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1756=0,0,C1756)","v":0},{"$f":"IF(B1756=0,\"\",A1756&\": \"&B1756)","v":""},{"$f":"$P1782","v":""},null,{"$f":"IF(B1782=\"\",\"\",E1781)","v":""},null,{"$f":"IF(B1782=\"\",\"\",G1781)","v":""},null,null,{"$f":"IF(B1782=\"\",0,D1775)","v":0},{"$f":"IF(B1782=\"\",0,K1781)","v":0},{"$f":"IF(LEFT(M1782,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1752=Controls!$Y$3,\"\",IF(AND(A1782>0,J1782=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1782=\"\",\"\",IF($H1778=\"Now\",$Q$2,IF(OR($H1770>$W$1,$H1771>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1757=0,0,C1757)","v":0},{"$f":"IF(B1757=0,\"\",A1757&\": \"&B1757)","v":""},{"$f":"$P1783","v":""},null,{"$f":"IF(B1783=\"\",\"\",E1782)","v":""},null,{"$f":"IF(B1783=\"\",\"\",G1782)","v":""},null,null,{"$f":"IF(B1783=\"\",0,D1775)","v":0},{"$f":"IF(B1783=\"\",0,K1782)","v":0},{"$f":"IF(LEFT(M1783,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1752=Controls!$Y$3,\"\",IF(AND(A1783>0,J1783=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1783=\"\",\"\",IF($H1778=\"Now\",$Q$2,IF(OR($J1771>$W$1,$J1771>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1784=0,\"\",IF(M1784=1,\"The above section has 1 error check message\",\"The above section has \"&M1784&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1781=\"End of Cycle\",S1781=\"Now\"),AND(C1782=\"End of Cycle\",S1782=\"Now\"),AND(C1783=\"End of Cycle\",S1783=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1758:M1783,\"\")+SUM(U1784:Y1784)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1758<>\"\",1,0)","v":0},{"$f":"IF(C1765<>\"\",1,0)","v":0},{"$f":"IF(C1772=\"\",0,1)","v":0},{"$f":"IF(B1779=\"\",0,1)","v":0},{"$f":"IF(D1784=\"\",0,1)","v":0}]
["3.7.2.11.04 Refrigerators 1",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!D24","v":0},null,"Utility is:",{"$f":"'Utility Types and Rates'!C24","v":"Electricity"},null,"Rate is: ",{"$f":"IF(D1785=\"Tenant\",IF(ISERROR(VLOOKUP(G1785,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G1785,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G1785,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G1785,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1785=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1788:C1790)+SUM(E1788:G1797)+SUM(I1788:I1797)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E1788","v":0},0,{"$f":"VLOOKUP(G1785,Controls!$I$3:$J$12,2,FALSE)","v":"KWH"},0,null,{"$f":"+O1788","v":"N/A"},null,null,null,{"$f":"IF(I1788=0,\"N/A\",MAX(0,((J1788+I1788-Year1)*365)/(I1788*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1796","v":0},{"$f":"IF(Q1788=0,0,VLOOKUP(Q1788,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1793","v":0},{"$f":"+F1796","v":0},{"$f":"+J1785","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(AC1788=1,-X1788/Z1788,0)","v":0},{"$f":"IF(AC1788>1,\"N/A\",IF(AA1788>=R1788,Fail,Pass))","v":"N/A"},{"$f":"IF(J1785=0,2,IF(Y1788=0,3,IF(Q1788=0,4,IF(Y1788<0,5,IF(X1788>=0,6,1)))))","v":2},{"$f":"IF(AC1788=1,\"\",\"(G1) \"&CHOOSE(AC1788,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1788","v":"Each"},0,{"$f":"$E1789","v":0},0,{"$f":"+H1788","v":"KWH"},{"$f":"$I1788","v":0},null,{"$f":"+O1789","v":"N/A"},null,null,null,{"$f":"IF(I1789=0,\"N/A\",MAX(0,((J1789+I1789-Year1)*365)/(I1789*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1797","v":0},{"$f":"IF(Q1789=0,0,VLOOKUP(Q1789,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1788","v":0},{"$f":"+F1797","v":0},{"$f":"+J1785","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(AC1789=1,-X1789/Z1789,0)","v":0},{"$f":"IF(AC1789>1,\"N/A\",IF(AA1789>=R1789,Fail,Pass))","v":"N/A"},{"$f":"IF(J1785=0,2,IF(Y1789=0,3,IF(Q1789=0,4,IF(Y1789<0,5,IF(X1789>=0,6,1)))))","v":2},{"$f":"IF(AC1789=1,\"\",\"(G2) \"&CHOOSE(AC1789,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1789","v":"Each"},0,0,0,{"$f":"+H1788","v":"KWH"},{"$f":"$I1788","v":0},null,{"$f":"+O1790","v":"N/A"},null,null,null,{"$f":"IF(I1790=0,\"N/A\",MAX(0,((J1790+I1790-Year1)*365)/(I1790*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1788:G1790)=0,\"\",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":""},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,null,{"$f":"IF(M1785=Controls!$Y$3,\"\",IF(AND(SUM(E1793:G1793)<>0,MAX(E1788:E1790)>E1793),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1788","v":"Each"},0,{"$f":"$E1793","v":0},0,{"$f":"+H1788","v":"KWH"},{"$f":"$I1788","v":0},null,null,null,{"$f":"IF(M1785=Controls!$Y$3,\"\",IF(AND(SUM(E1793:G1793)<>0,MAX(F1788:F1790)>F1793),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1788=\"\",B1788=0),G1788=0),100000,G1788)","v":100000},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":"+W1793-V1793","v":0},{"$f":"+J1785","v":0},{"$f":"+X1793*Y1793","v":0},{"$f":"IF(OR(C1788=0,U1793=0),0,MIN(10,Z1793/U1793))","v":0},{"$f":"IF(AA1793<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1788:G1790,G1793)=0,\"\",IF(MIN(O1793:O1795)<=G1793,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1785=Controls!$Y$3,\"\",IF(LEFT(D1794,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1789=\"\",B1789=0),G1789=0),100000,G1789)","v":100000},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":"+W1794-V1794","v":0},{"$f":"+J1785","v":0},{"$f":"+X1794*Y1794","v":0},{"$f":"IF(OR(C1788=0,U1794=0),0,MIN(10,Z1794/U1794))","v":0},{"$f":"IF(AA1794<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1796=0,B1793=\"\",B1796=\"\",AC1808=0),\"\",\"   G1 has \"&TEXT(AC1808,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1796:G1796)=0,M1785=Controls!$Y$3),\"\",IF(I1796=0,\"G1 EUL Missing\",IF(AA1808=0,\"No Green Premium G1 vs T\",IF(AA1808>0,\"Negative Green Premium G1 vs T\",IF(AB1808=0,\"No Utility Savings G1 vs T\",IF(AB1808<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1790=\"\",B1790=0),G1790=0),100000,G1790)","v":100000}]
["G1",null,null,{"$f":"+D1788","v":"Each"},0,{"$f":"$E1796","v":0},0,{"$f":"+H1788","v":"KWH"},{"$f":"$I1788","v":0},{"$f":"IF(OR(AC1809=0,I1797=0,B1793=\"\",B1797=\"\"),\"\",\"   G2 has \"&TEXT(AC1809,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1797:G1797)=0,M1785=Controls!$Y$3),\"\",IF(I1797=0,\"G2 EUL Missing\",IF(AA1809=0,\"No Green Premium G2 vs T\", IF(AA1809>0,\"Negative Green Premium G2 vs T\",IF(AB1809=0,\"No Utility Savings G2 vs T\", IF(AB1809<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1789","v":"Each"},0,0,0,{"$f":"+H1788","v":"KWH"},{"$f":"$I1788","v":0},{"$f":"IF(OR(AC1810=0,I1797=0,B1793=\"\",B1796=\"\", B1797=\"\"),\"\",\"   G2 has \"&TEXT(AC1810,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1797:G1797)=0,M1785=Controls!$Y$3),\"\",IF(AA1810>=0,\"No Green Premium G2 vs G1\",IF(AB1810<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1793>0,OR(G1796>0,G1797>0)),IF(OR(G1793=G1796,G1793=G1797),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1799:O1801)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1798-V1798","v":0},{"$f":"+J1785","v":0},{"$f":"+X1798*Y1798","v":0},{"$f":"IF(OR(C1789=0,U1798=0),0,MIN(10,Z1798/U1798))","v":0},{"$f":"IF(AA1798<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1789:C1790)=0,0,IF(OR(AND(C1789=0,C1790<>0),AND(G1789=0,G1790<>0)),1,IF(C1788=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1799-V1799","v":0},{"$f":"+J1785","v":0},{"$f":"+X1799*Y1799","v":0},{"$f":"IF(OR(C1789=0,U1799=0),0,MIN(10,Z1799/U1799))","v":0},{"$f":"IF(AA1799<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1789=0,0,IF(AND(F1788<F1789,G1788>G1789),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1785=Controls!$Y$3,\"\",IF(B1796=\"No Green Alternatives\",\"\",IF(B1796=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1796:G1796)<>0,B1796=\"\"),\"G1 Description is Missing\",IF(AND(B1796<>\"\",SUM(E1796:F1796)=0),\"G1 Cost is Missing\",IF(AND(B1796<>\"\",G1796=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1790=0,0,IF(OR(AND(F1788<F1790,F1789<F1790),AND(G1788>G1790,G1789>G1790)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1795","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1785=Controls!$Y$3,\"\",IF(M1801=\"No Green Alternatives\",\"\",IF(AND(B1797=\"\",SUM(E1797:G1797))=0,\"\",IF(AND(SUM(E1797:F1797)=0,B1797<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1797=0,B1797<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1803=Pass,D1804=Pass),No,IF(D1803=Pass,Yes,No))","v":"No"},{"$f":"IF(B1796=\"\",\"\",A1796&\": \"&B1796)","v":""},{"$f":"IF(AA1788>99,99,AA1788)","v":0},{"$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,{"$f":"IF(OR(SUM(E1795:G1796)=0,M1785=Controls!$Y$3),\"\",IF(AC1788=1,\"\",AD1788))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1803-V1803","v":0},{"$f":"+J1785","v":0},{"$f":"+X1803*Y1803","v":0},{"$f":"IF(OR(C1790=0,U1803=0),0,MIN(10,Z1803/U1803))","v":0},{"$f":"IF(AA1803<Controls!$B$31,$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,IF(AA1789>99,99,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},{"$f":"IF(J1804=0,\"\",AB1804)","v":""},null,{"$f":"IF(OR(SUM(E1797:G1797)=0,M1785=Controls!$Y$3),\"\",IF(AC1789=1,\"\",AD1789))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1804-V1804","v":0},{"$f":"+J1785","v":0},{"$f":"+X1804*Y1804","v":0},{"$f":"IF(OR(C1790=0,U1804=0),0,MIN(10,Z1804/U1804))","v":0},{"$f":"IF(AA1804<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1797=0,I1796=0),\"\",IF(OR(AND(I1796<>0,I1796<>I1793),AND(I1797<>0,I1797<>I1793)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1785=Controls!$Y$3,\"\",IF(B1808<>P1806,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1803=Yes,P1808,IF(A1804=Yes,P1809,P1810))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1808:L1816)=0,\"\",IF(SUM(L1808:L1816)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1808:L1816)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1808=B1803,1,IF(B1808=B1804,2,3))","v":3},{"$f":"$P1806","v":"T: "},{"$f":"CHOOSE($A1808,D1796,D1797,D1793)","v":"Each"},{"$f":"CHOOSE($A1808,F1796,F1797,F1793)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1808,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1785=Controls!$Y$3,\"\",IF(OR(B1808=P1808,B1808=P1809,B1808=P1810),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1803","v":""},null,null,"G1 vs T",{"$f":"(F1796-F1793)","v":0},"premium",{"$f":"Z1788","v":0},"savings",{"$f":"IF(T1808=0,\"N/A\",IF(V1808=0,\"None\",T1808/V1808))","v":"N/A"},null,{"$f":"I1796","v":0},{"$f":"+-T1808","v":0},{"$f":"+V1808","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1808>=0,AB1808<=0),0,IF(ISERROR(IRR($AE1808:$CC1808,$Z$1)),-0.99,IRR($AE1808:$CC1808,$Z$1))),-10%))","v":0},null,{"$f":"+AA1808","v":0},0,{"$f":"IF(AG$1<=$Z1808,$AB1808*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1808,$AB1808*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1808,$AB1808*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1808,$AB1808*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1808,$AB1808*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1809,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1788:C1790,E1788:G1790)=0,\"\",IF(B1796=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1796:G1797)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1796:G1797)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1804","v":""},null,null,"G2 vs T",{"$f":"IF(F1797=0,0,F1797-F1793)","v":0},"premium",{"$f":"IF(F1797=0,0,Z1789)","v":0},"savings",{"$f":"IF(T1809=0,\"N/A\",IF(V1809=0,\"None\",T1809/V1809))","v":"N/A"},null,{"$f":"I1797","v":0},{"$f":"+-T1809","v":0},{"$f":"+V1809","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1809>=0,AB1809<=0),0,IF(ISERROR(IRR($AE1809:$CC1809,$Z$1)),-0.99,IRR($AE1809:$CC1809,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1809,$AB1809*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1809","v":0},null,null,{"$f":"IF(LEFT(M1810,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1788:C1790,E1788:F1790)=0,\"\",IF(AND($AN$6=Yes,OR(B1796=B1793,B1797=B1793)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1796=B1793,B1797=B1793)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1793&\": \"&B1793","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1797=0,0,F1797-F1796)","v":0},"premium",{"$f":"IF(F1797=0,0,V1809-V1808)","v":0},"savings",{"$f":"IF(T1810=0,\"N/A\",IF(V1810=0,\"None\",T1810/V1810))","v":"N/A"},null,{"$f":"+Z1809","v":0},{"$f":"+-T1810","v":0},{"$f":"+V1810","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1810>=0,AB1810<=0),0,IF(ISERROR(IRR($AE1810:$CC1810,$Z$1)),-0.99,IRR($AE1810:$CC1810,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1810=$V$2,G1809,G1810)","v":0},{"$f":"IF(G1810=$V$2,H1809,H1810)","v":0},{"$f":"IF(G1810=$V$2,I1809,I1810)","v":0}]
[null,{"$f":"IF(AND(G1811=\"Traditional\",B1808<>P1810,B1808<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1811=\"Green\",B1808=P1810,B1808<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1785=Controls!$Y$3,B1812=\"\"),\"\",IF(G1811=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1814<>C1814,P1815<>C1815,P1816<>C1816),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1788=0,0,C1788)","v":0},{"$f":"IF(B1788=0,\"\",A1788&\": \"&B1788)","v":""},{"$f":"$P1814","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},{"$f":"IF(LEFT(M1814,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1785=Controls!$Y$3,\"\",IF(AND(A1814>0,J1814=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1814=\"\",\"\",IF($H1811=\"Now\",$Q$2,IF(OR($F1803>$W$1,$F1804>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1789=0,0,C1789)","v":0},{"$f":"IF(B1789=0,\"\",A1789&\": \"&B1789)","v":""},{"$f":"$P1815","v":""},null,{"$f":"IF(B1815=\"\",\"\",E1814)","v":""},null,{"$f":"IF(B1815=\"\",\"\",G1814)","v":""},null,null,{"$f":"IF(B1815=\"\",0,D1808)","v":0},{"$f":"IF(B1815=\"\",0,K1814)","v":0},{"$f":"IF(LEFT(M1815,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1785=Controls!$Y$3,\"\",IF(AND(A1815>0,J1815=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1815=\"\",\"\",IF($H1811=\"Now\",$Q$2,IF(OR($H1803>$W$1,$H1804>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1790=0,0,C1790)","v":0},{"$f":"IF(B1790=0,\"\",A1790&\": \"&B1790)","v":""},{"$f":"$P1816","v":""},null,{"$f":"IF(B1816=\"\",\"\",E1815)","v":""},null,{"$f":"IF(B1816=\"\",\"\",G1815)","v":""},null,null,{"$f":"IF(B1816=\"\",0,D1808)","v":0},{"$f":"IF(B1816=\"\",0,K1815)","v":0},{"$f":"IF(LEFT(M1816,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1785=Controls!$Y$3,\"\",IF(AND(A1816>0,J1816=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1816=\"\",\"\",IF($H1811=\"Now\",$Q$2,IF(OR($J1804>$W$1,$J1804>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1817=0,\"\",IF(M1817=1,\"The above section has 1 error check message\",\"The above section has \"&M1817&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1814=\"End of Cycle\",S1814=\"Now\"),AND(C1815=\"End of Cycle\",S1815=\"Now\"),AND(C1816=\"End of Cycle\",S1816=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1791:M1816,\"\")+SUM(U1817:Y1817)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1791<>\"\",1,0)","v":0},{"$f":"IF(C1798<>\"\",1,0)","v":0},{"$f":"IF(C1805=\"\",0,1)","v":0},{"$f":"IF(B1812=\"\",0,1)","v":0},{"$f":"IF(D1817=\"\",0,1)","v":0}]
["3.7.2.11.05 Refrigerators 2",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!D24","v":0},null,"Utility is:",{"$f":"'Utility Types and Rates'!C24","v":"Electricity"},null,"Rate is: ",{"$f":"IF(D1818=\"Tenant\",IF(ISERROR(VLOOKUP(G1818,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G1818,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G1818,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G1818,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1818=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1821:C1823)+SUM(E1821:G1830)+SUM(I1821:I1830)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1821","v":0},0,{"$f":"VLOOKUP(G1818,Controls!$I$3:$J$12,2,FALSE)","v":"KWH"},0,null,{"$f":"+O1821","v":"N/A"},null,null,null,{"$f":"IF(I1821=0,\"N/A\",MAX(0,((J1821+I1821-Year1)*365)/(I1821*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1829","v":0},{"$f":"IF(Q1821=0,0,VLOOKUP(Q1821,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1826","v":0},{"$f":"+F1829","v":0},{"$f":"+J1818","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(AC1821=1,-X1821/Z1821,0)","v":0},{"$f":"IF(AC1821>1,\"N/A\",IF(AA1821>=R1821,Fail,Pass))","v":"N/A"},{"$f":"IF(J1818=0,2,IF(Y1821=0,3,IF(Q1821=0,4,IF(Y1821<0,5,IF(X1821>=0,6,1)))))","v":2},{"$f":"IF(AC1821=1,\"\",\"(G1) \"&CHOOSE(AC1821,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1821","v":0},0,{"$f":"$E1822","v":0},0,{"$f":"+H1821","v":"KWH"},{"$f":"$I1821","v":0},null,{"$f":"+O1822","v":"N/A"},null,null,null,{"$f":"IF(I1822=0,\"N/A\",MAX(0,((J1822+I1822-Year1)*365)/(I1822*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1830","v":0},{"$f":"IF(Q1822=0,0,VLOOKUP(Q1822,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1821","v":0},{"$f":"+F1830","v":0},{"$f":"+J1818","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(AC1822=1,-X1822/Z1822,0)","v":0},{"$f":"IF(AC1822>1,\"N/A\",IF(AA1822>=R1822,Fail,Pass))","v":"N/A"},{"$f":"IF(J1818=0,2,IF(Y1822=0,3,IF(Q1822=0,4,IF(Y1822<0,5,IF(X1822>=0,6,1)))))","v":2},{"$f":"IF(AC1822=1,\"\",\"(G2) \"&CHOOSE(AC1822,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1822","v":0},0,0,0,{"$f":"+H1821","v":"KWH"},{"$f":"$I1821","v":0},null,{"$f":"+O1823","v":"N/A"},null,null,null,{"$f":"IF(I1823=0,\"N/A\",MAX(0,((J1823+I1823-Year1)*365)/(I1823*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1821:G1823)=0,\"\",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":""},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,null,{"$f":"IF(M1818=Controls!$Y$3,\"\",IF(AND(SUM(E1826:G1826)<>0,MAX(E1821:E1823)>E1826),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1821","v":0},0,{"$f":"$E1826","v":0},0,{"$f":"+H1821","v":"KWH"},{"$f":"$I1821","v":0},null,null,null,{"$f":"IF(M1818=Controls!$Y$3,\"\",IF(AND(SUM(E1826:G1826)<>0,MAX(F1821:F1823)>F1826),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1821=\"\",B1821=0),G1821=0),100000,G1821)","v":100000},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":"+W1826-V1826","v":0},{"$f":"+J1818","v":0},{"$f":"+X1826*Y1826","v":0},{"$f":"IF(OR(C1821=0,U1826=0),0,MIN(10,Z1826/U1826))","v":0},{"$f":"IF(AA1826<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1821:G1823,G1826)=0,\"\",IF(MIN(O1826:O1828)<=G1826,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1818=Controls!$Y$3,\"\",IF(LEFT(D1827,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1822=\"\",B1822=0),G1822=0),100000,G1822)","v":100000},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":"+W1827-V1827","v":0},{"$f":"+J1818","v":0},{"$f":"+X1827*Y1827","v":0},{"$f":"IF(OR(C1821=0,U1827=0),0,MIN(10,Z1827/U1827))","v":0},{"$f":"IF(AA1827<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1829=0,B1826=\"\",B1829=\"\",AC1841=0),\"\",\"   G1 has \"&TEXT(AC1841,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1829:G1829)=0,M1818=Controls!$Y$3),\"\",IF(I1829=0,\"G1 EUL Missing\",IF(AA1841=0,\"No Green Premium G1 vs T\",IF(AA1841>0,\"Negative Green Premium G1 vs T\",IF(AB1841=0,\"No Utility Savings G1 vs T\",IF(AB1841<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1823=\"\",B1823=0),G1823=0),100000,G1823)","v":100000}]
["G1",null,null,{"$f":"+D1821","v":0},0,{"$f":"$E1829","v":0},0,{"$f":"+H1821","v":"KWH"},{"$f":"$I1821","v":0},{"$f":"IF(OR(AC1842=0,I1830=0,B1826=\"\",B1830=\"\"),\"\",\"   G2 has \"&TEXT(AC1842,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1830:G1830)=0,M1818=Controls!$Y$3),\"\",IF(I1830=0,\"G2 EUL Missing\",IF(AA1842=0,\"No Green Premium G2 vs T\", IF(AA1842>0,\"Negative Green Premium G2 vs T\",IF(AB1842=0,\"No Utility Savings G2 vs T\", IF(AB1842<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1822","v":0},0,0,0,{"$f":"+H1821","v":"KWH"},{"$f":"$I1821","v":0},{"$f":"IF(OR(AC1843=0,I1830=0,B1826=\"\",B1829=\"\", B1830=\"\"),\"\",\"   G2 has \"&TEXT(AC1843,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1830:G1830)=0,M1818=Controls!$Y$3),\"\",IF(AA1843>=0,\"No Green Premium G2 vs G1\",IF(AB1843<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1826>0,OR(G1829>0,G1830>0)),IF(OR(G1826=G1829,G1826=G1830),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1832:O1834)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1831-V1831","v":0},{"$f":"+J1818","v":0},{"$f":"+X1831*Y1831","v":0},{"$f":"IF(OR(C1822=0,U1831=0),0,MIN(10,Z1831/U1831))","v":0},{"$f":"IF(AA1831<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1822:C1823)=0,0,IF(OR(AND(C1822=0,C1823<>0),AND(G1822=0,G1823<>0)),1,IF(C1821=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1832-V1832","v":0},{"$f":"+J1818","v":0},{"$f":"+X1832*Y1832","v":0},{"$f":"IF(OR(C1822=0,U1832=0),0,MIN(10,Z1832/U1832))","v":0},{"$f":"IF(AA1832<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1822=0,0,IF(AND(F1821<F1822,G1821>G1822),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1818=Controls!$Y$3,\"\",IF(B1829=\"No Green Alternatives\",\"\",IF(B1829=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1829:G1829)<>0,B1829=\"\"),\"G1 Description is Missing\",IF(AND(B1829<>\"\",SUM(E1829:F1829)=0),\"G1 Cost is Missing\",IF(AND(B1829<>\"\",G1829=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1823=0,0,IF(OR(AND(F1821<F1823,F1822<F1823),AND(G1821>G1823,G1822>G1823)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1828","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1818=Controls!$Y$3,\"\",IF(M1834=\"No Green Alternatives\",\"\",IF(AND(B1830=\"\",SUM(E1830:G1830))=0,\"\",IF(AND(SUM(E1830:F1830)=0,B1830<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1830=0,B1830<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1836=Pass,D1837=Pass),No,IF(D1836=Pass,Yes,No))","v":"No"},{"$f":"IF(B1829=\"\",\"\",A1829&\": \"&B1829)","v":""},{"$f":"IF(AA1821>99,99,AA1821)","v":0},{"$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,{"$f":"IF(OR(SUM(E1828:G1829)=0,M1818=Controls!$Y$3),\"\",IF(AC1821=1,\"\",AD1821))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1836-V1836","v":0},{"$f":"+J1818","v":0},{"$f":"+X1836*Y1836","v":0},{"$f":"IF(OR(C1823=0,U1836=0),0,MIN(10,Z1836/U1836))","v":0},{"$f":"IF(AA1836<Controls!$B$31,$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,IF(AA1822>99,99,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},{"$f":"IF(J1837=0,\"\",AB1837)","v":""},null,{"$f":"IF(OR(SUM(E1830:G1830)=0,M1818=Controls!$Y$3),\"\",IF(AC1822=1,\"\",AD1822))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1837-V1837","v":0},{"$f":"+J1818","v":0},{"$f":"+X1837*Y1837","v":0},{"$f":"IF(OR(C1823=0,U1837=0),0,MIN(10,Z1837/U1837))","v":0},{"$f":"IF(AA1837<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1830=0,I1829=0),\"\",IF(OR(AND(I1829<>0,I1829<>I1826),AND(I1830<>0,I1830<>I1826)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1818=Controls!$Y$3,\"\",IF(B1841<>P1839,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1836=Yes,P1841,IF(A1837=Yes,P1842,P1843))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1841:L1849)=0,\"\",IF(SUM(L1841:L1849)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1841:L1849)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1841=B1836,1,IF(B1841=B1837,2,3))","v":3},{"$f":"$P1839","v":"T: "},{"$f":"CHOOSE($A1841,D1829,D1830,D1826)","v":0},{"$f":"CHOOSE($A1841,F1829,F1830,F1826)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1841,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1818=Controls!$Y$3,\"\",IF(OR(B1841=P1841,B1841=P1842,B1841=P1843),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1836","v":""},null,null,"G1 vs T",{"$f":"(F1829-F1826)","v":0},"premium",{"$f":"Z1821","v":0},"savings",{"$f":"IF(T1841=0,\"N/A\",IF(V1841=0,\"None\",T1841/V1841))","v":"N/A"},null,{"$f":"I1829","v":0},{"$f":"+-T1841","v":0},{"$f":"+V1841","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1841>=0,AB1841<=0),0,IF(ISERROR(IRR($AE1841:$CC1841,$Z$1)),-0.99,IRR($AE1841:$CC1841,$Z$1))),-10%))","v":0},null,{"$f":"+AA1841","v":0},0,{"$f":"IF(AG$1<=$Z1841,$AB1841*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1841,$AB1841*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1841,$AB1841*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1841,$AB1841*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1841,$AB1841*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1842,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1821:C1823,E1821:G1823)=0,\"\",IF(B1829=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1829:G1830)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1829:G1830)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1837","v":""},null,null,"G2 vs T",{"$f":"IF(F1830=0,0,F1830-F1826)","v":0},"premium",{"$f":"IF(F1830=0,0,Z1822)","v":0},"savings",{"$f":"IF(T1842=0,\"N/A\",IF(V1842=0,\"None\",T1842/V1842))","v":"N/A"},null,{"$f":"I1830","v":0},{"$f":"+-T1842","v":0},{"$f":"+V1842","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1842>=0,AB1842<=0),0,IF(ISERROR(IRR($AE1842:$CC1842,$Z$1)),-0.99,IRR($AE1842:$CC1842,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1842,$AB1842*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1842","v":0},null,null,{"$f":"IF(LEFT(M1843,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1821:C1823,E1821:F1823)=0,\"\",IF(AND($AN$6=Yes,OR(B1829=B1826,B1830=B1826)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1829=B1826,B1830=B1826)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1826&\": \"&B1826","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1830=0,0,F1830-F1829)","v":0},"premium",{"$f":"IF(F1830=0,0,V1842-V1841)","v":0},"savings",{"$f":"IF(T1843=0,\"N/A\",IF(V1843=0,\"None\",T1843/V1843))","v":"N/A"},null,{"$f":"+Z1842","v":0},{"$f":"+-T1843","v":0},{"$f":"+V1843","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1843>=0,AB1843<=0),0,IF(ISERROR(IRR($AE1843:$CC1843,$Z$1)),-0.99,IRR($AE1843:$CC1843,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1843=$V$2,G1842,G1843)","v":0},{"$f":"IF(G1843=$V$2,H1842,H1843)","v":0},{"$f":"IF(G1843=$V$2,I1842,I1843)","v":0}]
[null,{"$f":"IF(AND(G1844=\"Traditional\",B1841<>P1843,B1841<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1844=\"Green\",B1841=P1843,B1841<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1818=Controls!$Y$3,B1845=\"\"),\"\",IF(G1844=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1847<>C1847,P1848<>C1848,P1849<>C1849),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1821=0,0,C1821)","v":0},{"$f":"IF(B1821=0,\"\",A1821&\": \"&B1821)","v":""},{"$f":"$P1847","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},{"$f":"IF(LEFT(M1847,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1818=Controls!$Y$3,\"\",IF(AND(A1847>0,J1847=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1847=\"\",\"\",IF($H1844=\"Now\",$Q$2,IF(OR($F1836>$W$1,$F1837>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1822=0,0,C1822)","v":0},{"$f":"IF(B1822=0,\"\",A1822&\": \"&B1822)","v":""},{"$f":"$P1848","v":""},null,{"$f":"IF(B1848=\"\",\"\",E1847)","v":""},null,{"$f":"IF(B1848=\"\",\"\",G1847)","v":""},null,null,{"$f":"IF(B1848=\"\",0,D1841)","v":0},{"$f":"IF(B1848=\"\",0,K1847)","v":0},{"$f":"IF(LEFT(M1848,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1818=Controls!$Y$3,\"\",IF(AND(A1848>0,J1848=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1848=\"\",\"\",IF($H1844=\"Now\",$Q$2,IF(OR($H1836>$W$1,$H1837>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1823=0,0,C1823)","v":0},{"$f":"IF(B1823=0,\"\",A1823&\": \"&B1823)","v":""},{"$f":"$P1849","v":""},null,{"$f":"IF(B1849=\"\",\"\",E1848)","v":""},null,{"$f":"IF(B1849=\"\",\"\",G1848)","v":""},null,null,{"$f":"IF(B1849=\"\",0,D1841)","v":0},{"$f":"IF(B1849=\"\",0,K1848)","v":0},{"$f":"IF(LEFT(M1849,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1818=Controls!$Y$3,\"\",IF(AND(A1849>0,J1849=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1849=\"\",\"\",IF($H1844=\"Now\",$Q$2,IF(OR($J1837>$W$1,$J1837>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1850=0,\"\",IF(M1850=1,\"The above section has 1 error check message\",\"The above section has \"&M1850&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1847=\"End of Cycle\",S1847=\"Now\"),AND(C1848=\"End of Cycle\",S1848=\"Now\"),AND(C1849=\"End of Cycle\",S1849=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1824:M1849,\"\")+SUM(U1850:Y1850)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1824<>\"\",1,0)","v":0},{"$f":"IF(C1831<>\"\",1,0)","v":0},{"$f":"IF(C1838=\"\",0,1)","v":0},{"$f":"IF(B1845=\"\",0,1)","v":0},{"$f":"IF(D1850=\"\",0,1)","v":0}]
["3.7.2.19","Other Appliances",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F1851=\"Tenant\",IF(ISERROR(VLOOKUP(H1851,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H1851,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H1851,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H1851,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1851=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1854:C1856)+SUM(E1854:G1863)+SUM(I1854:I1863)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1854","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H1851,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H1851,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O1854","v":"N/A"},null,null,null,{"$f":"IF(I1854=0,\"N/A\",MAX(0,((J1854+I1854-Year1)*365)/(I1854*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1862","v":0},{"$f":"IF(Q1854=0,0,VLOOKUP(Q1854,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1859","v":0},{"$f":"+F1862","v":0},{"$f":"+J1851","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(AC1854=1,-X1854/Z1854,0)","v":0},{"$f":"IF(AC1854>1,\"N/A\",IF(AA1854>=R1854,Fail,Pass))","v":"N/A"},{"$f":"IF(J1851=0,2,IF(Y1854=0,3,IF(Q1854=0,4,IF(Y1854<0,5,IF(X1854>=0,6,1)))))","v":2},{"$f":"IF(AC1854=1,\"\",\"(G1) \"&CHOOSE(AC1854,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1854","v":0},0,{"$f":"$E1855","v":0},0,{"$f":"+H1854","v":""},{"$f":"$I1854","v":0},null,{"$f":"+O1855","v":"N/A"},null,null,null,{"$f":"IF(I1855=0,\"N/A\",MAX(0,((J1855+I1855-Year1)*365)/(I1855*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1863","v":0},{"$f":"IF(Q1855=0,0,VLOOKUP(Q1855,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1854","v":0},{"$f":"+F1863","v":0},{"$f":"+J1851","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(AC1855=1,-X1855/Z1855,0)","v":0},{"$f":"IF(AC1855>1,\"N/A\",IF(AA1855>=R1855,Fail,Pass))","v":"N/A"},{"$f":"IF(J1851=0,2,IF(Y1855=0,3,IF(Q1855=0,4,IF(Y1855<0,5,IF(X1855>=0,6,1)))))","v":2},{"$f":"IF(AC1855=1,\"\",\"(G2) \"&CHOOSE(AC1855,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1855","v":0},0,0,0,{"$f":"+H1854","v":""},{"$f":"$I1854","v":0},null,{"$f":"+O1856","v":"N/A"},null,null,null,{"$f":"IF(I1856=0,\"N/A\",MAX(0,((J1856+I1856-Year1)*365)/(I1856*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1854:G1856)=0,\"\",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":""},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,null,{"$f":"IF(M1851=Controls!$Y$3,\"\",IF(AND(SUM(E1859:G1859)<>0,MAX(E1854:E1856)>E1859),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1854","v":0},0,{"$f":"$E1859","v":0},0,{"$f":"+H1854","v":""},{"$f":"$I1854","v":0},null,null,null,{"$f":"IF(M1851=Controls!$Y$3,\"\",IF(AND(SUM(E1859:G1859)<>0,MAX(F1854:F1856)>F1859),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1854=\"\",B1854=0),G1854=0),100000,G1854)","v":100000},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":"+W1859-V1859","v":0},{"$f":"+J1851","v":0},{"$f":"+X1859*Y1859","v":0},{"$f":"IF(OR(C1854=0,U1859=0),0,MIN(10,Z1859/U1859))","v":0},{"$f":"IF(AA1859<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1854:G1856,G1859)=0,\"\",IF(MIN(O1859:O1861)<=G1859,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1851=Controls!$Y$3,\"\",IF(LEFT(D1860,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1855=\"\",B1855=0),G1855=0),100000,G1855)","v":100000},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":"+W1860-V1860","v":0},{"$f":"+J1851","v":0},{"$f":"+X1860*Y1860","v":0},{"$f":"IF(OR(C1854=0,U1860=0),0,MIN(10,Z1860/U1860))","v":0},{"$f":"IF(AA1860<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1862=0,B1859=\"\",B1862=\"\",AC1874=0),\"\",\"   G1 has \"&TEXT(AC1874,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1862:G1862)=0,M1851=Controls!$Y$3),\"\",IF(I1862=0,\"G1 EUL Missing\",IF(AA1874=0,\"No Green Premium G1 vs T\",IF(AA1874>0,\"Negative Green Premium G1 vs T\",IF(AB1874=0,\"No Utility Savings G1 vs T\",IF(AB1874<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1856=\"\",B1856=0),G1856=0),100000,G1856)","v":100000}]
["G1",null,null,{"$f":"+D1854","v":0},0,{"$f":"$E1862","v":0},0,{"$f":"+H1854","v":""},{"$f":"$I1854","v":0},{"$f":"IF(OR(AC1875=0,I1863=0,B1859=\"\",B1863=\"\"),\"\",\"   G2 has \"&TEXT(AC1875,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1863:G1863)=0,M1851=Controls!$Y$3),\"\",IF(I1863=0,\"G2 EUL Missing\",IF(AA1875=0,\"No Green Premium G2 vs T\", IF(AA1875>0,\"Negative Green Premium G2 vs T\",IF(AB1875=0,\"No Utility Savings G2 vs T\", IF(AB1875<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1855","v":0},0,0,0,{"$f":"+H1854","v":""},{"$f":"$I1854","v":0},{"$f":"IF(OR(AC1876=0,I1863=0,B1859=\"\",B1862=\"\", B1863=\"\"),\"\",\"   G2 has \"&TEXT(AC1876,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1863:G1863)=0,M1851=Controls!$Y$3),\"\",IF(AA1876>=0,\"No Green Premium G2 vs G1\",IF(AB1876<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1859>0,OR(G1862>0,G1863>0)),IF(OR(G1859=G1862,G1859=G1863),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1865:O1867)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1864-V1864","v":0},{"$f":"+J1851","v":0},{"$f":"+X1864*Y1864","v":0},{"$f":"IF(OR(C1855=0,U1864=0),0,MIN(10,Z1864/U1864))","v":0},{"$f":"IF(AA1864<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1855:C1856)=0,0,IF(OR(AND(C1855=0,C1856<>0),AND(G1855=0,G1856<>0)),1,IF(C1854=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1865-V1865","v":0},{"$f":"+J1851","v":0},{"$f":"+X1865*Y1865","v":0},{"$f":"IF(OR(C1855=0,U1865=0),0,MIN(10,Z1865/U1865))","v":0},{"$f":"IF(AA1865<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1855=0,0,IF(AND(F1854<F1855,G1854>G1855),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1851=Controls!$Y$3,\"\",IF(B1862=\"No Green Alternatives\",\"\",IF(B1862=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1862:G1862)<>0,B1862=\"\"),\"G1 Description is Missing\",IF(AND(B1862<>\"\",SUM(E1862:F1862)=0),\"G1 Cost is Missing\",IF(AND(B1862<>\"\",G1862=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1856=0,0,IF(OR(AND(F1854<F1856,F1855<F1856),AND(G1854>G1856,G1855>G1856)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1861","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1851=Controls!$Y$3,\"\",IF(M1867=\"No Green Alternatives\",\"\",IF(AND(B1863=\"\",SUM(E1863:G1863))=0,\"\",IF(AND(SUM(E1863:F1863)=0,B1863<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1863=0,B1863<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1869=Pass,D1870=Pass),No,IF(D1869=Pass,Yes,No))","v":"No"},{"$f":"IF(B1862=\"\",\"\",A1862&\": \"&B1862)","v":""},{"$f":"IF(AA1854>99,99,AA1854)","v":0},{"$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,{"$f":"IF(OR(SUM(E1861:G1862)=0,M1851=Controls!$Y$3),\"\",IF(AC1854=1,\"\",AD1854))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1869-V1869","v":0},{"$f":"+J1851","v":0},{"$f":"+X1869*Y1869","v":0},{"$f":"IF(OR(C1856=0,U1869=0),0,MIN(10,Z1869/U1869))","v":0},{"$f":"IF(AA1869<Controls!$B$31,$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,IF(AA1855>99,99,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},{"$f":"IF(J1870=0,\"\",AB1870)","v":""},null,{"$f":"IF(OR(SUM(E1863:G1863)=0,M1851=Controls!$Y$3),\"\",IF(AC1855=1,\"\",AD1855))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1870-V1870","v":0},{"$f":"+J1851","v":0},{"$f":"+X1870*Y1870","v":0},{"$f":"IF(OR(C1856=0,U1870=0),0,MIN(10,Z1870/U1870))","v":0},{"$f":"IF(AA1870<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1863=0,I1862=0),\"\",IF(OR(AND(I1862<>0,I1862<>I1859),AND(I1863<>0,I1863<>I1859)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1851=Controls!$Y$3,\"\",IF(B1874<>P1872,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1869=Yes,P1874,IF(A1870=Yes,P1875,P1876))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1874:L1882)=0,\"\",IF(SUM(L1874:L1882)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1874:L1882)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1874=B1869,1,IF(B1874=B1870,2,3))","v":3},{"$f":"$P1872","v":"T: "},{"$f":"CHOOSE($A1874,D1862,D1863,D1859)","v":0},{"$f":"CHOOSE($A1874,F1862,F1863,F1859)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M1874,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1851=Controls!$Y$3,\"\",IF(OR(B1874=P1874,B1874=P1875,B1874=P1876),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1869","v":""},null,null,"G1 vs T",{"$f":"(F1862-F1859)","v":0},"premium",{"$f":"Z1854","v":0},"savings",{"$f":"IF(T1874=0,\"N/A\",IF(V1874=0,\"None\",T1874/V1874))","v":"N/A"},null,{"$f":"I1862","v":0},{"$f":"+-T1874","v":0},{"$f":"+V1874","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1874>=0,AB1874<=0),0,IF(ISERROR(IRR($AE1874:$CC1874,$Z$1)),-0.99,IRR($AE1874:$CC1874,$Z$1))),-10%))","v":0},null,{"$f":"+AA1874","v":0},0,{"$f":"IF(AG$1<=$Z1874,$AB1874*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1874,$AB1874*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1874,$AB1874*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1874,$AB1874*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1874,$AB1874*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1875,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1854:C1856,E1854:G1856)=0,\"\",IF(B1862=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1862:G1863)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1862:G1863)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1870","v":""},null,null,"G2 vs T",{"$f":"IF(F1863=0,0,F1863-F1859)","v":0},"premium",{"$f":"IF(F1863=0,0,Z1855)","v":0},"savings",{"$f":"IF(T1875=0,\"N/A\",IF(V1875=0,\"None\",T1875/V1875))","v":"N/A"},null,{"$f":"I1863","v":0},{"$f":"+-T1875","v":0},{"$f":"+V1875","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1875>=0,AB1875<=0),0,IF(ISERROR(IRR($AE1875:$CC1875,$Z$1)),-0.99,IRR($AE1875:$CC1875,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1875,$AB1875*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1875","v":0},null,null,{"$f":"IF(LEFT(M1876,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1854:C1856,E1854:F1856)=0,\"\",IF(AND($AN$6=Yes,OR(B1862=B1859,B1863=B1859)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1862=B1859,B1863=B1859)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1859&\": \"&B1859","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1863=0,0,F1863-F1862)","v":0},"premium",{"$f":"IF(F1863=0,0,V1875-V1874)","v":0},"savings",{"$f":"IF(T1876=0,\"N/A\",IF(V1876=0,\"None\",T1876/V1876))","v":"N/A"},null,{"$f":"+Z1875","v":0},{"$f":"+-T1876","v":0},{"$f":"+V1876","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1876>=0,AB1876<=0),0,IF(ISERROR(IRR($AE1876:$CC1876,$Z$1)),-0.99,IRR($AE1876:$CC1876,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1876=$V$2,G1875,G1876)","v":0},{"$f":"IF(G1876=$V$2,H1875,H1876)","v":0},{"$f":"IF(G1876=$V$2,I1875,I1876)","v":0}]
[null,{"$f":"IF(AND(G1877=\"Traditional\",B1874<>P1876,B1874<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1877=\"Green\",B1874=P1876,B1874<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1851=Controls!$Y$3,B1878=\"\"),\"\",IF(G1877=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1880<>C1880,P1881<>C1881,P1882<>C1882),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1854=0,0,C1854)","v":0},{"$f":"IF(B1854=0,\"\",A1854&\": \"&B1854)","v":""},{"$f":"$P1880","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},{"$f":"IF(LEFT(M1880,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1851=Controls!$Y$3,\"\",IF(AND(A1880>0,J1880=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1880=\"\",\"\",IF($H1877=\"Now\",$Q$2,IF(OR($F1869>$W$1,$F1870>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1855=0,0,C1855)","v":0},{"$f":"IF(B1855=0,\"\",A1855&\": \"&B1855)","v":""},{"$f":"$P1881","v":""},null,{"$f":"IF(B1881=\"\",\"\",E1880)","v":""},null,{"$f":"IF(B1881=\"\",\"\",G1880)","v":""},null,null,{"$f":"IF(B1881=\"\",0,D1874)","v":0},{"$f":"IF(B1881=\"\",0,K1880)","v":0},{"$f":"IF(LEFT(M1881,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1851=Controls!$Y$3,\"\",IF(AND(A1881>0,J1881=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1881=\"\",\"\",IF($H1877=\"Now\",$Q$2,IF(OR($H1869>$W$1,$H1870>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1856=0,0,C1856)","v":0},{"$f":"IF(B1856=0,\"\",A1856&\": \"&B1856)","v":""},{"$f":"$P1882","v":""},null,{"$f":"IF(B1882=\"\",\"\",E1881)","v":""},null,{"$f":"IF(B1882=\"\",\"\",G1881)","v":""},null,null,{"$f":"IF(B1882=\"\",0,D1874)","v":0},{"$f":"IF(B1882=\"\",0,K1881)","v":0},{"$f":"IF(LEFT(M1882,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1851=Controls!$Y$3,\"\",IF(AND(A1882>0,J1882=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1882=\"\",\"\",IF($H1877=\"Now\",$Q$2,IF(OR($J1870>$W$1,$J1870>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1883=0,\"\",IF(M1883=1,\"The above section has 1 error check message\",\"The above section has \"&M1883&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1880=\"End of Cycle\",S1880=\"Now\"),AND(C1881=\"End of Cycle\",S1881=\"Now\"),AND(C1882=\"End of Cycle\",S1882=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1857:M1882,\"\")+SUM(U1883:Y1883)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1857<>\"\",1,0)","v":0},{"$f":"IF(C1864<>\"\",1,0)","v":0},{"$f":"IF(C1871=\"\",0,1)","v":0},{"$f":"IF(B1878=\"\",0,1)","v":0},{"$f":"IF(D1883=\"\",0,1)","v":0}]
["3.7.2.19.01 Kitchen Exhaust Fans",null,null,null,null,"THIS IS A NEGLIGLIBLE UTILITY USER - PAYBACK NOT APPLICABLE",null,null,null,null,null,null,{"$f":"IF(O1884=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1887:C1889)+SUM(E1887:G1896)+SUM(I1887:I1896)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1887","v":0},null,null,0,null,{"$f":"+O1887","v":"N/A"},null,null,null,{"$f":"IF(I1887=0,\"N/A\",MAX(0,((J1887+I1887-Year1)*365)/(I1887*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1895","v":0},{"$f":"IF(Q1887=0,0,VLOOKUP(Q1887,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1892","v":0},{"$f":"+F1895","v":0},{"$f":"+J1884","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(AC1887=1,-X1887/Z1887,0)","v":0},{"$f":"IF(AC1887>1,\"N/A\",IF(AA1887>=R1887,Fail,Pass))","v":"N/A"},{"$f":"IF(J1884=0,2,IF(Y1887=0,3,IF(Q1887=0,4,IF(Y1887<0,5,IF(X1887>=0,6,1)))))","v":2},{"$f":"IF(AC1887=1,\"\",\"(G1) \"&CHOOSE(AC1887,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1887","v":0},0,{"$f":"$E1888","v":0},null,null,{"$f":"$I1887","v":0},null,{"$f":"+O1888","v":"N/A"},null,null,null,{"$f":"IF(I1888=0,\"N/A\",MAX(0,((J1888+I1888-Year1)*365)/(I1888*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1896","v":0},{"$f":"IF(Q1888=0,0,VLOOKUP(Q1888,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1887","v":0},{"$f":"+F1896","v":0},{"$f":"+J1884","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(AC1888=1,-X1888/Z1888,0)","v":0},{"$f":"IF(AC1888>1,\"N/A\",IF(AA1888>=R1888,Fail,Pass))","v":"N/A"},{"$f":"IF(J1884=0,2,IF(Y1888=0,3,IF(Q1888=0,4,IF(Y1888<0,5,IF(X1888>=0,6,1)))))","v":2},{"$f":"IF(AC1888=1,\"\",\"(G2) \"&CHOOSE(AC1888,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1888","v":0},0,0,null,null,{"$f":"$I1887","v":0},null,{"$f":"+O1889","v":"N/A"},null,null,null,{"$f":"IF(I1889=0,\"N/A\",MAX(0,((J1889+I1889-Year1)*365)/(I1889*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1887:G1889)=0,\"\",IF(OR(E1887>=E1892,E1888>=E1892,E1889>=E1892,F1887>=F1892,F1888>=F1892,F1889>=F1892),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M1884=Controls!$Y$3,\"\",IF(AND(SUM(E1892:F1892)<>0,,MAX(E1887:E1889)>E1892),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1887","v":0},0,{"$f":"$E1892","v":0},null,null,{"$f":"$I1887","v":0},null,null,null,{"$f":"IF(M1884=Controls!$Y$3,\"\",IF(AND(SUM(E1892:F1892)<>0,MAX(F1887:F1889)>F1892),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1887=\"\",B1887=0),G1887=0),100000,G1887)","v":100000},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":"+W1892-V1892","v":0},{"$f":"+J1884","v":0},{"$f":"+X1892*Y1892","v":0},{"$f":"IF(OR(C1887=0,U1892=0),0,MIN(10,Z1892/U1892))","v":0},{"$f":"IF(AA1892<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1888=\"\",B1888=0),G1888=0),100000,G1888)","v":100000},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":"+W1893-V1893","v":0},{"$f":"+J1884","v":0},{"$f":"+X1893*Y1893","v":0},{"$f":"IF(OR(C1887=0,U1893=0),0,MIN(10,Z1893/U1893))","v":0},{"$f":"IF(AA1893<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B1889=\"\",B1889=0),G1889=0),100000,G1889)","v":100000}]
["G1",null,null,{"$f":"+D1887","v":0},0,{"$f":"$E1895","v":0},null,null,{"$f":"$I1887","v":0},null,null,null,{"$f":"IF(OR(SUM(E1895:F1895)=0,M1884=Controls!$Y$3),\"\",IF(I1895=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1888","v":0},0,0,null,null,{"$f":"$I1887","v":0},null,null,null,{"$f":"IF(OR(SUM(E1896:F1896)=0,M1884=Controls!$Y$3),\"\",IF(I1896=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1898:O1900)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1897-V1897","v":0},{"$f":"+J1884","v":0},{"$f":"+X1897*Y1897","v":0},{"$f":"IF(OR(C1888=0,U1897=0),0,MIN(10,Z1897/U1897))","v":0},{"$f":"IF(AA1897<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1888:C1889)=0,0,IF(AND(C1888=0,C1889<>0),1,IF(C1887=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1898-V1898","v":0},{"$f":"+J1884","v":0},{"$f":"+X1898*Y1898","v":0},{"$f":"IF(OR(C1888=0,U1898=0),0,MIN(10,Z1898/U1898))","v":0},{"$f":"IF(AA1898<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1888=0,0,IF(F1887<F1888,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1884=Controls!$Y$3,\"\",IF(AND(E1895+F1895<>0,B1895=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E1895:F1895)=0,B1895<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F1889=0,0,IF(AND(F1887<F1889,F1888<F1889),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1894","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1900=\"No Green Alternatives\",\"\",IF(M1884=Controls!$Y$3,\"\",IF(AND(E1896+F1896<>0,B1896=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E1896:F1896)=0,B1896<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1902=Pass,D1903=Pass),No,IF(D1902=Pass,Yes,No))","v":"No"},{"$f":"IF(B1895=\"\",\"\",A1895&\": \"&B1895)","v":""},{"$f":"IF(AA1887>99,99,AA1887)","v":0},{"$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":"+W1902-V1902","v":0},{"$f":"+J1884","v":0},{"$f":"+X1902*Y1902","v":0},{"$f":"IF(OR(C1889=0,U1902=0),0,MIN(10,Z1902/U1902))","v":0},{"$f":"IF(AA1902<Controls!$B$31,$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,IF(AA1888>99,99,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},{"$f":"+W1903-V1903","v":0},{"$f":"+J1884","v":0},{"$f":"+X1903*Y1903","v":0},{"$f":"IF(OR(C1889=0,U1903=0),0,MIN(10,Z1903/U1903))","v":0},{"$f":"IF(AA1903<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1896=0,I1895=0),\"\",IF(OR(AND(I1895<>0,I1895<>I1892),AND(I1896<>0,I1896<>I1892)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M1884=Controls!$Y$3,\"\",IF(B1907<>P1905,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A1902=Yes,P1907,IF(A1903=Yes,P1908,P1909))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1907:L1915)=0,\"\",IF(SUM(L1907:L1915)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1907:L1915)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B1907=B1902,1,IF(B1907=B1903,2,3))","v":3},{"$f":"$P1905","v":"T: "},{"$f":"CHOOSE($A1907,D1895,D1896,D1892)","v":0},{"$f":"CHOOSE($A1907,F1895,F1896,F1892)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M1907,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1884=Controls!$Y$3,\"\",IF(OR(B1907=P1907,B1907=P1908,B1907=P1909),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1902","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1908,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1887:C1889,E1887:G1889)=0,\"\",IF(B1895=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1895:G1896)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1895:G1896)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1903","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1908","v":0},null,null,{"$f":"IF(LEFT(M1909,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1887:C1889,E1887:F1889)=0,\"\",IF(AND($AN$6=Yes,OR(B1895=B1892,B1896=B1892)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1895=B1892,B1896=B1892)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1892&\": \"&B1892","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G1909=$V$2,G1908,G1909)","v":0},{"$f":"IF(G1909=$V$2,H1908,H1909)","v":0},{"$f":"IF(G1909=$V$2,I1908,I1909)","v":0}]
[null,{"$f":"IF(AND(G1910=\"Traditional\",B1907<>P1909,B1907<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1910=\"Green\",B1907=P1909,B1907<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1884=Controls!$Y$3,B1911=\"\"),\"\",IF(G1910=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1913<>C1913,P1914<>C1914,P1915<>C1915),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1887=0,0,C1887)","v":0},{"$f":"IF(B1887=0,\"\",A1887&\": \"&B1887)","v":""},{"$f":"$P1913","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},{"$f":"IF(LEFT(M1913,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1884=Controls!$Y$3,\"\",IF(AND(A1913>0,J1913=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1913=\"\",\"\",IF($H1910=\"Now\",$Q$2,IF(OR($F1902>$W$1,$F1903>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1888=0,0,C1888)","v":0},{"$f":"IF(B1888=0,\"\",A1888&\": \"&B1888)","v":""},{"$f":"$P1914","v":""},null,{"$f":"IF(B1914=\"\",\"\",E1913)","v":""},null,{"$f":"IF(B1914=\"\",\"\",G1913)","v":""},null,null,{"$f":"IF(B1914=\"\",0,D1907)","v":0},{"$f":"IF(B1914=\"\",0,K1913)","v":0},{"$f":"IF(LEFT(M1914,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1884=Controls!$Y$3,\"\",IF(AND(A1914>0,J1914=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1914=\"\",\"\",IF($H1910=\"Now\",$Q$2,IF(OR($H1902>$W$1,$H1903>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1889=0,0,C1889)","v":0},{"$f":"IF(B1889=0,\"\",A1889&\": \"&B1889)","v":""},{"$f":"$P1915","v":""},null,{"$f":"IF(B1915=\"\",\"\",E1914)","v":""},null,{"$f":"IF(B1915=\"\",\"\",G1914)","v":""},null,null,{"$f":"IF(B1915=\"\",0,D1907)","v":0},{"$f":"IF(B1915=\"\",0,K1914)","v":0},{"$f":"IF(LEFT(M1915,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1884=Controls!$Y$3,\"\",IF(AND(A1915>0,J1915=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1915=\"\",\"\",IF($H1910=\"Now\",$Q$2,IF(OR($J1903>$W$1,$J1903>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1916=0,\"\",IF(M1916=1,\"The above section has 1 error check message\",\"The above section has \"&M1916&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1913=\"End of Cycle\",S1913=\"Now\"),AND(C1914=\"End of Cycle\",S1914=\"Now\"),AND(C1915=\"End of Cycle\",S1915=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1890:M1915,\"\")+SUM(U1916:Y1916)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1890<>\"\",1,0)","v":0},{"$f":"IF(C1897<>\"\",1,0)","v":0},{"$f":"IF(C1904=\"\",0,1)","v":0},{"$f":"IF(B1911=\"\",0,1)","v":0},{"$f":"IF(D1916=\"\",0,1)","v":0}]
["3.7.2.19.02","Kitchen Other #1",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F1917=\"Tenant\",IF(ISERROR(VLOOKUP(H1917,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H1917,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H1917,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H1917,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1917=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1920:C1922)+SUM(E1920:G1929)+SUM(I1920:I1929)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1920","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H1917,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H1917,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O1920","v":"N/A"},null,null,null,{"$f":"IF(I1920=0,\"N/A\",MAX(0,((J1920+I1920-Year1)*365)/(I1920*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1928","v":0},{"$f":"IF(Q1920=0,0,VLOOKUP(Q1920,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1925","v":0},{"$f":"+F1928","v":0},{"$f":"+J1917","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(AC1920=1,-X1920/Z1920,0)","v":0},{"$f":"IF(AC1920>1,\"N/A\",IF(AA1920>=R1920,Fail,Pass))","v":"N/A"},{"$f":"IF(J1917=0,2,IF(Y1920=0,3,IF(Q1920=0,4,IF(Y1920<0,5,IF(X1920>=0,6,1)))))","v":2},{"$f":"IF(AC1920=1,\"\",\"(G1) \"&CHOOSE(AC1920,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1920","v":0},0,{"$f":"$E1921","v":0},0,{"$f":"+H1920","v":""},{"$f":"$I1920","v":0},null,{"$f":"+O1921","v":"N/A"},null,null,null,{"$f":"IF(I1921=0,\"N/A\",MAX(0,((J1921+I1921-Year1)*365)/(I1921*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1929","v":0},{"$f":"IF(Q1921=0,0,VLOOKUP(Q1921,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1920","v":0},{"$f":"+F1929","v":0},{"$f":"+J1917","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(AC1921=1,-X1921/Z1921,0)","v":0},{"$f":"IF(AC1921>1,\"N/A\",IF(AA1921>=R1921,Fail,Pass))","v":"N/A"},{"$f":"IF(J1917=0,2,IF(Y1921=0,3,IF(Q1921=0,4,IF(Y1921<0,5,IF(X1921>=0,6,1)))))","v":2},{"$f":"IF(AC1921=1,\"\",\"(G2) \"&CHOOSE(AC1921,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1921","v":0},0,0,0,{"$f":"+H1920","v":""},{"$f":"$I1920","v":0},null,{"$f":"+O1922","v":"N/A"},null,null,null,{"$f":"IF(I1922=0,\"N/A\",MAX(0,((J1922+I1922-Year1)*365)/(I1922*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1920:G1922)=0,\"\",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":""},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,null,{"$f":"IF(M1917=Controls!$Y$3,\"\",IF(AND(SUM(E1925:G1925)<>0,MAX(E1920:E1922)>E1925),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1920","v":0},0,{"$f":"$E1925","v":0},0,{"$f":"+H1920","v":""},{"$f":"$I1920","v":0},null,null,null,{"$f":"IF(M1917=Controls!$Y$3,\"\",IF(AND(SUM(E1925:G1925)<>0,MAX(F1920:F1922)>F1925),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1920=\"\",B1920=0),G1920=0),100000,G1920)","v":100000},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":"+W1925-V1925","v":0},{"$f":"+J1917","v":0},{"$f":"+X1925*Y1925","v":0},{"$f":"IF(OR(C1920=0,U1925=0),0,MIN(10,Z1925/U1925))","v":0},{"$f":"IF(AA1925<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1920:G1922,G1925)=0,\"\",IF(MIN(O1925:O1927)<=G1925,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1917=Controls!$Y$3,\"\",IF(LEFT(D1926,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1921=\"\",B1921=0),G1921=0),100000,G1921)","v":100000},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":"+W1926-V1926","v":0},{"$f":"+J1917","v":0},{"$f":"+X1926*Y1926","v":0},{"$f":"IF(OR(C1920=0,U1926=0),0,MIN(10,Z1926/U1926))","v":0},{"$f":"IF(AA1926<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1928=0,B1925=\"\",B1928=\"\",AC1940=0),\"\",\"   G1 has \"&TEXT(AC1940,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1928:G1928)=0,M1917=Controls!$Y$3),\"\",IF(I1928=0,\"G1 EUL Missing\",IF(AA1940=0,\"No Green Premium G1 vs T\",IF(AA1940>0,\"Negative Green Premium G1 vs T\",IF(AB1940=0,\"No Utility Savings G1 vs T\",IF(AB1940<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1922=\"\",B1922=0),G1922=0),100000,G1922)","v":100000}]
["G1",null,null,{"$f":"+D1920","v":0},0,{"$f":"$E1928","v":0},0,{"$f":"+H1920","v":""},{"$f":"$I1920","v":0},{"$f":"IF(OR(AC1941=0,I1929=0,B1925=\"\",B1929=\"\"),\"\",\"   G2 has \"&TEXT(AC1941,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1929:G1929)=0,M1917=Controls!$Y$3),\"\",IF(I1929=0,\"G2 EUL Missing\",IF(AA1941=0,\"No Green Premium G2 vs T\", IF(AA1941>0,\"Negative Green Premium G2 vs T\",IF(AB1941=0,\"No Utility Savings G2 vs T\", IF(AB1941<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1921","v":0},0,0,0,{"$f":"+H1920","v":""},{"$f":"$I1920","v":0},{"$f":"IF(OR(AC1942=0,I1929=0,B1925=\"\",B1928=\"\", B1929=\"\"),\"\",\"   G2 has \"&TEXT(AC1942,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1929:G1929)=0,M1917=Controls!$Y$3),\"\",IF(AA1942>=0,\"No Green Premium G2 vs G1\",IF(AB1942<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1925>0,OR(G1928>0,G1929>0)),IF(OR(G1925=G1928,G1925=G1929),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1931:O1933)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1930-V1930","v":0},{"$f":"+J1917","v":0},{"$f":"+X1930*Y1930","v":0},{"$f":"IF(OR(C1921=0,U1930=0),0,MIN(10,Z1930/U1930))","v":0},{"$f":"IF(AA1930<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1921:C1922)=0,0,IF(OR(AND(C1921=0,C1922<>0),AND(G1921=0,G1922<>0)),1,IF(C1920=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1931-V1931","v":0},{"$f":"+J1917","v":0},{"$f":"+X1931*Y1931","v":0},{"$f":"IF(OR(C1921=0,U1931=0),0,MIN(10,Z1931/U1931))","v":0},{"$f":"IF(AA1931<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1921=0,0,IF(AND(F1920<F1921,G1920>G1921),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1917=Controls!$Y$3,\"\",IF(B1928=\"No Green Alternatives\",\"\",IF(B1928=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1928:G1928)<>0,B1928=\"\"),\"G1 Description is Missing\",IF(AND(B1928<>\"\",SUM(E1928:F1928)=0),\"G1 Cost is Missing\",IF(AND(B1928<>\"\",G1928=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1922=0,0,IF(OR(AND(F1920<F1922,F1921<F1922),AND(G1920>G1922,G1921>G1922)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1927","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1917=Controls!$Y$3,\"\",IF(M1933=\"No Green Alternatives\",\"\",IF(AND(B1929=\"\",SUM(E1929:G1929))=0,\"\",IF(AND(SUM(E1929:F1929)=0,B1929<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1929=0,B1929<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1935=Pass,D1936=Pass),No,IF(D1935=Pass,Yes,No))","v":"No"},{"$f":"IF(B1928=\"\",\"\",A1928&\": \"&B1928)","v":""},{"$f":"IF(AA1920>99,99,AA1920)","v":0},{"$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,{"$f":"IF(OR(SUM(E1927:G1928)=0,M1917=Controls!$Y$3),\"\",IF(AC1920=1,\"\",AD1920))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1935-V1935","v":0},{"$f":"+J1917","v":0},{"$f":"+X1935*Y1935","v":0},{"$f":"IF(OR(C1922=0,U1935=0),0,MIN(10,Z1935/U1935))","v":0},{"$f":"IF(AA1935<Controls!$B$31,$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,IF(AA1921>99,99,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},{"$f":"IF(J1936=0,\"\",AB1936)","v":""},null,{"$f":"IF(OR(SUM(E1929:G1929)=0,M1917=Controls!$Y$3),\"\",IF(AC1921=1,\"\",AD1921))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1936-V1936","v":0},{"$f":"+J1917","v":0},{"$f":"+X1936*Y1936","v":0},{"$f":"IF(OR(C1922=0,U1936=0),0,MIN(10,Z1936/U1936))","v":0},{"$f":"IF(AA1936<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1929=0,I1928=0),\"\",IF(OR(AND(I1928<>0,I1928<>I1925),AND(I1929<>0,I1929<>I1925)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1917=Controls!$Y$3,\"\",IF(B1940<>P1938,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1935=Yes,P1940,IF(A1936=Yes,P1941,P1942))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1940:L1948)=0,\"\",IF(SUM(L1940:L1948)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1940:L1948)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1940=B1935,1,IF(B1940=B1936,2,3))","v":3},{"$f":"$P1938","v":"T: "},{"$f":"CHOOSE($A1940,D1928,D1929,D1925)","v":0},{"$f":"CHOOSE($A1940,F1928,F1929,F1925)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M1940,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1917=Controls!$Y$3,\"\",IF(OR(B1940=P1940,B1940=P1941,B1940=P1942),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1935","v":""},null,null,"G1 vs T",{"$f":"(F1928-F1925)","v":0},"premium",{"$f":"Z1920","v":0},"savings",{"$f":"IF(T1940=0,\"N/A\",IF(V1940=0,\"None\",T1940/V1940))","v":"N/A"},null,{"$f":"I1928","v":0},{"$f":"+-T1940","v":0},{"$f":"+V1940","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1940>=0,AB1940<=0),0,IF(ISERROR(IRR($AE1940:$CC1940,$Z$1)),-0.99,IRR($AE1940:$CC1940,$Z$1))),-10%))","v":0},null,{"$f":"+AA1940","v":0},0,{"$f":"IF(AG$1<=$Z1940,$AB1940*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1940,$AB1940*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1940,$AB1940*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1940,$AB1940*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1940,$AB1940*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1941,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1920:C1922,E1920:G1922)=0,\"\",IF(B1928=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1928:G1929)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1928:G1929)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1936","v":""},null,null,"G2 vs T",{"$f":"IF(F1929=0,0,F1929-F1925)","v":0},"premium",{"$f":"IF(F1929=0,0,Z1921)","v":0},"savings",{"$f":"IF(T1941=0,\"N/A\",IF(V1941=0,\"None\",T1941/V1941))","v":"N/A"},null,{"$f":"I1929","v":0},{"$f":"+-T1941","v":0},{"$f":"+V1941","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1941>=0,AB1941<=0),0,IF(ISERROR(IRR($AE1941:$CC1941,$Z$1)),-0.99,IRR($AE1941:$CC1941,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1941,$AB1941*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1941","v":0},null,null,{"$f":"IF(LEFT(M1942,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1920:C1922,E1920:F1922)=0,\"\",IF(AND($AN$6=Yes,OR(B1928=B1925,B1929=B1925)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1928=B1925,B1929=B1925)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1925&\": \"&B1925","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1929=0,0,F1929-F1928)","v":0},"premium",{"$f":"IF(F1929=0,0,V1941-V1940)","v":0},"savings",{"$f":"IF(T1942=0,\"N/A\",IF(V1942=0,\"None\",T1942/V1942))","v":"N/A"},null,{"$f":"+Z1941","v":0},{"$f":"+-T1942","v":0},{"$f":"+V1942","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1942>=0,AB1942<=0),0,IF(ISERROR(IRR($AE1942:$CC1942,$Z$1)),-0.99,IRR($AE1942:$CC1942,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1942=$V$2,G1941,G1942)","v":0},{"$f":"IF(G1942=$V$2,H1941,H1942)","v":0},{"$f":"IF(G1942=$V$2,I1941,I1942)","v":0}]
[null,{"$f":"IF(AND(G1943=\"Traditional\",B1940<>P1942,B1940<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1943=\"Green\",B1940=P1942,B1940<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1917=Controls!$Y$3,B1944=\"\"),\"\",IF(G1943=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1946<>C1946,P1947<>C1947,P1948<>C1948),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1920=0,0,C1920)","v":0},{"$f":"IF(B1920=0,\"\",A1920&\": \"&B1920)","v":""},{"$f":"$P1946","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},{"$f":"IF(LEFT(M1946,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1917=Controls!$Y$3,\"\",IF(AND(A1946>0,J1946=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1946=\"\",\"\",IF($H1943=\"Now\",$Q$2,IF(OR($F1935>$W$1,$F1936>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1921=0,0,C1921)","v":0},{"$f":"IF(B1921=0,\"\",A1921&\": \"&B1921)","v":""},{"$f":"$P1947","v":""},null,{"$f":"IF(B1947=\"\",\"\",E1946)","v":""},null,{"$f":"IF(B1947=\"\",\"\",G1946)","v":""},null,null,{"$f":"IF(B1947=\"\",0,D1940)","v":0},{"$f":"IF(B1947=\"\",0,K1946)","v":0},{"$f":"IF(LEFT(M1947,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1917=Controls!$Y$3,\"\",IF(AND(A1947>0,J1947=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1947=\"\",\"\",IF($H1943=\"Now\",$Q$2,IF(OR($H1935>$W$1,$H1936>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1922=0,0,C1922)","v":0},{"$f":"IF(B1922=0,\"\",A1922&\": \"&B1922)","v":""},{"$f":"$P1948","v":""},null,{"$f":"IF(B1948=\"\",\"\",E1947)","v":""},null,{"$f":"IF(B1948=\"\",\"\",G1947)","v":""},null,null,{"$f":"IF(B1948=\"\",0,D1940)","v":0},{"$f":"IF(B1948=\"\",0,K1947)","v":0},{"$f":"IF(LEFT(M1948,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1917=Controls!$Y$3,\"\",IF(AND(A1948>0,J1948=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1948=\"\",\"\",IF($H1943=\"Now\",$Q$2,IF(OR($J1936>$W$1,$J1936>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1949=0,\"\",IF(M1949=1,\"The above section has 1 error check message\",\"The above section has \"&M1949&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1946=\"End of Cycle\",S1946=\"Now\"),AND(C1947=\"End of Cycle\",S1947=\"Now\"),AND(C1948=\"End of Cycle\",S1948=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1923:M1948,\"\")+SUM(U1949:Y1949)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1923<>\"\",1,0)","v":0},{"$f":"IF(C1930<>\"\",1,0)","v":0},{"$f":"IF(C1937=\"\",0,1)","v":0},{"$f":"IF(B1944=\"\",0,1)","v":0},{"$f":"IF(D1949=\"\",0,1)","v":0}]
["3.7.2.19.03","Kitchen Other #2",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F1950=\"Tenant\",IF(ISERROR(VLOOKUP(H1950,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H1950,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H1950,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H1950,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1950=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1953:C1955)+SUM(E1953:G1962)+SUM(I1953:I1962)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1953","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H1950,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H1950,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O1953","v":"N/A"},null,null,null,{"$f":"IF(I1953=0,\"N/A\",MAX(0,((J1953+I1953-Year1)*365)/(I1953*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1961","v":0},{"$f":"IF(Q1953=0,0,VLOOKUP(Q1953,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1958","v":0},{"$f":"+F1961","v":0},{"$f":"+J1950","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(AC1953=1,-X1953/Z1953,0)","v":0},{"$f":"IF(AC1953>1,\"N/A\",IF(AA1953>=R1953,Fail,Pass))","v":"N/A"},{"$f":"IF(J1950=0,2,IF(Y1953=0,3,IF(Q1953=0,4,IF(Y1953<0,5,IF(X1953>=0,6,1)))))","v":2},{"$f":"IF(AC1953=1,\"\",\"(G1) \"&CHOOSE(AC1953,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1953","v":0},0,{"$f":"$E1954","v":0},0,{"$f":"+H1953","v":""},{"$f":"$I1953","v":0},null,{"$f":"+O1954","v":"N/A"},null,null,null,{"$f":"IF(I1954=0,\"N/A\",MAX(0,((J1954+I1954-Year1)*365)/(I1954*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1962","v":0},{"$f":"IF(Q1954=0,0,VLOOKUP(Q1954,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1953","v":0},{"$f":"+F1962","v":0},{"$f":"+J1950","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(AC1954=1,-X1954/Z1954,0)","v":0},{"$f":"IF(AC1954>1,\"N/A\",IF(AA1954>=R1954,Fail,Pass))","v":"N/A"},{"$f":"IF(J1950=0,2,IF(Y1954=0,3,IF(Q1954=0,4,IF(Y1954<0,5,IF(X1954>=0,6,1)))))","v":2},{"$f":"IF(AC1954=1,\"\",\"(G2) \"&CHOOSE(AC1954,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1954","v":0},0,0,0,{"$f":"+H1953","v":""},{"$f":"$I1953","v":0},null,{"$f":"+O1955","v":"N/A"},null,null,null,{"$f":"IF(I1955=0,\"N/A\",MAX(0,((J1955+I1955-Year1)*365)/(I1955*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1953:G1955)=0,\"\",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":""},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,null,{"$f":"IF(M1950=Controls!$Y$3,\"\",IF(AND(SUM(E1958:G1958)<>0,MAX(E1953:E1955)>E1958),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1953","v":0},0,{"$f":"$E1958","v":0},0,{"$f":"+H1953","v":""},{"$f":"$I1953","v":0},null,null,null,{"$f":"IF(M1950=Controls!$Y$3,\"\",IF(AND(SUM(E1958:G1958)<>0,MAX(F1953:F1955)>F1958),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1953=\"\",B1953=0),G1953=0),100000,G1953)","v":100000},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":"+W1958-V1958","v":0},{"$f":"+J1950","v":0},{"$f":"+X1958*Y1958","v":0},{"$f":"IF(OR(C1953=0,U1958=0),0,MIN(10,Z1958/U1958))","v":0},{"$f":"IF(AA1958<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1953:G1955,G1958)=0,\"\",IF(MIN(O1958:O1960)<=G1958,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1950=Controls!$Y$3,\"\",IF(LEFT(D1959,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1954=\"\",B1954=0),G1954=0),100000,G1954)","v":100000},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":"+W1959-V1959","v":0},{"$f":"+J1950","v":0},{"$f":"+X1959*Y1959","v":0},{"$f":"IF(OR(C1953=0,U1959=0),0,MIN(10,Z1959/U1959))","v":0},{"$f":"IF(AA1959<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1961=0,B1958=\"\",B1961=\"\",AC1973=0),\"\",\"   G1 has \"&TEXT(AC1973,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1961:G1961)=0,M1950=Controls!$Y$3),\"\",IF(I1961=0,\"G1 EUL Missing\",IF(AA1973=0,\"No Green Premium G1 vs T\",IF(AA1973>0,\"Negative Green Premium G1 vs T\",IF(AB1973=0,\"No Utility Savings G1 vs T\",IF(AB1973<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1955=\"\",B1955=0),G1955=0),100000,G1955)","v":100000}]
["G1",null,null,{"$f":"+D1953","v":0},0,{"$f":"$E1961","v":0},0,{"$f":"+H1953","v":""},{"$f":"$I1953","v":0},{"$f":"IF(OR(AC1974=0,I1962=0,B1958=\"\",B1962=\"\"),\"\",\"   G2 has \"&TEXT(AC1974,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1962:G1962)=0,M1950=Controls!$Y$3),\"\",IF(I1962=0,\"G2 EUL Missing\",IF(AA1974=0,\"No Green Premium G2 vs T\", IF(AA1974>0,\"Negative Green Premium G2 vs T\",IF(AB1974=0,\"No Utility Savings G2 vs T\", IF(AB1974<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1954","v":0},0,0,0,{"$f":"+H1953","v":""},{"$f":"$I1953","v":0},{"$f":"IF(OR(AC1975=0,I1962=0,B1958=\"\",B1961=\"\", B1962=\"\"),\"\",\"   G2 has \"&TEXT(AC1975,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1962:G1962)=0,M1950=Controls!$Y$3),\"\",IF(AA1975>=0,\"No Green Premium G2 vs G1\",IF(AB1975<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1958>0,OR(G1961>0,G1962>0)),IF(OR(G1958=G1961,G1958=G1962),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1964:O1966)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1963-V1963","v":0},{"$f":"+J1950","v":0},{"$f":"+X1963*Y1963","v":0},{"$f":"IF(OR(C1954=0,U1963=0),0,MIN(10,Z1963/U1963))","v":0},{"$f":"IF(AA1963<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1954:C1955)=0,0,IF(OR(AND(C1954=0,C1955<>0),AND(G1954=0,G1955<>0)),1,IF(C1953=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1964-V1964","v":0},{"$f":"+J1950","v":0},{"$f":"+X1964*Y1964","v":0},{"$f":"IF(OR(C1954=0,U1964=0),0,MIN(10,Z1964/U1964))","v":0},{"$f":"IF(AA1964<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1954=0,0,IF(AND(F1953<F1954,G1953>G1954),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1950=Controls!$Y$3,\"\",IF(B1961=\"No Green Alternatives\",\"\",IF(B1961=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1961:G1961)<>0,B1961=\"\"),\"G1 Description is Missing\",IF(AND(B1961<>\"\",SUM(E1961:F1961)=0),\"G1 Cost is Missing\",IF(AND(B1961<>\"\",G1961=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1955=0,0,IF(OR(AND(F1953<F1955,F1954<F1955),AND(G1953>G1955,G1954>G1955)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1960","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1950=Controls!$Y$3,\"\",IF(M1966=\"No Green Alternatives\",\"\",IF(AND(B1962=\"\",SUM(E1962:G1962))=0,\"\",IF(AND(SUM(E1962:F1962)=0,B1962<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1962=0,B1962<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D1968=Pass,D1969=Pass),No,IF(D1968=Pass,Yes,No))","v":"No"},{"$f":"IF(B1961=\"\",\"\",A1961&\": \"&B1961)","v":""},{"$f":"IF(AA1953>99,99,AA1953)","v":0},{"$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,{"$f":"IF(OR(SUM(E1960:G1961)=0,M1950=Controls!$Y$3),\"\",IF(AC1953=1,\"\",AD1953))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W1968-V1968","v":0},{"$f":"+J1950","v":0},{"$f":"+X1968*Y1968","v":0},{"$f":"IF(OR(C1955=0,U1968=0),0,MIN(10,Z1968/U1968))","v":0},{"$f":"IF(AA1968<Controls!$B$31,$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,IF(AA1954>99,99,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},{"$f":"IF(J1969=0,\"\",AB1969)","v":""},null,{"$f":"IF(OR(SUM(E1962:G1962)=0,M1950=Controls!$Y$3),\"\",IF(AC1954=1,\"\",AD1954))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W1969-V1969","v":0},{"$f":"+J1950","v":0},{"$f":"+X1969*Y1969","v":0},{"$f":"IF(OR(C1955=0,U1969=0),0,MIN(10,Z1969/U1969))","v":0},{"$f":"IF(AA1969<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1962=0,I1961=0),\"\",IF(OR(AND(I1961<>0,I1961<>I1958),AND(I1962<>0,I1962<>I1958)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1950=Controls!$Y$3,\"\",IF(B1973<>P1971,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A1968=Yes,P1973,IF(A1969=Yes,P1974,P1975))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L1973:L1981)=0,\"\",IF(SUM(L1973:L1981)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L1973:L1981)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B1973=B1968,1,IF(B1973=B1969,2,3))","v":3},{"$f":"$P1971","v":"T: "},{"$f":"CHOOSE($A1973,D1961,D1962,D1958)","v":0},{"$f":"CHOOSE($A1973,F1961,F1962,F1958)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M1973,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1950=Controls!$Y$3,\"\",IF(OR(B1973=P1973,B1973=P1974,B1973=P1975),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B1968","v":""},null,null,"G1 vs T",{"$f":"(F1961-F1958)","v":0},"premium",{"$f":"Z1953","v":0},"savings",{"$f":"IF(T1973=0,\"N/A\",IF(V1973=0,\"None\",T1973/V1973))","v":"N/A"},null,{"$f":"I1961","v":0},{"$f":"+-T1973","v":0},{"$f":"+V1973","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1973>=0,AB1973<=0),0,IF(ISERROR(IRR($AE1973:$CC1973,$Z$1)),-0.99,IRR($AE1973:$CC1973,$Z$1))),-10%))","v":0},null,{"$f":"+AA1973","v":0},0,{"$f":"IF(AG$1<=$Z1973,$AB1973*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z1973,$AB1973*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z1973,$AB1973*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z1973,$AB1973*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z1973,$AB1973*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M1974,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1953:C1955,E1953:G1955)=0,\"\",IF(B1961=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1961:G1962)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1961:G1962)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B1969","v":""},null,null,"G2 vs T",{"$f":"IF(F1962=0,0,F1962-F1958)","v":0},"premium",{"$f":"IF(F1962=0,0,Z1954)","v":0},"savings",{"$f":"IF(T1974=0,\"N/A\",IF(V1974=0,\"None\",T1974/V1974))","v":"N/A"},null,{"$f":"I1962","v":0},{"$f":"+-T1974","v":0},{"$f":"+V1974","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1974>=0,AB1974<=0),0,IF(ISERROR(IRR($AE1974:$CC1974,$Z$1)),-0.99,IRR($AE1974:$CC1974,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z1974,$AB1974*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I1974","v":0},null,null,{"$f":"IF(LEFT(M1975,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1953:C1955,E1953:F1955)=0,\"\",IF(AND($AN$6=Yes,OR(B1961=B1958,B1962=B1958)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1961=B1958,B1962=B1958)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1958&\": \"&B1958","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1962=0,0,F1962-F1961)","v":0},"premium",{"$f":"IF(F1962=0,0,V1974-V1973)","v":0},"savings",{"$f":"IF(T1975=0,\"N/A\",IF(V1975=0,\"None\",T1975/V1975))","v":"N/A"},null,{"$f":"+Z1974","v":0},{"$f":"+-T1975","v":0},{"$f":"+V1975","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA1975>=0,AB1975<=0),0,IF(ISERROR(IRR($AE1975:$CC1975,$Z$1)),-0.99,IRR($AE1975:$CC1975,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G1975=$V$2,G1974,G1975)","v":0},{"$f":"IF(G1975=$V$2,H1974,H1975)","v":0},{"$f":"IF(G1975=$V$2,I1974,I1975)","v":0}]
[null,{"$f":"IF(AND(G1976=\"Traditional\",B1973<>P1975,B1973<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1976=\"Green\",B1973=P1975,B1973<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1950=Controls!$Y$3,B1977=\"\"),\"\",IF(G1976=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P1979<>C1979,P1980<>C1980,P1981<>C1981),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1953=0,0,C1953)","v":0},{"$f":"IF(B1953=0,\"\",A1953&\": \"&B1953)","v":""},{"$f":"$P1979","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},{"$f":"IF(LEFT(M1979,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1950=Controls!$Y$3,\"\",IF(AND(A1979>0,J1979=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1979=\"\",\"\",IF($H1976=\"Now\",$Q$2,IF(OR($F1968>$W$1,$F1969>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1954=0,0,C1954)","v":0},{"$f":"IF(B1954=0,\"\",A1954&\": \"&B1954)","v":""},{"$f":"$P1980","v":""},null,{"$f":"IF(B1980=\"\",\"\",E1979)","v":""},null,{"$f":"IF(B1980=\"\",\"\",G1979)","v":""},null,null,{"$f":"IF(B1980=\"\",0,D1973)","v":0},{"$f":"IF(B1980=\"\",0,K1979)","v":0},{"$f":"IF(LEFT(M1980,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1950=Controls!$Y$3,\"\",IF(AND(A1980>0,J1980=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1980=\"\",\"\",IF($H1976=\"Now\",$Q$2,IF(OR($H1968>$W$1,$H1969>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1955=0,0,C1955)","v":0},{"$f":"IF(B1955=0,\"\",A1955&\": \"&B1955)","v":""},{"$f":"$P1981","v":""},null,{"$f":"IF(B1981=\"\",\"\",E1980)","v":""},null,{"$f":"IF(B1981=\"\",\"\",G1980)","v":""},null,null,{"$f":"IF(B1981=\"\",0,D1973)","v":0},{"$f":"IF(B1981=\"\",0,K1980)","v":0},{"$f":"IF(LEFT(M1981,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1950=Controls!$Y$3,\"\",IF(AND(A1981>0,J1981=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B1981=\"\",\"\",IF($H1976=\"Now\",$Q$2,IF(OR($J1969>$W$1,$J1969>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M1982=0,\"\",IF(M1982=1,\"The above section has 1 error check message\",\"The above section has \"&M1982&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C1979=\"End of Cycle\",S1979=\"Now\"),AND(C1980=\"End of Cycle\",S1980=\"Now\"),AND(C1981=\"End of Cycle\",S1981=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1956:M1981,\"\")+SUM(U1982:Y1982)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1956<>\"\",1,0)","v":0},{"$f":"IF(C1963<>\"\",1,0)","v":0},{"$f":"IF(C1970=\"\",0,1)","v":0},{"$f":"IF(B1977=\"\",0,1)","v":0},{"$f":"IF(D1982=\"\",0,1)","v":0}]
["3.7.2.19.04","Kitchen Other #3",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F1983=\"Tenant\",IF(ISERROR(VLOOKUP(H1983,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H1983,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H1983,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H1983,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O1983=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C1986:C1988)+SUM(E1986:G1995)+SUM(I1986:I1995)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E1986","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H1983,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H1983,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O1986","v":"N/A"},null,null,null,{"$f":"IF(I1986=0,\"N/A\",MAX(0,((J1986+I1986-Year1)*365)/(I1986*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I1994","v":0},{"$f":"IF(Q1986=0,0,VLOOKUP(Q1986,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F1991","v":0},{"$f":"+F1994","v":0},{"$f":"+J1983","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(AC1986=1,-X1986/Z1986,0)","v":0},{"$f":"IF(AC1986>1,\"N/A\",IF(AA1986>=R1986,Fail,Pass))","v":"N/A"},{"$f":"IF(J1983=0,2,IF(Y1986=0,3,IF(Q1986=0,4,IF(Y1986<0,5,IF(X1986>=0,6,1)))))","v":2},{"$f":"IF(AC1986=1,\"\",\"(G1) \"&CHOOSE(AC1986,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D1986","v":0},0,{"$f":"$E1987","v":0},0,{"$f":"+H1986","v":""},{"$f":"$I1986","v":0},null,{"$f":"+O1987","v":"N/A"},null,null,null,{"$f":"IF(I1987=0,\"N/A\",MAX(0,((J1987+I1987-Year1)*365)/(I1987*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I1995","v":0},{"$f":"IF(Q1987=0,0,VLOOKUP(Q1987,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S1986","v":0},{"$f":"+F1995","v":0},{"$f":"+J1983","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(AC1987=1,-X1987/Z1987,0)","v":0},{"$f":"IF(AC1987>1,\"N/A\",IF(AA1987>=R1987,Fail,Pass))","v":"N/A"},{"$f":"IF(J1983=0,2,IF(Y1987=0,3,IF(Q1987=0,4,IF(Y1987<0,5,IF(X1987>=0,6,1)))))","v":2},{"$f":"IF(AC1987=1,\"\",\"(G2) \"&CHOOSE(AC1987,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D1987","v":0},0,0,0,{"$f":"+H1986","v":""},{"$f":"$I1986","v":0},null,{"$f":"+O1988","v":"N/A"},null,null,null,{"$f":"IF(I1988=0,\"N/A\",MAX(0,((J1988+I1988-Year1)*365)/(I1988*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E1986:G1988)=0,\"\",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":""},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,null,{"$f":"IF(M1983=Controls!$Y$3,\"\",IF(AND(SUM(E1991:G1991)<>0,MAX(E1986:E1988)>E1991),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D1986","v":0},0,{"$f":"$E1991","v":0},0,{"$f":"+H1986","v":""},{"$f":"$I1986","v":0},null,null,null,{"$f":"IF(M1983=Controls!$Y$3,\"\",IF(AND(SUM(E1991:G1991)<>0,MAX(F1986:F1988)>F1991),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1986=\"\",B1986=0),G1986=0),100000,G1986)","v":100000},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":"+W1991-V1991","v":0},{"$f":"+J1983","v":0},{"$f":"+X1991*Y1991","v":0},{"$f":"IF(OR(C1986=0,U1991=0),0,MIN(10,Z1991/U1991))","v":0},{"$f":"IF(AA1991<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G1986:G1988,G1991)=0,\"\",IF(MIN(O1991:O1993)<=G1991,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M1983=Controls!$Y$3,\"\",IF(LEFT(D1992,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B1987=\"\",B1987=0),G1987=0),100000,G1987)","v":100000},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":"+W1992-V1992","v":0},{"$f":"+J1983","v":0},{"$f":"+X1992*Y1992","v":0},{"$f":"IF(OR(C1986=0,U1992=0),0,MIN(10,Z1992/U1992))","v":0},{"$f":"IF(AA1992<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I1994=0,B1991=\"\",B1994=\"\",AC2006=0),\"\",\"   G1 has \"&TEXT(AC2006,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1994:G1994)=0,M1983=Controls!$Y$3),\"\",IF(I1994=0,\"G1 EUL Missing\",IF(AA2006=0,\"No Green Premium G1 vs T\",IF(AA2006>0,\"Negative Green Premium G1 vs T\",IF(AB2006=0,\"No Utility Savings G1 vs T\",IF(AB2006<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B1988=\"\",B1988=0),G1988=0),100000,G1988)","v":100000}]
["G1",null,null,{"$f":"+D1986","v":0},0,{"$f":"$E1994","v":0},0,{"$f":"+H1986","v":""},{"$f":"$I1986","v":0},{"$f":"IF(OR(AC2007=0,I1995=0,B1991=\"\",B1995=\"\"),\"\",\"   G2 has \"&TEXT(AC2007,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E1995:G1995)=0,M1983=Controls!$Y$3),\"\",IF(I1995=0,\"G2 EUL Missing\",IF(AA2007=0,\"No Green Premium G2 vs T\", IF(AA2007>0,\"Negative Green Premium G2 vs T\",IF(AB2007=0,\"No Utility Savings G2 vs T\", IF(AB2007<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1987","v":0},0,0,0,{"$f":"+H1986","v":""},{"$f":"$I1986","v":0},{"$f":"IF(OR(AC2008=0,I1995=0,B1991=\"\",B1994=\"\", B1995=\"\"),\"\",\"   G2 has \"&TEXT(AC2008,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E1995:G1995)=0,M1983=Controls!$Y$3),\"\",IF(AA2008>=0,\"No Green Premium G2 vs G1\",IF(AB2008<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G1991>0,OR(G1994>0,G1995>0)),IF(OR(G1991=G1994,G1991=G1995),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O1997:O1999)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W1996-V1996","v":0},{"$f":"+J1983","v":0},{"$f":"+X1996*Y1996","v":0},{"$f":"IF(OR(C1987=0,U1996=0),0,MIN(10,Z1996/U1996))","v":0},{"$f":"IF(AA1996<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C1987:C1988)=0,0,IF(OR(AND(C1987=0,C1988<>0),AND(G1987=0,G1988<>0)),1,IF(C1986=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W1997-V1997","v":0},{"$f":"+J1983","v":0},{"$f":"+X1997*Y1997","v":0},{"$f":"IF(OR(C1987=0,U1997=0),0,MIN(10,Z1997/U1997))","v":0},{"$f":"IF(AA1997<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F1987=0,0,IF(AND(F1986<F1987,G1986>G1987),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M1983=Controls!$Y$3,\"\",IF(B1994=\"No Green Alternatives\",\"\",IF(B1994=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E1994:G1994)<>0,B1994=\"\"),\"G1 Description is Missing\",IF(AND(B1994<>\"\",SUM(E1994:F1994)=0),\"G1 Cost is Missing\",IF(AND(B1994<>\"\",G1994=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F1988=0,0,IF(OR(AND(F1986<F1988,F1987<F1988),AND(G1986>G1988,G1987>G1988)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1993","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M1983=Controls!$Y$3,\"\",IF(M1999=\"No Green Alternatives\",\"\",IF(AND(B1995=\"\",SUM(E1995:G1995))=0,\"\",IF(AND(SUM(E1995:F1995)=0,B1995<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G1995=0,B1995<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2001=Pass,D2002=Pass),No,IF(D2001=Pass,Yes,No))","v":"No"},{"$f":"IF(B1994=\"\",\"\",A1994&\": \"&B1994)","v":""},{"$f":"IF(AA1986>99,99,AA1986)","v":0},{"$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,{"$f":"IF(OR(SUM(E1993:G1994)=0,M1983=Controls!$Y$3),\"\",IF(AC1986=1,\"\",AD1986))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W2001-V2001","v":0},{"$f":"+J1983","v":0},{"$f":"+X2001*Y2001","v":0},{"$f":"IF(OR(C1988=0,U2001=0),0,MIN(10,Z2001/U2001))","v":0},{"$f":"IF(AA2001<Controls!$B$31,$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,IF(AA1987>99,99,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},{"$f":"IF(J2002=0,\"\",AB2002)","v":""},null,{"$f":"IF(OR(SUM(E1995:G1995)=0,M1983=Controls!$Y$3),\"\",IF(AC1987=1,\"\",AD1987))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W2002-V2002","v":0},{"$f":"+J1983","v":0},{"$f":"+X2002*Y2002","v":0},{"$f":"IF(OR(C1988=0,U2002=0),0,MIN(10,Z2002/U2002))","v":0},{"$f":"IF(AA2002<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I1995=0,I1994=0),\"\",IF(OR(AND(I1994<>0,I1994<>I1991),AND(I1995<>0,I1995<>I1991)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M1983=Controls!$Y$3,\"\",IF(B2006<>P2004,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2001=Yes,P2006,IF(A2002=Yes,P2007,P2008))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2006:L2014)=0,\"\",IF(SUM(L2006:L2014)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2006:L2014)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2006=B2001,1,IF(B2006=B2002,2,3))","v":3},{"$f":"$P2004","v":"T: "},{"$f":"CHOOSE($A2006,D1994,D1995,D1991)","v":0},{"$f":"CHOOSE($A2006,F1994,F1995,F1991)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2006,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1983=Controls!$Y$3,\"\",IF(OR(B2006=P2006,B2006=P2007,B2006=P2008),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2001","v":""},null,null,"G1 vs T",{"$f":"(F1994-F1991)","v":0},"premium",{"$f":"Z1986","v":0},"savings",{"$f":"IF(T2006=0,\"N/A\",IF(V2006=0,\"None\",T2006/V2006))","v":"N/A"},null,{"$f":"I1994","v":0},{"$f":"+-T2006","v":0},{"$f":"+V2006","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2006>=0,AB2006<=0),0,IF(ISERROR(IRR($AE2006:$CC2006,$Z$1)),-0.99,IRR($AE2006:$CC2006,$Z$1))),-10%))","v":0},null,{"$f":"+AA2006","v":0},0,{"$f":"IF(AG$1<=$Z2006,$AB2006*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2006,$AB2006*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2006,$AB2006*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2006,$AB2006*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2006,$AB2006*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2007,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1986:C1988,E1986:G1988)=0,\"\",IF(B1994=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E1994:G1995)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E1994:G1995)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2002","v":""},null,null,"G2 vs T",{"$f":"IF(F1995=0,0,F1995-F1991)","v":0},"premium",{"$f":"IF(F1995=0,0,Z1987)","v":0},"savings",{"$f":"IF(T2007=0,\"N/A\",IF(V2007=0,\"None\",T2007/V2007))","v":"N/A"},null,{"$f":"I1995","v":0},{"$f":"+-T2007","v":0},{"$f":"+V2007","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2007>=0,AB2007<=0),0,IF(ISERROR(IRR($AE2007:$CC2007,$Z$1)),-0.99,IRR($AE2007:$CC2007,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2007,$AB2007*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2007","v":0},null,null,{"$f":"IF(LEFT(M2008,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C1986:C1988,E1986:F1988)=0,\"\",IF(AND($AN$6=Yes,OR(B1994=B1991,B1995=B1991)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B1994=B1991,B1995=B1991)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A1991&\": \"&B1991","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F1995=0,0,F1995-F1994)","v":0},"premium",{"$f":"IF(F1995=0,0,V2007-V2006)","v":0},"savings",{"$f":"IF(T2008=0,\"N/A\",IF(V2008=0,\"None\",T2008/V2008))","v":"N/A"},null,{"$f":"+Z2007","v":0},{"$f":"+-T2008","v":0},{"$f":"+V2008","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2008>=0,AB2008<=0),0,IF(ISERROR(IRR($AE2008:$CC2008,$Z$1)),-0.99,IRR($AE2008:$CC2008,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2008=$V$2,G2007,G2008)","v":0},{"$f":"IF(G2008=$V$2,H2007,H2008)","v":0},{"$f":"IF(G2008=$V$2,I2007,I2008)","v":0}]
[null,{"$f":"IF(AND(G2009=\"Traditional\",B2006<>P2008,B2006<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2009=\"Green\",B2006=P2008,B2006<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M1983=Controls!$Y$3,B2010=\"\"),\"\",IF(G2009=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2012<>C2012,P2013<>C2013,P2014<>C2014),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C1986=0,0,C1986)","v":0},{"$f":"IF(B1986=0,\"\",A1986&\": \"&B1986)","v":""},{"$f":"$P2012","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},{"$f":"IF(LEFT(M2012,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1983=Controls!$Y$3,\"\",IF(AND(A2012>0,J2012=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2012=\"\",\"\",IF($H2009=\"Now\",$Q$2,IF(OR($F2001>$W$1,$F2002>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1987=0,0,C1987)","v":0},{"$f":"IF(B1987=0,\"\",A1987&\": \"&B1987)","v":""},{"$f":"$P2013","v":""},null,{"$f":"IF(B2013=\"\",\"\",E2012)","v":""},null,{"$f":"IF(B2013=\"\",\"\",G2012)","v":""},null,null,{"$f":"IF(B2013=\"\",0,D2006)","v":0},{"$f":"IF(B2013=\"\",0,K2012)","v":0},{"$f":"IF(LEFT(M2013,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1983=Controls!$Y$3,\"\",IF(AND(A2013>0,J2013=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2013=\"\",\"\",IF($H2009=\"Now\",$Q$2,IF(OR($H2001>$W$1,$H2002>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1988=0,0,C1988)","v":0},{"$f":"IF(B1988=0,\"\",A1988&\": \"&B1988)","v":""},{"$f":"$P2014","v":""},null,{"$f":"IF(B2014=\"\",\"\",E2013)","v":""},null,{"$f":"IF(B2014=\"\",\"\",G2013)","v":""},null,null,{"$f":"IF(B2014=\"\",0,D2006)","v":0},{"$f":"IF(B2014=\"\",0,K2013)","v":0},{"$f":"IF(LEFT(M2014,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M1983=Controls!$Y$3,\"\",IF(AND(A2014>0,J2014=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2014=\"\",\"\",IF($H2009=\"Now\",$Q$2,IF(OR($J2002>$W$1,$J2002>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2015=0,\"\",IF(M2015=1,\"The above section has 1 error check message\",\"The above section has \"&M2015&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2012=\"End of Cycle\",S2012=\"Now\"),AND(C2013=\"End of Cycle\",S2013=\"Now\"),AND(C2014=\"End of Cycle\",S2014=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M1989:M2014,\"\")+SUM(U2015:Y2015)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D1989<>\"\",1,0)","v":0},{"$f":"IF(C1996<>\"\",1,0)","v":0},{"$f":"IF(C2003=\"\",0,1)","v":0},{"$f":"IF(B2010=\"\",0,1)","v":0},{"$f":"IF(D2015=\"\",0,1)","v":0}]
["3.7.2.2.01 Bath Counter Tops, Sinks",null,null,null,null,"THIS IS NOT A UTILITY SAVER",null,null,null,null,null,null,{"$f":"IF(O2016=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2019:C2021)+SUM(E2019:G2028)+SUM(I2019:I2028)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2019","v":0},null,null,0,null,{"$f":"+O2019","v":"N/A"},null,null,null,{"$f":"IF(I2019=0,\"N/A\",MAX(0,((J2019+I2019-Year1)*365)/(I2019*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2027","v":0},{"$f":"IF(Q2019=0,0,VLOOKUP(Q2019,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2024","v":0},{"$f":"+F2027","v":0},{"$f":"+J2016","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(AC2019=1,-X2019/Z2019,0)","v":0},{"$f":"IF(AC2019>1,\"N/A\",IF(AA2019>=R2019,Fail,Pass))","v":"N/A"},{"$f":"IF(J2016=0,2,IF(Y2019=0,3,IF(Q2019=0,4,IF(Y2019<0,5,IF(X2019>=0,6,1)))))","v":2},{"$f":"IF(AC2019=1,\"\",\"(G1) \"&CHOOSE(AC2019,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2019","v":0},0,{"$f":"$E2020","v":0},null,null,{"$f":"$I2019","v":0},null,{"$f":"+O2020","v":"N/A"},null,null,null,{"$f":"IF(I2020=0,\"N/A\",MAX(0,((J2020+I2020-Year1)*365)/(I2020*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2028","v":0},{"$f":"IF(Q2020=0,0,VLOOKUP(Q2020,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2019","v":0},{"$f":"+F2028","v":0},{"$f":"+J2016","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(AC2020=1,-X2020/Z2020,0)","v":0},{"$f":"IF(AC2020>1,\"N/A\",IF(AA2020>=R2020,Fail,Pass))","v":"N/A"},{"$f":"IF(J2016=0,2,IF(Y2020=0,3,IF(Q2020=0,4,IF(Y2020<0,5,IF(X2020>=0,6,1)))))","v":2},{"$f":"IF(AC2020=1,\"\",\"(G2) \"&CHOOSE(AC2020,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2020","v":0},0,0,null,null,{"$f":"$I2019","v":0},null,{"$f":"+O2021","v":"N/A"},null,null,null,{"$f":"IF(I2021=0,\"N/A\",MAX(0,((J2021+I2021-Year1)*365)/(I2021*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2019:G2021)=0,\"\",IF(OR(E2019>=E2024,E2020>=E2024,E2021>=E2024,F2019>=F2024,F2020>=F2024,F2021>=F2024),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M2016=Controls!$Y$3,\"\",IF(AND(SUM(E2024:F2024)<>0,,MAX(E2019:E2021)>E2024),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2019","v":0},0,{"$f":"$E2024","v":0},null,null,{"$f":"$I2019","v":0},null,null,null,{"$f":"IF(M2016=Controls!$Y$3,\"\",IF(AND(SUM(E2024:F2024)<>0,MAX(F2019:F2021)>F2024),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2019=\"\",B2019=0),G2019=0),100000,G2019)","v":100000},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":"+W2024-V2024","v":0},{"$f":"+J2016","v":0},{"$f":"+X2024*Y2024","v":0},{"$f":"IF(OR(C2019=0,U2024=0),0,MIN(10,Z2024/U2024))","v":0},{"$f":"IF(AA2024<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B2020=\"\",B2020=0),G2020=0),100000,G2020)","v":100000},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":"+W2025-V2025","v":0},{"$f":"+J2016","v":0},{"$f":"+X2025*Y2025","v":0},{"$f":"IF(OR(C2019=0,U2025=0),0,MIN(10,Z2025/U2025))","v":0},{"$f":"IF(AA2025<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B2021=\"\",B2021=0),G2021=0),100000,G2021)","v":100000}]
["G1",null,null,{"$f":"+D2019","v":0},0,{"$f":"$E2027","v":0},null,null,{"$f":"$I2019","v":0},null,null,null,{"$f":"IF(OR(SUM(E2027:F2027)=0,M2016=Controls!$Y$3),\"\",IF(I2027=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2020","v":0},0,0,null,null,{"$f":"$I2019","v":0},null,null,null,{"$f":"IF(OR(SUM(E2028:F2028)=0,M2016=Controls!$Y$3),\"\",IF(I2028=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2030:O2032)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W2029-V2029","v":0},{"$f":"+J2016","v":0},{"$f":"+X2029*Y2029","v":0},{"$f":"IF(OR(C2020=0,U2029=0),0,MIN(10,Z2029/U2029))","v":0},{"$f":"IF(AA2029<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2020:C2021)=0,0,IF(AND(C2020=0,C2021<>0),1,IF(C2019=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W2030-V2030","v":0},{"$f":"+J2016","v":0},{"$f":"+X2030*Y2030","v":0},{"$f":"IF(OR(C2020=0,U2030=0),0,MIN(10,Z2030/U2030))","v":0},{"$f":"IF(AA2030<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2020=0,0,IF(F2019<F2020,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2016=Controls!$Y$3,\"\",IF(AND(E2027+F2027<>0,B2027=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E2027:F2027)=0,B2027<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F2021=0,0,IF(AND(F2019<F2021,F2020<F2021),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2026","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2032=\"No Green Alternatives\",\"\",IF(M2016=Controls!$Y$3,\"\",IF(AND(E2028+F2028<>0,B2028=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E2028:F2028)=0,B2028<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2034=Pass,D2035=Pass),No,IF(D2034=Pass,Yes,No))","v":"No"},{"$f":"IF(B2027=\"\",\"\",A2027&\": \"&B2027)","v":""},{"$f":"IF(AA2019>99,99,AA2019)","v":0},{"$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":"+W2034-V2034","v":0},{"$f":"+J2016","v":0},{"$f":"+X2034*Y2034","v":0},{"$f":"IF(OR(C2021=0,U2034=0),0,MIN(10,Z2034/U2034))","v":0},{"$f":"IF(AA2034<Controls!$B$31,$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,IF(AA2020>99,99,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},{"$f":"+W2035-V2035","v":0},{"$f":"+J2016","v":0},{"$f":"+X2035*Y2035","v":0},{"$f":"IF(OR(C2021=0,U2035=0),0,MIN(10,Z2035/U2035))","v":0},{"$f":"IF(AA2035<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2028=0,I2027=0),\"\",IF(OR(AND(I2027<>0,I2027<>I2024),AND(I2028<>0,I2028<>I2024)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M2016=Controls!$Y$3,\"\",IF(B2039<>P2037,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A2034=Yes,P2039,IF(A2035=Yes,P2040,P2041))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2039:L2047)=0,\"\",IF(SUM(L2039:L2047)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2039:L2047)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B2039=B2034,1,IF(B2039=B2035,2,3))","v":3},{"$f":"$P2037","v":"T: "},{"$f":"CHOOSE($A2039,D2027,D2028,D2024)","v":0},{"$f":"CHOOSE($A2039,F2027,F2028,F2024)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M2039,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2016=Controls!$Y$3,\"\",IF(OR(B2039=P2039,B2039=P2040,B2039=P2041),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2034","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2040,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2019:C2021,E2019:G2021)=0,\"\",IF(B2027=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2027:G2028)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2027:G2028)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2035","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2040","v":0},null,null,{"$f":"IF(LEFT(M2041,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2019:C2021,E2019:F2021)=0,\"\",IF(AND($AN$6=Yes,OR(B2027=B2024,B2028=B2024)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2027=B2024,B2028=B2024)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2024&\": \"&B2024","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G2041=$V$2,G2040,G2041)","v":0},{"$f":"IF(G2041=$V$2,H2040,H2041)","v":0},{"$f":"IF(G2041=$V$2,I2040,I2041)","v":0}]
[null,{"$f":"IF(AND(G2042=\"Traditional\",B2039<>P2041,B2039<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2042=\"Green\",B2039=P2041,B2039<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2016=Controls!$Y$3,B2043=\"\"),\"\",IF(G2042=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2045<>C2045,P2046<>C2046,P2047<>C2047),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2019=0,0,C2019)","v":0},{"$f":"IF(B2019=0,\"\",A2019&\": \"&B2019)","v":""},{"$f":"$P2045","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},{"$f":"IF(LEFT(M2045,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2016=Controls!$Y$3,\"\",IF(AND(A2045>0,J2045=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2045=\"\",\"\",IF($H2042=\"Now\",$Q$2,IF(OR($F2034>$W$1,$F2035>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2020=0,0,C2020)","v":0},{"$f":"IF(B2020=0,\"\",A2020&\": \"&B2020)","v":""},{"$f":"$P2046","v":""},null,{"$f":"IF(B2046=\"\",\"\",E2045)","v":""},null,{"$f":"IF(B2046=\"\",\"\",G2045)","v":""},null,null,{"$f":"IF(B2046=\"\",0,D2039)","v":0},{"$f":"IF(B2046=\"\",0,K2045)","v":0},{"$f":"IF(LEFT(M2046,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2016=Controls!$Y$3,\"\",IF(AND(A2046>0,J2046=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2046=\"\",\"\",IF($H2042=\"Now\",$Q$2,IF(OR($H2034>$W$1,$H2035>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2021=0,0,C2021)","v":0},{"$f":"IF(B2021=0,\"\",A2021&\": \"&B2021)","v":""},{"$f":"$P2047","v":""},null,{"$f":"IF(B2047=\"\",\"\",E2046)","v":""},null,{"$f":"IF(B2047=\"\",\"\",G2046)","v":""},null,null,{"$f":"IF(B2047=\"\",0,D2039)","v":0},{"$f":"IF(B2047=\"\",0,K2046)","v":0},{"$f":"IF(LEFT(M2047,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2016=Controls!$Y$3,\"\",IF(AND(A2047>0,J2047=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2047=\"\",\"\",IF($H2042=\"Now\",$Q$2,IF(OR($J2035>$W$1,$J2035>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2048=0,\"\",IF(M2048=1,\"The above section has 1 error check message\",\"The above section has \"&M2048&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2045=\"End of Cycle\",S2045=\"Now\"),AND(C2046=\"End of Cycle\",S2046=\"Now\"),AND(C2047=\"End of Cycle\",S2047=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2022:M2047,\"\")+SUM(U2048:Y2048)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2022<>\"\",1,0)","v":0},{"$f":"IF(C2029<>\"\",1,0)","v":0},{"$f":"IF(C2036=\"\",0,1)","v":0},{"$f":"IF(B2043=\"\",0,1)","v":0},{"$f":"IF(D2048=\"\",0,1)","v":0}]
["3.7.2.2.02 Bath Floor Covering",null,null,null,null,"THIS IS NOT A UTILITY SAVER",null,null,null,null,null,null,{"$f":"IF(O2049=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2052:C2054)+SUM(E2052:G2061)+SUM(I2052:I2061)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2052","v":0},null,null,0,null,{"$f":"+O2052","v":"N/A"},null,null,null,{"$f":"IF(I2052=0,\"N/A\",MAX(0,((J2052+I2052-Year1)*365)/(I2052*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2060","v":0},{"$f":"IF(Q2052=0,0,VLOOKUP(Q2052,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2057","v":0},{"$f":"+F2060","v":0},{"$f":"+J2049","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(AC2052=1,-X2052/Z2052,0)","v":0},{"$f":"IF(AC2052>1,\"N/A\",IF(AA2052>=R2052,Fail,Pass))","v":"N/A"},{"$f":"IF(J2049=0,2,IF(Y2052=0,3,IF(Q2052=0,4,IF(Y2052<0,5,IF(X2052>=0,6,1)))))","v":2},{"$f":"IF(AC2052=1,\"\",\"(G1) \"&CHOOSE(AC2052,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2052","v":0},0,{"$f":"$E2053","v":0},null,null,{"$f":"$I2052","v":0},null,{"$f":"+O2053","v":"N/A"},null,null,null,{"$f":"IF(I2053=0,\"N/A\",MAX(0,((J2053+I2053-Year1)*365)/(I2053*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2061","v":0},{"$f":"IF(Q2053=0,0,VLOOKUP(Q2053,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2052","v":0},{"$f":"+F2061","v":0},{"$f":"+J2049","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(AC2053=1,-X2053/Z2053,0)","v":0},{"$f":"IF(AC2053>1,\"N/A\",IF(AA2053>=R2053,Fail,Pass))","v":"N/A"},{"$f":"IF(J2049=0,2,IF(Y2053=0,3,IF(Q2053=0,4,IF(Y2053<0,5,IF(X2053>=0,6,1)))))","v":2},{"$f":"IF(AC2053=1,\"\",\"(G2) \"&CHOOSE(AC2053,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2053","v":0},0,0,null,null,{"$f":"$I2052","v":0},null,{"$f":"+O2054","v":"N/A"},null,null,null,{"$f":"IF(I2054=0,\"N/A\",MAX(0,((J2054+I2054-Year1)*365)/(I2054*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2052:G2054)=0,\"\",IF(OR(E2052>=E2057,E2053>=E2057,E2054>=E2057,F2052>=F2057,F2053>=F2057,F2054>=F2057),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M2049=Controls!$Y$3,\"\",IF(AND(SUM(E2057:F2057)<>0,,MAX(E2052:E2054)>E2057),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2052","v":0},0,{"$f":"$E2057","v":0},null,null,{"$f":"$I2052","v":0},null,null,null,{"$f":"IF(M2049=Controls!$Y$3,\"\",IF(AND(SUM(E2057:F2057)<>0,MAX(F2052:F2054)>F2057),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2052=\"\",B2052=0),G2052=0),100000,G2052)","v":100000},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":"+W2057-V2057","v":0},{"$f":"+J2049","v":0},{"$f":"+X2057*Y2057","v":0},{"$f":"IF(OR(C2052=0,U2057=0),0,MIN(10,Z2057/U2057))","v":0},{"$f":"IF(AA2057<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B2053=\"\",B2053=0),G2053=0),100000,G2053)","v":100000},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":"+W2058-V2058","v":0},{"$f":"+J2049","v":0},{"$f":"+X2058*Y2058","v":0},{"$f":"IF(OR(C2052=0,U2058=0),0,MIN(10,Z2058/U2058))","v":0},{"$f":"IF(AA2058<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B2054=\"\",B2054=0),G2054=0),100000,G2054)","v":100000}]
["G1",null,null,{"$f":"+D2052","v":0},0,{"$f":"$E2060","v":0},null,null,{"$f":"$I2052","v":0},null,null,null,{"$f":"IF(OR(SUM(E2060:F2060)=0,M2049=Controls!$Y$3),\"\",IF(I2060=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2053","v":0},0,0,null,null,{"$f":"$I2052","v":0},null,null,null,{"$f":"IF(OR(SUM(E2061:F2061)=0,M2049=Controls!$Y$3),\"\",IF(I2061=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2063:O2065)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W2062-V2062","v":0},{"$f":"+J2049","v":0},{"$f":"+X2062*Y2062","v":0},{"$f":"IF(OR(C2053=0,U2062=0),0,MIN(10,Z2062/U2062))","v":0},{"$f":"IF(AA2062<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2053:C2054)=0,0,IF(AND(C2053=0,C2054<>0),1,IF(C2052=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W2063-V2063","v":0},{"$f":"+J2049","v":0},{"$f":"+X2063*Y2063","v":0},{"$f":"IF(OR(C2053=0,U2063=0),0,MIN(10,Z2063/U2063))","v":0},{"$f":"IF(AA2063<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2053=0,0,IF(F2052<F2053,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2049=Controls!$Y$3,\"\",IF(AND(E2060+F2060<>0,B2060=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E2060:F2060)=0,B2060<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F2054=0,0,IF(AND(F2052<F2054,F2053<F2054),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2059","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2065=\"No Green Alternatives\",\"\",IF(M2049=Controls!$Y$3,\"\",IF(AND(E2061+F2061<>0,B2061=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E2061:F2061)=0,B2061<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2067=Pass,D2068=Pass),No,IF(D2067=Pass,Yes,No))","v":"No"},{"$f":"IF(B2060=\"\",\"\",A2060&\": \"&B2060)","v":""},{"$f":"IF(AA2052>99,99,AA2052)","v":0},{"$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":"+W2067-V2067","v":0},{"$f":"+J2049","v":0},{"$f":"+X2067*Y2067","v":0},{"$f":"IF(OR(C2054=0,U2067=0),0,MIN(10,Z2067/U2067))","v":0},{"$f":"IF(AA2067<Controls!$B$31,$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,IF(AA2053>99,99,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},{"$f":"+W2068-V2068","v":0},{"$f":"+J2049","v":0},{"$f":"+X2068*Y2068","v":0},{"$f":"IF(OR(C2054=0,U2068=0),0,MIN(10,Z2068/U2068))","v":0},{"$f":"IF(AA2068<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2061=0,I2060=0),\"\",IF(OR(AND(I2060<>0,I2060<>I2057),AND(I2061<>0,I2061<>I2057)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M2049=Controls!$Y$3,\"\",IF(B2072<>P2070,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A2067=Yes,P2072,IF(A2068=Yes,P2073,P2074))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2072:L2080)=0,\"\",IF(SUM(L2072:L2080)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2072:L2080)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B2072=B2067,1,IF(B2072=B2068,2,3))","v":3},{"$f":"$P2070","v":"T: "},{"$f":"CHOOSE($A2072,D2060,D2061,D2057)","v":0},{"$f":"CHOOSE($A2072,F2060,F2061,F2057)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M2072,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2049=Controls!$Y$3,\"\",IF(OR(B2072=P2072,B2072=P2073,B2072=P2074),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2067","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2073,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2052:C2054,E2052:G2054)=0,\"\",IF(B2060=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2060:G2061)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2060:G2061)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2068","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2073","v":0},null,null,{"$f":"IF(LEFT(M2074,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2052:C2054,E2052:F2054)=0,\"\",IF(AND($AN$6=Yes,OR(B2060=B2057,B2061=B2057)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2060=B2057,B2061=B2057)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2057&\": \"&B2057","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G2074=$V$2,G2073,G2074)","v":0},{"$f":"IF(G2074=$V$2,H2073,H2074)","v":0},{"$f":"IF(G2074=$V$2,I2073,I2074)","v":0}]
[null,{"$f":"IF(AND(G2075=\"Traditional\",B2072<>P2074,B2072<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2075=\"Green\",B2072=P2074,B2072<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2049=Controls!$Y$3,B2076=\"\"),\"\",IF(G2075=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2078<>C2078,P2079<>C2079,P2080<>C2080),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2052=0,0,C2052)","v":0},{"$f":"IF(B2052=0,\"\",A2052&\": \"&B2052)","v":""},{"$f":"$P2078","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},{"$f":"IF(LEFT(M2078,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2049=Controls!$Y$3,\"\",IF(AND(A2078>0,J2078=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2078=\"\",\"\",IF($H2075=\"Now\",$Q$2,IF(OR($F2067>$W$1,$F2068>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2053=0,0,C2053)","v":0},{"$f":"IF(B2053=0,\"\",A2053&\": \"&B2053)","v":""},{"$f":"$P2079","v":""},null,{"$f":"IF(B2079=\"\",\"\",E2078)","v":""},null,{"$f":"IF(B2079=\"\",\"\",G2078)","v":""},null,null,{"$f":"IF(B2079=\"\",0,D2072)","v":0},{"$f":"IF(B2079=\"\",0,K2078)","v":0},{"$f":"IF(LEFT(M2079,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2049=Controls!$Y$3,\"\",IF(AND(A2079>0,J2079=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2079=\"\",\"\",IF($H2075=\"Now\",$Q$2,IF(OR($H2067>$W$1,$H2068>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2054=0,0,C2054)","v":0},{"$f":"IF(B2054=0,\"\",A2054&\": \"&B2054)","v":""},{"$f":"$P2080","v":""},null,{"$f":"IF(B2080=\"\",\"\",E2079)","v":""},null,{"$f":"IF(B2080=\"\",\"\",G2079)","v":""},null,null,{"$f":"IF(B2080=\"\",0,D2072)","v":0},{"$f":"IF(B2080=\"\",0,K2079)","v":0},{"$f":"IF(LEFT(M2080,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2049=Controls!$Y$3,\"\",IF(AND(A2080>0,J2080=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2080=\"\",\"\",IF($H2075=\"Now\",$Q$2,IF(OR($J2068>$W$1,$J2068>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2081=0,\"\",IF(M2081=1,\"The above section has 1 error check message\",\"The above section has \"&M2081&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2078=\"End of Cycle\",S2078=\"Now\"),AND(C2079=\"End of Cycle\",S2079=\"Now\"),AND(C2080=\"End of Cycle\",S2080=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2055:M2080,\"\")+SUM(U2081:Y2081)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2055<>\"\",1,0)","v":0},{"$f":"IF(C2062<>\"\",1,0)","v":0},{"$f":"IF(C2069=\"\",0,1)","v":0},{"$f":"IF(B2076=\"\",0,1)","v":0},{"$f":"IF(D2081=\"\",0,1)","v":0}]
["3.7.2.2.03 Bath Vanities",null,null,null,null,"THIS IS NOT A UTILITY SAVER",null,null,null,null,null,null,{"$f":"IF(O2082=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2085:C2087)+SUM(E2085:G2094)+SUM(I2085:I2094)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2085","v":0},null,null,0,null,{"$f":"+O2085","v":"N/A"},null,null,null,{"$f":"IF(I2085=0,\"N/A\",MAX(0,((J2085+I2085-Year1)*365)/(I2085*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2093","v":0},{"$f":"IF(Q2085=0,0,VLOOKUP(Q2085,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2090","v":0},{"$f":"+F2093","v":0},{"$f":"+J2082","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(AC2085=1,-X2085/Z2085,0)","v":0},{"$f":"IF(AC2085>1,\"N/A\",IF(AA2085>=R2085,Fail,Pass))","v":"N/A"},{"$f":"IF(J2082=0,2,IF(Y2085=0,3,IF(Q2085=0,4,IF(Y2085<0,5,IF(X2085>=0,6,1)))))","v":2},{"$f":"IF(AC2085=1,\"\",\"(G1) \"&CHOOSE(AC2085,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2085","v":0},0,{"$f":"$E2086","v":0},null,null,{"$f":"$I2085","v":0},null,{"$f":"+O2086","v":"N/A"},null,null,null,{"$f":"IF(I2086=0,\"N/A\",MAX(0,((J2086+I2086-Year1)*365)/(I2086*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2094","v":0},{"$f":"IF(Q2086=0,0,VLOOKUP(Q2086,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2085","v":0},{"$f":"+F2094","v":0},{"$f":"+J2082","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(AC2086=1,-X2086/Z2086,0)","v":0},{"$f":"IF(AC2086>1,\"N/A\",IF(AA2086>=R2086,Fail,Pass))","v":"N/A"},{"$f":"IF(J2082=0,2,IF(Y2086=0,3,IF(Q2086=0,4,IF(Y2086<0,5,IF(X2086>=0,6,1)))))","v":2},{"$f":"IF(AC2086=1,\"\",\"(G2) \"&CHOOSE(AC2086,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2086","v":0},0,0,null,null,{"$f":"$I2085","v":0},null,{"$f":"+O2087","v":"N/A"},null,null,null,{"$f":"IF(I2087=0,\"N/A\",MAX(0,((J2087+I2087-Year1)*365)/(I2087*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2085:G2087)=0,\"\",IF(OR(E2085>=E2090,E2086>=E2090,E2087>=E2090,F2085>=F2090,F2086>=F2090,F2087>=F2090),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M2082=Controls!$Y$3,\"\",IF(AND(SUM(E2090:F2090)<>0,,MAX(E2085:E2087)>E2090),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2085","v":0},0,{"$f":"$E2090","v":0},null,null,{"$f":"$I2085","v":0},null,null,null,{"$f":"IF(M2082=Controls!$Y$3,\"\",IF(AND(SUM(E2090:F2090)<>0,MAX(F2085:F2087)>F2090),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2085=\"\",B2085=0),G2085=0),100000,G2085)","v":100000},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":"+W2090-V2090","v":0},{"$f":"+J2082","v":0},{"$f":"+X2090*Y2090","v":0},{"$f":"IF(OR(C2085=0,U2090=0),0,MIN(10,Z2090/U2090))","v":0},{"$f":"IF(AA2090<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B2086=\"\",B2086=0),G2086=0),100000,G2086)","v":100000},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":"+W2091-V2091","v":0},{"$f":"+J2082","v":0},{"$f":"+X2091*Y2091","v":0},{"$f":"IF(OR(C2085=0,U2091=0),0,MIN(10,Z2091/U2091))","v":0},{"$f":"IF(AA2091<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B2087=\"\",B2087=0),G2087=0),100000,G2087)","v":100000}]
["G1",null,null,{"$f":"+D2085","v":0},0,{"$f":"$E2093","v":0},null,null,{"$f":"$I2085","v":0},null,null,null,{"$f":"IF(OR(SUM(E2093:F2093)=0,M2082=Controls!$Y$3),\"\",IF(I2093=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2086","v":0},0,0,null,null,{"$f":"$I2085","v":0},null,null,null,{"$f":"IF(OR(SUM(E2094:F2094)=0,M2082=Controls!$Y$3),\"\",IF(I2094=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2096:O2098)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$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},{"$f":"+W2095-V2095","v":0},{"$f":"+J2082","v":0},{"$f":"+X2095*Y2095","v":0},{"$f":"IF(OR(C2086=0,U2095=0),0,MIN(10,Z2095/U2095))","v":0},{"$f":"IF(AA2095<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2086:C2087)=0,0,IF(AND(C2086=0,C2087<>0),1,IF(C2085=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W2096-V2096","v":0},{"$f":"+J2082","v":0},{"$f":"+X2096*Y2096","v":0},{"$f":"IF(OR(C2086=0,U2096=0),0,MIN(10,Z2096/U2096))","v":0},{"$f":"IF(AA2096<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2086=0,0,IF(F2085<F2086,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2082=Controls!$Y$3,\"\",IF(AND(E2093+F2093<>0,B2093=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E2093:F2093)=0,B2093<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F2087=0,0,IF(AND(F2085<F2087,F2086<F2087),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2092","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2098=\"No Green Alternatives\",\"\",IF(M2082=Controls!$Y$3,\"\",IF(AND(E2094+F2094<>0,B2094=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E2094:F2094)=0,B2094<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2100=Pass,D2101=Pass),No,IF(D2100=Pass,Yes,No))","v":"No"},{"$f":"IF(B2093=\"\",\"\",A2093&\": \"&B2093)","v":""},{"$f":"IF(AA2085>99,99,AA2085)","v":0},{"$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":"+W2100-V2100","v":0},{"$f":"+J2082","v":0},{"$f":"+X2100*Y2100","v":0},{"$f":"IF(OR(C2087=0,U2100=0),0,MIN(10,Z2100/U2100))","v":0},{"$f":"IF(AA2100<Controls!$B$31,$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,IF(AA2086>99,99,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},{"$f":"+W2101-V2101","v":0},{"$f":"+J2082","v":0},{"$f":"+X2101*Y2101","v":0},{"$f":"IF(OR(C2087=0,U2101=0),0,MIN(10,Z2101/U2101))","v":0},{"$f":"IF(AA2101<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2094=0,I2093=0),\"\",IF(OR(AND(I2093<>0,I2093<>I2090),AND(I2094<>0,I2094<>I2090)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M2082=Controls!$Y$3,\"\",IF(B2105<>P2103,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A2100=Yes,P2105,IF(A2101=Yes,P2106,P2107))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2105:L2113)=0,\"\",IF(SUM(L2105:L2113)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2105:L2113)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B2105=B2100,1,IF(B2105=B2101,2,3))","v":3},{"$f":"$P2103","v":"T: "},{"$f":"CHOOSE($A2105,D2093,D2094,D2090)","v":0},{"$f":"CHOOSE($A2105,F2093,F2094,F2090)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M2105,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2082=Controls!$Y$3,\"\",IF(OR(B2105=P2105,B2105=P2106,B2105=P2107),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2100","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2106,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2085:C2087,E2085:G2087)=0,\"\",IF(B2093=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2093:G2094)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2093:G2094)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2101","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2106","v":0},null,null,{"$f":"IF(LEFT(M2107,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2085:C2087,E2085:F2087)=0,\"\",IF(AND($AN$6=Yes,OR(B2093=B2090,B2094=B2090)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2093=B2090,B2094=B2090)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2090&\": \"&B2090","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G2107=$V$2,G2106,G2107)","v":0},{"$f":"IF(G2107=$V$2,H2106,H2107)","v":0},{"$f":"IF(G2107=$V$2,I2106,I2107)","v":0}]
[null,{"$f":"IF(AND(G2108=\"Traditional\",B2105<>P2107,B2105<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2108=\"Green\",B2105=P2107,B2105<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2082=Controls!$Y$3,B2109=\"\"),\"\",IF(G2108=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2111<>C2111,P2112<>C2112,P2113<>C2113),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2085=0,0,C2085)","v":0},{"$f":"IF(B2085=0,\"\",A2085&\": \"&B2085)","v":""},{"$f":"$P2111","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},{"$f":"IF(LEFT(M2111,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2082=Controls!$Y$3,\"\",IF(AND(A2111>0,J2111=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2111=\"\",\"\",IF($H2108=\"Now\",$Q$2,IF(OR($F2100>$W$1,$F2101>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2086=0,0,C2086)","v":0},{"$f":"IF(B2086=0,\"\",A2086&\": \"&B2086)","v":""},{"$f":"$P2112","v":""},null,{"$f":"IF(B2112=\"\",\"\",E2111)","v":""},null,{"$f":"IF(B2112=\"\",\"\",G2111)","v":""},null,null,{"$f":"IF(B2112=\"\",0,D2105)","v":0},{"$f":"IF(B2112=\"\",0,K2111)","v":0},{"$f":"IF(LEFT(M2112,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2082=Controls!$Y$3,\"\",IF(AND(A2112>0,J2112=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2112=\"\",\"\",IF($H2108=\"Now\",$Q$2,IF(OR($H2100>$W$1,$H2101>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2087=0,0,C2087)","v":0},{"$f":"IF(B2087=0,\"\",A2087&\": \"&B2087)","v":""},{"$f":"$P2113","v":""},null,{"$f":"IF(B2113=\"\",\"\",E2112)","v":""},null,{"$f":"IF(B2113=\"\",\"\",G2112)","v":""},null,null,{"$f":"IF(B2113=\"\",0,D2105)","v":0},{"$f":"IF(B2113=\"\",0,K2112)","v":0},{"$f":"IF(LEFT(M2113,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2082=Controls!$Y$3,\"\",IF(AND(A2113>0,J2113=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2113=\"\",\"\",IF($H2108=\"Now\",$Q$2,IF(OR($J2101>$W$1,$J2101>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2114=0,\"\",IF(M2114=1,\"The above section has 1 error check message\",\"The above section has \"&M2114&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2111=\"End of Cycle\",S2111=\"Now\"),AND(C2112=\"End of Cycle\",S2112=\"Now\"),AND(C2113=\"End of Cycle\",S2113=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2088:M2113,\"\")+SUM(U2114:Y2114)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2088<>\"\",1,0)","v":0},{"$f":"IF(C2095<>\"\",1,0)","v":0},{"$f":"IF(C2102=\"\",0,1)","v":0},{"$f":"IF(B2109=\"\",0,1)","v":0},{"$f":"IF(D2114=\"\",0,1)","v":0}]
["3.7.2.29.01","Bath Other #1",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2115=\"Tenant\",IF(ISERROR(VLOOKUP(H2115,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2115,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2115,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2115,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2115=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2118:C2120)+SUM(E2118:G2127)+SUM(I2118:I2127)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2118","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2115,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2115,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2118","v":"N/A"},null,null,null,{"$f":"IF(I2118=0,\"N/A\",MAX(0,((J2118+I2118-Year1)*365)/(I2118*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2126","v":0},{"$f":"IF(Q2118=0,0,VLOOKUP(Q2118,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2123","v":0},{"$f":"+F2126","v":0},{"$f":"+J2115","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(AC2118=1,-X2118/Z2118,0)","v":0},{"$f":"IF(AC2118>1,\"N/A\",IF(AA2118>=R2118,Fail,Pass))","v":"N/A"},{"$f":"IF(J2115=0,2,IF(Y2118=0,3,IF(Q2118=0,4,IF(Y2118<0,5,IF(X2118>=0,6,1)))))","v":2},{"$f":"IF(AC2118=1,\"\",\"(G1) \"&CHOOSE(AC2118,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2118","v":0},0,{"$f":"$E2119","v":0},0,{"$f":"+H2118","v":""},{"$f":"$I2118","v":0},null,{"$f":"+O2119","v":"N/A"},null,null,null,{"$f":"IF(I2119=0,\"N/A\",MAX(0,((J2119+I2119-Year1)*365)/(I2119*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2127","v":0},{"$f":"IF(Q2119=0,0,VLOOKUP(Q2119,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2118","v":0},{"$f":"+F2127","v":0},{"$f":"+J2115","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(AC2119=1,-X2119/Z2119,0)","v":0},{"$f":"IF(AC2119>1,\"N/A\",IF(AA2119>=R2119,Fail,Pass))","v":"N/A"},{"$f":"IF(J2115=0,2,IF(Y2119=0,3,IF(Q2119=0,4,IF(Y2119<0,5,IF(X2119>=0,6,1)))))","v":2},{"$f":"IF(AC2119=1,\"\",\"(G2) \"&CHOOSE(AC2119,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2119","v":0},0,0,0,{"$f":"+H2118","v":""},{"$f":"$I2118","v":0},null,{"$f":"+O2120","v":"N/A"},null,null,null,{"$f":"IF(I2120=0,\"N/A\",MAX(0,((J2120+I2120-Year1)*365)/(I2120*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2118:G2120)=0,\"\",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":""},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,null,{"$f":"IF(M2115=Controls!$Y$3,\"\",IF(AND(SUM(E2123:G2123)<>0,MAX(E2118:E2120)>E2123),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2118","v":0},0,{"$f":"$E2123","v":0},0,{"$f":"+H2118","v":""},{"$f":"$I2118","v":0},null,null,null,{"$f":"IF(M2115=Controls!$Y$3,\"\",IF(AND(SUM(E2123:G2123)<>0,MAX(F2118:F2120)>F2123),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2118=\"\",B2118=0),G2118=0),100000,G2118)","v":100000},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":"+W2123-V2123","v":0},{"$f":"+J2115","v":0},{"$f":"+X2123*Y2123","v":0},{"$f":"IF(OR(C2118=0,U2123=0),0,MIN(10,Z2123/U2123))","v":0},{"$f":"IF(AA2123<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2118:G2120,G2123)=0,\"\",IF(MIN(O2123:O2125)<=G2123,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2115=Controls!$Y$3,\"\",IF(LEFT(D2124,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2119=\"\",B2119=0),G2119=0),100000,G2119)","v":100000},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":"+W2124-V2124","v":0},{"$f":"+J2115","v":0},{"$f":"+X2124*Y2124","v":0},{"$f":"IF(OR(C2118=0,U2124=0),0,MIN(10,Z2124/U2124))","v":0},{"$f":"IF(AA2124<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2126=0,B2123=\"\",B2126=\"\",AC2138=0),\"\",\"   G1 has \"&TEXT(AC2138,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2126:G2126)=0,M2115=Controls!$Y$3),\"\",IF(I2126=0,\"G1 EUL Missing\",IF(AA2138=0,\"No Green Premium G1 vs T\",IF(AA2138>0,\"Negative Green Premium G1 vs T\",IF(AB2138=0,\"No Utility Savings G1 vs T\",IF(AB2138<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2120=\"\",B2120=0),G2120=0),100000,G2120)","v":100000}]
["G1",null,null,{"$f":"+D2118","v":0},0,{"$f":"$E2126","v":0},0,{"$f":"+H2118","v":""},{"$f":"$I2118","v":0},{"$f":"IF(OR(AC2139=0,I2127=0,B2123=\"\",B2127=\"\"),\"\",\"   G2 has \"&TEXT(AC2139,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2127:G2127)=0,M2115=Controls!$Y$3),\"\",IF(I2127=0,\"G2 EUL Missing\",IF(AA2139=0,\"No Green Premium G2 vs T\", IF(AA2139>0,\"Negative Green Premium G2 vs T\",IF(AB2139=0,\"No Utility Savings G2 vs T\", IF(AB2139<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2119","v":0},0,0,0,{"$f":"+H2118","v":""},{"$f":"$I2118","v":0},{"$f":"IF(OR(AC2140=0,I2127=0,B2123=\"\",B2126=\"\", B2127=\"\"),\"\",\"   G2 has \"&TEXT(AC2140,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2127:G2127)=0,M2115=Controls!$Y$3),\"\",IF(AA2140>=0,\"No Green Premium G2 vs G1\",IF(AB2140<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2123>0,OR(G2126>0,G2127>0)),IF(OR(G2123=G2126,G2123=G2127),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2129:O2131)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",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":"+W2128-V2128","v":0},{"$f":"+J2115","v":0},{"$f":"+X2128*Y2128","v":0},{"$f":"IF(OR(C2119=0,U2128=0),0,MIN(10,Z2128/U2128))","v":0},{"$f":"IF(AA2128<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2119:C2120)=0,0,IF(OR(AND(C2119=0,C2120<>0),AND(G2119=0,G2120<>0)),1,IF(C2118=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",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":"+W2129-V2129","v":0},{"$f":"+J2115","v":0},{"$f":"+X2129*Y2129","v":0},{"$f":"IF(OR(C2119=0,U2129=0),0,MIN(10,Z2129/U2129))","v":0},{"$f":"IF(AA2129<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2119=0,0,IF(AND(F2118<F2119,G2118>G2119),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2115=Controls!$Y$3,\"\",IF(B2126=\"No Green Alternatives\",\"\",IF(B2126=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2126:G2126)<>0,B2126=\"\"),\"G1 Description is Missing\",IF(AND(B2126<>\"\",SUM(E2126:F2126)=0),\"G1 Cost is Missing\",IF(AND(B2126<>\"\",G2126=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2120=0,0,IF(OR(AND(F2118<F2120,F2119<F2120),AND(G2118>G2120,G2119>G2120)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2125","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2115=Controls!$Y$3,\"\",IF(M2131=\"No Green Alternatives\",\"\",IF(AND(B2127=\"\",SUM(E2127:G2127))=0,\"\",IF(AND(SUM(E2127:F2127)=0,B2127<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2127=0,B2127<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2133=Pass,D2134=Pass),No,IF(D2133=Pass,Yes,No))","v":"No"},{"$f":"IF(B2126=\"\",\"\",A2126&\": \"&B2126)","v":""},{"$f":"IF(AA2118>99,99,AA2118)","v":0},{"$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,{"$f":"IF(OR(SUM(E2125:G2126)=0,M2115=Controls!$Y$3),\"\",IF(AC2118=1,\"\",AD2118))","v":""},null,null,null,null,"Early Repl with Green #1",{"$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},{"$f":"+W2133-V2133","v":0},{"$f":"+J2115","v":0},{"$f":"+X2133*Y2133","v":0},{"$f":"IF(OR(C2120=0,U2133=0),0,MIN(10,Z2133/U2133))","v":0},{"$f":"IF(AA2133<Controls!$B$31,$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,IF(AA2119>99,99,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},{"$f":"IF(J2134=0,\"\",AB2134)","v":""},null,{"$f":"IF(OR(SUM(E2127:G2127)=0,M2115=Controls!$Y$3),\"\",IF(AC2119=1,\"\",AD2119))","v":""},null,null,null,null,"Early Repl with Green #2",{"$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},{"$f":"+W2134-V2134","v":0},{"$f":"+J2115","v":0},{"$f":"+X2134*Y2134","v":0},{"$f":"IF(OR(C2120=0,U2134=0),0,MIN(10,Z2134/U2134))","v":0},{"$f":"IF(AA2134<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2127=0,I2126=0),\"\",IF(OR(AND(I2126<>0,I2126<>I2123),AND(I2127<>0,I2127<>I2123)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2115=Controls!$Y$3,\"\",IF(B2138<>P2136,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2133=Yes,P2138,IF(A2134=Yes,P2139,P2140))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2138:L2146)=0,\"\",IF(SUM(L2138:L2146)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2138:L2146)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2138=B2133,1,IF(B2138=B2134,2,3))","v":3},{"$f":"$P2136","v":"T: "},{"$f":"CHOOSE($A2138,D2126,D2127,D2123)","v":0},{"$f":"CHOOSE($A2138,F2126,F2127,F2123)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2138,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2115=Controls!$Y$3,\"\",IF(OR(B2138=P2138,B2138=P2139,B2138=P2140),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2133","v":""},null,null,"G1 vs T",{"$f":"(F2126-F2123)","v":0},"premium",{"$f":"Z2118","v":0},"savings",{"$f":"IF(T2138=0,\"N/A\",IF(V2138=0,\"None\",T2138/V2138))","v":"N/A"},null,{"$f":"I2126","v":0},{"$f":"+-T2138","v":0},{"$f":"+V2138","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2138>=0,AB2138<=0),0,IF(ISERROR(IRR($AE2138:$CC2138,$Z$1)),-0.99,IRR($AE2138:$CC2138,$Z$1))),-10%))","v":0},null,{"$f":"+AA2138","v":0},0,{"$f":"IF(AG$1<=$Z2138,$AB2138*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2138,$AB2138*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2138,$AB2138*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2138,$AB2138*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2138,$AB2138*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2139,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2118:C2120,E2118:G2120)=0,\"\",IF(B2126=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2126:G2127)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2126:G2127)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2134","v":""},null,null,"G2 vs T",{"$f":"IF(F2127=0,0,F2127-F2123)","v":0},"premium",{"$f":"IF(F2127=0,0,Z2119)","v":0},"savings",{"$f":"IF(T2139=0,\"N/A\",IF(V2139=0,\"None\",T2139/V2139))","v":"N/A"},null,{"$f":"I2127","v":0},{"$f":"+-T2139","v":0},{"$f":"+V2139","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2139>=0,AB2139<=0),0,IF(ISERROR(IRR($AE2139:$CC2139,$Z$1)),-0.99,IRR($AE2139:$CC2139,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2139,$AB2139*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2139","v":0},null,null,{"$f":"IF(LEFT(M2140,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2118:C2120,E2118:F2120)=0,\"\",IF(AND($AN$6=Yes,OR(B2126=B2123,B2127=B2123)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2126=B2123,B2127=B2123)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2123&\": \"&B2123","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2127=0,0,F2127-F2126)","v":0},"premium",{"$f":"IF(F2127=0,0,V2139-V2138)","v":0},"savings",{"$f":"IF(T2140=0,\"N/A\",IF(V2140=0,\"None\",T2140/V2140))","v":"N/A"},null,{"$f":"+Z2139","v":0},{"$f":"+-T2140","v":0},{"$f":"+V2140","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2140>=0,AB2140<=0),0,IF(ISERROR(IRR($AE2140:$CC2140,$Z$1)),-0.99,IRR($AE2140:$CC2140,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2140=$V$2,G2139,G2140)","v":0},{"$f":"IF(G2140=$V$2,H2139,H2140)","v":0},{"$f":"IF(G2140=$V$2,I2139,I2140)","v":0}]
[null,{"$f":"IF(AND(G2141=\"Traditional\",B2138<>P2140,B2138<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2141=\"Green\",B2138=P2140,B2138<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2115=Controls!$Y$3,B2142=\"\"),\"\",IF(G2141=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2144<>C2144,P2145<>C2145,P2146<>C2146),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2118=0,0,C2118)","v":0},{"$f":"IF(B2118=0,\"\",A2118&\": \"&B2118)","v":""},{"$f":"$P2144","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},{"$f":"IF(LEFT(M2144,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2115=Controls!$Y$3,\"\",IF(AND(A2144>0,J2144=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2144=\"\",\"\",IF($H2141=\"Now\",$Q$2,IF(OR($F2133>$W$1,$F2134>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2119=0,0,C2119)","v":0},{"$f":"IF(B2119=0,\"\",A2119&\": \"&B2119)","v":""},{"$f":"$P2145","v":""},null,{"$f":"IF(B2145=\"\",\"\",E2144)","v":""},null,{"$f":"IF(B2145=\"\",\"\",G2144)","v":""},null,null,{"$f":"IF(B2145=\"\",0,D2138)","v":0},{"$f":"IF(B2145=\"\",0,K2144)","v":0},{"$f":"IF(LEFT(M2145,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2115=Controls!$Y$3,\"\",IF(AND(A2145>0,J2145=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2145=\"\",\"\",IF($H2141=\"Now\",$Q$2,IF(OR($H2133>$W$1,$H2134>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2120=0,0,C2120)","v":0},{"$f":"IF(B2120=0,\"\",A2120&\": \"&B2120)","v":""},{"$f":"$P2146","v":""},null,{"$f":"IF(B2146=\"\",\"\",E2145)","v":""},null,{"$f":"IF(B2146=\"\",\"\",G2145)","v":""},null,null,{"$f":"IF(B2146=\"\",0,D2138)","v":0},{"$f":"IF(B2146=\"\",0,K2145)","v":0},{"$f":"IF(LEFT(M2146,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2115=Controls!$Y$3,\"\",IF(AND(A2146>0,J2146=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2146=\"\",\"\",IF($H2141=\"Now\",$Q$2,IF(OR($J2134>$W$1,$J2134>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2147=0,\"\",IF(M2147=1,\"The above section has 1 error check message\",\"The above section has \"&M2147&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2144=\"End of Cycle\",S2144=\"Now\"),AND(C2145=\"End of Cycle\",S2145=\"Now\"),AND(C2146=\"End of Cycle\",S2146=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2121:M2146,\"\")+SUM(U2147:Y2147)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2121<>\"\",1,0)","v":0},{"$f":"IF(C2128<>\"\",1,0)","v":0},{"$f":"IF(C2135=\"\",0,1)","v":0},{"$f":"IF(B2142=\"\",0,1)","v":0},{"$f":"IF(D2147=\"\",0,1)","v":0}]
["3.7.2.29.02","Bath Other #2",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2148=\"Tenant\",IF(ISERROR(VLOOKUP(H2148,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2148,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2148,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2148,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2148=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2151:C2153)+SUM(E2151:G2160)+SUM(I2151:I2160)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2151","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2148,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2148,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2151","v":"N/A"},null,null,null,{"$f":"IF(I2151=0,\"N/A\",MAX(0,((J2151+I2151-Year1)*365)/(I2151*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2159","v":0},{"$f":"IF(Q2151=0,0,VLOOKUP(Q2151,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2156","v":0},{"$f":"+F2159","v":0},{"$f":"+J2148","v":0},{"$f":"+G2156","v":0},{"$f":"+G2159","v":0},{"$f":"+S2151-T2151","v":0},{"$f":"+V2151-W2151","v":0},{"$f":"+Y2151*U2151","v":0},{"$f":"IF(AC2151=1,-X2151/Z2151,0)","v":0},{"$f":"IF(AC2151>1,\"N/A\",IF(AA2151>=R2151,Fail,Pass))","v":"N/A"},{"$f":"IF(J2148=0,2,IF(Y2151=0,3,IF(Q2151=0,4,IF(Y2151<0,5,IF(X2151>=0,6,1)))))","v":2},{"$f":"IF(AC2151=1,\"\",\"(G1) \"&CHOOSE(AC2151,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2151","v":0},0,{"$f":"$E2152","v":0},0,{"$f":"+H2151","v":""},{"$f":"$I2151","v":0},null,{"$f":"+O2152","v":"N/A"},null,null,null,{"$f":"IF(I2152=0,\"N/A\",MAX(0,((J2152+I2152-Year1)*365)/(I2152*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2160","v":0},{"$f":"IF(Q2152=0,0,VLOOKUP(Q2152,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2151","v":0},{"$f":"+F2160","v":0},{"$f":"+J2148","v":0},{"$f":"+V2151","v":0},{"$f":"+G2160","v":0},{"$f":"+S2152-T2152","v":0},{"$f":"+V2152-W2152","v":0},{"$f":"+Y2152*U2152","v":0},{"$f":"IF(AC2152=1,-X2152/Z2152,0)","v":0},{"$f":"IF(AC2152>1,\"N/A\",IF(AA2152>=R2152,Fail,Pass))","v":"N/A"},{"$f":"IF(J2148=0,2,IF(Y2152=0,3,IF(Q2152=0,4,IF(Y2152<0,5,IF(X2152>=0,6,1)))))","v":2},{"$f":"IF(AC2152=1,\"\",\"(G2) \"&CHOOSE(AC2152,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2152","v":0},0,0,0,{"$f":"+H2151","v":""},{"$f":"$I2151","v":0},null,{"$f":"+O2153","v":"N/A"},null,null,null,{"$f":"IF(I2153=0,\"N/A\",MAX(0,((J2153+I2153-Year1)*365)/(I2153*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2151:G2153)=0,\"\",IF(OR(E2151>=E2156,E2152>=E2156,E2153>=E2156,F2151>=F2156,F2152>=F2156,F2153>=F2156),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2148=Controls!$Y$3,\"\",IF(AND(SUM(E2156:G2156)<>0,MAX(E2151:E2153)>E2156),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2151","v":0},0,{"$f":"$E2156","v":0},0,{"$f":"+H2151","v":""},{"$f":"$I2151","v":0},null,null,null,{"$f":"IF(M2148=Controls!$Y$3,\"\",IF(AND(SUM(E2156:G2156)<>0,MAX(F2151:F2153)>F2156),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2151=\"\",B2151=0),G2151=0),100000,G2151)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2151","v":0},{"$f":"+I2151","v":0},{"$f":"IF(T2156=0,0,S2156/T2156)","v":0},{"$f":"+G2159","v":0},{"$f":"+G2151","v":0},{"$f":"+W2156-V2156","v":0},{"$f":"+J2148","v":0},{"$f":"+X2156*Y2156","v":0},{"$f":"IF(OR(C2151=0,U2156=0),0,MIN(10,Z2156/U2156))","v":0},{"$f":"IF(AA2156<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2151:G2153,G2156)=0,\"\",IF(MIN(O2156:O2158)<=G2156,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2148=Controls!$Y$3,\"\",IF(LEFT(D2157,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2152=\"\",B2152=0),G2152=0),100000,G2152)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2156","v":0},{"$f":"+T2156","v":0},{"$f":"IF(T2157=0,0,S2157/T2157)","v":0},{"$f":"+G2160","v":0},{"$f":"+W2156","v":0},{"$f":"+W2157-V2157","v":0},{"$f":"+J2148","v":0},{"$f":"+X2157*Y2157","v":0},{"$f":"IF(OR(C2151=0,U2157=0),0,MIN(10,Z2157/U2157))","v":0},{"$f":"IF(AA2157<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2159=0,B2156=\"\",B2159=\"\",AC2171=0),\"\",\"   G1 has \"&TEXT(AC2171,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2159:G2159)=0,M2148=Controls!$Y$3),\"\",IF(I2159=0,\"G1 EUL Missing\",IF(AA2171=0,\"No Green Premium G1 vs T\",IF(AA2171>0,\"Negative Green Premium G1 vs T\",IF(AB2171=0,\"No Utility Savings G1 vs T\",IF(AB2171<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2153=\"\",B2153=0),G2153=0),100000,G2153)","v":100000}]
["G1",null,null,{"$f":"+D2151","v":0},0,{"$f":"$E2159","v":0},0,{"$f":"+H2151","v":""},{"$f":"$I2151","v":0},{"$f":"IF(OR(AC2172=0,I2160=0,B2156=\"\",B2160=\"\"),\"\",\"   G2 has \"&TEXT(AC2172,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2160:G2160)=0,M2148=Controls!$Y$3),\"\",IF(I2160=0,\"G2 EUL Missing\",IF(AA2172=0,\"No Green Premium G2 vs T\", IF(AA2172>0,\"Negative Green Premium G2 vs T\",IF(AB2172=0,\"No Utility Savings G2 vs T\", IF(AB2172<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2152","v":0},0,0,0,{"$f":"+H2151","v":""},{"$f":"$I2151","v":0},{"$f":"IF(OR(AC2173=0,I2160=0,B2156=\"\",B2159=\"\", B2160=\"\"),\"\",\"   G2 has \"&TEXT(AC2173,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2160:G2160)=0,M2148=Controls!$Y$3),\"\",IF(AA2173>=0,\"No Green Premium G2 vs G1\",IF(AB2173<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2156>0,OR(G2159>0,G2160>0)),IF(OR(G2156=G2159,G2156=G2160),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2162:O2164)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2152","v":0},{"$f":"+I2152","v":0},{"$f":"IF(T2161=0,0,S2161/T2161)","v":0},{"$f":"+V2156","v":0},{"$f":"+G2152","v":0},{"$f":"+W2161-V2161","v":0},{"$f":"+J2148","v":0},{"$f":"+X2161*Y2161","v":0},{"$f":"IF(OR(C2152=0,U2161=0),0,MIN(10,Z2161/U2161))","v":0},{"$f":"IF(AA2161<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2152:C2153)=0,0,IF(OR(AND(C2152=0,C2153<>0),AND(G2152=0,G2153<>0)),1,IF(C2151=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2161","v":0},{"$f":"+T2161","v":0},{"$f":"IF(T2162=0,0,S2162/T2162)","v":0},{"$f":"+V2157","v":0},{"$f":"+W2161","v":0},{"$f":"+W2162-V2162","v":0},{"$f":"+J2148","v":0},{"$f":"+X2162*Y2162","v":0},{"$f":"IF(OR(C2152=0,U2162=0),0,MIN(10,Z2162/U2162))","v":0},{"$f":"IF(AA2162<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2152=0,0,IF(AND(F2151<F2152,G2151>G2152),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2148=Controls!$Y$3,\"\",IF(B2159=\"No Green Alternatives\",\"\",IF(B2159=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2159:G2159)<>0,B2159=\"\"),\"G1 Description is Missing\",IF(AND(B2159<>\"\",SUM(E2159:F2159)=0),\"G1 Cost is Missing\",IF(AND(B2159<>\"\",G2159=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2153=0,0,IF(OR(AND(F2151<F2153,F2152<F2153),AND(G2151>G2153,G2152>G2153)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2158","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2148=Controls!$Y$3,\"\",IF(M2164=\"No Green Alternatives\",\"\",IF(AND(B2160=\"\",SUM(E2160:G2160))=0,\"\",IF(AND(SUM(E2160:F2160)=0,B2160<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2160=0,B2160<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2166=Pass,D2167=Pass),No,IF(D2166=Pass,Yes,No))","v":"No"},{"$f":"IF(B2159=\"\",\"\",A2159&\": \"&B2159)","v":""},{"$f":"IF(AA2151>99,99,AA2151)","v":0},{"$f":"+AB2151","v":"N/A"},null,{"$f":"IF(OR(AB2151=\"Fail\",AB2151=\"N/A\"),0,AA2156)","v":0},{"$f":"IF(F2166=0,\"\",AB2156)","v":""},{"$f":"IF(OR(AB2151=\"Fail\",AB2151=\"N/A\"),0,AA2161)","v":0},{"$f":"IF(H2166=0,\"\",AB2161)","v":""},{"$f":"IF(OR(AB2151=\"Fail\",AB2151=\"N/A\"),0,AA2166)","v":0},{"$f":"IF(J2166=0,\"\",AB2166)","v":""},null,{"$f":"IF(OR(SUM(E2158:G2159)=0,M2148=Controls!$Y$3),\"\",IF(AC2151=1,\"\",AD2151))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2153","v":0},{"$f":"+I2153","v":0},{"$f":"IF(T2166=0,0,S2166/T2166)","v":0},{"$f":"+V2161","v":0},{"$f":"+G2153","v":0},{"$f":"+W2166-V2166","v":0},{"$f":"+J2148","v":0},{"$f":"+X2166*Y2166","v":0},{"$f":"IF(OR(C2153=0,U2166=0),0,MIN(10,Z2166/U2166))","v":0},{"$f":"IF(AA2166<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2166=No,D2167=Pass),Yes,No)","v":"No"},{"$f":"IF(B2160=\"\",\"\",A2160&\": \"&B2160)","v":""},{"$f":"IF(AA2152=100,0,IF(AA2152>99,99,AA2152))","v":0},{"$f":"IF(AA2152=100,\"\",+AB2152)","v":"N/A"},null,{"$f":"IF(OR(AB2152=\"Fail\",AB2152=\"N/A\"),0,AA2157)","v":0},{"$f":"IF(F2167=0,\"\",AB2157)","v":""},{"$f":"IF(OR(AB2152=\"Fail\",AB2152=\"N/A\"),0,AA2162)","v":0},{"$f":"IF(H2167=0,\"\",AB2162)","v":""},{"$f":"IF(OR(AB2152=\"Fail\",AB2152=\"N/A\"),0,AA2167)","v":0},{"$f":"IF(J2167=0,\"\",AB2167)","v":""},null,{"$f":"IF(OR(SUM(E2160:G2160)=0,M2148=Controls!$Y$3),\"\",IF(AC2152=1,\"\",AD2152))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2166","v":0},{"$f":"+T2166","v":0},{"$f":"IF(T2167=0,0,S2167/T2167)","v":0},{"$f":"+V2162","v":0},{"$f":"+W2166","v":0},{"$f":"+W2167-V2167","v":0},{"$f":"+J2148","v":0},{"$f":"+X2167*Y2167","v":0},{"$f":"IF(OR(C2153=0,U2167=0),0,MIN(10,Z2167/U2167))","v":0},{"$f":"IF(AA2167<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2160=0,I2159=0),\"\",IF(OR(AND(I2159<>0,I2159<>I2156),AND(I2160<>0,I2160<>I2156)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2148=Controls!$Y$3,\"\",IF(B2171<>P2169,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2166=Yes,P2171,IF(A2167=Yes,P2172,P2173))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2171:L2179)=0,\"\",IF(SUM(L2171:L2179)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2171:L2179)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2171=B2166,1,IF(B2171=B2167,2,3))","v":3},{"$f":"$P2169","v":"T: "},{"$f":"CHOOSE($A2171,D2159,D2160,D2156)","v":0},{"$f":"CHOOSE($A2171,F2159,F2160,F2156)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2171,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2148=Controls!$Y$3,\"\",IF(OR(B2171=P2171,B2171=P2172,B2171=P2173),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2166","v":""},null,null,"G1 vs T",{"$f":"(F2159-F2156)","v":0},"premium",{"$f":"Z2151","v":0},"savings",{"$f":"IF(T2171=0,\"N/A\",IF(V2171=0,\"None\",T2171/V2171))","v":"N/A"},null,{"$f":"I2159","v":0},{"$f":"+-T2171","v":0},{"$f":"+V2171","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2171>=0,AB2171<=0),0,IF(ISERROR(IRR($AE2171:$CC2171,$Z$1)),-0.99,IRR($AE2171:$CC2171,$Z$1))),-10%))","v":0},null,{"$f":"+AA2171","v":0},0,{"$f":"IF(AG$1<=$Z2171,$AB2171*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2171,$AB2171*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2171,$AB2171*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2171,$AB2171*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2171,$AB2171*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2172,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2151:C2153,E2151:G2153)=0,\"\",IF(B2159=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2159:G2160)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2159:G2160)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2167","v":""},null,null,"G2 vs T",{"$f":"IF(F2160=0,0,F2160-F2156)","v":0},"premium",{"$f":"IF(F2160=0,0,Z2152)","v":0},"savings",{"$f":"IF(T2172=0,\"N/A\",IF(V2172=0,\"None\",T2172/V2172))","v":"N/A"},null,{"$f":"I2160","v":0},{"$f":"+-T2172","v":0},{"$f":"+V2172","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2172>=0,AB2172<=0),0,IF(ISERROR(IRR($AE2172:$CC2172,$Z$1)),-0.99,IRR($AE2172:$CC2172,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2172,$AB2172*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2172","v":0},null,null,{"$f":"IF(LEFT(M2173,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2151:C2153,E2151:F2153)=0,\"\",IF(AND($AN$6=Yes,OR(B2159=B2156,B2160=B2156)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2159=B2156,B2160=B2156)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2156&\": \"&B2156","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2160=0,0,F2160-F2159)","v":0},"premium",{"$f":"IF(F2160=0,0,V2172-V2171)","v":0},"savings",{"$f":"IF(T2173=0,\"N/A\",IF(V2173=0,\"None\",T2173/V2173))","v":"N/A"},null,{"$f":"+Z2172","v":0},{"$f":"+-T2173","v":0},{"$f":"+V2173","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2173>=0,AB2173<=0),0,IF(ISERROR(IRR($AE2173:$CC2173,$Z$1)),-0.99,IRR($AE2173:$CC2173,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2173=$V$2,G2172,G2173)","v":0},{"$f":"IF(G2173=$V$2,H2172,H2173)","v":0},{"$f":"IF(G2173=$V$2,I2172,I2173)","v":0}]
[null,{"$f":"IF(AND(G2174=\"Traditional\",B2171<>P2173,B2171<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2174=\"Green\",B2171=P2173,B2171<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2148=Controls!$Y$3,B2175=\"\"),\"\",IF(G2174=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2177<>C2177,P2178<>C2178,P2179<>C2179),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2151=0,0,C2151)","v":0},{"$f":"IF(B2151=0,\"\",A2151&\": \"&B2151)","v":""},{"$f":"$P2177","v":""},null,{"$f":"IF(B2177=\"\",\"\",G2174)","v":""},null,{"$f":"IF(B2177=\"\",\"\",B2171)","v":""},null,null,{"$f":"IF(B2177=\"\",0,D2171)","v":0},{"$f":"IF(B2177=\"\",0,CHOOSE(A2171,I2159,I2160,I2156))","v":0},{"$f":"IF(LEFT(M2177,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2148=Controls!$Y$3,\"\",IF(AND(A2177>0,J2177=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2177=\"\",\"\",IF($H2174=\"Now\",$Q$2,IF(OR($F2166>$W$1,$F2167>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2152=0,0,C2152)","v":0},{"$f":"IF(B2152=0,\"\",A2152&\": \"&B2152)","v":""},{"$f":"$P2178","v":""},null,{"$f":"IF(B2178=\"\",\"\",E2177)","v":""},null,{"$f":"IF(B2178=\"\",\"\",G2177)","v":""},null,null,{"$f":"IF(B2178=\"\",0,D2171)","v":0},{"$f":"IF(B2178=\"\",0,K2177)","v":0},{"$f":"IF(LEFT(M2178,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2148=Controls!$Y$3,\"\",IF(AND(A2178>0,J2178=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2178=\"\",\"\",IF($H2174=\"Now\",$Q$2,IF(OR($H2166>$W$1,$H2167>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2153=0,0,C2153)","v":0},{"$f":"IF(B2153=0,\"\",A2153&\": \"&B2153)","v":""},{"$f":"$P2179","v":""},null,{"$f":"IF(B2179=\"\",\"\",E2178)","v":""},null,{"$f":"IF(B2179=\"\",\"\",G2178)","v":""},null,null,{"$f":"IF(B2179=\"\",0,D2171)","v":0},{"$f":"IF(B2179=\"\",0,K2178)","v":0},{"$f":"IF(LEFT(M2179,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2148=Controls!$Y$3,\"\",IF(AND(A2179>0,J2179=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2179=\"\",\"\",IF($H2174=\"Now\",$Q$2,IF(OR($J2167>$W$1,$J2167>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2180=0,\"\",IF(M2180=1,\"The above section has 1 error check message\",\"The above section has \"&M2180&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2177=\"End of Cycle\",S2177=\"Now\"),AND(C2178=\"End of Cycle\",S2178=\"Now\"),AND(C2179=\"End of Cycle\",S2179=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2154:M2179,\"\")+SUM(U2180:Y2180)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2154<>\"\",1,0)","v":0},{"$f":"IF(C2161<>\"\",1,0)","v":0},{"$f":"IF(C2168=\"\",0,1)","v":0},{"$f":"IF(B2175=\"\",0,1)","v":0},{"$f":"IF(D2180=\"\",0,1)","v":0}]
["3.7.2.29.03","Bath Other #3",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2181=\"Tenant\",IF(ISERROR(VLOOKUP(H2181,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2181,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2181,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2181,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2181=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2184:C2186)+SUM(E2184:G2193)+SUM(I2184:I2193)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2184","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2181,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2181,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2184","v":"N/A"},null,null,null,{"$f":"IF(I2184=0,\"N/A\",MAX(0,((J2184+I2184-Year1)*365)/(I2184*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2192","v":0},{"$f":"IF(Q2184=0,0,VLOOKUP(Q2184,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2189","v":0},{"$f":"+F2192","v":0},{"$f":"+J2181","v":0},{"$f":"+G2189","v":0},{"$f":"+G2192","v":0},{"$f":"+S2184-T2184","v":0},{"$f":"+V2184-W2184","v":0},{"$f":"+Y2184*U2184","v":0},{"$f":"IF(AC2184=1,-X2184/Z2184,0)","v":0},{"$f":"IF(AC2184>1,\"N/A\",IF(AA2184>=R2184,Fail,Pass))","v":"N/A"},{"$f":"IF(J2181=0,2,IF(Y2184=0,3,IF(Q2184=0,4,IF(Y2184<0,5,IF(X2184>=0,6,1)))))","v":2},{"$f":"IF(AC2184=1,\"\",\"(G1) \"&CHOOSE(AC2184,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2184","v":0},0,{"$f":"$E2185","v":0},0,{"$f":"+H2184","v":""},{"$f":"$I2184","v":0},null,{"$f":"+O2185","v":"N/A"},null,null,null,{"$f":"IF(I2185=0,\"N/A\",MAX(0,((J2185+I2185-Year1)*365)/(I2185*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2193","v":0},{"$f":"IF(Q2185=0,0,VLOOKUP(Q2185,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2184","v":0},{"$f":"+F2193","v":0},{"$f":"+J2181","v":0},{"$f":"+V2184","v":0},{"$f":"+G2193","v":0},{"$f":"+S2185-T2185","v":0},{"$f":"+V2185-W2185","v":0},{"$f":"+Y2185*U2185","v":0},{"$f":"IF(AC2185=1,-X2185/Z2185,0)","v":0},{"$f":"IF(AC2185>1,\"N/A\",IF(AA2185>=R2185,Fail,Pass))","v":"N/A"},{"$f":"IF(J2181=0,2,IF(Y2185=0,3,IF(Q2185=0,4,IF(Y2185<0,5,IF(X2185>=0,6,1)))))","v":2},{"$f":"IF(AC2185=1,\"\",\"(G2) \"&CHOOSE(AC2185,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2185","v":0},0,0,0,{"$f":"+H2184","v":""},{"$f":"$I2184","v":0},null,{"$f":"+O2186","v":"N/A"},null,null,null,{"$f":"IF(I2186=0,\"N/A\",MAX(0,((J2186+I2186-Year1)*365)/(I2186*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2184:G2186)=0,\"\",IF(OR(E2184>=E2189,E2185>=E2189,E2186>=E2189,F2184>=F2189,F2185>=F2189,F2186>=F2189),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2181=Controls!$Y$3,\"\",IF(AND(SUM(E2189:G2189)<>0,MAX(E2184:E2186)>E2189),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2184","v":0},0,{"$f":"$E2189","v":0},0,{"$f":"+H2184","v":""},{"$f":"$I2184","v":0},null,null,null,{"$f":"IF(M2181=Controls!$Y$3,\"\",IF(AND(SUM(E2189:G2189)<>0,MAX(F2184:F2186)>F2189),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2184=\"\",B2184=0),G2184=0),100000,G2184)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2184","v":0},{"$f":"+I2184","v":0},{"$f":"IF(T2189=0,0,S2189/T2189)","v":0},{"$f":"+G2192","v":0},{"$f":"+G2184","v":0},{"$f":"+W2189-V2189","v":0},{"$f":"+J2181","v":0},{"$f":"+X2189*Y2189","v":0},{"$f":"IF(OR(C2184=0,U2189=0),0,MIN(10,Z2189/U2189))","v":0},{"$f":"IF(AA2189<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2184:G2186,G2189)=0,\"\",IF(MIN(O2189:O2191)<=G2189,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2181=Controls!$Y$3,\"\",IF(LEFT(D2190,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2185=\"\",B2185=0),G2185=0),100000,G2185)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2189","v":0},{"$f":"+T2189","v":0},{"$f":"IF(T2190=0,0,S2190/T2190)","v":0},{"$f":"+G2193","v":0},{"$f":"+W2189","v":0},{"$f":"+W2190-V2190","v":0},{"$f":"+J2181","v":0},{"$f":"+X2190*Y2190","v":0},{"$f":"IF(OR(C2184=0,U2190=0),0,MIN(10,Z2190/U2190))","v":0},{"$f":"IF(AA2190<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2192=0,B2189=\"\",B2192=\"\",AC2204=0),\"\",\"   G1 has \"&TEXT(AC2204,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2192:G2192)=0,M2181=Controls!$Y$3),\"\",IF(I2192=0,\"G1 EUL Missing\",IF(AA2204=0,\"No Green Premium G1 vs T\",IF(AA2204>0,\"Negative Green Premium G1 vs T\",IF(AB2204=0,\"No Utility Savings G1 vs T\",IF(AB2204<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2186=\"\",B2186=0),G2186=0),100000,G2186)","v":100000}]
["G1",null,null,{"$f":"+D2184","v":0},0,{"$f":"$E2192","v":0},0,{"$f":"+H2184","v":""},{"$f":"$I2184","v":0},{"$f":"IF(OR(AC2205=0,I2193=0,B2189=\"\",B2193=\"\"),\"\",\"   G2 has \"&TEXT(AC2205,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2193:G2193)=0,M2181=Controls!$Y$3),\"\",IF(I2193=0,\"G2 EUL Missing\",IF(AA2205=0,\"No Green Premium G2 vs T\", IF(AA2205>0,\"Negative Green Premium G2 vs T\",IF(AB2205=0,\"No Utility Savings G2 vs T\", IF(AB2205<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2185","v":0},0,0,0,{"$f":"+H2184","v":""},{"$f":"$I2184","v":0},{"$f":"IF(OR(AC2206=0,I2193=0,B2189=\"\",B2192=\"\", B2193=\"\"),\"\",\"   G2 has \"&TEXT(AC2206,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2193:G2193)=0,M2181=Controls!$Y$3),\"\",IF(AA2206>=0,\"No Green Premium G2 vs G1\",IF(AB2206<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2189>0,OR(G2192>0,G2193>0)),IF(OR(G2189=G2192,G2189=G2193),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2195:O2197)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2185","v":0},{"$f":"+I2185","v":0},{"$f":"IF(T2194=0,0,S2194/T2194)","v":0},{"$f":"+V2189","v":0},{"$f":"+G2185","v":0},{"$f":"+W2194-V2194","v":0},{"$f":"+J2181","v":0},{"$f":"+X2194*Y2194","v":0},{"$f":"IF(OR(C2185=0,U2194=0),0,MIN(10,Z2194/U2194))","v":0},{"$f":"IF(AA2194<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2185:C2186)=0,0,IF(OR(AND(C2185=0,C2186<>0),AND(G2185=0,G2186<>0)),1,IF(C2184=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2194","v":0},{"$f":"+T2194","v":0},{"$f":"IF(T2195=0,0,S2195/T2195)","v":0},{"$f":"+V2190","v":0},{"$f":"+W2194","v":0},{"$f":"+W2195-V2195","v":0},{"$f":"+J2181","v":0},{"$f":"+X2195*Y2195","v":0},{"$f":"IF(OR(C2185=0,U2195=0),0,MIN(10,Z2195/U2195))","v":0},{"$f":"IF(AA2195<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2185=0,0,IF(AND(F2184<F2185,G2184>G2185),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2181=Controls!$Y$3,\"\",IF(B2192=\"No Green Alternatives\",\"\",IF(B2192=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2192:G2192)<>0,B2192=\"\"),\"G1 Description is Missing\",IF(AND(B2192<>\"\",SUM(E2192:F2192)=0),\"G1 Cost is Missing\",IF(AND(B2192<>\"\",G2192=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2186=0,0,IF(OR(AND(F2184<F2186,F2185<F2186),AND(G2184>G2186,G2185>G2186)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2191","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2181=Controls!$Y$3,\"\",IF(M2197=\"No Green Alternatives\",\"\",IF(AND(B2193=\"\",SUM(E2193:G2193))=0,\"\",IF(AND(SUM(E2193:F2193)=0,B2193<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2193=0,B2193<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2199=Pass,D2200=Pass),No,IF(D2199=Pass,Yes,No))","v":"No"},{"$f":"IF(B2192=\"\",\"\",A2192&\": \"&B2192)","v":""},{"$f":"IF(AA2184>99,99,AA2184)","v":0},{"$f":"+AB2184","v":"N/A"},null,{"$f":"IF(OR(AB2184=\"Fail\",AB2184=\"N/A\"),0,AA2189)","v":0},{"$f":"IF(F2199=0,\"\",AB2189)","v":""},{"$f":"IF(OR(AB2184=\"Fail\",AB2184=\"N/A\"),0,AA2194)","v":0},{"$f":"IF(H2199=0,\"\",AB2194)","v":""},{"$f":"IF(OR(AB2184=\"Fail\",AB2184=\"N/A\"),0,AA2199)","v":0},{"$f":"IF(J2199=0,\"\",AB2199)","v":""},null,{"$f":"IF(OR(SUM(E2191:G2192)=0,M2181=Controls!$Y$3),\"\",IF(AC2184=1,\"\",AD2184))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2186","v":0},{"$f":"+I2186","v":0},{"$f":"IF(T2199=0,0,S2199/T2199)","v":0},{"$f":"+V2194","v":0},{"$f":"+G2186","v":0},{"$f":"+W2199-V2199","v":0},{"$f":"+J2181","v":0},{"$f":"+X2199*Y2199","v":0},{"$f":"IF(OR(C2186=0,U2199=0),0,MIN(10,Z2199/U2199))","v":0},{"$f":"IF(AA2199<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2199=No,D2200=Pass),Yes,No)","v":"No"},{"$f":"IF(B2193=\"\",\"\",A2193&\": \"&B2193)","v":""},{"$f":"IF(AA2185=100,0,IF(AA2185>99,99,AA2185))","v":0},{"$f":"IF(AA2185=100,\"\",+AB2185)","v":"N/A"},null,{"$f":"IF(OR(AB2185=\"Fail\",AB2185=\"N/A\"),0,AA2190)","v":0},{"$f":"IF(F2200=0,\"\",AB2190)","v":""},{"$f":"IF(OR(AB2185=\"Fail\",AB2185=\"N/A\"),0,AA2195)","v":0},{"$f":"IF(H2200=0,\"\",AB2195)","v":""},{"$f":"IF(OR(AB2185=\"Fail\",AB2185=\"N/A\"),0,AA2200)","v":0},{"$f":"IF(J2200=0,\"\",AB2200)","v":""},null,{"$f":"IF(OR(SUM(E2193:G2193)=0,M2181=Controls!$Y$3),\"\",IF(AC2185=1,\"\",AD2185))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2199","v":0},{"$f":"+T2199","v":0},{"$f":"IF(T2200=0,0,S2200/T2200)","v":0},{"$f":"+V2195","v":0},{"$f":"+W2199","v":0},{"$f":"+W2200-V2200","v":0},{"$f":"+J2181","v":0},{"$f":"+X2200*Y2200","v":0},{"$f":"IF(OR(C2186=0,U2200=0),0,MIN(10,Z2200/U2200))","v":0},{"$f":"IF(AA2200<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2193=0,I2192=0),\"\",IF(OR(AND(I2192<>0,I2192<>I2189),AND(I2193<>0,I2193<>I2189)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2181=Controls!$Y$3,\"\",IF(B2204<>P2202,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2199=Yes,P2204,IF(A2200=Yes,P2205,P2206))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2204:L2212)=0,\"\",IF(SUM(L2204:L2212)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2204:L2212)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2204=B2199,1,IF(B2204=B2200,2,3))","v":3},{"$f":"$P2202","v":"T: "},{"$f":"CHOOSE($A2204,D2192,D2193,D2189)","v":0},{"$f":"CHOOSE($A2204,F2192,F2193,F2189)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2204,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2181=Controls!$Y$3,\"\",IF(OR(B2204=P2204,B2204=P2205,B2204=P2206),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2199","v":""},null,null,"G1 vs T",{"$f":"(F2192-F2189)","v":0},"premium",{"$f":"Z2184","v":0},"savings",{"$f":"IF(T2204=0,\"N/A\",IF(V2204=0,\"None\",T2204/V2204))","v":"N/A"},null,{"$f":"I2192","v":0},{"$f":"+-T2204","v":0},{"$f":"+V2204","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2204>=0,AB2204<=0),0,IF(ISERROR(IRR($AE2204:$CC2204,$Z$1)),-0.99,IRR($AE2204:$CC2204,$Z$1))),-10%))","v":0},null,{"$f":"+AA2204","v":0},0,{"$f":"IF(AG$1<=$Z2204,$AB2204*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2204,$AB2204*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2204,$AB2204*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2204,$AB2204*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2204,$AB2204*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2205,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2184:C2186,E2184:G2186)=0,\"\",IF(B2192=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2192:G2193)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2192:G2193)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2200","v":""},null,null,"G2 vs T",{"$f":"IF(F2193=0,0,F2193-F2189)","v":0},"premium",{"$f":"IF(F2193=0,0,Z2185)","v":0},"savings",{"$f":"IF(T2205=0,\"N/A\",IF(V2205=0,\"None\",T2205/V2205))","v":"N/A"},null,{"$f":"I2193","v":0},{"$f":"+-T2205","v":0},{"$f":"+V2205","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2205>=0,AB2205<=0),0,IF(ISERROR(IRR($AE2205:$CC2205,$Z$1)),-0.99,IRR($AE2205:$CC2205,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2205,$AB2205*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2205","v":0},null,null,{"$f":"IF(LEFT(M2206,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2184:C2186,E2184:F2186)=0,\"\",IF(AND($AN$6=Yes,OR(B2192=B2189,B2193=B2189)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2192=B2189,B2193=B2189)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2189&\": \"&B2189","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2193=0,0,F2193-F2192)","v":0},"premium",{"$f":"IF(F2193=0,0,V2205-V2204)","v":0},"savings",{"$f":"IF(T2206=0,\"N/A\",IF(V2206=0,\"None\",T2206/V2206))","v":"N/A"},null,{"$f":"+Z2205","v":0},{"$f":"+-T2206","v":0},{"$f":"+V2206","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2206>=0,AB2206<=0),0,IF(ISERROR(IRR($AE2206:$CC2206,$Z$1)),-0.99,IRR($AE2206:$CC2206,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2206=$V$2,G2205,G2206)","v":0},{"$f":"IF(G2206=$V$2,H2205,H2206)","v":0},{"$f":"IF(G2206=$V$2,I2205,I2206)","v":0}]
[null,{"$f":"IF(AND(G2207=\"Traditional\",B2204<>P2206,B2204<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2207=\"Green\",B2204=P2206,B2204<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2181=Controls!$Y$3,B2208=\"\"),\"\",IF(G2207=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2210<>C2210,P2211<>C2211,P2212<>C2212),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2184=0,0,C2184)","v":0},{"$f":"IF(B2184=0,\"\",A2184&\": \"&B2184)","v":""},{"$f":"$P2210","v":""},null,{"$f":"IF(B2210=\"\",\"\",G2207)","v":""},null,{"$f":"IF(B2210=\"\",\"\",B2204)","v":""},null,null,{"$f":"IF(B2210=\"\",0,D2204)","v":0},{"$f":"IF(B2210=\"\",0,CHOOSE(A2204,I2192,I2193,I2189))","v":0},{"$f":"IF(LEFT(M2210,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2181=Controls!$Y$3,\"\",IF(AND(A2210>0,J2210=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2210=\"\",\"\",IF($H2207=\"Now\",$Q$2,IF(OR($F2199>$W$1,$F2200>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2185=0,0,C2185)","v":0},{"$f":"IF(B2185=0,\"\",A2185&\": \"&B2185)","v":""},{"$f":"$P2211","v":""},null,{"$f":"IF(B2211=\"\",\"\",E2210)","v":""},null,{"$f":"IF(B2211=\"\",\"\",G2210)","v":""},null,null,{"$f":"IF(B2211=\"\",0,D2204)","v":0},{"$f":"IF(B2211=\"\",0,K2210)","v":0},{"$f":"IF(LEFT(M2211,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2181=Controls!$Y$3,\"\",IF(AND(A2211>0,J2211=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2211=\"\",\"\",IF($H2207=\"Now\",$Q$2,IF(OR($H2199>$W$1,$H2200>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2186=0,0,C2186)","v":0},{"$f":"IF(B2186=0,\"\",A2186&\": \"&B2186)","v":""},{"$f":"$P2212","v":""},null,{"$f":"IF(B2212=\"\",\"\",E2211)","v":""},null,{"$f":"IF(B2212=\"\",\"\",G2211)","v":""},null,null,{"$f":"IF(B2212=\"\",0,D2204)","v":0},{"$f":"IF(B2212=\"\",0,K2211)","v":0},{"$f":"IF(LEFT(M2212,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2181=Controls!$Y$3,\"\",IF(AND(A2212>0,J2212=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2212=\"\",\"\",IF($H2207=\"Now\",$Q$2,IF(OR($J2200>$W$1,$J2200>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2213=0,\"\",IF(M2213=1,\"The above section has 1 error check message\",\"The above section has \"&M2213&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2210=\"End of Cycle\",S2210=\"Now\"),AND(C2211=\"End of Cycle\",S2211=\"Now\"),AND(C2212=\"End of Cycle\",S2212=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2187:M2212,\"\")+SUM(U2213:Y2213)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2187<>\"\",1,0)","v":0},{"$f":"IF(C2194<>\"\",1,0)","v":0},{"$f":"IF(C2201=\"\",0,1)","v":0},{"$f":"IF(B2208=\"\",0,1)","v":0},{"$f":"IF(D2213=\"\",0,1)","v":0}]
["3.7.2.29.04","Bath Other #4",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2214=\"Tenant\",IF(ISERROR(VLOOKUP(H2214,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2214,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2214,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2214,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2214=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2217:C2219)+SUM(E2217:G2226)+SUM(I2217:I2226)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2217","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2214,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2214,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2217","v":"N/A"},null,null,null,{"$f":"IF(I2217=0,\"N/A\",MAX(0,((J2217+I2217-Year1)*365)/(I2217*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2225","v":0},{"$f":"IF(Q2217=0,0,VLOOKUP(Q2217,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2222","v":0},{"$f":"+F2225","v":0},{"$f":"+J2214","v":0},{"$f":"+G2222","v":0},{"$f":"+G2225","v":0},{"$f":"+S2217-T2217","v":0},{"$f":"+V2217-W2217","v":0},{"$f":"+Y2217*U2217","v":0},{"$f":"IF(AC2217=1,-X2217/Z2217,0)","v":0},{"$f":"IF(AC2217>1,\"N/A\",IF(AA2217>=R2217,Fail,Pass))","v":"N/A"},{"$f":"IF(J2214=0,2,IF(Y2217=0,3,IF(Q2217=0,4,IF(Y2217<0,5,IF(X2217>=0,6,1)))))","v":2},{"$f":"IF(AC2217=1,\"\",\"(G1) \"&CHOOSE(AC2217,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2217","v":0},0,{"$f":"$E2218","v":0},0,{"$f":"+H2217","v":""},{"$f":"$I2217","v":0},null,{"$f":"+O2218","v":"N/A"},null,null,null,{"$f":"IF(I2218=0,\"N/A\",MAX(0,((J2218+I2218-Year1)*365)/(I2218*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2226","v":0},{"$f":"IF(Q2218=0,0,VLOOKUP(Q2218,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2217","v":0},{"$f":"+F2226","v":0},{"$f":"+J2214","v":0},{"$f":"+V2217","v":0},{"$f":"+G2226","v":0},{"$f":"+S2218-T2218","v":0},{"$f":"+V2218-W2218","v":0},{"$f":"+Y2218*U2218","v":0},{"$f":"IF(AC2218=1,-X2218/Z2218,0)","v":0},{"$f":"IF(AC2218>1,\"N/A\",IF(AA2218>=R2218,Fail,Pass))","v":"N/A"},{"$f":"IF(J2214=0,2,IF(Y2218=0,3,IF(Q2218=0,4,IF(Y2218<0,5,IF(X2218>=0,6,1)))))","v":2},{"$f":"IF(AC2218=1,\"\",\"(G2) \"&CHOOSE(AC2218,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2218","v":0},0,0,0,{"$f":"+H2217","v":""},{"$f":"$I2217","v":0},null,{"$f":"+O2219","v":"N/A"},null,null,null,{"$f":"IF(I2219=0,\"N/A\",MAX(0,((J2219+I2219-Year1)*365)/(I2219*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2217:G2219)=0,\"\",IF(OR(E2217>=E2222,E2218>=E2222,E2219>=E2222,F2217>=F2222,F2218>=F2222,F2219>=F2222),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2214=Controls!$Y$3,\"\",IF(AND(SUM(E2222:G2222)<>0,MAX(E2217:E2219)>E2222),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2217","v":0},0,{"$f":"$E2222","v":0},0,{"$f":"+H2217","v":""},{"$f":"$I2217","v":0},null,null,null,{"$f":"IF(M2214=Controls!$Y$3,\"\",IF(AND(SUM(E2222:G2222)<>0,MAX(F2217:F2219)>F2222),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2217=\"\",B2217=0),G2217=0),100000,G2217)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2217","v":0},{"$f":"+I2217","v":0},{"$f":"IF(T2222=0,0,S2222/T2222)","v":0},{"$f":"+G2225","v":0},{"$f":"+G2217","v":0},{"$f":"+W2222-V2222","v":0},{"$f":"+J2214","v":0},{"$f":"+X2222*Y2222","v":0},{"$f":"IF(OR(C2217=0,U2222=0),0,MIN(10,Z2222/U2222))","v":0},{"$f":"IF(AA2222<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2217:G2219,G2222)=0,\"\",IF(MIN(O2222:O2224)<=G2222,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2214=Controls!$Y$3,\"\",IF(LEFT(D2223,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2218=\"\",B2218=0),G2218=0),100000,G2218)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2222","v":0},{"$f":"+T2222","v":0},{"$f":"IF(T2223=0,0,S2223/T2223)","v":0},{"$f":"+G2226","v":0},{"$f":"+W2222","v":0},{"$f":"+W2223-V2223","v":0},{"$f":"+J2214","v":0},{"$f":"+X2223*Y2223","v":0},{"$f":"IF(OR(C2217=0,U2223=0),0,MIN(10,Z2223/U2223))","v":0},{"$f":"IF(AA2223<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2225=0,B2222=\"\",B2225=\"\",AC2237=0),\"\",\"   G1 has \"&TEXT(AC2237,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2225:G2225)=0,M2214=Controls!$Y$3),\"\",IF(I2225=0,\"G1 EUL Missing\",IF(AA2237=0,\"No Green Premium G1 vs T\",IF(AA2237>0,\"Negative Green Premium G1 vs T\",IF(AB2237=0,\"No Utility Savings G1 vs T\",IF(AB2237<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2219=\"\",B2219=0),G2219=0),100000,G2219)","v":100000}]
["G1",null,null,{"$f":"+D2217","v":0},0,{"$f":"$E2225","v":0},0,{"$f":"+H2217","v":""},{"$f":"$I2217","v":0},{"$f":"IF(OR(AC2238=0,I2226=0,B2222=\"\",B2226=\"\"),\"\",\"   G2 has \"&TEXT(AC2238,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2226:G2226)=0,M2214=Controls!$Y$3),\"\",IF(I2226=0,\"G2 EUL Missing\",IF(AA2238=0,\"No Green Premium G2 vs T\", IF(AA2238>0,\"Negative Green Premium G2 vs T\",IF(AB2238=0,\"No Utility Savings G2 vs T\", IF(AB2238<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2218","v":0},0,0,0,{"$f":"+H2217","v":""},{"$f":"$I2217","v":0},{"$f":"IF(OR(AC2239=0,I2226=0,B2222=\"\",B2225=\"\", B2226=\"\"),\"\",\"   G2 has \"&TEXT(AC2239,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2226:G2226)=0,M2214=Controls!$Y$3),\"\",IF(AA2239>=0,\"No Green Premium G2 vs G1\",IF(AB2239<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2222>0,OR(G2225>0,G2226>0)),IF(OR(G2222=G2225,G2222=G2226),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2228:O2230)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2218","v":0},{"$f":"+I2218","v":0},{"$f":"IF(T2227=0,0,S2227/T2227)","v":0},{"$f":"+V2222","v":0},{"$f":"+G2218","v":0},{"$f":"+W2227-V2227","v":0},{"$f":"+J2214","v":0},{"$f":"+X2227*Y2227","v":0},{"$f":"IF(OR(C2218=0,U2227=0),0,MIN(10,Z2227/U2227))","v":0},{"$f":"IF(AA2227<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2218:C2219)=0,0,IF(OR(AND(C2218=0,C2219<>0),AND(G2218=0,G2219<>0)),1,IF(C2217=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2227","v":0},{"$f":"+T2227","v":0},{"$f":"IF(T2228=0,0,S2228/T2228)","v":0},{"$f":"+V2223","v":0},{"$f":"+W2227","v":0},{"$f":"+W2228-V2228","v":0},{"$f":"+J2214","v":0},{"$f":"+X2228*Y2228","v":0},{"$f":"IF(OR(C2218=0,U2228=0),0,MIN(10,Z2228/U2228))","v":0},{"$f":"IF(AA2228<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2218=0,0,IF(AND(F2217<F2218,G2217>G2218),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2214=Controls!$Y$3,\"\",IF(B2225=\"No Green Alternatives\",\"\",IF(B2225=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2225:G2225)<>0,B2225=\"\"),\"G1 Description is Missing\",IF(AND(B2225<>\"\",SUM(E2225:F2225)=0),\"G1 Cost is Missing\",IF(AND(B2225<>\"\",G2225=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2219=0,0,IF(OR(AND(F2217<F2219,F2218<F2219),AND(G2217>G2219,G2218>G2219)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2224","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2214=Controls!$Y$3,\"\",IF(M2230=\"No Green Alternatives\",\"\",IF(AND(B2226=\"\",SUM(E2226:G2226))=0,\"\",IF(AND(SUM(E2226:F2226)=0,B2226<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2226=0,B2226<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2232=Pass,D2233=Pass),No,IF(D2232=Pass,Yes,No))","v":"No"},{"$f":"IF(B2225=\"\",\"\",A2225&\": \"&B2225)","v":""},{"$f":"IF(AA2217>99,99,AA2217)","v":0},{"$f":"+AB2217","v":"N/A"},null,{"$f":"IF(OR(AB2217=\"Fail\",AB2217=\"N/A\"),0,AA2222)","v":0},{"$f":"IF(F2232=0,\"\",AB2222)","v":""},{"$f":"IF(OR(AB2217=\"Fail\",AB2217=\"N/A\"),0,AA2227)","v":0},{"$f":"IF(H2232=0,\"\",AB2227)","v":""},{"$f":"IF(OR(AB2217=\"Fail\",AB2217=\"N/A\"),0,AA2232)","v":0},{"$f":"IF(J2232=0,\"\",AB2232)","v":""},null,{"$f":"IF(OR(SUM(E2224:G2225)=0,M2214=Controls!$Y$3),\"\",IF(AC2217=1,\"\",AD2217))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2219","v":0},{"$f":"+I2219","v":0},{"$f":"IF(T2232=0,0,S2232/T2232)","v":0},{"$f":"+V2227","v":0},{"$f":"+G2219","v":0},{"$f":"+W2232-V2232","v":0},{"$f":"+J2214","v":0},{"$f":"+X2232*Y2232","v":0},{"$f":"IF(OR(C2219=0,U2232=0),0,MIN(10,Z2232/U2232))","v":0},{"$f":"IF(AA2232<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2232=No,D2233=Pass),Yes,No)","v":"No"},{"$f":"IF(B2226=\"\",\"\",A2226&\": \"&B2226)","v":""},{"$f":"IF(AA2218=100,0,IF(AA2218>99,99,AA2218))","v":0},{"$f":"IF(AA2218=100,\"\",+AB2218)","v":"N/A"},null,{"$f":"IF(OR(AB2218=\"Fail\",AB2218=\"N/A\"),0,AA2223)","v":0},{"$f":"IF(F2233=0,\"\",AB2223)","v":""},{"$f":"IF(OR(AB2218=\"Fail\",AB2218=\"N/A\"),0,AA2228)","v":0},{"$f":"IF(H2233=0,\"\",AB2228)","v":""},{"$f":"IF(OR(AB2218=\"Fail\",AB2218=\"N/A\"),0,AA2233)","v":0},{"$f":"IF(J2233=0,\"\",AB2233)","v":""},null,{"$f":"IF(OR(SUM(E2226:G2226)=0,M2214=Controls!$Y$3),\"\",IF(AC2218=1,\"\",AD2218))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2232","v":0},{"$f":"+T2232","v":0},{"$f":"IF(T2233=0,0,S2233/T2233)","v":0},{"$f":"+V2228","v":0},{"$f":"+W2232","v":0},{"$f":"+W2233-V2233","v":0},{"$f":"+J2214","v":0},{"$f":"+X2233*Y2233","v":0},{"$f":"IF(OR(C2219=0,U2233=0),0,MIN(10,Z2233/U2233))","v":0},{"$f":"IF(AA2233<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2226=0,I2225=0),\"\",IF(OR(AND(I2225<>0,I2225<>I2222),AND(I2226<>0,I2226<>I2222)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2214=Controls!$Y$3,\"\",IF(B2237<>P2235,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2232=Yes,P2237,IF(A2233=Yes,P2238,P2239))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2237:L2245)=0,\"\",IF(SUM(L2237:L2245)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2237:L2245)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2237=B2232,1,IF(B2237=B2233,2,3))","v":3},{"$f":"$P2235","v":"T: "},{"$f":"CHOOSE($A2237,D2225,D2226,D2222)","v":0},{"$f":"CHOOSE($A2237,F2225,F2226,F2222)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2237,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2214=Controls!$Y$3,\"\",IF(OR(B2237=P2237,B2237=P2238,B2237=P2239),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2232","v":""},null,null,"G1 vs T",{"$f":"(F2225-F2222)","v":0},"premium",{"$f":"Z2217","v":0},"savings",{"$f":"IF(T2237=0,\"N/A\",IF(V2237=0,\"None\",T2237/V2237))","v":"N/A"},null,{"$f":"I2225","v":0},{"$f":"+-T2237","v":0},{"$f":"+V2237","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2237>=0,AB2237<=0),0,IF(ISERROR(IRR($AE2237:$CC2237,$Z$1)),-0.99,IRR($AE2237:$CC2237,$Z$1))),-10%))","v":0},null,{"$f":"+AA2237","v":0},0,{"$f":"IF(AG$1<=$Z2237,$AB2237*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2237,$AB2237*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2237,$AB2237*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2237,$AB2237*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2237,$AB2237*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2238,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2217:C2219,E2217:G2219)=0,\"\",IF(B2225=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2225:G2226)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2225:G2226)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2233","v":""},null,null,"G2 vs T",{"$f":"IF(F2226=0,0,F2226-F2222)","v":0},"premium",{"$f":"IF(F2226=0,0,Z2218)","v":0},"savings",{"$f":"IF(T2238=0,\"N/A\",IF(V2238=0,\"None\",T2238/V2238))","v":"N/A"},null,{"$f":"I2226","v":0},{"$f":"+-T2238","v":0},{"$f":"+V2238","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2238>=0,AB2238<=0),0,IF(ISERROR(IRR($AE2238:$CC2238,$Z$1)),-0.99,IRR($AE2238:$CC2238,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2238,$AB2238*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2238","v":0},null,null,{"$f":"IF(LEFT(M2239,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2217:C2219,E2217:F2219)=0,\"\",IF(AND($AN$6=Yes,OR(B2225=B2222,B2226=B2222)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2225=B2222,B2226=B2222)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2222&\": \"&B2222","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2226=0,0,F2226-F2225)","v":0},"premium",{"$f":"IF(F2226=0,0,V2238-V2237)","v":0},"savings",{"$f":"IF(T2239=0,\"N/A\",IF(V2239=0,\"None\",T2239/V2239))","v":"N/A"},null,{"$f":"+Z2238","v":0},{"$f":"+-T2239","v":0},{"$f":"+V2239","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2239>=0,AB2239<=0),0,IF(ISERROR(IRR($AE2239:$CC2239,$Z$1)),-0.99,IRR($AE2239:$CC2239,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2239=$V$2,G2238,G2239)","v":0},{"$f":"IF(G2239=$V$2,H2238,H2239)","v":0},{"$f":"IF(G2239=$V$2,I2238,I2239)","v":0}]
[null,{"$f":"IF(AND(G2240=\"Traditional\",B2237<>P2239,B2237<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2240=\"Green\",B2237=P2239,B2237<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2214=Controls!$Y$3,B2241=\"\"),\"\",IF(G2240=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2243<>C2243,P2244<>C2244,P2245<>C2245),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2217=0,0,C2217)","v":0},{"$f":"IF(B2217=0,\"\",A2217&\": \"&B2217)","v":""},{"$f":"$P2243","v":""},null,{"$f":"IF(B2243=\"\",\"\",G2240)","v":""},null,{"$f":"IF(B2243=\"\",\"\",B2237)","v":""},null,null,{"$f":"IF(B2243=\"\",0,D2237)","v":0},{"$f":"IF(B2243=\"\",0,CHOOSE(A2237,I2225,I2226,I2222))","v":0},{"$f":"IF(LEFT(M2243,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2214=Controls!$Y$3,\"\",IF(AND(A2243>0,J2243=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2243=\"\",\"\",IF($H2240=\"Now\",$Q$2,IF(OR($F2232>$W$1,$F2233>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2218=0,0,C2218)","v":0},{"$f":"IF(B2218=0,\"\",A2218&\": \"&B2218)","v":""},{"$f":"$P2244","v":""},null,{"$f":"IF(B2244=\"\",\"\",E2243)","v":""},null,{"$f":"IF(B2244=\"\",\"\",G2243)","v":""},null,null,{"$f":"IF(B2244=\"\",0,D2237)","v":0},{"$f":"IF(B2244=\"\",0,K2243)","v":0},{"$f":"IF(LEFT(M2244,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2214=Controls!$Y$3,\"\",IF(AND(A2244>0,J2244=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2244=\"\",\"\",IF($H2240=\"Now\",$Q$2,IF(OR($H2232>$W$1,$H2233>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2219=0,0,C2219)","v":0},{"$f":"IF(B2219=0,\"\",A2219&\": \"&B2219)","v":""},{"$f":"$P2245","v":""},null,{"$f":"IF(B2245=\"\",\"\",E2244)","v":""},null,{"$f":"IF(B2245=\"\",\"\",G2244)","v":""},null,null,{"$f":"IF(B2245=\"\",0,D2237)","v":0},{"$f":"IF(B2245=\"\",0,K2244)","v":0},{"$f":"IF(LEFT(M2245,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2214=Controls!$Y$3,\"\",IF(AND(A2245>0,J2245=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2245=\"\",\"\",IF($H2240=\"Now\",$Q$2,IF(OR($J2233>$W$1,$J2233>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2246=0,\"\",IF(M2246=1,\"The above section has 1 error check message\",\"The above section has \"&M2246&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2243=\"End of Cycle\",S2243=\"Now\"),AND(C2244=\"End of Cycle\",S2244=\"Now\"),AND(C2245=\"End of Cycle\",S2245=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2220:M2245,\"\")+SUM(U2246:Y2246)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2220<>\"\",1,0)","v":0},{"$f":"IF(C2227<>\"\",1,0)","v":0},{"$f":"IF(C2234=\"\",0,1)","v":0},{"$f":"IF(B2241=\"\",0,1)","v":0},{"$f":"IF(D2246=\"\",0,1)","v":0}]
["3.7.2.3.01 Interior Carpet",null,null,null,null,"THIS IS NOT A UTILITY SAVER",null,null,null,null,null,null,{"$f":"IF(O2247=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2250:C2252)+SUM(E2250:G2259)+SUM(I2250:I2259)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2250","v":0},null,null,0,null,{"$f":"+O2250","v":"N/A"},null,null,null,{"$f":"IF(I2250=0,\"N/A\",MAX(0,((J2250+I2250-Year1)*365)/(I2250*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2258","v":0},{"$f":"IF(Q2250=0,0,VLOOKUP(Q2250,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2255","v":0},{"$f":"+F2258","v":0},{"$f":"+J2247","v":0},{"$f":"+G2255","v":0},{"$f":"+G2258","v":0},{"$f":"+S2250-T2250","v":0},{"$f":"+V2250-W2250","v":0},{"$f":"+Y2250*U2250","v":0},{"$f":"IF(AC2250=1,-X2250/Z2250,0)","v":0},{"$f":"IF(AC2250>1,\"N/A\",IF(AA2250>=R2250,Fail,Pass))","v":"N/A"},{"$f":"IF(J2247=0,2,IF(Y2250=0,3,IF(Q2250=0,4,IF(Y2250<0,5,IF(X2250>=0,6,1)))))","v":2},{"$f":"IF(AC2250=1,\"\",\"(G1) \"&CHOOSE(AC2250,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2250","v":0},0,{"$f":"$E2251","v":0},null,null,{"$f":"$I2250","v":0},null,{"$f":"+O2251","v":"N/A"},null,null,null,{"$f":"IF(I2251=0,\"N/A\",MAX(0,((J2251+I2251-Year1)*365)/(I2251*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2259","v":0},{"$f":"IF(Q2251=0,0,VLOOKUP(Q2251,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2250","v":0},{"$f":"+F2259","v":0},{"$f":"+J2247","v":0},{"$f":"+V2250","v":0},{"$f":"+G2259","v":0},{"$f":"+S2251-T2251","v":0},{"$f":"+V2251-W2251","v":0},{"$f":"+Y2251*U2251","v":0},{"$f":"IF(AC2251=1,-X2251/Z2251,0)","v":0},{"$f":"IF(AC2251>1,\"N/A\",IF(AA2251>=R2251,Fail,Pass))","v":"N/A"},{"$f":"IF(J2247=0,2,IF(Y2251=0,3,IF(Q2251=0,4,IF(Y2251<0,5,IF(X2251>=0,6,1)))))","v":2},{"$f":"IF(AC2251=1,\"\",\"(G2) \"&CHOOSE(AC2251,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2251","v":0},0,0,null,null,{"$f":"$I2250","v":0},null,{"$f":"+O2252","v":"N/A"},null,null,null,{"$f":"IF(I2252=0,\"N/A\",MAX(0,((J2252+I2252-Year1)*365)/(I2252*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2250:G2252)=0,\"\",IF(OR(E2250>=E2255,E2251>=E2255,E2252>=E2255,F2250>=F2255,F2251>=F2255,F2252>=F2255),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M2247=Controls!$Y$3,\"\",IF(AND(SUM(E2255:F2255)<>0,,MAX(E2250:E2252)>E2255),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2250","v":0},0,{"$f":"$E2255","v":0},null,null,{"$f":"$I2250","v":0},null,null,null,{"$f":"IF(M2247=Controls!$Y$3,\"\",IF(AND(SUM(E2255:F2255)<>0,MAX(F2250:F2252)>F2255),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2250=\"\",B2250=0),G2250=0),100000,G2250)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2250","v":0},{"$f":"+I2250","v":0},{"$f":"IF(T2255=0,0,S2255/T2255)","v":0},{"$f":"+G2258","v":0},{"$f":"+G2250","v":0},{"$f":"+W2255-V2255","v":0},{"$f":"+J2247","v":0},{"$f":"+X2255*Y2255","v":0},{"$f":"IF(OR(C2250=0,U2255=0),0,MIN(10,Z2255/U2255))","v":0},{"$f":"IF(AA2255<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B2251=\"\",B2251=0),G2251=0),100000,G2251)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2255","v":0},{"$f":"+T2255","v":0},{"$f":"IF(T2256=0,0,S2256/T2256)","v":0},{"$f":"+G2259","v":0},{"$f":"+W2255","v":0},{"$f":"+W2256-V2256","v":0},{"$f":"+J2247","v":0},{"$f":"+X2256*Y2256","v":0},{"$f":"IF(OR(C2250=0,U2256=0),0,MIN(10,Z2256/U2256))","v":0},{"$f":"IF(AA2256<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B2252=\"\",B2252=0),G2252=0),100000,G2252)","v":100000}]
["G1",null,null,{"$f":"+D2250","v":0},0,{"$f":"$E2258","v":0},null,null,{"$f":"$I2250","v":0},null,null,null,{"$f":"IF(OR(SUM(E2258:F2258)=0,M2247=Controls!$Y$3),\"\",IF(I2258=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2251","v":0},0,0,null,null,{"$f":"$I2250","v":0},null,null,null,{"$f":"IF(OR(SUM(E2259:F2259)=0,M2247=Controls!$Y$3),\"\",IF(I2259=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2261:O2263)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$f":"+F2251","v":0},{"$f":"+I2251","v":0},{"$f":"IF(T2260=0,0,S2260/T2260)","v":0},{"$f":"+V2255","v":0},{"$f":"+G2251","v":0},{"$f":"+W2260-V2260","v":0},{"$f":"+J2247","v":0},{"$f":"+X2260*Y2260","v":0},{"$f":"IF(OR(C2251=0,U2260=0),0,MIN(10,Z2260/U2260))","v":0},{"$f":"IF(AA2260<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2251:C2252)=0,0,IF(AND(C2251=0,C2252<>0),1,IF(C2250=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2260","v":0},{"$f":"+T2260","v":0},{"$f":"IF(T2261=0,0,S2261/T2261)","v":0},{"$f":"+V2256","v":0},{"$f":"+W2260","v":0},{"$f":"+W2261-V2261","v":0},{"$f":"+J2247","v":0},{"$f":"+X2261*Y2261","v":0},{"$f":"IF(OR(C2251=0,U2261=0),0,MIN(10,Z2261/U2261))","v":0},{"$f":"IF(AA2261<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2251=0,0,IF(F2250<F2251,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2247=Controls!$Y$3,\"\",IF(AND(E2258+F2258<>0,B2258=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E2258:F2258)=0,B2258<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F2252=0,0,IF(AND(F2250<F2252,F2251<F2252),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2257","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2263=\"No Green Alternatives\",\"\",IF(M2247=Controls!$Y$3,\"\",IF(AND(E2259+F2259<>0,B2259=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E2259:F2259)=0,B2259<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2265=Pass,D2266=Pass),No,IF(D2265=Pass,Yes,No))","v":"No"},{"$f":"IF(B2258=\"\",\"\",A2258&\": \"&B2258)","v":""},{"$f":"IF(AA2250>99,99,AA2250)","v":0},{"$f":"+AB2250","v":"N/A"},null,{"$f":"IF(OR(AB2250=\"Fail\",AB2250=\"N/A\"),0,AA2255)","v":0},{"$f":"IF(F2265=0,\"\",AB2255)","v":""},{"$f":"IF(OR(AB2250=\"Fail\",AB2250=\"N/A\"),0,AA2260)","v":0},{"$f":"IF(H2265=0,\"\",AB2260)","v":""},{"$f":"IF(OR(AB2250=\"Fail\",AB2250=\"N/A\"),0,AA2265)","v":0},{"$f":"IF(J2265=0,\"\",AB2265)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2252","v":0},{"$f":"+I2252","v":0},{"$f":"IF(T2265=0,0,S2265/T2265)","v":0},{"$f":"+V2260","v":0},{"$f":"+G2252","v":0},{"$f":"+W2265-V2265","v":0},{"$f":"+J2247","v":0},{"$f":"+X2265*Y2265","v":0},{"$f":"IF(OR(C2252=0,U2265=0),0,MIN(10,Z2265/U2265))","v":0},{"$f":"IF(AA2265<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2265=No,D2266=Pass),Yes,No)","v":"No"},{"$f":"IF(B2259=\"\",\"\",A2259&\": \"&B2259)","v":""},{"$f":"IF(AA2251=100,0,IF(AA2251>99,99,AA2251))","v":0},{"$f":"IF(AA2251=100,\"\",+AB2251)","v":"N/A"},null,{"$f":"IF(OR(AB2251=\"Fail\",AB2251=\"N/A\"),0,AA2256)","v":0},{"$f":"IF(F2266=0,\"\",AB2256)","v":""},{"$f":"IF(OR(AB2251=\"Fail\",AB2251=\"N/A\"),0,AA2261)","v":0},{"$f":"IF(H2266=0,\"\",AB2261)","v":""},{"$f":"IF(OR(AB2251=\"Fail\",AB2251=\"N/A\"),0,AA2266)","v":0},{"$f":"IF(J2266=0,\"\",AB2266)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2265","v":0},{"$f":"+T2265","v":0},{"$f":"IF(T2266=0,0,S2266/T2266)","v":0},{"$f":"+V2261","v":0},{"$f":"+W2265","v":0},{"$f":"+W2266-V2266","v":0},{"$f":"+J2247","v":0},{"$f":"+X2266*Y2266","v":0},{"$f":"IF(OR(C2252=0,U2266=0),0,MIN(10,Z2266/U2266))","v":0},{"$f":"IF(AA2266<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2259=0,I2258=0),\"\",IF(OR(AND(I2258<>0,I2258<>I2255),AND(I2259<>0,I2259<>I2255)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M2247=Controls!$Y$3,\"\",IF(B2270<>P2268,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A2265=Yes,P2270,IF(A2266=Yes,P2271,P2272))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2270:L2278)=0,\"\",IF(SUM(L2270:L2278)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2270:L2278)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B2270=B2265,1,IF(B2270=B2266,2,3))","v":3},{"$f":"$P2268","v":"T: "},{"$f":"CHOOSE($A2270,D2258,D2259,D2255)","v":0},{"$f":"CHOOSE($A2270,F2258,F2259,F2255)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M2270,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2247=Controls!$Y$3,\"\",IF(OR(B2270=P2270,B2270=P2271,B2270=P2272),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2265","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2271,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2250:C2252,E2250:G2252)=0,\"\",IF(B2258=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2258:G2259)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2258:G2259)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2266","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2271","v":0},null,null,{"$f":"IF(LEFT(M2272,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2250:C2252,E2250:F2252)=0,\"\",IF(AND($AN$6=Yes,OR(B2258=B2255,B2259=B2255)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2258=B2255,B2259=B2255)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2255&\": \"&B2255","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G2272=$V$2,G2271,G2272)","v":0},{"$f":"IF(G2272=$V$2,H2271,H2272)","v":0},{"$f":"IF(G2272=$V$2,I2271,I2272)","v":0}]
[null,{"$f":"IF(AND(G2273=\"Traditional\",B2270<>P2272,B2270<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2273=\"Green\",B2270=P2272,B2270<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2247=Controls!$Y$3,B2274=\"\"),\"\",IF(G2273=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2276<>C2276,P2277<>C2277,P2278<>C2278),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2250=0,0,C2250)","v":0},{"$f":"IF(B2250=0,\"\",A2250&\": \"&B2250)","v":""},{"$f":"$P2276","v":""},null,{"$f":"IF(B2276=\"\",\"\",G2273)","v":""},null,{"$f":"IF(B2276=\"\",\"\",B2270)","v":""},null,null,{"$f":"IF(B2276=\"\",0,D2270)","v":0},{"$f":"IF(B2276=\"\",0,CHOOSE(A2270,I2258,I2259,I2255))","v":0},{"$f":"IF(LEFT(M2276,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2247=Controls!$Y$3,\"\",IF(AND(A2276>0,J2276=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2276=\"\",\"\",IF($H2273=\"Now\",$Q$2,IF(OR($F2265>$W$1,$F2266>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2251=0,0,C2251)","v":0},{"$f":"IF(B2251=0,\"\",A2251&\": \"&B2251)","v":""},{"$f":"$P2277","v":""},null,{"$f":"IF(B2277=\"\",\"\",E2276)","v":""},null,{"$f":"IF(B2277=\"\",\"\",G2276)","v":""},null,null,{"$f":"IF(B2277=\"\",0,D2270)","v":0},{"$f":"IF(B2277=\"\",0,K2276)","v":0},{"$f":"IF(LEFT(M2277,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2247=Controls!$Y$3,\"\",IF(AND(A2277>0,J2277=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2277=\"\",\"\",IF($H2273=\"Now\",$Q$2,IF(OR($H2265>$W$1,$H2266>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2252=0,0,C2252)","v":0},{"$f":"IF(B2252=0,\"\",A2252&\": \"&B2252)","v":""},{"$f":"$P2278","v":""},null,{"$f":"IF(B2278=\"\",\"\",E2277)","v":""},null,{"$f":"IF(B2278=\"\",\"\",G2277)","v":""},null,null,{"$f":"IF(B2278=\"\",0,D2270)","v":0},{"$f":"IF(B2278=\"\",0,K2277)","v":0},{"$f":"IF(LEFT(M2278,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2247=Controls!$Y$3,\"\",IF(AND(A2278>0,J2278=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2278=\"\",\"\",IF($H2273=\"Now\",$Q$2,IF(OR($J2266>$W$1,$J2266>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2279=0,\"\",IF(M2279=1,\"The above section has 1 error check message\",\"The above section has \"&M2279&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2276=\"End of Cycle\",S2276=\"Now\"),AND(C2277=\"End of Cycle\",S2277=\"Now\"),AND(C2278=\"End of Cycle\",S2278=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2253:M2278,\"\")+SUM(U2279:Y2279)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2253<>\"\",1,0)","v":0},{"$f":"IF(C2260<>\"\",1,0)","v":0},{"$f":"IF(C2267=\"\",0,1)","v":0},{"$f":"IF(B2274=\"\",0,1)","v":0},{"$f":"IF(D2279=\"\",0,1)","v":0}]
["3.7.2.3.02 Interior Doors",null,null,null,null,"THIS IS NOT A UTILITY SAVER",null,null,null,null,null,null,{"$f":"IF(O2280=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2283:C2285)+SUM(E2283:G2292)+SUM(I2283:I2292)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2283","v":0},null,null,0,null,{"$f":"+O2283","v":"N/A"},null,null,null,{"$f":"IF(I2283=0,\"N/A\",MAX(0,((J2283+I2283-Year1)*365)/(I2283*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2291","v":0},{"$f":"IF(Q2283=0,0,VLOOKUP(Q2283,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2288","v":0},{"$f":"+F2291","v":0},{"$f":"+J2280","v":0},{"$f":"+G2288","v":0},{"$f":"+G2291","v":0},{"$f":"+S2283-T2283","v":0},{"$f":"+V2283-W2283","v":0},{"$f":"+Y2283*U2283","v":0},{"$f":"IF(AC2283=1,-X2283/Z2283,0)","v":0},{"$f":"IF(AC2283>1,\"N/A\",IF(AA2283>=R2283,Fail,Pass))","v":"N/A"},{"$f":"IF(J2280=0,2,IF(Y2283=0,3,IF(Q2283=0,4,IF(Y2283<0,5,IF(X2283>=0,6,1)))))","v":2},{"$f":"IF(AC2283=1,\"\",\"(G1) \"&CHOOSE(AC2283,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2283","v":0},0,{"$f":"$E2284","v":0},null,null,{"$f":"$I2283","v":0},null,{"$f":"+O2284","v":"N/A"},null,null,null,{"$f":"IF(I2284=0,\"N/A\",MAX(0,((J2284+I2284-Year1)*365)/(I2284*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2292","v":0},{"$f":"IF(Q2284=0,0,VLOOKUP(Q2284,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2283","v":0},{"$f":"+F2292","v":0},{"$f":"+J2280","v":0},{"$f":"+V2283","v":0},{"$f":"+G2292","v":0},{"$f":"+S2284-T2284","v":0},{"$f":"+V2284-W2284","v":0},{"$f":"+Y2284*U2284","v":0},{"$f":"IF(AC2284=1,-X2284/Z2284,0)","v":0},{"$f":"IF(AC2284>1,\"N/A\",IF(AA2284>=R2284,Fail,Pass))","v":"N/A"},{"$f":"IF(J2280=0,2,IF(Y2284=0,3,IF(Q2284=0,4,IF(Y2284<0,5,IF(X2284>=0,6,1)))))","v":2},{"$f":"IF(AC2284=1,\"\",\"(G2) \"&CHOOSE(AC2284,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2284","v":0},0,0,null,null,{"$f":"$I2283","v":0},null,{"$f":"+O2285","v":"N/A"},null,null,null,{"$f":"IF(I2285=0,\"N/A\",MAX(0,((J2285+I2285-Year1)*365)/(I2285*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2283:G2285)=0,\"\",IF(OR(E2283>=E2288,E2284>=E2288,E2285>=E2288,F2283>=F2288,F2284>=F2288,F2285>=F2288),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M2280=Controls!$Y$3,\"\",IF(AND(SUM(E2288:F2288)<>0,,MAX(E2283:E2285)>E2288),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2283","v":0},0,{"$f":"$E2288","v":0},null,null,{"$f":"$I2283","v":0},null,null,null,{"$f":"IF(M2280=Controls!$Y$3,\"\",IF(AND(SUM(E2288:F2288)<>0,MAX(F2283:F2285)>F2288),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2283=\"\",B2283=0),G2283=0),100000,G2283)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2283","v":0},{"$f":"+I2283","v":0},{"$f":"IF(T2288=0,0,S2288/T2288)","v":0},{"$f":"+G2291","v":0},{"$f":"+G2283","v":0},{"$f":"+W2288-V2288","v":0},{"$f":"+J2280","v":0},{"$f":"+X2288*Y2288","v":0},{"$f":"IF(OR(C2283=0,U2288=0),0,MIN(10,Z2288/U2288))","v":0},{"$f":"IF(AA2288<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B2284=\"\",B2284=0),G2284=0),100000,G2284)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2288","v":0},{"$f":"+T2288","v":0},{"$f":"IF(T2289=0,0,S2289/T2289)","v":0},{"$f":"+G2292","v":0},{"$f":"+W2288","v":0},{"$f":"+W2289-V2289","v":0},{"$f":"+J2280","v":0},{"$f":"+X2289*Y2289","v":0},{"$f":"IF(OR(C2283=0,U2289=0),0,MIN(10,Z2289/U2289))","v":0},{"$f":"IF(AA2289<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B2285=\"\",B2285=0),G2285=0),100000,G2285)","v":100000}]
["G1",null,null,{"$f":"+D2283","v":0},0,{"$f":"$E2291","v":0},null,null,{"$f":"$I2283","v":0},null,null,null,{"$f":"IF(OR(SUM(E2291:F2291)=0,M2280=Controls!$Y$3),\"\",IF(I2291=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2284","v":0},0,0,null,null,{"$f":"$I2283","v":0},null,null,null,{"$f":"IF(OR(SUM(E2292:F2292)=0,M2280=Controls!$Y$3),\"\",IF(I2292=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2294:O2296)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$f":"+F2284","v":0},{"$f":"+I2284","v":0},{"$f":"IF(T2293=0,0,S2293/T2293)","v":0},{"$f":"+V2288","v":0},{"$f":"+G2284","v":0},{"$f":"+W2293-V2293","v":0},{"$f":"+J2280","v":0},{"$f":"+X2293*Y2293","v":0},{"$f":"IF(OR(C2284=0,U2293=0),0,MIN(10,Z2293/U2293))","v":0},{"$f":"IF(AA2293<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2284:C2285)=0,0,IF(AND(C2284=0,C2285<>0),1,IF(C2283=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2293","v":0},{"$f":"+T2293","v":0},{"$f":"IF(T2294=0,0,S2294/T2294)","v":0},{"$f":"+V2289","v":0},{"$f":"+W2293","v":0},{"$f":"+W2294-V2294","v":0},{"$f":"+J2280","v":0},{"$f":"+X2294*Y2294","v":0},{"$f":"IF(OR(C2284=0,U2294=0),0,MIN(10,Z2294/U2294))","v":0},{"$f":"IF(AA2294<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2284=0,0,IF(F2283<F2284,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2280=Controls!$Y$3,\"\",IF(AND(E2291+F2291<>0,B2291=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E2291:F2291)=0,B2291<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F2285=0,0,IF(AND(F2283<F2285,F2284<F2285),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2290","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2296=\"No Green Alternatives\",\"\",IF(M2280=Controls!$Y$3,\"\",IF(AND(E2292+F2292<>0,B2292=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E2292:F2292)=0,B2292<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2298=Pass,D2299=Pass),No,IF(D2298=Pass,Yes,No))","v":"No"},{"$f":"IF(B2291=\"\",\"\",A2291&\": \"&B2291)","v":""},{"$f":"IF(AA2283>99,99,AA2283)","v":0},{"$f":"+AB2283","v":"N/A"},null,{"$f":"IF(OR(AB2283=\"Fail\",AB2283=\"N/A\"),0,AA2288)","v":0},{"$f":"IF(F2298=0,\"\",AB2288)","v":""},{"$f":"IF(OR(AB2283=\"Fail\",AB2283=\"N/A\"),0,AA2293)","v":0},{"$f":"IF(H2298=0,\"\",AB2293)","v":""},{"$f":"IF(OR(AB2283=\"Fail\",AB2283=\"N/A\"),0,AA2298)","v":0},{"$f":"IF(J2298=0,\"\",AB2298)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2285","v":0},{"$f":"+I2285","v":0},{"$f":"IF(T2298=0,0,S2298/T2298)","v":0},{"$f":"+V2293","v":0},{"$f":"+G2285","v":0},{"$f":"+W2298-V2298","v":0},{"$f":"+J2280","v":0},{"$f":"+X2298*Y2298","v":0},{"$f":"IF(OR(C2285=0,U2298=0),0,MIN(10,Z2298/U2298))","v":0},{"$f":"IF(AA2298<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2298=No,D2299=Pass),Yes,No)","v":"No"},{"$f":"IF(B2292=\"\",\"\",A2292&\": \"&B2292)","v":""},{"$f":"IF(AA2284=100,0,IF(AA2284>99,99,AA2284))","v":0},{"$f":"IF(AA2284=100,\"\",+AB2284)","v":"N/A"},null,{"$f":"IF(OR(AB2284=\"Fail\",AB2284=\"N/A\"),0,AA2289)","v":0},{"$f":"IF(F2299=0,\"\",AB2289)","v":""},{"$f":"IF(OR(AB2284=\"Fail\",AB2284=\"N/A\"),0,AA2294)","v":0},{"$f":"IF(H2299=0,\"\",AB2294)","v":""},{"$f":"IF(OR(AB2284=\"Fail\",AB2284=\"N/A\"),0,AA2299)","v":0},{"$f":"IF(J2299=0,\"\",AB2299)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2298","v":0},{"$f":"+T2298","v":0},{"$f":"IF(T2299=0,0,S2299/T2299)","v":0},{"$f":"+V2294","v":0},{"$f":"+W2298","v":0},{"$f":"+W2299-V2299","v":0},{"$f":"+J2280","v":0},{"$f":"+X2299*Y2299","v":0},{"$f":"IF(OR(C2285=0,U2299=0),0,MIN(10,Z2299/U2299))","v":0},{"$f":"IF(AA2299<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2292=0,I2291=0),\"\",IF(OR(AND(I2291<>0,I2291<>I2288),AND(I2292<>0,I2292<>I2288)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M2280=Controls!$Y$3,\"\",IF(B2303<>P2301,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A2298=Yes,P2303,IF(A2299=Yes,P2304,P2305))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2303:L2311)=0,\"\",IF(SUM(L2303:L2311)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2303:L2311)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B2303=B2298,1,IF(B2303=B2299,2,3))","v":3},{"$f":"$P2301","v":"T: "},{"$f":"CHOOSE($A2303,D2291,D2292,D2288)","v":0},{"$f":"CHOOSE($A2303,F2291,F2292,F2288)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M2303,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2280=Controls!$Y$3,\"\",IF(OR(B2303=P2303,B2303=P2304,B2303=P2305),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2298","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2304,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2283:C2285,E2283:G2285)=0,\"\",IF(B2291=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2291:G2292)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2291:G2292)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2299","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2304","v":0},null,null,{"$f":"IF(LEFT(M2305,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2283:C2285,E2283:F2285)=0,\"\",IF(AND($AN$6=Yes,OR(B2291=B2288,B2292=B2288)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2291=B2288,B2292=B2288)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2288&\": \"&B2288","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G2305=$V$2,G2304,G2305)","v":0},{"$f":"IF(G2305=$V$2,H2304,H2305)","v":0},{"$f":"IF(G2305=$V$2,I2304,I2305)","v":0}]
[null,{"$f":"IF(AND(G2306=\"Traditional\",B2303<>P2305,B2303<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2306=\"Green\",B2303=P2305,B2303<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2280=Controls!$Y$3,B2307=\"\"),\"\",IF(G2306=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2309<>C2309,P2310<>C2310,P2311<>C2311),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2283=0,0,C2283)","v":0},{"$f":"IF(B2283=0,\"\",A2283&\": \"&B2283)","v":""},{"$f":"$P2309","v":""},null,{"$f":"IF(B2309=\"\",\"\",G2306)","v":""},null,{"$f":"IF(B2309=\"\",\"\",B2303)","v":""},null,null,{"$f":"IF(B2309=\"\",0,D2303)","v":0},{"$f":"IF(B2309=\"\",0,CHOOSE(A2303,I2291,I2292,I2288))","v":0},{"$f":"IF(LEFT(M2309,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2280=Controls!$Y$3,\"\",IF(AND(A2309>0,J2309=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2309=\"\",\"\",IF($H2306=\"Now\",$Q$2,IF(OR($F2298>$W$1,$F2299>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2284=0,0,C2284)","v":0},{"$f":"IF(B2284=0,\"\",A2284&\": \"&B2284)","v":""},{"$f":"$P2310","v":""},null,{"$f":"IF(B2310=\"\",\"\",E2309)","v":""},null,{"$f":"IF(B2310=\"\",\"\",G2309)","v":""},null,null,{"$f":"IF(B2310=\"\",0,D2303)","v":0},{"$f":"IF(B2310=\"\",0,K2309)","v":0},{"$f":"IF(LEFT(M2310,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2280=Controls!$Y$3,\"\",IF(AND(A2310>0,J2310=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2310=\"\",\"\",IF($H2306=\"Now\",$Q$2,IF(OR($H2298>$W$1,$H2299>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2285=0,0,C2285)","v":0},{"$f":"IF(B2285=0,\"\",A2285&\": \"&B2285)","v":""},{"$f":"$P2311","v":""},null,{"$f":"IF(B2311=\"\",\"\",E2310)","v":""},null,{"$f":"IF(B2311=\"\",\"\",G2310)","v":""},null,null,{"$f":"IF(B2311=\"\",0,D2303)","v":0},{"$f":"IF(B2311=\"\",0,K2310)","v":0},{"$f":"IF(LEFT(M2311,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2280=Controls!$Y$3,\"\",IF(AND(A2311>0,J2311=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2311=\"\",\"\",IF($H2306=\"Now\",$Q$2,IF(OR($J2299>$W$1,$J2299>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2312=0,\"\",IF(M2312=1,\"The above section has 1 error check message\",\"The above section has \"&M2312&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2309=\"End of Cycle\",S2309=\"Now\"),AND(C2310=\"End of Cycle\",S2310=\"Now\"),AND(C2311=\"End of Cycle\",S2311=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2286:M2311,\"\")+SUM(U2312:Y2312)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2286<>\"\",1,0)","v":0},{"$f":"IF(C2293<>\"\",1,0)","v":0},{"$f":"IF(C2300=\"\",0,1)","v":0},{"$f":"IF(B2307=\"\",0,1)","v":0},{"$f":"IF(D2312=\"\",0,1)","v":0}]
["3.7.2.3.03 Interior Painting",null,null,null,null,"THIS IS NOT A UTILITY SAVER",null,null,null,null,null,null,{"$f":"IF(O2313=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2316:C2318)+SUM(E2316:G2325)+SUM(I2316:I2325)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2316","v":0},null,null,0,null,{"$f":"+O2316","v":"N/A"},null,null,null,{"$f":"IF(I2316=0,\"N/A\",MAX(0,((J2316+I2316-Year1)*365)/(I2316*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2324","v":0},{"$f":"IF(Q2316=0,0,VLOOKUP(Q2316,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2321","v":0},{"$f":"+F2324","v":0},{"$f":"+J2313","v":0},{"$f":"+G2321","v":0},{"$f":"+G2324","v":0},{"$f":"+S2316-T2316","v":0},{"$f":"+V2316-W2316","v":0},{"$f":"+Y2316*U2316","v":0},{"$f":"IF(AC2316=1,-X2316/Z2316,0)","v":0},{"$f":"IF(AC2316>1,\"N/A\",IF(AA2316>=R2316,Fail,Pass))","v":"N/A"},{"$f":"IF(J2313=0,2,IF(Y2316=0,3,IF(Q2316=0,4,IF(Y2316<0,5,IF(X2316>=0,6,1)))))","v":2},{"$f":"IF(AC2316=1,\"\",\"(G1) \"&CHOOSE(AC2316,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2316","v":0},0,{"$f":"$E2317","v":0},null,null,{"$f":"$I2316","v":0},null,{"$f":"+O2317","v":"N/A"},null,null,null,{"$f":"IF(I2317=0,\"N/A\",MAX(0,((J2317+I2317-Year1)*365)/(I2317*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2325","v":0},{"$f":"IF(Q2317=0,0,VLOOKUP(Q2317,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2316","v":0},{"$f":"+F2325","v":0},{"$f":"+J2313","v":0},{"$f":"+V2316","v":0},{"$f":"+G2325","v":0},{"$f":"+S2317-T2317","v":0},{"$f":"+V2317-W2317","v":0},{"$f":"+Y2317*U2317","v":0},{"$f":"IF(AC2317=1,-X2317/Z2317,0)","v":0},{"$f":"IF(AC2317>1,\"N/A\",IF(AA2317>=R2317,Fail,Pass))","v":"N/A"},{"$f":"IF(J2313=0,2,IF(Y2317=0,3,IF(Q2317=0,4,IF(Y2317<0,5,IF(X2317>=0,6,1)))))","v":2},{"$f":"IF(AC2317=1,\"\",\"(G2) \"&CHOOSE(AC2317,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2317","v":0},0,0,null,null,{"$f":"$I2316","v":0},null,{"$f":"+O2318","v":"N/A"},null,null,null,{"$f":"IF(I2318=0,\"N/A\",MAX(0,((J2318+I2318-Year1)*365)/(I2318*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2316:G2318)=0,\"\",IF(OR(E2316>=E2321,E2317>=E2321,E2318>=E2321,F2316>=F2321,F2317>=F2321,F2318>=F2321),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M2313=Controls!$Y$3,\"\",IF(AND(SUM(E2321:F2321)<>0,,MAX(E2316:E2318)>E2321),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2316","v":0},0,{"$f":"$E2321","v":0},null,null,{"$f":"$I2316","v":0},null,null,null,{"$f":"IF(M2313=Controls!$Y$3,\"\",IF(AND(SUM(E2321:F2321)<>0,MAX(F2316:F2318)>F2321),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2316=\"\",B2316=0),G2316=0),100000,G2316)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2316","v":0},{"$f":"+I2316","v":0},{"$f":"IF(T2321=0,0,S2321/T2321)","v":0},{"$f":"+G2324","v":0},{"$f":"+G2316","v":0},{"$f":"+W2321-V2321","v":0},{"$f":"+J2313","v":0},{"$f":"+X2321*Y2321","v":0},{"$f":"IF(OR(C2316=0,U2321=0),0,MIN(10,Z2321/U2321))","v":0},{"$f":"IF(AA2321<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B2317=\"\",B2317=0),G2317=0),100000,G2317)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2321","v":0},{"$f":"+T2321","v":0},{"$f":"IF(T2322=0,0,S2322/T2322)","v":0},{"$f":"+G2325","v":0},{"$f":"+W2321","v":0},{"$f":"+W2322-V2322","v":0},{"$f":"+J2313","v":0},{"$f":"+X2322*Y2322","v":0},{"$f":"IF(OR(C2316=0,U2322=0),0,MIN(10,Z2322/U2322))","v":0},{"$f":"IF(AA2322<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B2318=\"\",B2318=0),G2318=0),100000,G2318)","v":100000}]
["G1",null,null,{"$f":"+D2316","v":0},0,{"$f":"$E2324","v":0},null,null,{"$f":"$I2316","v":0},null,null,null,{"$f":"IF(OR(SUM(E2324:F2324)=0,M2313=Controls!$Y$3),\"\",IF(I2324=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2317","v":0},0,0,null,null,{"$f":"$I2316","v":0},null,null,null,{"$f":"IF(OR(SUM(E2325:F2325)=0,M2313=Controls!$Y$3),\"\",IF(I2325=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2327:O2329)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$f":"+F2317","v":0},{"$f":"+I2317","v":0},{"$f":"IF(T2326=0,0,S2326/T2326)","v":0},{"$f":"+V2321","v":0},{"$f":"+G2317","v":0},{"$f":"+W2326-V2326","v":0},{"$f":"+J2313","v":0},{"$f":"+X2326*Y2326","v":0},{"$f":"IF(OR(C2317=0,U2326=0),0,MIN(10,Z2326/U2326))","v":0},{"$f":"IF(AA2326<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2317:C2318)=0,0,IF(AND(C2317=0,C2318<>0),1,IF(C2316=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2326","v":0},{"$f":"+T2326","v":0},{"$f":"IF(T2327=0,0,S2327/T2327)","v":0},{"$f":"+V2322","v":0},{"$f":"+W2326","v":0},{"$f":"+W2327-V2327","v":0},{"$f":"+J2313","v":0},{"$f":"+X2327*Y2327","v":0},{"$f":"IF(OR(C2317=0,U2327=0),0,MIN(10,Z2327/U2327))","v":0},{"$f":"IF(AA2327<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2317=0,0,IF(F2316<F2317,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2313=Controls!$Y$3,\"\",IF(AND(E2324+F2324<>0,B2324=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E2324:F2324)=0,B2324<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F2318=0,0,IF(AND(F2316<F2318,F2317<F2318),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2323","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2329=\"No Green Alternatives\",\"\",IF(M2313=Controls!$Y$3,\"\",IF(AND(E2325+F2325<>0,B2325=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E2325:F2325)=0,B2325<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2331=Pass,D2332=Pass),No,IF(D2331=Pass,Yes,No))","v":"No"},{"$f":"IF(B2324=\"\",\"\",A2324&\": \"&B2324)","v":""},{"$f":"IF(AA2316>99,99,AA2316)","v":0},{"$f":"+AB2316","v":"N/A"},null,{"$f":"IF(OR(AB2316=\"Fail\",AB2316=\"N/A\"),0,AA2321)","v":0},{"$f":"IF(F2331=0,\"\",AB2321)","v":""},{"$f":"IF(OR(AB2316=\"Fail\",AB2316=\"N/A\"),0,AA2326)","v":0},{"$f":"IF(H2331=0,\"\",AB2326)","v":""},{"$f":"IF(OR(AB2316=\"Fail\",AB2316=\"N/A\"),0,AA2331)","v":0},{"$f":"IF(J2331=0,\"\",AB2331)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2318","v":0},{"$f":"+I2318","v":0},{"$f":"IF(T2331=0,0,S2331/T2331)","v":0},{"$f":"+V2326","v":0},{"$f":"+G2318","v":0},{"$f":"+W2331-V2331","v":0},{"$f":"+J2313","v":0},{"$f":"+X2331*Y2331","v":0},{"$f":"IF(OR(C2318=0,U2331=0),0,MIN(10,Z2331/U2331))","v":0},{"$f":"IF(AA2331<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2331=No,D2332=Pass),Yes,No)","v":"No"},{"$f":"IF(B2325=\"\",\"\",A2325&\": \"&B2325)","v":""},{"$f":"IF(AA2317=100,0,IF(AA2317>99,99,AA2317))","v":0},{"$f":"IF(AA2317=100,\"\",+AB2317)","v":"N/A"},null,{"$f":"IF(OR(AB2317=\"Fail\",AB2317=\"N/A\"),0,AA2322)","v":0},{"$f":"IF(F2332=0,\"\",AB2322)","v":""},{"$f":"IF(OR(AB2317=\"Fail\",AB2317=\"N/A\"),0,AA2327)","v":0},{"$f":"IF(H2332=0,\"\",AB2327)","v":""},{"$f":"IF(OR(AB2317=\"Fail\",AB2317=\"N/A\"),0,AA2332)","v":0},{"$f":"IF(J2332=0,\"\",AB2332)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2331","v":0},{"$f":"+T2331","v":0},{"$f":"IF(T2332=0,0,S2332/T2332)","v":0},{"$f":"+V2327","v":0},{"$f":"+W2331","v":0},{"$f":"+W2332-V2332","v":0},{"$f":"+J2313","v":0},{"$f":"+X2332*Y2332","v":0},{"$f":"IF(OR(C2318=0,U2332=0),0,MIN(10,Z2332/U2332))","v":0},{"$f":"IF(AA2332<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2325=0,I2324=0),\"\",IF(OR(AND(I2324<>0,I2324<>I2321),AND(I2325<>0,I2325<>I2321)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M2313=Controls!$Y$3,\"\",IF(B2336<>P2334,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A2331=Yes,P2336,IF(A2332=Yes,P2337,P2338))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2336:L2344)=0,\"\",IF(SUM(L2336:L2344)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2336:L2344)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B2336=B2331,1,IF(B2336=B2332,2,3))","v":3},{"$f":"$P2334","v":"T: "},{"$f":"CHOOSE($A2336,D2324,D2325,D2321)","v":0},{"$f":"CHOOSE($A2336,F2324,F2325,F2321)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M2336,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2313=Controls!$Y$3,\"\",IF(OR(B2336=P2336,B2336=P2337,B2336=P2338),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2331","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2337,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2316:C2318,E2316:G2318)=0,\"\",IF(B2324=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2324:G2325)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2324:G2325)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2332","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2337","v":0},null,null,{"$f":"IF(LEFT(M2338,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2316:C2318,E2316:F2318)=0,\"\",IF(AND($AN$6=Yes,OR(B2324=B2321,B2325=B2321)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2324=B2321,B2325=B2321)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2321&\": \"&B2321","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G2338=$V$2,G2337,G2338)","v":0},{"$f":"IF(G2338=$V$2,H2337,H2338)","v":0},{"$f":"IF(G2338=$V$2,I2337,I2338)","v":0}]
[null,{"$f":"IF(AND(G2339=\"Traditional\",B2336<>P2338,B2336<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2339=\"Green\",B2336=P2338,B2336<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2313=Controls!$Y$3,B2340=\"\"),\"\",IF(G2339=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2342<>C2342,P2343<>C2343,P2344<>C2344),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2316=0,0,C2316)","v":0},{"$f":"IF(B2316=0,\"\",A2316&\": \"&B2316)","v":""},{"$f":"$P2342","v":""},null,{"$f":"IF(B2342=\"\",\"\",G2339)","v":""},null,{"$f":"IF(B2342=\"\",\"\",B2336)","v":""},null,null,{"$f":"IF(B2342=\"\",0,D2336)","v":0},{"$f":"IF(B2342=\"\",0,CHOOSE(A2336,I2324,I2325,I2321))","v":0},{"$f":"IF(LEFT(M2342,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2313=Controls!$Y$3,\"\",IF(AND(A2342>0,J2342=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2342=\"\",\"\",IF($H2339=\"Now\",$Q$2,IF(OR($F2331>$W$1,$F2332>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2317=0,0,C2317)","v":0},{"$f":"IF(B2317=0,\"\",A2317&\": \"&B2317)","v":""},{"$f":"$P2343","v":""},null,{"$f":"IF(B2343=\"\",\"\",E2342)","v":""},null,{"$f":"IF(B2343=\"\",\"\",G2342)","v":""},null,null,{"$f":"IF(B2343=\"\",0,D2336)","v":0},{"$f":"IF(B2343=\"\",0,K2342)","v":0},{"$f":"IF(LEFT(M2343,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2313=Controls!$Y$3,\"\",IF(AND(A2343>0,J2343=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2343=\"\",\"\",IF($H2339=\"Now\",$Q$2,IF(OR($H2331>$W$1,$H2332>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2318=0,0,C2318)","v":0},{"$f":"IF(B2318=0,\"\",A2318&\": \"&B2318)","v":""},{"$f":"$P2344","v":""},null,{"$f":"IF(B2344=\"\",\"\",E2343)","v":""},null,{"$f":"IF(B2344=\"\",\"\",G2343)","v":""},null,null,{"$f":"IF(B2344=\"\",0,D2336)","v":0},{"$f":"IF(B2344=\"\",0,K2343)","v":0},{"$f":"IF(LEFT(M2344,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2313=Controls!$Y$3,\"\",IF(AND(A2344>0,J2344=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2344=\"\",\"\",IF($H2339=\"Now\",$Q$2,IF(OR($J2332>$W$1,$J2332>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2345=0,\"\",IF(M2345=1,\"The above section has 1 error check message\",\"The above section has \"&M2345&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2342=\"End of Cycle\",S2342=\"Now\"),AND(C2343=\"End of Cycle\",S2343=\"Now\"),AND(C2344=\"End of Cycle\",S2344=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2319:M2344,\"\")+SUM(U2345:Y2345)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2319<>\"\",1,0)","v":0},{"$f":"IF(C2326<>\"\",1,0)","v":0},{"$f":"IF(C2333=\"\",0,1)","v":0},{"$f":"IF(B2340=\"\",0,1)","v":0},{"$f":"IF(D2345=\"\",0,1)","v":0}]
["3.7.2.39.01","Interior Other #1",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2346=\"Tenant\",IF(ISERROR(VLOOKUP(H2346,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2346,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2346,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2346,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2346=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2349:C2351)+SUM(E2349:G2358)+SUM(I2349:I2358)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2349","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2346,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2346,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2349","v":"N/A"},null,null,null,{"$f":"IF(I2349=0,\"N/A\",MAX(0,((J2349+I2349-Year1)*365)/(I2349*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2357","v":0},{"$f":"IF(Q2349=0,0,VLOOKUP(Q2349,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2354","v":0},{"$f":"+F2357","v":0},{"$f":"+J2346","v":0},{"$f":"+G2354","v":0},{"$f":"+G2357","v":0},{"$f":"+S2349-T2349","v":0},{"$f":"+V2349-W2349","v":0},{"$f":"+Y2349*U2349","v":0},{"$f":"IF(AC2349=1,-X2349/Z2349,0)","v":0},{"$f":"IF(AC2349>1,\"N/A\",IF(AA2349>=R2349,Fail,Pass))","v":"N/A"},{"$f":"IF(J2346=0,2,IF(Y2349=0,3,IF(Q2349=0,4,IF(Y2349<0,5,IF(X2349>=0,6,1)))))","v":2},{"$f":"IF(AC2349=1,\"\",\"(G1) \"&CHOOSE(AC2349,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2349","v":0},0,{"$f":"$E2350","v":0},0,{"$f":"+H2349","v":""},{"$f":"$I2349","v":0},null,{"$f":"+O2350","v":"N/A"},null,null,null,{"$f":"IF(I2350=0,\"N/A\",MAX(0,((J2350+I2350-Year1)*365)/(I2350*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2358","v":0},{"$f":"IF(Q2350=0,0,VLOOKUP(Q2350,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2349","v":0},{"$f":"+F2358","v":0},{"$f":"+J2346","v":0},{"$f":"+V2349","v":0},{"$f":"+G2358","v":0},{"$f":"+S2350-T2350","v":0},{"$f":"+V2350-W2350","v":0},{"$f":"+Y2350*U2350","v":0},{"$f":"IF(AC2350=1,-X2350/Z2350,0)","v":0},{"$f":"IF(AC2350>1,\"N/A\",IF(AA2350>=R2350,Fail,Pass))","v":"N/A"},{"$f":"IF(J2346=0,2,IF(Y2350=0,3,IF(Q2350=0,4,IF(Y2350<0,5,IF(X2350>=0,6,1)))))","v":2},{"$f":"IF(AC2350=1,\"\",\"(G2) \"&CHOOSE(AC2350,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2350","v":0},0,0,0,{"$f":"+H2349","v":""},{"$f":"$I2349","v":0},null,{"$f":"+O2351","v":"N/A"},null,null,null,{"$f":"IF(I2351=0,\"N/A\",MAX(0,((J2351+I2351-Year1)*365)/(I2351*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2349:G2351)=0,\"\",IF(OR(E2349>=E2354,E2350>=E2354,E2351>=E2354,F2349>=F2354,F2350>=F2354,F2351>=F2354),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2346=Controls!$Y$3,\"\",IF(AND(SUM(E2354:G2354)<>0,MAX(E2349:E2351)>E2354),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2349","v":0},0,{"$f":"$E2354","v":0},0,{"$f":"+H2349","v":""},{"$f":"$I2349","v":0},null,null,null,{"$f":"IF(M2346=Controls!$Y$3,\"\",IF(AND(SUM(E2354:G2354)<>0,MAX(F2349:F2351)>F2354),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2349=\"\",B2349=0),G2349=0),100000,G2349)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2349","v":0},{"$f":"+I2349","v":0},{"$f":"IF(T2354=0,0,S2354/T2354)","v":0},{"$f":"+G2357","v":0},{"$f":"+G2349","v":0},{"$f":"+W2354-V2354","v":0},{"$f":"+J2346","v":0},{"$f":"+X2354*Y2354","v":0},{"$f":"IF(OR(C2349=0,U2354=0),0,MIN(10,Z2354/U2354))","v":0},{"$f":"IF(AA2354<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2349:G2351,G2354)=0,\"\",IF(MIN(O2354:O2356)<=G2354,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2346=Controls!$Y$3,\"\",IF(LEFT(D2355,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2350=\"\",B2350=0),G2350=0),100000,G2350)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2354","v":0},{"$f":"+T2354","v":0},{"$f":"IF(T2355=0,0,S2355/T2355)","v":0},{"$f":"+G2358","v":0},{"$f":"+W2354","v":0},{"$f":"+W2355-V2355","v":0},{"$f":"+J2346","v":0},{"$f":"+X2355*Y2355","v":0},{"$f":"IF(OR(C2349=0,U2355=0),0,MIN(10,Z2355/U2355))","v":0},{"$f":"IF(AA2355<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2357=0,B2354=\"\",B2357=\"\",AC2369=0),\"\",\"   G1 has \"&TEXT(AC2369,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2357:G2357)=0,M2346=Controls!$Y$3),\"\",IF(I2357=0,\"G1 EUL Missing\",IF(AA2369=0,\"No Green Premium G1 vs T\",IF(AA2369>0,\"Negative Green Premium G1 vs T\",IF(AB2369=0,\"No Utility Savings G1 vs T\",IF(AB2369<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2351=\"\",B2351=0),G2351=0),100000,G2351)","v":100000}]
["G1",null,null,{"$f":"+D2349","v":0},0,{"$f":"$E2357","v":0},0,{"$f":"+H2349","v":""},{"$f":"$I2349","v":0},{"$f":"IF(OR(AC2370=0,I2358=0,B2354=\"\",B2358=\"\"),\"\",\"   G2 has \"&TEXT(AC2370,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2358:G2358)=0,M2346=Controls!$Y$3),\"\",IF(I2358=0,\"G2 EUL Missing\",IF(AA2370=0,\"No Green Premium G2 vs T\", IF(AA2370>0,\"Negative Green Premium G2 vs T\",IF(AB2370=0,\"No Utility Savings G2 vs T\", IF(AB2370<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2350","v":0},0,0,0,{"$f":"+H2349","v":""},{"$f":"$I2349","v":0},{"$f":"IF(OR(AC2371=0,I2358=0,B2354=\"\",B2357=\"\", B2358=\"\"),\"\",\"   G2 has \"&TEXT(AC2371,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2358:G2358)=0,M2346=Controls!$Y$3),\"\",IF(AA2371>=0,\"No Green Premium G2 vs G1\",IF(AB2371<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2354>0,OR(G2357>0,G2358>0)),IF(OR(G2354=G2357,G2354=G2358),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2360:O2362)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2350","v":0},{"$f":"+I2350","v":0},{"$f":"IF(T2359=0,0,S2359/T2359)","v":0},{"$f":"+V2354","v":0},{"$f":"+G2350","v":0},{"$f":"+W2359-V2359","v":0},{"$f":"+J2346","v":0},{"$f":"+X2359*Y2359","v":0},{"$f":"IF(OR(C2350=0,U2359=0),0,MIN(10,Z2359/U2359))","v":0},{"$f":"IF(AA2359<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2350:C2351)=0,0,IF(OR(AND(C2350=0,C2351<>0),AND(G2350=0,G2351<>0)),1,IF(C2349=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2359","v":0},{"$f":"+T2359","v":0},{"$f":"IF(T2360=0,0,S2360/T2360)","v":0},{"$f":"+V2355","v":0},{"$f":"+W2359","v":0},{"$f":"+W2360-V2360","v":0},{"$f":"+J2346","v":0},{"$f":"+X2360*Y2360","v":0},{"$f":"IF(OR(C2350=0,U2360=0),0,MIN(10,Z2360/U2360))","v":0},{"$f":"IF(AA2360<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2350=0,0,IF(AND(F2349<F2350,G2349>G2350),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2346=Controls!$Y$3,\"\",IF(B2357=\"No Green Alternatives\",\"\",IF(B2357=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2357:G2357)<>0,B2357=\"\"),\"G1 Description is Missing\",IF(AND(B2357<>\"\",SUM(E2357:F2357)=0),\"G1 Cost is Missing\",IF(AND(B2357<>\"\",G2357=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2351=0,0,IF(OR(AND(F2349<F2351,F2350<F2351),AND(G2349>G2351,G2350>G2351)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2356","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2346=Controls!$Y$3,\"\",IF(M2362=\"No Green Alternatives\",\"\",IF(AND(B2358=\"\",SUM(E2358:G2358))=0,\"\",IF(AND(SUM(E2358:F2358)=0,B2358<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2358=0,B2358<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2364=Pass,D2365=Pass),No,IF(D2364=Pass,Yes,No))","v":"No"},{"$f":"IF(B2357=\"\",\"\",A2357&\": \"&B2357)","v":""},{"$f":"IF(AA2349>99,99,AA2349)","v":0},{"$f":"+AB2349","v":"N/A"},null,{"$f":"IF(OR(AB2349=\"Fail\",AB2349=\"N/A\"),0,AA2354)","v":0},{"$f":"IF(F2364=0,\"\",AB2354)","v":""},{"$f":"IF(OR(AB2349=\"Fail\",AB2349=\"N/A\"),0,AA2359)","v":0},{"$f":"IF(H2364=0,\"\",AB2359)","v":""},{"$f":"IF(OR(AB2349=\"Fail\",AB2349=\"N/A\"),0,AA2364)","v":0},{"$f":"IF(J2364=0,\"\",AB2364)","v":""},null,{"$f":"IF(OR(SUM(E2356:G2357)=0,M2346=Controls!$Y$3),\"\",IF(AC2349=1,\"\",AD2349))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2351","v":0},{"$f":"+I2351","v":0},{"$f":"IF(T2364=0,0,S2364/T2364)","v":0},{"$f":"+V2359","v":0},{"$f":"+G2351","v":0},{"$f":"+W2364-V2364","v":0},{"$f":"+J2346","v":0},{"$f":"+X2364*Y2364","v":0},{"$f":"IF(OR(C2351=0,U2364=0),0,MIN(10,Z2364/U2364))","v":0},{"$f":"IF(AA2364<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2364=No,D2365=Pass),Yes,No)","v":"No"},{"$f":"IF(B2358=\"\",\"\",A2358&\": \"&B2358)","v":""},{"$f":"IF(AA2350=100,0,IF(AA2350>99,99,AA2350))","v":0},{"$f":"IF(AA2350=100,\"\",+AB2350)","v":"N/A"},null,{"$f":"IF(OR(AB2350=\"Fail\",AB2350=\"N/A\"),0,AA2355)","v":0},{"$f":"IF(F2365=0,\"\",AB2355)","v":""},{"$f":"IF(OR(AB2350=\"Fail\",AB2350=\"N/A\"),0,AA2360)","v":0},{"$f":"IF(H2365=0,\"\",AB2360)","v":""},{"$f":"IF(OR(AB2350=\"Fail\",AB2350=\"N/A\"),0,AA2365)","v":0},{"$f":"IF(J2365=0,\"\",AB2365)","v":""},null,{"$f":"IF(OR(SUM(E2358:G2358)=0,M2346=Controls!$Y$3),\"\",IF(AC2350=1,\"\",AD2350))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2364","v":0},{"$f":"+T2364","v":0},{"$f":"IF(T2365=0,0,S2365/T2365)","v":0},{"$f":"+V2360","v":0},{"$f":"+W2364","v":0},{"$f":"+W2365-V2365","v":0},{"$f":"+J2346","v":0},{"$f":"+X2365*Y2365","v":0},{"$f":"IF(OR(C2351=0,U2365=0),0,MIN(10,Z2365/U2365))","v":0},{"$f":"IF(AA2365<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2358=0,I2357=0),\"\",IF(OR(AND(I2357<>0,I2357<>I2354),AND(I2358<>0,I2358<>I2354)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2346=Controls!$Y$3,\"\",IF(B2369<>P2367,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2364=Yes,P2369,IF(A2365=Yes,P2370,P2371))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2369:L2377)=0,\"\",IF(SUM(L2369:L2377)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2369:L2377)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2369=B2364,1,IF(B2369=B2365,2,3))","v":3},{"$f":"$P2367","v":"T: "},{"$f":"CHOOSE($A2369,D2357,D2358,D2354)","v":0},{"$f":"CHOOSE($A2369,F2357,F2358,F2354)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2369,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2346=Controls!$Y$3,\"\",IF(OR(B2369=P2369,B2369=P2370,B2369=P2371),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2364","v":""},null,null,"G1 vs T",{"$f":"(F2357-F2354)","v":0},"premium",{"$f":"Z2349","v":0},"savings",{"$f":"IF(T2369=0,\"N/A\",IF(V2369=0,\"None\",T2369/V2369))","v":"N/A"},null,{"$f":"I2357","v":0},{"$f":"+-T2369","v":0},{"$f":"+V2369","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2369>=0,AB2369<=0),0,IF(ISERROR(IRR($AE2369:$CC2369,$Z$1)),-0.99,IRR($AE2369:$CC2369,$Z$1))),-10%))","v":0},null,{"$f":"+AA2369","v":0},0,{"$f":"IF(AG$1<=$Z2369,$AB2369*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2369,$AB2369*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2369,$AB2369*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2369,$AB2369*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2369,$AB2369*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2370,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2349:C2351,E2349:G2351)=0,\"\",IF(B2357=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2357:G2358)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2357:G2358)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2365","v":""},null,null,"G2 vs T",{"$f":"IF(F2358=0,0,F2358-F2354)","v":0},"premium",{"$f":"IF(F2358=0,0,Z2350)","v":0},"savings",{"$f":"IF(T2370=0,\"N/A\",IF(V2370=0,\"None\",T2370/V2370))","v":"N/A"},null,{"$f":"I2358","v":0},{"$f":"+-T2370","v":0},{"$f":"+V2370","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2370>=0,AB2370<=0),0,IF(ISERROR(IRR($AE2370:$CC2370,$Z$1)),-0.99,IRR($AE2370:$CC2370,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2370,$AB2370*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2370","v":0},null,null,{"$f":"IF(LEFT(M2371,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2349:C2351,E2349:F2351)=0,\"\",IF(AND($AN$6=Yes,OR(B2357=B2354,B2358=B2354)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2357=B2354,B2358=B2354)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2354&\": \"&B2354","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2358=0,0,F2358-F2357)","v":0},"premium",{"$f":"IF(F2358=0,0,V2370-V2369)","v":0},"savings",{"$f":"IF(T2371=0,\"N/A\",IF(V2371=0,\"None\",T2371/V2371))","v":"N/A"},null,{"$f":"+Z2370","v":0},{"$f":"+-T2371","v":0},{"$f":"+V2371","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2371>=0,AB2371<=0),0,IF(ISERROR(IRR($AE2371:$CC2371,$Z$1)),-0.99,IRR($AE2371:$CC2371,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2371=$V$2,G2370,G2371)","v":0},{"$f":"IF(G2371=$V$2,H2370,H2371)","v":0},{"$f":"IF(G2371=$V$2,I2370,I2371)","v":0}]
[null,{"$f":"IF(AND(G2372=\"Traditional\",B2369<>P2371,B2369<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2372=\"Green\",B2369=P2371,B2369<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2346=Controls!$Y$3,B2373=\"\"),\"\",IF(G2372=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2375<>C2375,P2376<>C2376,P2377<>C2377),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2349=0,0,C2349)","v":0},{"$f":"IF(B2349=0,\"\",A2349&\": \"&B2349)","v":""},{"$f":"$P2375","v":""},null,{"$f":"IF(B2375=\"\",\"\",G2372)","v":""},null,{"$f":"IF(B2375=\"\",\"\",B2369)","v":""},null,null,{"$f":"IF(B2375=\"\",0,D2369)","v":0},{"$f":"IF(B2375=\"\",0,CHOOSE(A2369,I2357,I2358,I2354))","v":0},{"$f":"IF(LEFT(M2375,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2346=Controls!$Y$3,\"\",IF(AND(A2375>0,J2375=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2375=\"\",\"\",IF($H2372=\"Now\",$Q$2,IF(OR($F2364>$W$1,$F2365>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2350=0,0,C2350)","v":0},{"$f":"IF(B2350=0,\"\",A2350&\": \"&B2350)","v":""},{"$f":"$P2376","v":""},null,{"$f":"IF(B2376=\"\",\"\",E2375)","v":""},null,{"$f":"IF(B2376=\"\",\"\",G2375)","v":""},null,null,{"$f":"IF(B2376=\"\",0,D2369)","v":0},{"$f":"IF(B2376=\"\",0,K2375)","v":0},{"$f":"IF(LEFT(M2376,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2346=Controls!$Y$3,\"\",IF(AND(A2376>0,J2376=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2376=\"\",\"\",IF($H2372=\"Now\",$Q$2,IF(OR($H2364>$W$1,$H2365>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2351=0,0,C2351)","v":0},{"$f":"IF(B2351=0,\"\",A2351&\": \"&B2351)","v":""},{"$f":"$P2377","v":""},null,{"$f":"IF(B2377=\"\",\"\",E2376)","v":""},null,{"$f":"IF(B2377=\"\",\"\",G2376)","v":""},null,null,{"$f":"IF(B2377=\"\",0,D2369)","v":0},{"$f":"IF(B2377=\"\",0,K2376)","v":0},{"$f":"IF(LEFT(M2377,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2346=Controls!$Y$3,\"\",IF(AND(A2377>0,J2377=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2377=\"\",\"\",IF($H2372=\"Now\",$Q$2,IF(OR($J2365>$W$1,$J2365>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2378=0,\"\",IF(M2378=1,\"The above section has 1 error check message\",\"The above section has \"&M2378&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2375=\"End of Cycle\",S2375=\"Now\"),AND(C2376=\"End of Cycle\",S2376=\"Now\"),AND(C2377=\"End of Cycle\",S2377=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2352:M2377,\"\")+SUM(U2378:Y2378)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2352<>\"\",1,0)","v":0},{"$f":"IF(C2359<>\"\",1,0)","v":0},{"$f":"IF(C2366=\"\",0,1)","v":0},{"$f":"IF(B2373=\"\",0,1)","v":0},{"$f":"IF(D2378=\"\",0,1)","v":0}]
["3.7.2.39.02","Interior Other #2",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2379=\"Tenant\",IF(ISERROR(VLOOKUP(H2379,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2379,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2379,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2379,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2379=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2382:C2384)+SUM(E2382:G2391)+SUM(I2382:I2391)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2382","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2379,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2379,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2382","v":"N/A"},null,null,null,{"$f":"IF(I2382=0,\"N/A\",MAX(0,((J2382+I2382-Year1)*365)/(I2382*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2390","v":0},{"$f":"IF(Q2382=0,0,VLOOKUP(Q2382,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2387","v":0},{"$f":"+F2390","v":0},{"$f":"+J2379","v":0},{"$f":"+G2387","v":0},{"$f":"+G2390","v":0},{"$f":"+S2382-T2382","v":0},{"$f":"+V2382-W2382","v":0},{"$f":"+Y2382*U2382","v":0},{"$f":"IF(AC2382=1,-X2382/Z2382,0)","v":0},{"$f":"IF(AC2382>1,\"N/A\",IF(AA2382>=R2382,Fail,Pass))","v":"N/A"},{"$f":"IF(J2379=0,2,IF(Y2382=0,3,IF(Q2382=0,4,IF(Y2382<0,5,IF(X2382>=0,6,1)))))","v":2},{"$f":"IF(AC2382=1,\"\",\"(G1) \"&CHOOSE(AC2382,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2382","v":0},0,{"$f":"$E2383","v":0},0,{"$f":"+H2382","v":""},{"$f":"$I2382","v":0},null,{"$f":"+O2383","v":"N/A"},null,null,null,{"$f":"IF(I2383=0,\"N/A\",MAX(0,((J2383+I2383-Year1)*365)/(I2383*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2391","v":0},{"$f":"IF(Q2383=0,0,VLOOKUP(Q2383,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2382","v":0},{"$f":"+F2391","v":0},{"$f":"+J2379","v":0},{"$f":"+V2382","v":0},{"$f":"+G2391","v":0},{"$f":"+S2383-T2383","v":0},{"$f":"+V2383-W2383","v":0},{"$f":"+Y2383*U2383","v":0},{"$f":"IF(AC2383=1,-X2383/Z2383,0)","v":0},{"$f":"IF(AC2383>1,\"N/A\",IF(AA2383>=R2383,Fail,Pass))","v":"N/A"},{"$f":"IF(J2379=0,2,IF(Y2383=0,3,IF(Q2383=0,4,IF(Y2383<0,5,IF(X2383>=0,6,1)))))","v":2},{"$f":"IF(AC2383=1,\"\",\"(G2) \"&CHOOSE(AC2383,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2383","v":0},0,0,0,{"$f":"+H2382","v":""},{"$f":"$I2382","v":0},null,{"$f":"+O2384","v":"N/A"},null,null,null,{"$f":"IF(I2384=0,\"N/A\",MAX(0,((J2384+I2384-Year1)*365)/(I2384*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2382:G2384)=0,\"\",IF(OR(E2382>=E2387,E2383>=E2387,E2384>=E2387,F2382>=F2387,F2383>=F2387,F2384>=F2387),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2379=Controls!$Y$3,\"\",IF(AND(SUM(E2387:G2387)<>0,MAX(E2382:E2384)>E2387),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2382","v":0},0,{"$f":"$E2387","v":0},0,{"$f":"+H2382","v":""},{"$f":"$I2382","v":0},null,null,null,{"$f":"IF(M2379=Controls!$Y$3,\"\",IF(AND(SUM(E2387:G2387)<>0,MAX(F2382:F2384)>F2387),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2382=\"\",B2382=0),G2382=0),100000,G2382)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2382","v":0},{"$f":"+I2382","v":0},{"$f":"IF(T2387=0,0,S2387/T2387)","v":0},{"$f":"+G2390","v":0},{"$f":"+G2382","v":0},{"$f":"+W2387-V2387","v":0},{"$f":"+J2379","v":0},{"$f":"+X2387*Y2387","v":0},{"$f":"IF(OR(C2382=0,U2387=0),0,MIN(10,Z2387/U2387))","v":0},{"$f":"IF(AA2387<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2382:G2384,G2387)=0,\"\",IF(MIN(O2387:O2389)<=G2387,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2379=Controls!$Y$3,\"\",IF(LEFT(D2388,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2383=\"\",B2383=0),G2383=0),100000,G2383)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2387","v":0},{"$f":"+T2387","v":0},{"$f":"IF(T2388=0,0,S2388/T2388)","v":0},{"$f":"+G2391","v":0},{"$f":"+W2387","v":0},{"$f":"+W2388-V2388","v":0},{"$f":"+J2379","v":0},{"$f":"+X2388*Y2388","v":0},{"$f":"IF(OR(C2382=0,U2388=0),0,MIN(10,Z2388/U2388))","v":0},{"$f":"IF(AA2388<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2390=0,B2387=\"\",B2390=\"\",AC2402=0),\"\",\"   G1 has \"&TEXT(AC2402,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2390:G2390)=0,M2379=Controls!$Y$3),\"\",IF(I2390=0,\"G1 EUL Missing\",IF(AA2402=0,\"No Green Premium G1 vs T\",IF(AA2402>0,\"Negative Green Premium G1 vs T\",IF(AB2402=0,\"No Utility Savings G1 vs T\",IF(AB2402<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2384=\"\",B2384=0),G2384=0),100000,G2384)","v":100000}]
["G1",null,null,{"$f":"+D2382","v":0},0,{"$f":"$E2390","v":0},0,{"$f":"+H2382","v":""},{"$f":"$I2382","v":0},{"$f":"IF(OR(AC2403=0,I2391=0,B2387=\"\",B2391=\"\"),\"\",\"   G2 has \"&TEXT(AC2403,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2391:G2391)=0,M2379=Controls!$Y$3),\"\",IF(I2391=0,\"G2 EUL Missing\",IF(AA2403=0,\"No Green Premium G2 vs T\", IF(AA2403>0,\"Negative Green Premium G2 vs T\",IF(AB2403=0,\"No Utility Savings G2 vs T\", IF(AB2403<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2383","v":0},0,0,0,{"$f":"+H2382","v":""},{"$f":"$I2382","v":0},{"$f":"IF(OR(AC2404=0,I2391=0,B2387=\"\",B2390=\"\", B2391=\"\"),\"\",\"   G2 has \"&TEXT(AC2404,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2391:G2391)=0,M2379=Controls!$Y$3),\"\",IF(AA2404>=0,\"No Green Premium G2 vs G1\",IF(AB2404<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2387>0,OR(G2390>0,G2391>0)),IF(OR(G2387=G2390,G2387=G2391),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2393:O2395)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2383","v":0},{"$f":"+I2383","v":0},{"$f":"IF(T2392=0,0,S2392/T2392)","v":0},{"$f":"+V2387","v":0},{"$f":"+G2383","v":0},{"$f":"+W2392-V2392","v":0},{"$f":"+J2379","v":0},{"$f":"+X2392*Y2392","v":0},{"$f":"IF(OR(C2383=0,U2392=0),0,MIN(10,Z2392/U2392))","v":0},{"$f":"IF(AA2392<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2383:C2384)=0,0,IF(OR(AND(C2383=0,C2384<>0),AND(G2383=0,G2384<>0)),1,IF(C2382=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2392","v":0},{"$f":"+T2392","v":0},{"$f":"IF(T2393=0,0,S2393/T2393)","v":0},{"$f":"+V2388","v":0},{"$f":"+W2392","v":0},{"$f":"+W2393-V2393","v":0},{"$f":"+J2379","v":0},{"$f":"+X2393*Y2393","v":0},{"$f":"IF(OR(C2383=0,U2393=0),0,MIN(10,Z2393/U2393))","v":0},{"$f":"IF(AA2393<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2383=0,0,IF(AND(F2382<F2383,G2382>G2383),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2379=Controls!$Y$3,\"\",IF(B2390=\"No Green Alternatives\",\"\",IF(B2390=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2390:G2390)<>0,B2390=\"\"),\"G1 Description is Missing\",IF(AND(B2390<>\"\",SUM(E2390:F2390)=0),\"G1 Cost is Missing\",IF(AND(B2390<>\"\",G2390=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2384=0,0,IF(OR(AND(F2382<F2384,F2383<F2384),AND(G2382>G2384,G2383>G2384)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2389","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2379=Controls!$Y$3,\"\",IF(M2395=\"No Green Alternatives\",\"\",IF(AND(B2391=\"\",SUM(E2391:G2391))=0,\"\",IF(AND(SUM(E2391:F2391)=0,B2391<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2391=0,B2391<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2397=Pass,D2398=Pass),No,IF(D2397=Pass,Yes,No))","v":"No"},{"$f":"IF(B2390=\"\",\"\",A2390&\": \"&B2390)","v":""},{"$f":"IF(AA2382>99,99,AA2382)","v":0},{"$f":"+AB2382","v":"N/A"},null,{"$f":"IF(OR(AB2382=\"Fail\",AB2382=\"N/A\"),0,AA2387)","v":0},{"$f":"IF(F2397=0,\"\",AB2387)","v":""},{"$f":"IF(OR(AB2382=\"Fail\",AB2382=\"N/A\"),0,AA2392)","v":0},{"$f":"IF(H2397=0,\"\",AB2392)","v":""},{"$f":"IF(OR(AB2382=\"Fail\",AB2382=\"N/A\"),0,AA2397)","v":0},{"$f":"IF(J2397=0,\"\",AB2397)","v":""},null,{"$f":"IF(OR(SUM(E2389:G2390)=0,M2379=Controls!$Y$3),\"\",IF(AC2382=1,\"\",AD2382))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2384","v":0},{"$f":"+I2384","v":0},{"$f":"IF(T2397=0,0,S2397/T2397)","v":0},{"$f":"+V2392","v":0},{"$f":"+G2384","v":0},{"$f":"+W2397-V2397","v":0},{"$f":"+J2379","v":0},{"$f":"+X2397*Y2397","v":0},{"$f":"IF(OR(C2384=0,U2397=0),0,MIN(10,Z2397/U2397))","v":0},{"$f":"IF(AA2397<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2397=No,D2398=Pass),Yes,No)","v":"No"},{"$f":"IF(B2391=\"\",\"\",A2391&\": \"&B2391)","v":""},{"$f":"IF(AA2383=100,0,IF(AA2383>99,99,AA2383))","v":0},{"$f":"IF(AA2383=100,\"\",+AB2383)","v":"N/A"},null,{"$f":"IF(OR(AB2383=\"Fail\",AB2383=\"N/A\"),0,AA2388)","v":0},{"$f":"IF(F2398=0,\"\",AB2388)","v":""},{"$f":"IF(OR(AB2383=\"Fail\",AB2383=\"N/A\"),0,AA2393)","v":0},{"$f":"IF(H2398=0,\"\",AB2393)","v":""},{"$f":"IF(OR(AB2383=\"Fail\",AB2383=\"N/A\"),0,AA2398)","v":0},{"$f":"IF(J2398=0,\"\",AB2398)","v":""},null,{"$f":"IF(OR(SUM(E2391:G2391)=0,M2379=Controls!$Y$3),\"\",IF(AC2383=1,\"\",AD2383))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2397","v":0},{"$f":"+T2397","v":0},{"$f":"IF(T2398=0,0,S2398/T2398)","v":0},{"$f":"+V2393","v":0},{"$f":"+W2397","v":0},{"$f":"+W2398-V2398","v":0},{"$f":"+J2379","v":0},{"$f":"+X2398*Y2398","v":0},{"$f":"IF(OR(C2384=0,U2398=0),0,MIN(10,Z2398/U2398))","v":0},{"$f":"IF(AA2398<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2391=0,I2390=0),\"\",IF(OR(AND(I2390<>0,I2390<>I2387),AND(I2391<>0,I2391<>I2387)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2379=Controls!$Y$3,\"\",IF(B2402<>P2400,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2397=Yes,P2402,IF(A2398=Yes,P2403,P2404))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2402:L2410)=0,\"\",IF(SUM(L2402:L2410)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2402:L2410)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2402=B2397,1,IF(B2402=B2398,2,3))","v":3},{"$f":"$P2400","v":"T: "},{"$f":"CHOOSE($A2402,D2390,D2391,D2387)","v":0},{"$f":"CHOOSE($A2402,F2390,F2391,F2387)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2402,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2379=Controls!$Y$3,\"\",IF(OR(B2402=P2402,B2402=P2403,B2402=P2404),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2397","v":""},null,null,"G1 vs T",{"$f":"(F2390-F2387)","v":0},"premium",{"$f":"Z2382","v":0},"savings",{"$f":"IF(T2402=0,\"N/A\",IF(V2402=0,\"None\",T2402/V2402))","v":"N/A"},null,{"$f":"I2390","v":0},{"$f":"+-T2402","v":0},{"$f":"+V2402","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2402>=0,AB2402<=0),0,IF(ISERROR(IRR($AE2402:$CC2402,$Z$1)),-0.99,IRR($AE2402:$CC2402,$Z$1))),-10%))","v":0},null,{"$f":"+AA2402","v":0},0,{"$f":"IF(AG$1<=$Z2402,$AB2402*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2402,$AB2402*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2402,$AB2402*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2402,$AB2402*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2402,$AB2402*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2403,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2382:C2384,E2382:G2384)=0,\"\",IF(B2390=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2390:G2391)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2390:G2391)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2398","v":""},null,null,"G2 vs T",{"$f":"IF(F2391=0,0,F2391-F2387)","v":0},"premium",{"$f":"IF(F2391=0,0,Z2383)","v":0},"savings",{"$f":"IF(T2403=0,\"N/A\",IF(V2403=0,\"None\",T2403/V2403))","v":"N/A"},null,{"$f":"I2391","v":0},{"$f":"+-T2403","v":0},{"$f":"+V2403","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2403>=0,AB2403<=0),0,IF(ISERROR(IRR($AE2403:$CC2403,$Z$1)),-0.99,IRR($AE2403:$CC2403,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2403,$AB2403*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2403","v":0},null,null,{"$f":"IF(LEFT(M2404,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2382:C2384,E2382:F2384)=0,\"\",IF(AND($AN$6=Yes,OR(B2390=B2387,B2391=B2387)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2390=B2387,B2391=B2387)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2387&\": \"&B2387","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2391=0,0,F2391-F2390)","v":0},"premium",{"$f":"IF(F2391=0,0,V2403-V2402)","v":0},"savings",{"$f":"IF(T2404=0,\"N/A\",IF(V2404=0,\"None\",T2404/V2404))","v":"N/A"},null,{"$f":"+Z2403","v":0},{"$f":"+-T2404","v":0},{"$f":"+V2404","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2404>=0,AB2404<=0),0,IF(ISERROR(IRR($AE2404:$CC2404,$Z$1)),-0.99,IRR($AE2404:$CC2404,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2404=$V$2,G2403,G2404)","v":0},{"$f":"IF(G2404=$V$2,H2403,H2404)","v":0},{"$f":"IF(G2404=$V$2,I2403,I2404)","v":0}]
[null,{"$f":"IF(AND(G2405=\"Traditional\",B2402<>P2404,B2402<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2405=\"Green\",B2402=P2404,B2402<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2379=Controls!$Y$3,B2406=\"\"),\"\",IF(G2405=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2408<>C2408,P2409<>C2409,P2410<>C2410),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2382=0,0,C2382)","v":0},{"$f":"IF(B2382=0,\"\",A2382&\": \"&B2382)","v":""},{"$f":"$P2408","v":""},null,{"$f":"IF(B2408=\"\",\"\",G2405)","v":""},null,{"$f":"IF(B2408=\"\",\"\",B2402)","v":""},null,null,{"$f":"IF(B2408=\"\",0,D2402)","v":0},{"$f":"IF(B2408=\"\",0,CHOOSE(A2402,I2390,I2391,I2387))","v":0},{"$f":"IF(LEFT(M2408,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2379=Controls!$Y$3,\"\",IF(AND(A2408>0,J2408=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2408=\"\",\"\",IF($H2405=\"Now\",$Q$2,IF(OR($F2397>$W$1,$F2398>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2383=0,0,C2383)","v":0},{"$f":"IF(B2383=0,\"\",A2383&\": \"&B2383)","v":""},{"$f":"$P2409","v":""},null,{"$f":"IF(B2409=\"\",\"\",E2408)","v":""},null,{"$f":"IF(B2409=\"\",\"\",G2408)","v":""},null,null,{"$f":"IF(B2409=\"\",0,D2402)","v":0},{"$f":"IF(B2409=\"\",0,K2408)","v":0},{"$f":"IF(LEFT(M2409,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2379=Controls!$Y$3,\"\",IF(AND(A2409>0,J2409=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2409=\"\",\"\",IF($H2405=\"Now\",$Q$2,IF(OR($H2397>$W$1,$H2398>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2384=0,0,C2384)","v":0},{"$f":"IF(B2384=0,\"\",A2384&\": \"&B2384)","v":""},{"$f":"$P2410","v":""},null,{"$f":"IF(B2410=\"\",\"\",E2409)","v":""},null,{"$f":"IF(B2410=\"\",\"\",G2409)","v":""},null,null,{"$f":"IF(B2410=\"\",0,D2402)","v":0},{"$f":"IF(B2410=\"\",0,K2409)","v":0},{"$f":"IF(LEFT(M2410,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2379=Controls!$Y$3,\"\",IF(AND(A2410>0,J2410=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2410=\"\",\"\",IF($H2405=\"Now\",$Q$2,IF(OR($J2398>$W$1,$J2398>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2411=0,\"\",IF(M2411=1,\"The above section has 1 error check message\",\"The above section has \"&M2411&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2408=\"End of Cycle\",S2408=\"Now\"),AND(C2409=\"End of Cycle\",S2409=\"Now\"),AND(C2410=\"End of Cycle\",S2410=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2385:M2410,\"\")+SUM(U2411:Y2411)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2385<>\"\",1,0)","v":0},{"$f":"IF(C2392<>\"\",1,0)","v":0},{"$f":"IF(C2399=\"\",0,1)","v":0},{"$f":"IF(B2406=\"\",0,1)","v":0},{"$f":"IF(D2411=\"\",0,1)","v":0}]
["3.7.2.39.03","Interior Other #3",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2412=\"Tenant\",IF(ISERROR(VLOOKUP(H2412,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2412,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2412,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2412,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2412=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2415:C2417)+SUM(E2415:G2424)+SUM(I2415:I2424)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2415","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2412,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2412,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2415","v":"N/A"},null,null,null,{"$f":"IF(I2415=0,\"N/A\",MAX(0,((J2415+I2415-Year1)*365)/(I2415*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2423","v":0},{"$f":"IF(Q2415=0,0,VLOOKUP(Q2415,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2420","v":0},{"$f":"+F2423","v":0},{"$f":"+J2412","v":0},{"$f":"+G2420","v":0},{"$f":"+G2423","v":0},{"$f":"+S2415-T2415","v":0},{"$f":"+V2415-W2415","v":0},{"$f":"+Y2415*U2415","v":0},{"$f":"IF(AC2415=1,-X2415/Z2415,0)","v":0},{"$f":"IF(AC2415>1,\"N/A\",IF(AA2415>=R2415,Fail,Pass))","v":"N/A"},{"$f":"IF(J2412=0,2,IF(Y2415=0,3,IF(Q2415=0,4,IF(Y2415<0,5,IF(X2415>=0,6,1)))))","v":2},{"$f":"IF(AC2415=1,\"\",\"(G1) \"&CHOOSE(AC2415,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2415","v":0},0,{"$f":"$E2416","v":0},0,{"$f":"+H2415","v":""},{"$f":"$I2415","v":0},null,{"$f":"+O2416","v":"N/A"},null,null,null,{"$f":"IF(I2416=0,\"N/A\",MAX(0,((J2416+I2416-Year1)*365)/(I2416*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2424","v":0},{"$f":"IF(Q2416=0,0,VLOOKUP(Q2416,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2415","v":0},{"$f":"+F2424","v":0},{"$f":"+J2412","v":0},{"$f":"+V2415","v":0},{"$f":"+G2424","v":0},{"$f":"+S2416-T2416","v":0},{"$f":"+V2416-W2416","v":0},{"$f":"+Y2416*U2416","v":0},{"$f":"IF(AC2416=1,-X2416/Z2416,0)","v":0},{"$f":"IF(AC2416>1,\"N/A\",IF(AA2416>=R2416,Fail,Pass))","v":"N/A"},{"$f":"IF(J2412=0,2,IF(Y2416=0,3,IF(Q2416=0,4,IF(Y2416<0,5,IF(X2416>=0,6,1)))))","v":2},{"$f":"IF(AC2416=1,\"\",\"(G2) \"&CHOOSE(AC2416,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2416","v":0},0,0,0,{"$f":"+H2415","v":""},{"$f":"$I2415","v":0},null,{"$f":"+O2417","v":"N/A"},null,null,null,{"$f":"IF(I2417=0,\"N/A\",MAX(0,((J2417+I2417-Year1)*365)/(I2417*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2415:G2417)=0,\"\",IF(OR(E2415>=E2420,E2416>=E2420,E2417>=E2420,F2415>=F2420,F2416>=F2420,F2417>=F2420),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2412=Controls!$Y$3,\"\",IF(AND(SUM(E2420:G2420)<>0,MAX(E2415:E2417)>E2420),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2415","v":0},0,{"$f":"$E2420","v":0},0,{"$f":"+H2415","v":""},{"$f":"$I2415","v":0},null,null,null,{"$f":"IF(M2412=Controls!$Y$3,\"\",IF(AND(SUM(E2420:G2420)<>0,MAX(F2415:F2417)>F2420),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2415=\"\",B2415=0),G2415=0),100000,G2415)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2415","v":0},{"$f":"+I2415","v":0},{"$f":"IF(T2420=0,0,S2420/T2420)","v":0},{"$f":"+G2423","v":0},{"$f":"+G2415","v":0},{"$f":"+W2420-V2420","v":0},{"$f":"+J2412","v":0},{"$f":"+X2420*Y2420","v":0},{"$f":"IF(OR(C2415=0,U2420=0),0,MIN(10,Z2420/U2420))","v":0},{"$f":"IF(AA2420<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2415:G2417,G2420)=0,\"\",IF(MIN(O2420:O2422)<=G2420,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2412=Controls!$Y$3,\"\",IF(LEFT(D2421,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2416=\"\",B2416=0),G2416=0),100000,G2416)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2420","v":0},{"$f":"+T2420","v":0},{"$f":"IF(T2421=0,0,S2421/T2421)","v":0},{"$f":"+G2424","v":0},{"$f":"+W2420","v":0},{"$f":"+W2421-V2421","v":0},{"$f":"+J2412","v":0},{"$f":"+X2421*Y2421","v":0},{"$f":"IF(OR(C2415=0,U2421=0),0,MIN(10,Z2421/U2421))","v":0},{"$f":"IF(AA2421<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2423=0,B2420=\"\",B2423=\"\",AC2435=0),\"\",\"   G1 has \"&TEXT(AC2435,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2423:G2423)=0,M2412=Controls!$Y$3),\"\",IF(I2423=0,\"G1 EUL Missing\",IF(AA2435=0,\"No Green Premium G1 vs T\",IF(AA2435>0,\"Negative Green Premium G1 vs T\",IF(AB2435=0,\"No Utility Savings G1 vs T\",IF(AB2435<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2417=\"\",B2417=0),G2417=0),100000,G2417)","v":100000}]
["G1",null,null,{"$f":"+D2415","v":0},0,{"$f":"$E2423","v":0},0,{"$f":"+H2415","v":""},{"$f":"$I2415","v":0},{"$f":"IF(OR(AC2436=0,I2424=0,B2420=\"\",B2424=\"\"),\"\",\"   G2 has \"&TEXT(AC2436,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2424:G2424)=0,M2412=Controls!$Y$3),\"\",IF(I2424=0,\"G2 EUL Missing\",IF(AA2436=0,\"No Green Premium G2 vs T\", IF(AA2436>0,\"Negative Green Premium G2 vs T\",IF(AB2436=0,\"No Utility Savings G2 vs T\", IF(AB2436<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2416","v":0},0,0,0,{"$f":"+H2415","v":""},{"$f":"$I2415","v":0},{"$f":"IF(OR(AC2437=0,I2424=0,B2420=\"\",B2423=\"\", B2424=\"\"),\"\",\"   G2 has \"&TEXT(AC2437,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2424:G2424)=0,M2412=Controls!$Y$3),\"\",IF(AA2437>=0,\"No Green Premium G2 vs G1\",IF(AB2437<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2420>0,OR(G2423>0,G2424>0)),IF(OR(G2420=G2423,G2420=G2424),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2426:O2428)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2416","v":0},{"$f":"+I2416","v":0},{"$f":"IF(T2425=0,0,S2425/T2425)","v":0},{"$f":"+V2420","v":0},{"$f":"+G2416","v":0},{"$f":"+W2425-V2425","v":0},{"$f":"+J2412","v":0},{"$f":"+X2425*Y2425","v":0},{"$f":"IF(OR(C2416=0,U2425=0),0,MIN(10,Z2425/U2425))","v":0},{"$f":"IF(AA2425<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2416:C2417)=0,0,IF(OR(AND(C2416=0,C2417<>0),AND(G2416=0,G2417<>0)),1,IF(C2415=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2425","v":0},{"$f":"+T2425","v":0},{"$f":"IF(T2426=0,0,S2426/T2426)","v":0},{"$f":"+V2421","v":0},{"$f":"+W2425","v":0},{"$f":"+W2426-V2426","v":0},{"$f":"+J2412","v":0},{"$f":"+X2426*Y2426","v":0},{"$f":"IF(OR(C2416=0,U2426=0),0,MIN(10,Z2426/U2426))","v":0},{"$f":"IF(AA2426<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2416=0,0,IF(AND(F2415<F2416,G2415>G2416),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2412=Controls!$Y$3,\"\",IF(B2423=\"No Green Alternatives\",\"\",IF(B2423=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2423:G2423)<>0,B2423=\"\"),\"G1 Description is Missing\",IF(AND(B2423<>\"\",SUM(E2423:F2423)=0),\"G1 Cost is Missing\",IF(AND(B2423<>\"\",G2423=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2417=0,0,IF(OR(AND(F2415<F2417,F2416<F2417),AND(G2415>G2417,G2416>G2417)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2422","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2412=Controls!$Y$3,\"\",IF(M2428=\"No Green Alternatives\",\"\",IF(AND(B2424=\"\",SUM(E2424:G2424))=0,\"\",IF(AND(SUM(E2424:F2424)=0,B2424<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2424=0,B2424<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2430=Pass,D2431=Pass),No,IF(D2430=Pass,Yes,No))","v":"No"},{"$f":"IF(B2423=\"\",\"\",A2423&\": \"&B2423)","v":""},{"$f":"IF(AA2415>99,99,AA2415)","v":0},{"$f":"+AB2415","v":"N/A"},null,{"$f":"IF(OR(AB2415=\"Fail\",AB2415=\"N/A\"),0,AA2420)","v":0},{"$f":"IF(F2430=0,\"\",AB2420)","v":""},{"$f":"IF(OR(AB2415=\"Fail\",AB2415=\"N/A\"),0,AA2425)","v":0},{"$f":"IF(H2430=0,\"\",AB2425)","v":""},{"$f":"IF(OR(AB2415=\"Fail\",AB2415=\"N/A\"),0,AA2430)","v":0},{"$f":"IF(J2430=0,\"\",AB2430)","v":""},null,{"$f":"IF(OR(SUM(E2422:G2423)=0,M2412=Controls!$Y$3),\"\",IF(AC2415=1,\"\",AD2415))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2417","v":0},{"$f":"+I2417","v":0},{"$f":"IF(T2430=0,0,S2430/T2430)","v":0},{"$f":"+V2425","v":0},{"$f":"+G2417","v":0},{"$f":"+W2430-V2430","v":0},{"$f":"+J2412","v":0},{"$f":"+X2430*Y2430","v":0},{"$f":"IF(OR(C2417=0,U2430=0),0,MIN(10,Z2430/U2430))","v":0},{"$f":"IF(AA2430<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2430=No,D2431=Pass),Yes,No)","v":"No"},{"$f":"IF(B2424=\"\",\"\",A2424&\": \"&B2424)","v":""},{"$f":"IF(AA2416=100,0,IF(AA2416>99,99,AA2416))","v":0},{"$f":"IF(AA2416=100,\"\",+AB2416)","v":"N/A"},null,{"$f":"IF(OR(AB2416=\"Fail\",AB2416=\"N/A\"),0,AA2421)","v":0},{"$f":"IF(F2431=0,\"\",AB2421)","v":""},{"$f":"IF(OR(AB2416=\"Fail\",AB2416=\"N/A\"),0,AA2426)","v":0},{"$f":"IF(H2431=0,\"\",AB2426)","v":""},{"$f":"IF(OR(AB2416=\"Fail\",AB2416=\"N/A\"),0,AA2431)","v":0},{"$f":"IF(J2431=0,\"\",AB2431)","v":""},null,{"$f":"IF(OR(SUM(E2424:G2424)=0,M2412=Controls!$Y$3),\"\",IF(AC2416=1,\"\",AD2416))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2430","v":0},{"$f":"+T2430","v":0},{"$f":"IF(T2431=0,0,S2431/T2431)","v":0},{"$f":"+V2426","v":0},{"$f":"+W2430","v":0},{"$f":"+W2431-V2431","v":0},{"$f":"+J2412","v":0},{"$f":"+X2431*Y2431","v":0},{"$f":"IF(OR(C2417=0,U2431=0),0,MIN(10,Z2431/U2431))","v":0},{"$f":"IF(AA2431<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2424=0,I2423=0),\"\",IF(OR(AND(I2423<>0,I2423<>I2420),AND(I2424<>0,I2424<>I2420)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2412=Controls!$Y$3,\"\",IF(B2435<>P2433,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2430=Yes,P2435,IF(A2431=Yes,P2436,P2437))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2435:L2443)=0,\"\",IF(SUM(L2435:L2443)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2435:L2443)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2435=B2430,1,IF(B2435=B2431,2,3))","v":3},{"$f":"$P2433","v":"T: "},{"$f":"CHOOSE($A2435,D2423,D2424,D2420)","v":0},{"$f":"CHOOSE($A2435,F2423,F2424,F2420)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2435,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2412=Controls!$Y$3,\"\",IF(OR(B2435=P2435,B2435=P2436,B2435=P2437),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2430","v":""},null,null,"G1 vs T",{"$f":"(F2423-F2420)","v":0},"premium",{"$f":"Z2415","v":0},"savings",{"$f":"IF(T2435=0,\"N/A\",IF(V2435=0,\"None\",T2435/V2435))","v":"N/A"},null,{"$f":"I2423","v":0},{"$f":"+-T2435","v":0},{"$f":"+V2435","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2435>=0,AB2435<=0),0,IF(ISERROR(IRR($AE2435:$CC2435,$Z$1)),-0.99,IRR($AE2435:$CC2435,$Z$1))),-10%))","v":0},null,{"$f":"+AA2435","v":0},0,{"$f":"IF(AG$1<=$Z2435,$AB2435*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2435,$AB2435*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2435,$AB2435*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2435,$AB2435*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2435,$AB2435*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2436,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2415:C2417,E2415:G2417)=0,\"\",IF(B2423=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2423:G2424)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2423:G2424)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2431","v":""},null,null,"G2 vs T",{"$f":"IF(F2424=0,0,F2424-F2420)","v":0},"premium",{"$f":"IF(F2424=0,0,Z2416)","v":0},"savings",{"$f":"IF(T2436=0,\"N/A\",IF(V2436=0,\"None\",T2436/V2436))","v":"N/A"},null,{"$f":"I2424","v":0},{"$f":"+-T2436","v":0},{"$f":"+V2436","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2436>=0,AB2436<=0),0,IF(ISERROR(IRR($AE2436:$CC2436,$Z$1)),-0.99,IRR($AE2436:$CC2436,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2436,$AB2436*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2436","v":0},null,null,{"$f":"IF(LEFT(M2437,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2415:C2417,E2415:F2417)=0,\"\",IF(AND($AN$6=Yes,OR(B2423=B2420,B2424=B2420)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2423=B2420,B2424=B2420)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2420&\": \"&B2420","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2424=0,0,F2424-F2423)","v":0},"premium",{"$f":"IF(F2424=0,0,V2436-V2435)","v":0},"savings",{"$f":"IF(T2437=0,\"N/A\",IF(V2437=0,\"None\",T2437/V2437))","v":"N/A"},null,{"$f":"+Z2436","v":0},{"$f":"+-T2437","v":0},{"$f":"+V2437","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2437>=0,AB2437<=0),0,IF(ISERROR(IRR($AE2437:$CC2437,$Z$1)),-0.99,IRR($AE2437:$CC2437,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2437=$V$2,G2436,G2437)","v":0},{"$f":"IF(G2437=$V$2,H2436,H2437)","v":0},{"$f":"IF(G2437=$V$2,I2436,I2437)","v":0}]
[null,{"$f":"IF(AND(G2438=\"Traditional\",B2435<>P2437,B2435<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2438=\"Green\",B2435=P2437,B2435<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2412=Controls!$Y$3,B2439=\"\"),\"\",IF(G2438=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2441<>C2441,P2442<>C2442,P2443<>C2443),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2415=0,0,C2415)","v":0},{"$f":"IF(B2415=0,\"\",A2415&\": \"&B2415)","v":""},{"$f":"$P2441","v":""},null,{"$f":"IF(B2441=\"\",\"\",G2438)","v":""},null,{"$f":"IF(B2441=\"\",\"\",B2435)","v":""},null,null,{"$f":"IF(B2441=\"\",0,D2435)","v":0},{"$f":"IF(B2441=\"\",0,CHOOSE(A2435,I2423,I2424,I2420))","v":0},{"$f":"IF(LEFT(M2441,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2412=Controls!$Y$3,\"\",IF(AND(A2441>0,J2441=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2441=\"\",\"\",IF($H2438=\"Now\",$Q$2,IF(OR($F2430>$W$1,$F2431>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2416=0,0,C2416)","v":0},{"$f":"IF(B2416=0,\"\",A2416&\": \"&B2416)","v":""},{"$f":"$P2442","v":""},null,{"$f":"IF(B2442=\"\",\"\",E2441)","v":""},null,{"$f":"IF(B2442=\"\",\"\",G2441)","v":""},null,null,{"$f":"IF(B2442=\"\",0,D2435)","v":0},{"$f":"IF(B2442=\"\",0,K2441)","v":0},{"$f":"IF(LEFT(M2442,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2412=Controls!$Y$3,\"\",IF(AND(A2442>0,J2442=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2442=\"\",\"\",IF($H2438=\"Now\",$Q$2,IF(OR($H2430>$W$1,$H2431>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2417=0,0,C2417)","v":0},{"$f":"IF(B2417=0,\"\",A2417&\": \"&B2417)","v":""},{"$f":"$P2443","v":""},null,{"$f":"IF(B2443=\"\",\"\",E2442)","v":""},null,{"$f":"IF(B2443=\"\",\"\",G2442)","v":""},null,null,{"$f":"IF(B2443=\"\",0,D2435)","v":0},{"$f":"IF(B2443=\"\",0,K2442)","v":0},{"$f":"IF(LEFT(M2443,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2412=Controls!$Y$3,\"\",IF(AND(A2443>0,J2443=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2443=\"\",\"\",IF($H2438=\"Now\",$Q$2,IF(OR($J2431>$W$1,$J2431>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2444=0,\"\",IF(M2444=1,\"The above section has 1 error check message\",\"The above section has \"&M2444&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2441=\"End of Cycle\",S2441=\"Now\"),AND(C2442=\"End of Cycle\",S2442=\"Now\"),AND(C2443=\"End of Cycle\",S2443=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2418:M2443,\"\")+SUM(U2444:Y2444)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2418<>\"\",1,0)","v":0},{"$f":"IF(C2425<>\"\",1,0)","v":0},{"$f":"IF(C2432=\"\",0,1)","v":0},{"$f":"IF(B2439=\"\",0,1)","v":0},{"$f":"IF(D2444=\"\",0,1)","v":0}]
["3.7.2.39.04","Interior Other #4",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2445=\"Tenant\",IF(ISERROR(VLOOKUP(H2445,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2445,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2445,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2445,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2445=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2448:C2450)+SUM(E2448:G2457)+SUM(I2448:I2457)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2448","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2445,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2445,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2448","v":"N/A"},null,null,null,{"$f":"IF(I2448=0,\"N/A\",MAX(0,((J2448+I2448-Year1)*365)/(I2448*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2456","v":0},{"$f":"IF(Q2448=0,0,VLOOKUP(Q2448,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2453","v":0},{"$f":"+F2456","v":0},{"$f":"+J2445","v":0},{"$f":"+G2453","v":0},{"$f":"+G2456","v":0},{"$f":"+S2448-T2448","v":0},{"$f":"+V2448-W2448","v":0},{"$f":"+Y2448*U2448","v":0},{"$f":"IF(AC2448=1,-X2448/Z2448,0)","v":0},{"$f":"IF(AC2448>1,\"N/A\",IF(AA2448>=R2448,Fail,Pass))","v":"N/A"},{"$f":"IF(J2445=0,2,IF(Y2448=0,3,IF(Q2448=0,4,IF(Y2448<0,5,IF(X2448>=0,6,1)))))","v":2},{"$f":"IF(AC2448=1,\"\",\"(G1) \"&CHOOSE(AC2448,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2448","v":0},0,{"$f":"$E2449","v":0},0,{"$f":"+H2448","v":""},{"$f":"$I2448","v":0},null,{"$f":"+O2449","v":"N/A"},null,null,null,{"$f":"IF(I2449=0,\"N/A\",MAX(0,((J2449+I2449-Year1)*365)/(I2449*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2457","v":0},{"$f":"IF(Q2449=0,0,VLOOKUP(Q2449,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2448","v":0},{"$f":"+F2457","v":0},{"$f":"+J2445","v":0},{"$f":"+V2448","v":0},{"$f":"+G2457","v":0},{"$f":"+S2449-T2449","v":0},{"$f":"+V2449-W2449","v":0},{"$f":"+Y2449*U2449","v":0},{"$f":"IF(AC2449=1,-X2449/Z2449,0)","v":0},{"$f":"IF(AC2449>1,\"N/A\",IF(AA2449>=R2449,Fail,Pass))","v":"N/A"},{"$f":"IF(J2445=0,2,IF(Y2449=0,3,IF(Q2449=0,4,IF(Y2449<0,5,IF(X2449>=0,6,1)))))","v":2},{"$f":"IF(AC2449=1,\"\",\"(G2) \"&CHOOSE(AC2449,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2449","v":0},0,0,0,{"$f":"+H2448","v":""},{"$f":"$I2448","v":0},null,{"$f":"+O2450","v":"N/A"},null,null,null,{"$f":"IF(I2450=0,\"N/A\",MAX(0,((J2450+I2450-Year1)*365)/(I2450*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2448:G2450)=0,\"\",IF(OR(E2448>=E2453,E2449>=E2453,E2450>=E2453,F2448>=F2453,F2449>=F2453,F2450>=F2453),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2445=Controls!$Y$3,\"\",IF(AND(SUM(E2453:G2453)<>0,MAX(E2448:E2450)>E2453),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2448","v":0},0,{"$f":"$E2453","v":0},0,{"$f":"+H2448","v":""},{"$f":"$I2448","v":0},null,null,null,{"$f":"IF(M2445=Controls!$Y$3,\"\",IF(AND(SUM(E2453:G2453)<>0,MAX(F2448:F2450)>F2453),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2448=\"\",B2448=0),G2448=0),100000,G2448)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2448","v":0},{"$f":"+I2448","v":0},{"$f":"IF(T2453=0,0,S2453/T2453)","v":0},{"$f":"+G2456","v":0},{"$f":"+G2448","v":0},{"$f":"+W2453-V2453","v":0},{"$f":"+J2445","v":0},{"$f":"+X2453*Y2453","v":0},{"$f":"IF(OR(C2448=0,U2453=0),0,MIN(10,Z2453/U2453))","v":0},{"$f":"IF(AA2453<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2448:G2450,G2453)=0,\"\",IF(MIN(O2453:O2455)<=G2453,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2445=Controls!$Y$3,\"\",IF(LEFT(D2454,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2449=\"\",B2449=0),G2449=0),100000,G2449)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2453","v":0},{"$f":"+T2453","v":0},{"$f":"IF(T2454=0,0,S2454/T2454)","v":0},{"$f":"+G2457","v":0},{"$f":"+W2453","v":0},{"$f":"+W2454-V2454","v":0},{"$f":"+J2445","v":0},{"$f":"+X2454*Y2454","v":0},{"$f":"IF(OR(C2448=0,U2454=0),0,MIN(10,Z2454/U2454))","v":0},{"$f":"IF(AA2454<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2456=0,B2453=\"\",B2456=\"\",AC2468=0),\"\",\"   G1 has \"&TEXT(AC2468,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2456:G2456)=0,M2445=Controls!$Y$3),\"\",IF(I2456=0,\"G1 EUL Missing\",IF(AA2468=0,\"No Green Premium G1 vs T\",IF(AA2468>0,\"Negative Green Premium G1 vs T\",IF(AB2468=0,\"No Utility Savings G1 vs T\",IF(AB2468<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2450=\"\",B2450=0),G2450=0),100000,G2450)","v":100000}]
["G1",null,null,{"$f":"+D2448","v":0},0,{"$f":"$E2456","v":0},0,{"$f":"+H2448","v":""},{"$f":"$I2448","v":0},{"$f":"IF(OR(AC2469=0,I2457=0,B2453=\"\",B2457=\"\"),\"\",\"   G2 has \"&TEXT(AC2469,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2457:G2457)=0,M2445=Controls!$Y$3),\"\",IF(I2457=0,\"G2 EUL Missing\",IF(AA2469=0,\"No Green Premium G2 vs T\", IF(AA2469>0,\"Negative Green Premium G2 vs T\",IF(AB2469=0,\"No Utility Savings G2 vs T\", IF(AB2469<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2449","v":0},0,0,0,{"$f":"+H2448","v":""},{"$f":"$I2448","v":0},{"$f":"IF(OR(AC2470=0,I2457=0,B2453=\"\",B2456=\"\", B2457=\"\"),\"\",\"   G2 has \"&TEXT(AC2470,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2457:G2457)=0,M2445=Controls!$Y$3),\"\",IF(AA2470>=0,\"No Green Premium G2 vs G1\",IF(AB2470<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2453>0,OR(G2456>0,G2457>0)),IF(OR(G2453=G2456,G2453=G2457),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2459:O2461)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2449","v":0},{"$f":"+I2449","v":0},{"$f":"IF(T2458=0,0,S2458/T2458)","v":0},{"$f":"+V2453","v":0},{"$f":"+G2449","v":0},{"$f":"+W2458-V2458","v":0},{"$f":"+J2445","v":0},{"$f":"+X2458*Y2458","v":0},{"$f":"IF(OR(C2449=0,U2458=0),0,MIN(10,Z2458/U2458))","v":0},{"$f":"IF(AA2458<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2449:C2450)=0,0,IF(OR(AND(C2449=0,C2450<>0),AND(G2449=0,G2450<>0)),1,IF(C2448=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2458","v":0},{"$f":"+T2458","v":0},{"$f":"IF(T2459=0,0,S2459/T2459)","v":0},{"$f":"+V2454","v":0},{"$f":"+W2458","v":0},{"$f":"+W2459-V2459","v":0},{"$f":"+J2445","v":0},{"$f":"+X2459*Y2459","v":0},{"$f":"IF(OR(C2449=0,U2459=0),0,MIN(10,Z2459/U2459))","v":0},{"$f":"IF(AA2459<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2449=0,0,IF(AND(F2448<F2449,G2448>G2449),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2445=Controls!$Y$3,\"\",IF(B2456=\"No Green Alternatives\",\"\",IF(B2456=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2456:G2456)<>0,B2456=\"\"),\"G1 Description is Missing\",IF(AND(B2456<>\"\",SUM(E2456:F2456)=0),\"G1 Cost is Missing\",IF(AND(B2456<>\"\",G2456=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2450=0,0,IF(OR(AND(F2448<F2450,F2449<F2450),AND(G2448>G2450,G2449>G2450)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2455","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2445=Controls!$Y$3,\"\",IF(M2461=\"No Green Alternatives\",\"\",IF(AND(B2457=\"\",SUM(E2457:G2457))=0,\"\",IF(AND(SUM(E2457:F2457)=0,B2457<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2457=0,B2457<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2463=Pass,D2464=Pass),No,IF(D2463=Pass,Yes,No))","v":"No"},{"$f":"IF(B2456=\"\",\"\",A2456&\": \"&B2456)","v":""},{"$f":"IF(AA2448>99,99,AA2448)","v":0},{"$f":"+AB2448","v":"N/A"},null,{"$f":"IF(OR(AB2448=\"Fail\",AB2448=\"N/A\"),0,AA2453)","v":0},{"$f":"IF(F2463=0,\"\",AB2453)","v":""},{"$f":"IF(OR(AB2448=\"Fail\",AB2448=\"N/A\"),0,AA2458)","v":0},{"$f":"IF(H2463=0,\"\",AB2458)","v":""},{"$f":"IF(OR(AB2448=\"Fail\",AB2448=\"N/A\"),0,AA2463)","v":0},{"$f":"IF(J2463=0,\"\",AB2463)","v":""},null,{"$f":"IF(OR(SUM(E2455:G2456)=0,M2445=Controls!$Y$3),\"\",IF(AC2448=1,\"\",AD2448))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2450","v":0},{"$f":"+I2450","v":0},{"$f":"IF(T2463=0,0,S2463/T2463)","v":0},{"$f":"+V2458","v":0},{"$f":"+G2450","v":0},{"$f":"+W2463-V2463","v":0},{"$f":"+J2445","v":0},{"$f":"+X2463*Y2463","v":0},{"$f":"IF(OR(C2450=0,U2463=0),0,MIN(10,Z2463/U2463))","v":0},{"$f":"IF(AA2463<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2463=No,D2464=Pass),Yes,No)","v":"No"},{"$f":"IF(B2457=\"\",\"\",A2457&\": \"&B2457)","v":""},{"$f":"IF(AA2449=100,0,IF(AA2449>99,99,AA2449))","v":0},{"$f":"IF(AA2449=100,\"\",+AB2449)","v":"N/A"},null,{"$f":"IF(OR(AB2449=\"Fail\",AB2449=\"N/A\"),0,AA2454)","v":0},{"$f":"IF(F2464=0,\"\",AB2454)","v":""},{"$f":"IF(OR(AB2449=\"Fail\",AB2449=\"N/A\"),0,AA2459)","v":0},{"$f":"IF(H2464=0,\"\",AB2459)","v":""},{"$f":"IF(OR(AB2449=\"Fail\",AB2449=\"N/A\"),0,AA2464)","v":0},{"$f":"IF(J2464=0,\"\",AB2464)","v":""},null,{"$f":"IF(OR(SUM(E2457:G2457)=0,M2445=Controls!$Y$3),\"\",IF(AC2449=1,\"\",AD2449))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2463","v":0},{"$f":"+T2463","v":0},{"$f":"IF(T2464=0,0,S2464/T2464)","v":0},{"$f":"+V2459","v":0},{"$f":"+W2463","v":0},{"$f":"+W2464-V2464","v":0},{"$f":"+J2445","v":0},{"$f":"+X2464*Y2464","v":0},{"$f":"IF(OR(C2450=0,U2464=0),0,MIN(10,Z2464/U2464))","v":0},{"$f":"IF(AA2464<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2457=0,I2456=0),\"\",IF(OR(AND(I2456<>0,I2456<>I2453),AND(I2457<>0,I2457<>I2453)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2445=Controls!$Y$3,\"\",IF(B2468<>P2466,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2463=Yes,P2468,IF(A2464=Yes,P2469,P2470))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2468:L2476)=0,\"\",IF(SUM(L2468:L2476)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2468:L2476)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2468=B2463,1,IF(B2468=B2464,2,3))","v":3},{"$f":"$P2466","v":"T: "},{"$f":"CHOOSE($A2468,D2456,D2457,D2453)","v":0},{"$f":"CHOOSE($A2468,F2456,F2457,F2453)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2468,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2445=Controls!$Y$3,\"\",IF(OR(B2468=P2468,B2468=P2469,B2468=P2470),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2463","v":""},null,null,"G1 vs T",{"$f":"(F2456-F2453)","v":0},"premium",{"$f":"Z2448","v":0},"savings",{"$f":"IF(T2468=0,\"N/A\",IF(V2468=0,\"None\",T2468/V2468))","v":"N/A"},null,{"$f":"I2456","v":0},{"$f":"+-T2468","v":0},{"$f":"+V2468","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2468>=0,AB2468<=0),0,IF(ISERROR(IRR($AE2468:$CC2468,$Z$1)),-0.99,IRR($AE2468:$CC2468,$Z$1))),-10%))","v":0},null,{"$f":"+AA2468","v":0},0,{"$f":"IF(AG$1<=$Z2468,$AB2468*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2468,$AB2468*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2468,$AB2468*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2468,$AB2468*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2468,$AB2468*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2469,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2448:C2450,E2448:G2450)=0,\"\",IF(B2456=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2456:G2457)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2456:G2457)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2464","v":""},null,null,"G2 vs T",{"$f":"IF(F2457=0,0,F2457-F2453)","v":0},"premium",{"$f":"IF(F2457=0,0,Z2449)","v":0},"savings",{"$f":"IF(T2469=0,\"N/A\",IF(V2469=0,\"None\",T2469/V2469))","v":"N/A"},null,{"$f":"I2457","v":0},{"$f":"+-T2469","v":0},{"$f":"+V2469","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2469>=0,AB2469<=0),0,IF(ISERROR(IRR($AE2469:$CC2469,$Z$1)),-0.99,IRR($AE2469:$CC2469,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2469,$AB2469*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2469","v":0},null,null,{"$f":"IF(LEFT(M2470,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2448:C2450,E2448:F2450)=0,\"\",IF(AND($AN$6=Yes,OR(B2456=B2453,B2457=B2453)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2456=B2453,B2457=B2453)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2453&\": \"&B2453","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2457=0,0,F2457-F2456)","v":0},"premium",{"$f":"IF(F2457=0,0,V2469-V2468)","v":0},"savings",{"$f":"IF(T2470=0,\"N/A\",IF(V2470=0,\"None\",T2470/V2470))","v":"N/A"},null,{"$f":"+Z2469","v":0},{"$f":"+-T2470","v":0},{"$f":"+V2470","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2470>=0,AB2470<=0),0,IF(ISERROR(IRR($AE2470:$CC2470,$Z$1)),-0.99,IRR($AE2470:$CC2470,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2470=$V$2,G2469,G2470)","v":0},{"$f":"IF(G2470=$V$2,H2469,H2470)","v":0},{"$f":"IF(G2470=$V$2,I2469,I2470)","v":0}]
[null,{"$f":"IF(AND(G2471=\"Traditional\",B2468<>P2470,B2468<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2471=\"Green\",B2468=P2470,B2468<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2445=Controls!$Y$3,B2472=\"\"),\"\",IF(G2471=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2474<>C2474,P2475<>C2475,P2476<>C2476),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2448=0,0,C2448)","v":0},{"$f":"IF(B2448=0,\"\",A2448&\": \"&B2448)","v":""},{"$f":"$P2474","v":""},null,{"$f":"IF(B2474=\"\",\"\",G2471)","v":""},null,{"$f":"IF(B2474=\"\",\"\",B2468)","v":""},null,null,{"$f":"IF(B2474=\"\",0,D2468)","v":0},{"$f":"IF(B2474=\"\",0,CHOOSE(A2468,I2456,I2457,I2453))","v":0},{"$f":"IF(LEFT(M2474,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2445=Controls!$Y$3,\"\",IF(AND(A2474>0,J2474=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2474=\"\",\"\",IF($H2471=\"Now\",$Q$2,IF(OR($F2463>$W$1,$F2464>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2449=0,0,C2449)","v":0},{"$f":"IF(B2449=0,\"\",A2449&\": \"&B2449)","v":""},{"$f":"$P2475","v":""},null,{"$f":"IF(B2475=\"\",\"\",E2474)","v":""},null,{"$f":"IF(B2475=\"\",\"\",G2474)","v":""},null,null,{"$f":"IF(B2475=\"\",0,D2468)","v":0},{"$f":"IF(B2475=\"\",0,K2474)","v":0},{"$f":"IF(LEFT(M2475,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2445=Controls!$Y$3,\"\",IF(AND(A2475>0,J2475=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2475=\"\",\"\",IF($H2471=\"Now\",$Q$2,IF(OR($H2463>$W$1,$H2464>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2450=0,0,C2450)","v":0},{"$f":"IF(B2450=0,\"\",A2450&\": \"&B2450)","v":""},{"$f":"$P2476","v":""},null,{"$f":"IF(B2476=\"\",\"\",E2475)","v":""},null,{"$f":"IF(B2476=\"\",\"\",G2475)","v":""},null,null,{"$f":"IF(B2476=\"\",0,D2468)","v":0},{"$f":"IF(B2476=\"\",0,K2475)","v":0},{"$f":"IF(LEFT(M2476,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2445=Controls!$Y$3,\"\",IF(AND(A2476>0,J2476=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2476=\"\",\"\",IF($H2471=\"Now\",$Q$2,IF(OR($J2464>$W$1,$J2464>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2477=0,\"\",IF(M2477=1,\"The above section has 1 error check message\",\"The above section has \"&M2477&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2474=\"End of Cycle\",S2474=\"Now\"),AND(C2475=\"End of Cycle\",S2475=\"Now\"),AND(C2476=\"End of Cycle\",S2476=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2451:M2476,\"\")+SUM(U2477:Y2477)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2451<>\"\",1,0)","v":0},{"$f":"IF(C2458<>\"\",1,0)","v":0},{"$f":"IF(C2465=\"\",0,1)","v":0},{"$f":"IF(B2472=\"\",0,1)","v":0},{"$f":"IF(D2477=\"\",0,1)","v":0}]
["3.7.2.4.01 Ceiling Fans",null,null,null,null,"THIS IS A NEGLIGLIBLE UTILITY USER - PAYBACK NOT APPLICABLE",null,null,null,null,null,null,{"$f":"IF(O2478=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2481:C2483)+SUM(E2481:G2490)+SUM(I2481:I2490)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2481","v":0},null,null,0,null,{"$f":"+O2481","v":"N/A"},null,null,null,{"$f":"IF(I2481=0,\"N/A\",MAX(0,((J2481+I2481-Year1)*365)/(I2481*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2489","v":0},{"$f":"IF(Q2481=0,0,VLOOKUP(Q2481,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2486","v":0},{"$f":"+F2489","v":0},{"$f":"+J2478","v":0},{"$f":"+G2486","v":0},{"$f":"+G2489","v":0},{"$f":"+S2481-T2481","v":0},{"$f":"+V2481-W2481","v":0},{"$f":"+Y2481*U2481","v":0},{"$f":"IF(AC2481=1,-X2481/Z2481,0)","v":0},{"$f":"IF(AC2481>1,\"N/A\",IF(AA2481>=R2481,Fail,Pass))","v":"N/A"},{"$f":"IF(J2478=0,2,IF(Y2481=0,3,IF(Q2481=0,4,IF(Y2481<0,5,IF(X2481>=0,6,1)))))","v":2},{"$f":"IF(AC2481=1,\"\",\"(G1) \"&CHOOSE(AC2481,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2481","v":0},0,{"$f":"$E2482","v":0},null,null,{"$f":"$I2481","v":0},null,{"$f":"+O2482","v":"N/A"},null,null,null,{"$f":"IF(I2482=0,\"N/A\",MAX(0,((J2482+I2482-Year1)*365)/(I2482*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2490","v":0},{"$f":"IF(Q2482=0,0,VLOOKUP(Q2482,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2481","v":0},{"$f":"+F2490","v":0},{"$f":"+J2478","v":0},{"$f":"+V2481","v":0},{"$f":"+G2490","v":0},{"$f":"+S2482-T2482","v":0},{"$f":"+V2482-W2482","v":0},{"$f":"+Y2482*U2482","v":0},{"$f":"IF(AC2482=1,-X2482/Z2482,0)","v":0},{"$f":"IF(AC2482>1,\"N/A\",IF(AA2482>=R2482,Fail,Pass))","v":"N/A"},{"$f":"IF(J2478=0,2,IF(Y2482=0,3,IF(Q2482=0,4,IF(Y2482<0,5,IF(X2482>=0,6,1)))))","v":2},{"$f":"IF(AC2482=1,\"\",\"(G2) \"&CHOOSE(AC2482,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2482","v":0},0,0,null,null,{"$f":"$I2481","v":0},null,{"$f":"+O2483","v":"N/A"},null,null,null,{"$f":"IF(I2483=0,\"N/A\",MAX(0,((J2483+I2483-Year1)*365)/(I2483*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2481:G2483)=0,\"\",IF(OR(E2481>=E2486,E2482>=E2486,E2483>=E2486,F2481>=F2486,F2482>=F2486,F2483>=F2486),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,{"$f":"IF(M2478=Controls!$Y$3,\"\",IF(AND(SUM(E2486:F2486)<>0,,MAX(E2481:E2483)>E2486),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2481","v":0},0,{"$f":"$E2486","v":0},null,null,{"$f":"$I2481","v":0},null,null,null,{"$f":"IF(M2478=Controls!$Y$3,\"\",IF(AND(SUM(E2486:F2486)<>0,MAX(F2481:F2483)>F2486),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2481=\"\",B2481=0),G2481=0),100000,G2481)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2481","v":0},{"$f":"+I2481","v":0},{"$f":"IF(T2486=0,0,S2486/T2486)","v":0},{"$f":"+G2489","v":0},{"$f":"+G2481","v":0},{"$f":"+W2486-V2486","v":0},{"$f":"+J2478","v":0},{"$f":"+X2486*Y2486","v":0},{"$f":"IF(OR(C2481=0,U2486=0),0,MIN(10,Z2486/U2486))","v":0},{"$f":"IF(AA2486<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B2482=\"\",B2482=0),G2482=0),100000,G2482)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2486","v":0},{"$f":"+T2486","v":0},{"$f":"IF(T2487=0,0,S2487/T2487)","v":0},{"$f":"+G2490","v":0},{"$f":"+W2486","v":0},{"$f":"+W2487-V2487","v":0},{"$f":"+J2478","v":0},{"$f":"+X2487*Y2487","v":0},{"$f":"IF(OR(C2481=0,U2487=0),0,MIN(10,Z2487/U2487))","v":0},{"$f":"IF(AA2487<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,null,null,null,{"$f":"IF(AND(OR(B2483=\"\",B2483=0),G2483=0),100000,G2483)","v":100000}]
["G1",null,null,{"$f":"+D2481","v":0},0,{"$f":"$E2489","v":0},null,null,{"$f":"$I2481","v":0},null,null,null,{"$f":"IF(OR(SUM(E2489:F2489)=0,M2478=Controls!$Y$3),\"\",IF(I2489=0,\"G1 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2482","v":0},0,0,null,null,{"$f":"$I2481","v":0},null,null,null,{"$f":"IF(OR(SUM(E2490:F2490)=0,M2478=Controls!$Y$3),\"\",IF(I2490=0,\"G2 EUL Missing\",\"\"))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2492:O2494)>0,\"Verify the E1:E3 quantity/cost patterns\",\"\")","v":""},null,"E1:E3 qty/cost issues (no usage type)",null,null,"Early Repl with Green #1",{"$f":"+F2482","v":0},{"$f":"+I2482","v":0},{"$f":"IF(T2491=0,0,S2491/T2491)","v":0},{"$f":"+V2486","v":0},{"$f":"+G2482","v":0},{"$f":"+W2491-V2491","v":0},{"$f":"+J2478","v":0},{"$f":"+X2491*Y2491","v":0},{"$f":"IF(OR(C2482=0,U2491=0),0,MIN(10,Z2491/U2491))","v":0},{"$f":"IF(AA2491<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data/other info:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2482:C2483)=0,0,IF(AND(C2482=0,C2483<>0),1,IF(C2481=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2491","v":0},{"$f":"+T2491","v":0},{"$f":"IF(T2492=0,0,S2492/T2492)","v":0},{"$f":"+V2487","v":0},{"$f":"+W2491","v":0},{"$f":"+W2492-V2492","v":0},{"$f":"+J2478","v":0},{"$f":"+X2492*Y2492","v":0},{"$f":"IF(OR(C2482=0,U2492=0),0,MIN(10,Z2492/U2492))","v":0},{"$f":"IF(AA2492<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2482=0,0,IF(F2481<F2482,0,1))","v":0},"if 1, e2 cost <=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2478=Controls!$Y$3,\"\",IF(AND(E2489+F2489<>0,B2489=\"\"),\"G1 Description is Missing\",IF(AND(SUM(E2489:F2489)=0,B2489<>\"No Green Alternatives\"),\"No G1 costs: if G1 N/A, enter 'No Green Alternatives'\",\"\")))","v":""},null,{"$f":"IF(F2483=0,0,IF(AND(F2481<F2483,F2482<F2483),0,1))","v":0},"if 1, issue w/ e3 cost",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2488","v":"Green alternatives"},"Pbck N/A","Not a Utility Saver",null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2494=\"No Green Alternatives\",\"\",IF(M2478=Controls!$Y$3,\"\",IF(AND(E2490+F2490<>0,B2490=\"\"),\"G2 Description is Missing\",IF(AND(SUM(E2490:F2490)=0,B2490<>\"\"),\"No G2 costs: if G2 not applicable, delete description\",\"\"))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2496=Pass,D2497=Pass),No,IF(D2496=Pass,Yes,No))","v":"No"},{"$f":"IF(B2489=\"\",\"\",A2489&\": \"&B2489)","v":""},{"$f":"IF(AA2481>99,99,AA2481)","v":0},{"$f":"+AB2481","v":"N/A"},null,{"$f":"IF(OR(AB2481=\"Fail\",AB2481=\"N/A\"),0,AA2486)","v":0},{"$f":"IF(F2496=0,\"\",AB2486)","v":""},{"$f":"IF(OR(AB2481=\"Fail\",AB2481=\"N/A\"),0,AA2491)","v":0},{"$f":"IF(H2496=0,\"\",AB2491)","v":""},{"$f":"IF(OR(AB2481=\"Fail\",AB2481=\"N/A\"),0,AA2496)","v":0},{"$f":"IF(J2496=0,\"\",AB2496)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2483","v":0},{"$f":"+I2483","v":0},{"$f":"IF(T2496=0,0,S2496/T2496)","v":0},{"$f":"+V2491","v":0},{"$f":"+G2483","v":0},{"$f":"+W2496-V2496","v":0},{"$f":"+J2478","v":0},{"$f":"+X2496*Y2496","v":0},{"$f":"IF(OR(C2483=0,U2496=0),0,MIN(10,Z2496/U2496))","v":0},{"$f":"IF(AA2496<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2496=No,D2497=Pass),Yes,No)","v":"No"},{"$f":"IF(B2490=\"\",\"\",A2490&\": \"&B2490)","v":""},{"$f":"IF(AA2482=100,0,IF(AA2482>99,99,AA2482))","v":0},{"$f":"IF(AA2482=100,\"\",+AB2482)","v":"N/A"},null,{"$f":"IF(OR(AB2482=\"Fail\",AB2482=\"N/A\"),0,AA2487)","v":0},{"$f":"IF(F2497=0,\"\",AB2487)","v":""},{"$f":"IF(OR(AB2482=\"Fail\",AB2482=\"N/A\"),0,AA2492)","v":0},{"$f":"IF(H2497=0,\"\",AB2492)","v":""},{"$f":"IF(OR(AB2482=\"Fail\",AB2482=\"N/A\"),0,AA2497)","v":0},{"$f":"IF(J2497=0,\"\",AB2497)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2496","v":0},{"$f":"+T2496","v":0},{"$f":"IF(T2497=0,0,S2497/T2497)","v":0},{"$f":"+V2492","v":0},{"$f":"+W2496","v":0},{"$f":"+W2497-V2497","v":0},{"$f":"+J2478","v":0},{"$f":"+X2497*Y2497","v":0},{"$f":"IF(OR(C2483=0,U2497=0),0,MIN(10,Z2497/U2497))","v":0},{"$f":"IF(AA2497<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2490=0,I2489=0),\"\",IF(OR(AND(I2489<>0,I2489<>I2486),AND(I2490<>0,I2490<>I2486)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(M2478=Controls!$Y$3,\"\",IF(B2501<>P2499,\"Selection Does Not Match Recommendation\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,null,null,null,{"$f":"IF(A2496=Yes,P2501,IF(A2497=Yes,P2502,P2503))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2501:L2509)=0,\"\",IF(SUM(L2501:L2509)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2501:L2509)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""}]
[{"$f":"IF(B2501=B2496,1,IF(B2501=B2497,2,3))","v":3},{"$f":"$P2499","v":"T: "},{"$f":"CHOOSE($A2501,D2489,D2490,D2486)","v":0},{"$f":"CHOOSE($A2501,F2489,F2490,F2486)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M2501,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2478=Controls!$Y$3,\"\",IF(OR(B2501=P2501,B2501=P2502,B2501=P2503),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2496","v":""}]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2502,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2481:C2483,E2481:G2483)=0,\"\",IF(B2489=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2489:G2490)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2489:G2490)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2497","v":""}]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2502","v":0},null,null,{"$f":"IF(LEFT(M2503,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2481:C2483,E2481:F2483)=0,\"\",IF(AND($AN$6=Yes,OR(B2489=B2486,B2490=B2486)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2489=B2486,B2490=B2486)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2486&\": \"&B2486","v":"T: "}]
[null,null,null,null,null,"Use This",{"$f":"IF(G2503=$V$2,G2502,G2503)","v":0},{"$f":"IF(G2503=$V$2,H2502,H2503)","v":0},{"$f":"IF(G2503=$V$2,I2502,I2503)","v":0}]
[null,{"$f":"IF(AND(G2504=\"Traditional\",B2501<>P2503,B2501<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2504=\"Green\",B2501=P2503,B2501<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2478=Controls!$Y$3,B2505=\"\"),\"\",IF(G2504=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2507<>C2507,P2508<>C2508,P2509<>C2509),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2481=0,0,C2481)","v":0},{"$f":"IF(B2481=0,\"\",A2481&\": \"&B2481)","v":""},{"$f":"$P2507","v":""},null,{"$f":"IF(B2507=\"\",\"\",G2504)","v":""},null,{"$f":"IF(B2507=\"\",\"\",B2501)","v":""},null,null,{"$f":"IF(B2507=\"\",0,D2501)","v":0},{"$f":"IF(B2507=\"\",0,CHOOSE(A2501,I2489,I2490,I2486))","v":0},{"$f":"IF(LEFT(M2507,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2478=Controls!$Y$3,\"\",IF(AND(A2507>0,J2507=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2507=\"\",\"\",IF($H2504=\"Now\",$Q$2,IF(OR($F2496>$W$1,$F2497>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2482=0,0,C2482)","v":0},{"$f":"IF(B2482=0,\"\",A2482&\": \"&B2482)","v":""},{"$f":"$P2508","v":""},null,{"$f":"IF(B2508=\"\",\"\",E2507)","v":""},null,{"$f":"IF(B2508=\"\",\"\",G2507)","v":""},null,null,{"$f":"IF(B2508=\"\",0,D2501)","v":0},{"$f":"IF(B2508=\"\",0,K2507)","v":0},{"$f":"IF(LEFT(M2508,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2478=Controls!$Y$3,\"\",IF(AND(A2508>0,J2508=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2508=\"\",\"\",IF($H2504=\"Now\",$Q$2,IF(OR($H2496>$W$1,$H2497>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2483=0,0,C2483)","v":0},{"$f":"IF(B2483=0,\"\",A2483&\": \"&B2483)","v":""},{"$f":"$P2509","v":""},null,{"$f":"IF(B2509=\"\",\"\",E2508)","v":""},null,{"$f":"IF(B2509=\"\",\"\",G2508)","v":""},null,null,{"$f":"IF(B2509=\"\",0,D2501)","v":0},{"$f":"IF(B2509=\"\",0,K2508)","v":0},{"$f":"IF(LEFT(M2509,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2478=Controls!$Y$3,\"\",IF(AND(A2509>0,J2509=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2509=\"\",\"\",IF($H2504=\"Now\",$Q$2,IF(OR($J2497>$W$1,$J2497>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2510=0,\"\",IF(M2510=1,\"The above section has 1 error check message\",\"The above section has \"&M2510&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2507=\"End of Cycle\",S2507=\"Now\"),AND(C2508=\"End of Cycle\",S2508=\"Now\"),AND(C2509=\"End of Cycle\",S2509=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2484:M2509,\"\")+SUM(U2510:Y2510)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2484<>\"\",1,0)","v":0},{"$f":"IF(C2491<>\"\",1,0)","v":0},{"$f":"IF(C2498=\"\",0,1)","v":0},{"$f":"IF(B2505=\"\",0,1)","v":0},{"$f":"IF(D2510=\"\",0,1)","v":0}]
["3.7.2.4.02 In-Unit Lighting Bulbs",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!$D$24","v":0},null,"Utility is:",{"$f":"'Utility Types and Rates'!$C$24","v":"Electricity"},null,"Rate is: ",{"$f":"IF(D2511=\"Tenant\",IF(ISERROR(VLOOKUP(G2511,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G2511,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G2511,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G2511,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2511=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2514:C2516)+SUM(E2514:G2523)+SUM(I2514:I2523)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,"Each",0,{"$f":"$E2514","v":0},0,{"$f":"VLOOKUP(G2511,Controls!$I$3:$J$12,2,FALSE)","v":"KWH"},0,null,{"$f":"+O2514","v":"N/A"},null,null,null,{"$f":"IF(I2514=0,\"N/A\",MAX(0,((J2514+I2514-Year1)*365)/(I2514*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2522","v":0},{"$f":"IF(Q2514=0,0,VLOOKUP(Q2514,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2519","v":0},{"$f":"+F2522","v":0},{"$f":"+J2511","v":0},{"$f":"+G2519","v":0},{"$f":"+G2522","v":0},{"$f":"+S2514-T2514","v":0},{"$f":"+V2514-W2514","v":0},{"$f":"+Y2514*U2514","v":0},{"$f":"IF(AC2514=1,-X2514/Z2514,0)","v":0},{"$f":"IF(AC2514>1,\"N/A\",IF(AA2514>=R2514,Fail,Pass))","v":"N/A"},{"$f":"IF(J2511=0,2,IF(Y2514=0,3,IF(Q2514=0,4,IF(Y2514<0,5,IF(X2514>=0,6,1)))))","v":2},{"$f":"IF(AC2514=1,\"\",\"(G1) \"&CHOOSE(AC2514,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2514","v":"Each"},0,{"$f":"$E2515","v":0},0,{"$f":"+H2514","v":"KWH"},{"$f":"$I2514","v":0},null,{"$f":"+O2515","v":"N/A"},null,null,null,{"$f":"IF(I2515=0,\"N/A\",MAX(0,((J2515+I2515-Year1)*365)/(I2515*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2523","v":0},{"$f":"IF(Q2515=0,0,VLOOKUP(Q2515,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2514","v":0},{"$f":"+F2523","v":0},{"$f":"+J2511","v":0},{"$f":"+V2514","v":0},{"$f":"+G2523","v":0},{"$f":"+S2515-T2515","v":0},{"$f":"+V2515-W2515","v":0},{"$f":"+Y2515*U2515","v":0},{"$f":"IF(AC2515=1,-X2515/Z2515,0)","v":0},{"$f":"IF(AC2515>1,\"N/A\",IF(AA2515>=R2515,Fail,Pass))","v":"N/A"},{"$f":"IF(J2511=0,2,IF(Y2515=0,3,IF(Q2515=0,4,IF(Y2515<0,5,IF(X2515>=0,6,1)))))","v":2},{"$f":"IF(AC2515=1,\"\",\"(G2) \"&CHOOSE(AC2515,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2515","v":"Each"},0,0,0,{"$f":"+H2514","v":"KWH"},{"$f":"$I2514","v":0},null,{"$f":"+O2516","v":"N/A"},null,null,null,{"$f":"IF(I2516=0,\"N/A\",MAX(0,((J2516+I2516-Year1)*365)/(I2516*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2514:G2516)=0,\"\",IF(OR(E2514>=E2519,E2515>=E2519,E2516>=E2519,F2514>=F2519,F2515>=F2519,F2516>=F2519),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2511=Controls!$Y$3,\"\",IF(AND(SUM(E2519:G2519)<>0,MAX(E2514:E2516)>E2519),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2514","v":"Each"},0,{"$f":"$E2519","v":0},0,{"$f":"+H2514","v":"KWH"},{"$f":"$I2514","v":0},null,null,null,{"$f":"IF(M2511=Controls!$Y$3,\"\",IF(AND(SUM(E2519:G2519)<>0,MAX(F2514:F2516)>F2519),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2514=\"\",B2514=0),G2514=0),100000,G2514)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2514","v":0},{"$f":"+I2514","v":0},{"$f":"IF(T2519=0,0,S2519/T2519)","v":0},{"$f":"+G2522","v":0},{"$f":"+G2514","v":0},{"$f":"+W2519-V2519","v":0},{"$f":"+J2511","v":0},{"$f":"+X2519*Y2519","v":0},{"$f":"IF(OR(C2514=0,U2519=0),0,MIN(10,Z2519/U2519))","v":0},{"$f":"IF(AA2519<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2514:G2516,G2519)=0,\"\",IF(MIN(O2519:O2521)<=G2519,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2511=Controls!$Y$3,\"\",IF(LEFT(D2520,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2515=\"\",B2515=0),G2515=0),100000,G2515)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2519","v":0},{"$f":"+T2519","v":0},{"$f":"IF(T2520=0,0,S2520/T2520)","v":0},{"$f":"+G2523","v":0},{"$f":"+W2519","v":0},{"$f":"+W2520-V2520","v":0},{"$f":"+J2511","v":0},{"$f":"+X2520*Y2520","v":0},{"$f":"IF(OR(C2514=0,U2520=0),0,MIN(10,Z2520/U2520))","v":0},{"$f":"IF(AA2520<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2522=0,B2519=\"\",B2522=\"\",AC2534=0),\"\",\"   G1 has \"&TEXT(AC2534,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2522:G2522)=0,M2511=Controls!$Y$3),\"\",IF(I2522=0,\"G1 EUL Missing\",IF(AA2534=0,\"No Green Premium G1 vs T\",IF(AA2534>0,\"Negative Green Premium G1 vs T\",IF(AB2534=0,\"No Utility Savings G1 vs T\",IF(AB2534<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2516=\"\",B2516=0),G2516=0),100000,G2516)","v":100000}]
["G1",null,null,{"$f":"+D2514","v":"Each"},0,{"$f":"$E2522","v":0},0,{"$f":"+H2514","v":"KWH"},{"$f":"$I2514","v":0},{"$f":"IF(OR(AC2535=0,I2523=0,B2519=\"\",B2523=\"\"),\"\",\"   G2 has \"&TEXT(AC2535,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2523:G2523)=0,M2511=Controls!$Y$3),\"\",IF(I2523=0,\"G2 EUL Missing\",IF(AA2535=0,\"No Green Premium G2 vs T\", IF(AA2535>0,\"Negative Green Premium G2 vs T\",IF(AB2535=0,\"No Utility Savings G2 vs T\", IF(AB2535<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2515","v":"Each"},0,0,0,{"$f":"+H2514","v":"KWH"},{"$f":"$I2514","v":0},{"$f":"IF(OR(AC2536=0,I2523=0,B2519=\"\",B2522=\"\", B2523=\"\"),\"\",\"   G2 has \"&TEXT(AC2536,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2523:G2523)=0,M2511=Controls!$Y$3),\"\",IF(AA2536>=0,\"No Green Premium G2 vs G1\",IF(AB2536<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2519>0,OR(G2522>0,G2523>0)),IF(OR(G2519=G2522,G2519=G2523),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2525:O2527)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2515","v":0},{"$f":"+I2515","v":0},{"$f":"IF(T2524=0,0,S2524/T2524)","v":0},{"$f":"+V2519","v":0},{"$f":"+G2515","v":0},{"$f":"+W2524-V2524","v":0},{"$f":"+J2511","v":0},{"$f":"+X2524*Y2524","v":0},{"$f":"IF(OR(C2515=0,U2524=0),0,MIN(10,Z2524/U2524))","v":0},{"$f":"IF(AA2524<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2515:C2516)=0,0,IF(OR(AND(C2515=0,C2516<>0),AND(G2515=0,G2516<>0)),1,IF(C2514=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2524","v":0},{"$f":"+T2524","v":0},{"$f":"IF(T2525=0,0,S2525/T2525)","v":0},{"$f":"+V2520","v":0},{"$f":"+W2524","v":0},{"$f":"+W2525-V2525","v":0},{"$f":"+J2511","v":0},{"$f":"+X2525*Y2525","v":0},{"$f":"IF(OR(C2515=0,U2525=0),0,MIN(10,Z2525/U2525))","v":0},{"$f":"IF(AA2525<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2515=0,0,IF(AND(F2514<F2515,G2514>G2515),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2511=Controls!$Y$3,\"\",IF(B2522=\"No Green Alternatives\",\"\",IF(B2522=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2522:G2522)<>0,B2522=\"\"),\"G1 Description is Missing\",IF(AND(B2522<>\"\",SUM(E2522:F2522)=0),\"G1 Cost is Missing\",IF(AND(B2522<>\"\",G2522=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2516=0,0,IF(OR(AND(F2514<F2516,F2515<F2516),AND(G2514>G2516,G2515>G2516)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2521","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2511=Controls!$Y$3,\"\",IF(M2527=\"No Green Alternatives\",\"\",IF(AND(B2523=\"\",SUM(E2523:G2523))=0,\"\",IF(AND(SUM(E2523:F2523)=0,B2523<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2523=0,B2523<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2529=Pass,D2530=Pass),No,IF(D2529=Pass,Yes,No))","v":"No"},{"$f":"IF(B2522=\"\",\"\",A2522&\": \"&B2522)","v":""},{"$f":"IF(AA2514>99,99,AA2514)","v":0},{"$f":"+AB2514","v":"N/A"},null,{"$f":"IF(OR(AB2514=\"Fail\",AB2514=\"N/A\"),0,AA2519)","v":0},{"$f":"IF(F2529=0,\"\",AB2519)","v":""},{"$f":"IF(OR(AB2514=\"Fail\",AB2514=\"N/A\"),0,AA2524)","v":0},{"$f":"IF(H2529=0,\"\",AB2524)","v":""},{"$f":"IF(OR(AB2514=\"Fail\",AB2514=\"N/A\"),0,AA2529)","v":0},{"$f":"IF(J2529=0,\"\",AB2529)","v":""},null,{"$f":"IF(OR(SUM(E2521:G2522)=0,M2511=Controls!$Y$3),\"\",IF(AC2514=1,\"\",AD2514))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2516","v":0},{"$f":"+I2516","v":0},{"$f":"IF(T2529=0,0,S2529/T2529)","v":0},{"$f":"+V2524","v":0},{"$f":"+G2516","v":0},{"$f":"+W2529-V2529","v":0},{"$f":"+J2511","v":0},{"$f":"+X2529*Y2529","v":0},{"$f":"IF(OR(C2516=0,U2529=0),0,MIN(10,Z2529/U2529))","v":0},{"$f":"IF(AA2529<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2529=No,D2530=Pass),Yes,No)","v":"No"},{"$f":"IF(B2523=\"\",\"\",A2523&\": \"&B2523)","v":""},{"$f":"IF(AA2515=100,0,IF(AA2515>99,99,AA2515))","v":0},{"$f":"IF(AA2515=100,\"\",+AB2515)","v":"N/A"},null,{"$f":"IF(OR(AB2515=\"Fail\",AB2515=\"N/A\"),0,AA2520)","v":0},{"$f":"IF(F2530=0,\"\",AB2520)","v":""},{"$f":"IF(OR(AB2515=\"Fail\",AB2515=\"N/A\"),0,AA2525)","v":0},{"$f":"IF(H2530=0,\"\",AB2525)","v":""},{"$f":"IF(OR(AB2515=\"Fail\",AB2515=\"N/A\"),0,AA2530)","v":0},{"$f":"IF(J2530=0,\"\",AB2530)","v":""},null,{"$f":"IF(OR(SUM(E2523:G2523)=0,M2511=Controls!$Y$3),\"\",IF(AC2515=1,\"\",AD2515))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2529","v":0},{"$f":"+T2529","v":0},{"$f":"IF(T2530=0,0,S2530/T2530)","v":0},{"$f":"+V2525","v":0},{"$f":"+W2529","v":0},{"$f":"+W2530-V2530","v":0},{"$f":"+J2511","v":0},{"$f":"+X2530*Y2530","v":0},{"$f":"IF(OR(C2516=0,U2530=0),0,MIN(10,Z2530/U2530))","v":0},{"$f":"IF(AA2530<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2523=0,I2522=0),\"\",IF(OR(AND(I2522<>0,I2522<>I2519),AND(I2523<>0,I2523<>I2519)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2511=Controls!$Y$3,\"\",IF(B2534<>P2532,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2529=Yes,P2534,IF(A2530=Yes,P2535,P2536))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2534:L2542)=0,\"\",IF(SUM(L2534:L2542)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2534:L2542)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2534=B2529,1,IF(B2534=B2530,2,3))","v":3},{"$f":"$P2532","v":"T: "},{"$f":"CHOOSE($A2534,D2522,D2523,D2519)","v":"Each"},{"$f":"CHOOSE($A2534,F2522,F2523,F2519)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M2534,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2511=Controls!$Y$3,\"\",IF(OR(B2534=P2534,B2534=P2535,B2534=P2536),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2529","v":""},null,null,"G1 vs T",{"$f":"(F2522-F2519)","v":0},"premium",{"$f":"Z2514","v":0},"savings",{"$f":"IF(T2534=0,\"N/A\",IF(V2534=0,\"None\",T2534/V2534))","v":"N/A"},null,{"$f":"I2522","v":0},{"$f":"+-T2534","v":0},{"$f":"+V2534","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2534>=0,AB2534<=0),0,IF(ISERROR(IRR($AE2534:$CC2534,$Z$1)),-0.99,IRR($AE2534:$CC2534,$Z$1))),-10%))","v":0},null,{"$f":"+AA2534","v":0},0,{"$f":"IF(AG$1<=$Z2534,$AB2534*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2534,$AB2534*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2534,$AB2534*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2534,$AB2534*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2534,$AB2534*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2535,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2514:C2516,E2514:G2516)=0,\"\",IF(B2522=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2522:G2523)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2522:G2523)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2530","v":""},null,null,"G2 vs T",{"$f":"IF(F2523=0,0,F2523-F2519)","v":0},"premium",{"$f":"IF(F2523=0,0,Z2515)","v":0},"savings",{"$f":"IF(T2535=0,\"N/A\",IF(V2535=0,\"None\",T2535/V2535))","v":"N/A"},null,{"$f":"I2523","v":0},{"$f":"+-T2535","v":0},{"$f":"+V2535","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2535>=0,AB2535<=0),0,IF(ISERROR(IRR($AE2535:$CC2535,$Z$1)),-0.99,IRR($AE2535:$CC2535,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2535,$AB2535*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2535","v":0},null,null,{"$f":"IF(LEFT(M2536,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2514:C2516,E2514:F2516)=0,\"\",IF(AND($AN$6=Yes,OR(B2522=B2519,B2523=B2519)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2522=B2519,B2523=B2519)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2519&\": \"&B2519","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2523=0,0,F2523-F2522)","v":0},"premium",{"$f":"IF(F2523=0,0,V2535-V2534)","v":0},"savings",{"$f":"IF(T2536=0,\"N/A\",IF(V2536=0,\"None\",T2536/V2536))","v":"N/A"},null,{"$f":"+Z2535","v":0},{"$f":"+-T2536","v":0},{"$f":"+V2536","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2536>=0,AB2536<=0),0,IF(ISERROR(IRR($AE2536:$CC2536,$Z$1)),-0.99,IRR($AE2536:$CC2536,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2536=$V$2,G2535,G2536)","v":0},{"$f":"IF(G2536=$V$2,H2535,H2536)","v":0},{"$f":"IF(G2536=$V$2,I2535,I2536)","v":0}]
[null,{"$f":"IF(AND(G2537=\"Traditional\",B2534<>P2536,B2534<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2537=\"Green\",B2534=P2536,B2534<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2511=Controls!$Y$3,B2538=\"\"),\"\",IF(G2537=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2540<>C2540,P2541<>C2541,P2542<>C2542),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2514=0,0,C2514)","v":0},{"$f":"IF(B2514=0,\"\",A2514&\": \"&B2514)","v":""},{"$f":"$P2540","v":""},null,{"$f":"IF(B2540=\"\",\"\",G2537)","v":""},null,{"$f":"IF(B2540=\"\",\"\",B2534)","v":""},null,null,{"$f":"IF(B2540=\"\",0,D2534)","v":0},{"$f":"IF(B2540=\"\",0,CHOOSE(A2534,I2522,I2523,I2519))","v":0},{"$f":"IF(LEFT(M2540,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2511=Controls!$Y$3,\"\",IF(AND(A2540>0,J2540=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2540=\"\",\"\",IF($H2537=\"Now\",$Q$2,IF(OR($F2529>$W$1,$F2530>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2515=0,0,C2515)","v":0},{"$f":"IF(B2515=0,\"\",A2515&\": \"&B2515)","v":""},{"$f":"$P2541","v":""},null,{"$f":"IF(B2541=\"\",\"\",E2540)","v":""},null,{"$f":"IF(B2541=\"\",\"\",G2540)","v":""},null,null,{"$f":"IF(B2541=\"\",0,D2534)","v":0},{"$f":"IF(B2541=\"\",0,K2540)","v":0},{"$f":"IF(LEFT(M2541,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2511=Controls!$Y$3,\"\",IF(AND(A2541>0,J2541=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2541=\"\",\"\",IF($H2537=\"Now\",$Q$2,IF(OR($H2529>$W$1,$H2530>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2516=0,0,C2516)","v":0},{"$f":"IF(B2516=0,\"\",A2516&\": \"&B2516)","v":""},{"$f":"$P2542","v":""},null,{"$f":"IF(B2542=\"\",\"\",E2541)","v":""},null,{"$f":"IF(B2542=\"\",\"\",G2541)","v":""},null,null,{"$f":"IF(B2542=\"\",0,D2534)","v":0},{"$f":"IF(B2542=\"\",0,K2541)","v":0},{"$f":"IF(LEFT(M2542,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2511=Controls!$Y$3,\"\",IF(AND(A2542>0,J2542=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2542=\"\",\"\",IF($H2537=\"Now\",$Q$2,IF(OR($J2530>$W$1,$J2530>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2543=0,\"\",IF(M2543=1,\"The above section has 1 error check message\",\"The above section has \"&M2543&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2540=\"End of Cycle\",S2540=\"Now\"),AND(C2541=\"End of Cycle\",S2541=\"Now\"),AND(C2542=\"End of Cycle\",S2542=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2517:M2542,\"\")+SUM(U2543:Y2543)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2517<>\"\",1,0)","v":0},{"$f":"IF(C2524<>\"\",1,0)","v":0},{"$f":"IF(C2531=\"\",0,1)","v":0},{"$f":"IF(B2538=\"\",0,1)","v":0},{"$f":"IF(D2543=\"\",0,1)","v":0}]
["3.7.2.4.03 In-Unit Lighting Fixtures",null,"Utility Paid By:",{"$f":"'Utility Types and Rates'!$D$24","v":0},null,"Utility is:",{"$f":"'Utility Types and Rates'!$C$24","v":"Electricity"},null,"Rate is: ",{"$f":"IF(D2544=\"Tenant\",IF(ISERROR(VLOOKUP(G2544,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(G2544,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(G2544,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(G2544,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2544=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2547:C2549)+SUM(E2547:G2556)+SUM(I2547:I2556)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2547","v":0},0,{"$f":"VLOOKUP(G2544,Controls!$I$3:$J$12,2,FALSE)","v":"KWH"},0,null,{"$f":"+O2547","v":"N/A"},null,null,null,{"$f":"IF(I2547=0,\"N/A\",MAX(0,((J2547+I2547-Year1)*365)/(I2547*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2555","v":0},{"$f":"IF(Q2547=0,0,VLOOKUP(Q2547,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2552","v":0},{"$f":"+F2555","v":0},{"$f":"+J2544","v":0},{"$f":"+G2552","v":0},{"$f":"+G2555","v":0},{"$f":"+S2547-T2547","v":0},{"$f":"+V2547-W2547","v":0},{"$f":"+Y2547*U2547","v":0},{"$f":"IF(AC2547=1,-X2547/Z2547,0)","v":0},{"$f":"IF(AC2547>1,\"N/A\",IF(AA2547>=R2547,Fail,Pass))","v":"N/A"},{"$f":"IF(J2544=0,2,IF(Y2547=0,3,IF(Q2547=0,4,IF(Y2547<0,5,IF(X2547>=0,6,1)))))","v":2},{"$f":"IF(AC2547=1,\"\",\"(G1) \"&CHOOSE(AC2547,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2547","v":0},0,{"$f":"$E2548","v":0},0,{"$f":"+H2547","v":"KWH"},{"$f":"$I2547","v":0},null,{"$f":"+O2548","v":"N/A"},null,null,null,{"$f":"IF(I2548=0,\"N/A\",MAX(0,((J2548+I2548-Year1)*365)/(I2548*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2556","v":0},{"$f":"IF(Q2548=0,0,VLOOKUP(Q2548,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2547","v":0},{"$f":"+F2556","v":0},{"$f":"+J2544","v":0},{"$f":"+V2547","v":0},{"$f":"+G2556","v":0},{"$f":"+S2548-T2548","v":0},{"$f":"+V2548-W2548","v":0},{"$f":"+Y2548*U2548","v":0},{"$f":"IF(AC2548=1,-X2548/Z2548,0)","v":0},{"$f":"IF(AC2548>1,\"N/A\",IF(AA2548>=R2548,Fail,Pass))","v":"N/A"},{"$f":"IF(J2544=0,2,IF(Y2548=0,3,IF(Q2548=0,4,IF(Y2548<0,5,IF(X2548>=0,6,1)))))","v":2},{"$f":"IF(AC2548=1,\"\",\"(G2) \"&CHOOSE(AC2548,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2548","v":0},0,0,0,{"$f":"+H2547","v":"KWH"},{"$f":"$I2547","v":0},null,{"$f":"+O2549","v":"N/A"},null,null,null,{"$f":"IF(I2549=0,\"N/A\",MAX(0,((J2549+I2549-Year1)*365)/(I2549*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2547:G2549)=0,\"\",IF(OR(E2547>=E2552,E2548>=E2552,E2549>=E2552,F2547>=F2552,F2548>=F2552,F2549>=F2552),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2544=Controls!$Y$3,\"\",IF(AND(SUM(E2552:G2552)<>0,MAX(E2547:E2549)>E2552),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2547","v":0},0,{"$f":"$E2552","v":0},0,{"$f":"+H2547","v":"KWH"},{"$f":"$I2547","v":0},null,null,null,{"$f":"IF(M2544=Controls!$Y$3,\"\",IF(AND(SUM(E2552:G2552)<>0,MAX(F2547:F2549)>F2552),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2547=\"\",B2547=0),G2547=0),100000,G2547)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2547","v":0},{"$f":"+I2547","v":0},{"$f":"IF(T2552=0,0,S2552/T2552)","v":0},{"$f":"+G2555","v":0},{"$f":"+G2547","v":0},{"$f":"+W2552-V2552","v":0},{"$f":"+J2544","v":0},{"$f":"+X2552*Y2552","v":0},{"$f":"IF(OR(C2547=0,U2552=0),0,MIN(10,Z2552/U2552))","v":0},{"$f":"IF(AA2552<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2547:G2549,G2552)=0,\"\",IF(MIN(O2552:O2554)<=G2552,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2544=Controls!$Y$3,\"\",IF(LEFT(D2553,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2548=\"\",B2548=0),G2548=0),100000,G2548)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2552","v":0},{"$f":"+T2552","v":0},{"$f":"IF(T2553=0,0,S2553/T2553)","v":0},{"$f":"+G2556","v":0},{"$f":"+W2552","v":0},{"$f":"+W2553-V2553","v":0},{"$f":"+J2544","v":0},{"$f":"+X2553*Y2553","v":0},{"$f":"IF(OR(C2547=0,U2553=0),0,MIN(10,Z2553/U2553))","v":0},{"$f":"IF(AA2553<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2555=0,B2552=\"\",B2555=\"\",AC2567=0),\"\",\"   G1 has \"&TEXT(AC2567,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2555:G2555)=0,M2544=Controls!$Y$3),\"\",IF(I2555=0,\"G1 EUL Missing\",IF(AA2567=0,\"No Green Premium G1 vs T\",IF(AA2567>0,\"Negative Green Premium G1 vs T\",IF(AB2567=0,\"No Utility Savings G1 vs T\",IF(AB2567<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2549=\"\",B2549=0),G2549=0),100000,G2549)","v":100000}]
["G1",null,null,{"$f":"+D2547","v":0},0,{"$f":"$E2555","v":0},0,{"$f":"+H2547","v":"KWH"},{"$f":"$I2547","v":0},{"$f":"IF(OR(AC2568=0,I2556=0,B2552=\"\",B2556=\"\"),\"\",\"   G2 has \"&TEXT(AC2568,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2556:G2556)=0,M2544=Controls!$Y$3),\"\",IF(I2556=0,\"G2 EUL Missing\",IF(AA2568=0,\"No Green Premium G2 vs T\", IF(AA2568>0,\"Negative Green Premium G2 vs T\",IF(AB2568=0,\"No Utility Savings G2 vs T\", IF(AB2568<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2548","v":0},0,0,0,{"$f":"+H2547","v":"KWH"},{"$f":"$I2547","v":0},{"$f":"IF(OR(AC2569=0,I2556=0,B2552=\"\",B2555=\"\", B2556=\"\"),\"\",\"   G2 has \"&TEXT(AC2569,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2556:G2556)=0,M2544=Controls!$Y$3),\"\",IF(AA2569>=0,\"No Green Premium G2 vs G1\",IF(AB2569<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2552>0,OR(G2555>0,G2556>0)),IF(OR(G2552=G2555,G2552=G2556),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2558:O2560)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2548","v":0},{"$f":"+I2548","v":0},{"$f":"IF(T2557=0,0,S2557/T2557)","v":0},{"$f":"+V2552","v":0},{"$f":"+G2548","v":0},{"$f":"+W2557-V2557","v":0},{"$f":"+J2544","v":0},{"$f":"+X2557*Y2557","v":0},{"$f":"IF(OR(C2548=0,U2557=0),0,MIN(10,Z2557/U2557))","v":0},{"$f":"IF(AA2557<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2548:C2549)=0,0,IF(OR(AND(C2548=0,C2549<>0),AND(G2548=0,G2549<>0)),1,IF(C2547=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2557","v":0},{"$f":"+T2557","v":0},{"$f":"IF(T2558=0,0,S2558/T2558)","v":0},{"$f":"+V2553","v":0},{"$f":"+W2557","v":0},{"$f":"+W2558-V2558","v":0},{"$f":"+J2544","v":0},{"$f":"+X2558*Y2558","v":0},{"$f":"IF(OR(C2548=0,U2558=0),0,MIN(10,Z2558/U2558))","v":0},{"$f":"IF(AA2558<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2548=0,0,IF(AND(F2547<F2548,G2547>G2548),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2544=Controls!$Y$3,\"\",IF(B2555=\"No Green Alternatives\",\"\",IF(B2555=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2555:G2555)<>0,B2555=\"\"),\"G1 Description is Missing\",IF(AND(B2555<>\"\",SUM(E2555:F2555)=0),\"G1 Cost is Missing\",IF(AND(B2555<>\"\",G2555=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2549=0,0,IF(OR(AND(F2547<F2549,F2548<F2549),AND(G2547>G2549,G2548>G2549)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2554","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2544=Controls!$Y$3,\"\",IF(M2560=\"No Green Alternatives\",\"\",IF(AND(B2556=\"\",SUM(E2556:G2556))=0,\"\",IF(AND(SUM(E2556:F2556)=0,B2556<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2556=0,B2556<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2562=Pass,D2563=Pass),No,IF(D2562=Pass,Yes,No))","v":"No"},{"$f":"IF(B2555=\"\",\"\",A2555&\": \"&B2555)","v":""},{"$f":"IF(AA2547>99,99,AA2547)","v":0},{"$f":"+AB2547","v":"N/A"},null,{"$f":"IF(OR(AB2547=\"Fail\",AB2547=\"N/A\"),0,AA2552)","v":0},{"$f":"IF(F2562=0,\"\",AB2552)","v":""},{"$f":"IF(OR(AB2547=\"Fail\",AB2547=\"N/A\"),0,AA2557)","v":0},{"$f":"IF(H2562=0,\"\",AB2557)","v":""},{"$f":"IF(OR(AB2547=\"Fail\",AB2547=\"N/A\"),0,AA2562)","v":0},{"$f":"IF(J2562=0,\"\",AB2562)","v":""},null,{"$f":"IF(OR(SUM(E2554:G2555)=0,M2544=Controls!$Y$3),\"\",IF(AC2547=1,\"\",AD2547))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2549","v":0},{"$f":"+I2549","v":0},{"$f":"IF(T2562=0,0,S2562/T2562)","v":0},{"$f":"+V2557","v":0},{"$f":"+G2549","v":0},{"$f":"+W2562-V2562","v":0},{"$f":"+J2544","v":0},{"$f":"+X2562*Y2562","v":0},{"$f":"IF(OR(C2549=0,U2562=0),0,MIN(10,Z2562/U2562))","v":0},{"$f":"IF(AA2562<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2562=No,D2563=Pass),Yes,No)","v":"No"},{"$f":"IF(B2556=\"\",\"\",A2556&\": \"&B2556)","v":""},{"$f":"IF(AA2548=100,0,IF(AA2548>99,99,AA2548))","v":0},{"$f":"IF(AA2548=100,\"\",+AB2548)","v":"N/A"},null,{"$f":"IF(OR(AB2548=\"Fail\",AB2548=\"N/A\"),0,AA2553)","v":0},{"$f":"IF(F2563=0,\"\",AB2553)","v":""},{"$f":"IF(OR(AB2548=\"Fail\",AB2548=\"N/A\"),0,AA2558)","v":0},{"$f":"IF(H2563=0,\"\",AB2558)","v":""},{"$f":"IF(OR(AB2548=\"Fail\",AB2548=\"N/A\"),0,AA2563)","v":0},{"$f":"IF(J2563=0,\"\",AB2563)","v":""},null,{"$f":"IF(OR(SUM(E2556:G2556)=0,M2544=Controls!$Y$3),\"\",IF(AC2548=1,\"\",AD2548))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2562","v":0},{"$f":"+T2562","v":0},{"$f":"IF(T2563=0,0,S2563/T2563)","v":0},{"$f":"+V2558","v":0},{"$f":"+W2562","v":0},{"$f":"+W2563-V2563","v":0},{"$f":"+J2544","v":0},{"$f":"+X2563*Y2563","v":0},{"$f":"IF(OR(C2549=0,U2563=0),0,MIN(10,Z2563/U2563))","v":0},{"$f":"IF(AA2563<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2556=0,I2555=0),\"\",IF(OR(AND(I2555<>0,I2555<>I2552),AND(I2556<>0,I2556<>I2552)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2544=Controls!$Y$3,\"\",IF(B2567<>P2565,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2562=Yes,P2567,IF(A2563=Yes,P2568,P2569))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2567:L2575)=0,\"\",IF(SUM(L2567:L2575)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2567:L2575)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2567=B2562,1,IF(B2567=B2563,2,3))","v":3},{"$f":"$P2565","v":"T: "},{"$f":"CHOOSE($A2567,D2555,D2556,D2552)","v":0},{"$f":"CHOOSE($A2567,F2555,F2556,F2552)","v":0},null,"Who","G vs T","When?","Funding Source *",null,null,{"$f":"IF(LEFT(M2567,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2544=Controls!$Y$3,\"\",IF(OR(B2567=P2567,B2567=P2568,B2567=P2569),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2562","v":""},null,null,"G1 vs T",{"$f":"(F2555-F2552)","v":0},"premium",{"$f":"Z2547","v":0},"savings",{"$f":"IF(T2567=0,\"N/A\",IF(V2567=0,\"None\",T2567/V2567))","v":"N/A"},null,{"$f":"I2555","v":0},{"$f":"+-T2567","v":0},{"$f":"+V2567","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2567>=0,AB2567<=0),0,IF(ISERROR(IRR($AE2567:$CC2567,$Z$1)),-0.99,IRR($AE2567:$CC2567,$Z$1))),-10%))","v":0},null,{"$f":"+AA2567","v":0},0,{"$f":"IF(AG$1<=$Z2567,$AB2567*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2567,$AB2567*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2567,$AB2567*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2567,$AB2567*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2567,$AB2567*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comments as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2568,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2547:C2549,E2547:G2549)=0,\"\",IF(B2555=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2555:G2556)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2555:G2556)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2563","v":""},null,null,"G2 vs T",{"$f":"IF(F2556=0,0,F2556-F2552)","v":0},"premium",{"$f":"IF(F2556=0,0,Z2548)","v":0},"savings",{"$f":"IF(T2568=0,\"N/A\",IF(V2568=0,\"None\",T2568/V2568))","v":"N/A"},null,{"$f":"I2556","v":0},{"$f":"+-T2568","v":0},{"$f":"+V2568","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2568>=0,AB2568<=0),0,IF(ISERROR(IRR($AE2568:$CC2568,$Z$1)),-0.99,IRR($AE2568:$CC2568,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2568,$AB2568*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2568","v":0},null,null,{"$f":"IF(LEFT(M2569,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2547:C2549,E2547:F2549)=0,\"\",IF(AND($AN$6=Yes,OR(B2555=B2552,B2556=B2552)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2555=B2552,B2556=B2552)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2552&\": \"&B2552","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2556=0,0,F2556-F2555)","v":0},"premium",{"$f":"IF(F2556=0,0,V2568-V2567)","v":0},"savings",{"$f":"IF(T2569=0,\"N/A\",IF(V2569=0,\"None\",T2569/V2569))","v":"N/A"},null,{"$f":"+Z2568","v":0},{"$f":"+-T2569","v":0},{"$f":"+V2569","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2569>=0,AB2569<=0),0,IF(ISERROR(IRR($AE2569:$CC2569,$Z$1)),-0.99,IRR($AE2569:$CC2569,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2569=$V$2,G2568,G2569)","v":0},{"$f":"IF(G2569=$V$2,H2568,H2569)","v":0},{"$f":"IF(G2569=$V$2,I2568,I2569)","v":0}]
[null,{"$f":"IF(AND(G2570=\"Traditional\",B2567<>P2569,B2567<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2570=\"Green\",B2567=P2569,B2567<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2544=Controls!$Y$3,B2571=\"\"),\"\",IF(G2570=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2573<>C2573,P2574<>C2574,P2575<>C2575),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2547=0,0,C2547)","v":0},{"$f":"IF(B2547=0,\"\",A2547&\": \"&B2547)","v":""},{"$f":"$P2573","v":""},null,{"$f":"IF(B2573=\"\",\"\",G2570)","v":""},null,{"$f":"IF(B2573=\"\",\"\",B2567)","v":""},null,null,{"$f":"IF(B2573=\"\",0,D2567)","v":0},{"$f":"IF(B2573=\"\",0,CHOOSE(A2567,I2555,I2556,I2552))","v":0},{"$f":"IF(LEFT(M2573,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2544=Controls!$Y$3,\"\",IF(AND(A2573>0,J2573=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2573=\"\",\"\",IF($H2570=\"Now\",$Q$2,IF(OR($F2562>$W$1,$F2563>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2548=0,0,C2548)","v":0},{"$f":"IF(B2548=0,\"\",A2548&\": \"&B2548)","v":""},{"$f":"$P2574","v":""},null,{"$f":"IF(B2574=\"\",\"\",E2573)","v":""},null,{"$f":"IF(B2574=\"\",\"\",G2573)","v":""},null,null,{"$f":"IF(B2574=\"\",0,D2567)","v":0},{"$f":"IF(B2574=\"\",0,K2573)","v":0},{"$f":"IF(LEFT(M2574,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2544=Controls!$Y$3,\"\",IF(AND(A2574>0,J2574=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2574=\"\",\"\",IF($H2570=\"Now\",$Q$2,IF(OR($H2562>$W$1,$H2563>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2549=0,0,C2549)","v":0},{"$f":"IF(B2549=0,\"\",A2549&\": \"&B2549)","v":""},{"$f":"$P2575","v":""},null,{"$f":"IF(B2575=\"\",\"\",E2574)","v":""},null,{"$f":"IF(B2575=\"\",\"\",G2574)","v":""},null,null,{"$f":"IF(B2575=\"\",0,D2567)","v":0},{"$f":"IF(B2575=\"\",0,K2574)","v":0},{"$f":"IF(LEFT(M2575,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2544=Controls!$Y$3,\"\",IF(AND(A2575>0,J2575=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2575=\"\",\"\",IF($H2570=\"Now\",$Q$2,IF(OR($J2563>$W$1,$J2563>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2576=0,\"\",IF(M2576=1,\"The above section has 1 error check message\",\"The above section has \"&M2576&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2573=\"End of Cycle\",S2573=\"Now\"),AND(C2574=\"End of Cycle\",S2574=\"Now\"),AND(C2575=\"End of Cycle\",S2575=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2550:M2575,\"\")+SUM(U2576:Y2576)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2550<>\"\",1,0)","v":0},{"$f":"IF(C2557<>\"\",1,0)","v":0},{"$f":"IF(C2564=\"\",0,1)","v":0},{"$f":"IF(B2571=\"\",0,1)","v":0},{"$f":"IF(D2576=\"\",0,1)","v":0}]
["3.7.2.4.04","In-Unit Electrical Other #1",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2577=\"Tenant\",IF(ISERROR(VLOOKUP(H2577,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2577,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2577,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2577,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2577=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2580:C2582)+SUM(E2580:G2589)+SUM(I2580:I2589)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2580","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2577,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2577,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2580","v":"N/A"},null,null,null,{"$f":"IF(I2580=0,\"N/A\",MAX(0,((J2580+I2580-Year1)*365)/(I2580*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2588","v":0},{"$f":"IF(Q2580=0,0,VLOOKUP(Q2580,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2585","v":0},{"$f":"+F2588","v":0},{"$f":"+J2577","v":0},{"$f":"+G2585","v":0},{"$f":"+G2588","v":0},{"$f":"+S2580-T2580","v":0},{"$f":"+V2580-W2580","v":0},{"$f":"+Y2580*U2580","v":0},{"$f":"IF(AC2580=1,-X2580/Z2580,0)","v":0},{"$f":"IF(AC2580>1,\"N/A\",IF(AA2580>=R2580,Fail,Pass))","v":"N/A"},{"$f":"IF(J2577=0,2,IF(Y2580=0,3,IF(Q2580=0,4,IF(Y2580<0,5,IF(X2580>=0,6,1)))))","v":2},{"$f":"IF(AC2580=1,\"\",\"(G1) \"&CHOOSE(AC2580,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2580","v":0},0,{"$f":"$E2581","v":0},0,{"$f":"+H2580","v":""},{"$f":"$I2580","v":0},null,{"$f":"+O2581","v":"N/A"},null,null,null,{"$f":"IF(I2581=0,\"N/A\",MAX(0,((J2581+I2581-Year1)*365)/(I2581*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2589","v":0},{"$f":"IF(Q2581=0,0,VLOOKUP(Q2581,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2580","v":0},{"$f":"+F2589","v":0},{"$f":"+J2577","v":0},{"$f":"+V2580","v":0},{"$f":"+G2589","v":0},{"$f":"+S2581-T2581","v":0},{"$f":"+V2581-W2581","v":0},{"$f":"+Y2581*U2581","v":0},{"$f":"IF(AC2581=1,-X2581/Z2581,0)","v":0},{"$f":"IF(AC2581>1,\"N/A\",IF(AA2581>=R2581,Fail,Pass))","v":"N/A"},{"$f":"IF(J2577=0,2,IF(Y2581=0,3,IF(Q2581=0,4,IF(Y2581<0,5,IF(X2581>=0,6,1)))))","v":2},{"$f":"IF(AC2581=1,\"\",\"(G2) \"&CHOOSE(AC2581,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2581","v":0},0,0,0,{"$f":"+H2580","v":""},{"$f":"$I2580","v":0},null,{"$f":"+O2582","v":"N/A"},null,null,null,{"$f":"IF(I2582=0,\"N/A\",MAX(0,((J2582+I2582-Year1)*365)/(I2582*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2580:G2582)=0,\"\",IF(OR(E2580>=E2585,E2581>=E2585,E2582>=E2585,F2580>=F2585,F2581>=F2585,F2582>=F2585),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2577=Controls!$Y$3,\"\",IF(AND(SUM(E2585:G2585)<>0,MAX(E2580:E2582)>E2585),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2580","v":0},0,{"$f":"$E2585","v":0},0,{"$f":"+H2580","v":""},{"$f":"$I2580","v":0},null,null,null,{"$f":"IF(M2577=Controls!$Y$3,\"\",IF(AND(SUM(E2585:G2585)<>0,MAX(F2580:F2582)>F2585),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2580=\"\",B2580=0),G2580=0),100000,G2580)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2580","v":0},{"$f":"+I2580","v":0},{"$f":"IF(T2585=0,0,S2585/T2585)","v":0},{"$f":"+G2588","v":0},{"$f":"+G2580","v":0},{"$f":"+W2585-V2585","v":0},{"$f":"+J2577","v":0},{"$f":"+X2585*Y2585","v":0},{"$f":"IF(OR(C2580=0,U2585=0),0,MIN(10,Z2585/U2585))","v":0},{"$f":"IF(AA2585<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2580:G2582,G2585)=0,\"\",IF(MIN(O2585:O2587)<=G2585,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2577=Controls!$Y$3,\"\",IF(LEFT(D2586,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2581=\"\",B2581=0),G2581=0),100000,G2581)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2585","v":0},{"$f":"+T2585","v":0},{"$f":"IF(T2586=0,0,S2586/T2586)","v":0},{"$f":"+G2589","v":0},{"$f":"+W2585","v":0},{"$f":"+W2586-V2586","v":0},{"$f":"+J2577","v":0},{"$f":"+X2586*Y2586","v":0},{"$f":"IF(OR(C2580=0,U2586=0),0,MIN(10,Z2586/U2586))","v":0},{"$f":"IF(AA2586<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2588=0,B2585=\"\",B2588=\"\",AC2600=0),\"\",\"   G1 has \"&TEXT(AC2600,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2588:G2588)=0,M2577=Controls!$Y$3),\"\",IF(I2588=0,\"G1 EUL Missing\",IF(AA2600=0,\"No Green Premium G1 vs T\",IF(AA2600>0,\"Negative Green Premium G1 vs T\",IF(AB2600=0,\"No Utility Savings G1 vs T\",IF(AB2600<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2582=\"\",B2582=0),G2582=0),100000,G2582)","v":100000}]
["G1",null,null,{"$f":"+D2580","v":0},0,{"$f":"$E2588","v":0},0,{"$f":"+H2580","v":""},{"$f":"$I2580","v":0},{"$f":"IF(OR(AC2601=0,I2589=0,B2585=\"\",B2589=\"\"),\"\",\"   G2 has \"&TEXT(AC2601,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2589:G2589)=0,M2577=Controls!$Y$3),\"\",IF(I2589=0,\"G2 EUL Missing\",IF(AA2601=0,\"No Green Premium G2 vs T\", IF(AA2601>0,\"Negative Green Premium G2 vs T\",IF(AB2601=0,\"No Utility Savings G2 vs T\", IF(AB2601<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2581","v":0},0,0,0,{"$f":"+H2580","v":""},{"$f":"$I2580","v":0},{"$f":"IF(OR(AC2602=0,I2589=0,B2585=\"\",B2588=\"\", B2589=\"\"),\"\",\"   G2 has \"&TEXT(AC2602,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2589:G2589)=0,M2577=Controls!$Y$3),\"\",IF(AA2602>=0,\"No Green Premium G2 vs G1\",IF(AB2602<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2585>0,OR(G2588>0,G2589>0)),IF(OR(G2585=G2588,G2585=G2589),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2591:O2593)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2581","v":0},{"$f":"+I2581","v":0},{"$f":"IF(T2590=0,0,S2590/T2590)","v":0},{"$f":"+V2585","v":0},{"$f":"+G2581","v":0},{"$f":"+W2590-V2590","v":0},{"$f":"+J2577","v":0},{"$f":"+X2590*Y2590","v":0},{"$f":"IF(OR(C2581=0,U2590=0),0,MIN(10,Z2590/U2590))","v":0},{"$f":"IF(AA2590<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2581:C2582)=0,0,IF(OR(AND(C2581=0,C2582<>0),AND(G2581=0,G2582<>0)),1,IF(C2580=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2590","v":0},{"$f":"+T2590","v":0},{"$f":"IF(T2591=0,0,S2591/T2591)","v":0},{"$f":"+V2586","v":0},{"$f":"+W2590","v":0},{"$f":"+W2591-V2591","v":0},{"$f":"+J2577","v":0},{"$f":"+X2591*Y2591","v":0},{"$f":"IF(OR(C2581=0,U2591=0),0,MIN(10,Z2591/U2591))","v":0},{"$f":"IF(AA2591<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2581=0,0,IF(AND(F2580<F2581,G2580>G2581),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2577=Controls!$Y$3,\"\",IF(B2588=\"No Green Alternatives\",\"\",IF(B2588=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2588:G2588)<>0,B2588=\"\"),\"G1 Description is Missing\",IF(AND(B2588<>\"\",SUM(E2588:F2588)=0),\"G1 Cost is Missing\",IF(AND(B2588<>\"\",G2588=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2582=0,0,IF(OR(AND(F2580<F2582,F2581<F2582),AND(G2580>G2582,G2581>G2582)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2587","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2577=Controls!$Y$3,\"\",IF(M2593=\"No Green Alternatives\",\"\",IF(AND(B2589=\"\",SUM(E2589:G2589))=0,\"\",IF(AND(SUM(E2589:F2589)=0,B2589<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2589=0,B2589<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2595=Pass,D2596=Pass),No,IF(D2595=Pass,Yes,No))","v":"No"},{"$f":"IF(B2588=\"\",\"\",A2588&\": \"&B2588)","v":""},{"$f":"IF(AA2580>99,99,AA2580)","v":0},{"$f":"+AB2580","v":"N/A"},null,{"$f":"IF(OR(AB2580=\"Fail\",AB2580=\"N/A\"),0,AA2585)","v":0},{"$f":"IF(F2595=0,\"\",AB2585)","v":""},{"$f":"IF(OR(AB2580=\"Fail\",AB2580=\"N/A\"),0,AA2590)","v":0},{"$f":"IF(H2595=0,\"\",AB2590)","v":""},{"$f":"IF(OR(AB2580=\"Fail\",AB2580=\"N/A\"),0,AA2595)","v":0},{"$f":"IF(J2595=0,\"\",AB2595)","v":""},null,{"$f":"IF(OR(SUM(E2587:G2588)=0,M2577=Controls!$Y$3),\"\",IF(AC2580=1,\"\",AD2580))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2582","v":0},{"$f":"+I2582","v":0},{"$f":"IF(T2595=0,0,S2595/T2595)","v":0},{"$f":"+V2590","v":0},{"$f":"+G2582","v":0},{"$f":"+W2595-V2595","v":0},{"$f":"+J2577","v":0},{"$f":"+X2595*Y2595","v":0},{"$f":"IF(OR(C2582=0,U2595=0),0,MIN(10,Z2595/U2595))","v":0},{"$f":"IF(AA2595<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2595=No,D2596=Pass),Yes,No)","v":"No"},{"$f":"IF(B2589=\"\",\"\",A2589&\": \"&B2589)","v":""},{"$f":"IF(AA2581=100,0,IF(AA2581>99,99,AA2581))","v":0},{"$f":"IF(AA2581=100,\"\",+AB2581)","v":"N/A"},null,{"$f":"IF(OR(AB2581=\"Fail\",AB2581=\"N/A\"),0,AA2586)","v":0},{"$f":"IF(F2596=0,\"\",AB2586)","v":""},{"$f":"IF(OR(AB2581=\"Fail\",AB2581=\"N/A\"),0,AA2591)","v":0},{"$f":"IF(H2596=0,\"\",AB2591)","v":""},{"$f":"IF(OR(AB2581=\"Fail\",AB2581=\"N/A\"),0,AA2596)","v":0},{"$f":"IF(J2596=0,\"\",AB2596)","v":""},null,{"$f":"IF(OR(SUM(E2589:G2589)=0,M2577=Controls!$Y$3),\"\",IF(AC2581=1,\"\",AD2581))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2595","v":0},{"$f":"+T2595","v":0},{"$f":"IF(T2596=0,0,S2596/T2596)","v":0},{"$f":"+V2591","v":0},{"$f":"+W2595","v":0},{"$f":"+W2596-V2596","v":0},{"$f":"+J2577","v":0},{"$f":"+X2596*Y2596","v":0},{"$f":"IF(OR(C2582=0,U2596=0),0,MIN(10,Z2596/U2596))","v":0},{"$f":"IF(AA2596<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2589=0,I2588=0),\"\",IF(OR(AND(I2588<>0,I2588<>I2585),AND(I2589<>0,I2589<>I2585)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2577=Controls!$Y$3,\"\",IF(B2600<>P2598,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2595=Yes,P2600,IF(A2596=Yes,P2601,P2602))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2600:L2608)=0,\"\",IF(SUM(L2600:L2608)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2600:L2608)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2600=B2595,1,IF(B2600=B2596,2,3))","v":3},{"$f":"$P2598","v":"T: "},{"$f":"CHOOSE($A2600,D2588,D2589,D2585)","v":0},{"$f":"CHOOSE($A2600,F2588,F2589,F2585)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2600,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2577=Controls!$Y$3,\"\",IF(OR(B2600=P2600,B2600=P2601,B2600=P2602),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2595","v":""},null,null,"G1 vs T",{"$f":"(F2588-F2585)","v":0},"premium",{"$f":"Z2580","v":0},"savings",{"$f":"IF(T2600=0,\"N/A\",IF(V2600=0,\"None\",T2600/V2600))","v":"N/A"},null,{"$f":"I2588","v":0},{"$f":"+-T2600","v":0},{"$f":"+V2600","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2600>=0,AB2600<=0),0,IF(ISERROR(IRR($AE2600:$CC2600,$Z$1)),-0.99,IRR($AE2600:$CC2600,$Z$1))),-10%))","v":0},null,{"$f":"+AA2600","v":0},0,{"$f":"IF(AG$1<=$Z2600,$AB2600*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2600,$AB2600*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2600,$AB2600*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2600,$AB2600*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2600,$AB2600*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2601,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2580:C2582,E2580:G2582)=0,\"\",IF(B2588=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2588:G2589)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2588:G2589)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2596","v":""},null,null,"G2 vs T",{"$f":"IF(F2589=0,0,F2589-F2585)","v":0},"premium",{"$f":"IF(F2589=0,0,Z2581)","v":0},"savings",{"$f":"IF(T2601=0,\"N/A\",IF(V2601=0,\"None\",T2601/V2601))","v":"N/A"},null,{"$f":"I2589","v":0},{"$f":"+-T2601","v":0},{"$f":"+V2601","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2601>=0,AB2601<=0),0,IF(ISERROR(IRR($AE2601:$CC2601,$Z$1)),-0.99,IRR($AE2601:$CC2601,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2601,$AB2601*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2601","v":0},null,null,{"$f":"IF(LEFT(M2602,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2580:C2582,E2580:F2582)=0,\"\",IF(AND($AN$6=Yes,OR(B2588=B2585,B2589=B2585)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2588=B2585,B2589=B2585)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2585&\": \"&B2585","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2589=0,0,F2589-F2588)","v":0},"premium",{"$f":"IF(F2589=0,0,V2601-V2600)","v":0},"savings",{"$f":"IF(T2602=0,\"N/A\",IF(V2602=0,\"None\",T2602/V2602))","v":"N/A"},null,{"$f":"+Z2601","v":0},{"$f":"+-T2602","v":0},{"$f":"+V2602","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2602>=0,AB2602<=0),0,IF(ISERROR(IRR($AE2602:$CC2602,$Z$1)),-0.99,IRR($AE2602:$CC2602,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2602=$V$2,G2601,G2602)","v":0},{"$f":"IF(G2602=$V$2,H2601,H2602)","v":0},{"$f":"IF(G2602=$V$2,I2601,I2602)","v":0}]
[null,{"$f":"IF(AND(G2603=\"Traditional\",B2600<>P2602,B2600<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2603=\"Green\",B2600=P2602,B2600<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2577=Controls!$Y$3,B2604=\"\"),\"\",IF(G2603=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2606<>C2606,P2607<>C2607,P2608<>C2608),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2580=0,0,C2580)","v":0},{"$f":"IF(B2580=0,\"\",A2580&\": \"&B2580)","v":""},{"$f":"$P2606","v":""},null,{"$f":"IF(B2606=\"\",\"\",G2603)","v":""},null,{"$f":"IF(B2606=\"\",\"\",B2600)","v":""},null,null,{"$f":"IF(B2606=\"\",0,D2600)","v":0},{"$f":"IF(B2606=\"\",0,CHOOSE(A2600,I2588,I2589,I2585))","v":0},{"$f":"IF(LEFT(M2606,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2577=Controls!$Y$3,\"\",IF(AND(A2606>0,J2606=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2606=\"\",\"\",IF($H2603=\"Now\",$Q$2,IF(OR($F2595>$W$1,$F2596>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2581=0,0,C2581)","v":0},{"$f":"IF(B2581=0,\"\",A2581&\": \"&B2581)","v":""},{"$f":"$P2607","v":""},null,{"$f":"IF(B2607=\"\",\"\",E2606)","v":""},null,{"$f":"IF(B2607=\"\",\"\",G2606)","v":""},null,null,{"$f":"IF(B2607=\"\",0,D2600)","v":0},{"$f":"IF(B2607=\"\",0,K2606)","v":0},{"$f":"IF(LEFT(M2607,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2577=Controls!$Y$3,\"\",IF(AND(A2607>0,J2607=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2607=\"\",\"\",IF($H2603=\"Now\",$Q$2,IF(OR($H2595>$W$1,$H2596>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2582=0,0,C2582)","v":0},{"$f":"IF(B2582=0,\"\",A2582&\": \"&B2582)","v":""},{"$f":"$P2608","v":""},null,{"$f":"IF(B2608=\"\",\"\",E2607)","v":""},null,{"$f":"IF(B2608=\"\",\"\",G2607)","v":""},null,null,{"$f":"IF(B2608=\"\",0,D2600)","v":0},{"$f":"IF(B2608=\"\",0,K2607)","v":0},{"$f":"IF(LEFT(M2608,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2577=Controls!$Y$3,\"\",IF(AND(A2608>0,J2608=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2608=\"\",\"\",IF($H2603=\"Now\",$Q$2,IF(OR($J2596>$W$1,$J2596>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2609=0,\"\",IF(M2609=1,\"The above section has 1 error check message\",\"The above section has \"&M2609&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2606=\"End of Cycle\",S2606=\"Now\"),AND(C2607=\"End of Cycle\",S2607=\"Now\"),AND(C2608=\"End of Cycle\",S2608=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2583:M2608,\"\")+SUM(U2609:Y2609)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2583<>\"\",1,0)","v":0},{"$f":"IF(C2590<>\"\",1,0)","v":0},{"$f":"IF(C2597=\"\",0,1)","v":0},{"$f":"IF(B2604=\"\",0,1)","v":0},{"$f":"IF(D2609=\"\",0,1)","v":0}]
["3.7.2.4.05","In-Unit Electrical Other #2",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2610=\"Tenant\",IF(ISERROR(VLOOKUP(H2610,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2610,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2610,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2610,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2610=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2613:C2615)+SUM(E2613:G2622)+SUM(I2613:I2622)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2613","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2610,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2610,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2613","v":"N/A"},null,null,null,{"$f":"IF(I2613=0,\"N/A\",MAX(0,((J2613+I2613-Year1)*365)/(I2613*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2621","v":0},{"$f":"IF(Q2613=0,0,VLOOKUP(Q2613,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2618","v":0},{"$f":"+F2621","v":0},{"$f":"+J2610","v":0},{"$f":"+G2618","v":0},{"$f":"+G2621","v":0},{"$f":"+S2613-T2613","v":0},{"$f":"+V2613-W2613","v":0},{"$f":"+Y2613*U2613","v":0},{"$f":"IF(AC2613=1,-X2613/Z2613,0)","v":0},{"$f":"IF(AC2613>1,\"N/A\",IF(AA2613>=R2613,Fail,Pass))","v":"N/A"},{"$f":"IF(J2610=0,2,IF(Y2613=0,3,IF(Q2613=0,4,IF(Y2613<0,5,IF(X2613>=0,6,1)))))","v":2},{"$f":"IF(AC2613=1,\"\",\"(G1) \"&CHOOSE(AC2613,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2613","v":0},0,{"$f":"$E2614","v":0},0,{"$f":"+H2613","v":""},{"$f":"$I2613","v":0},null,{"$f":"+O2614","v":"N/A"},null,null,null,{"$f":"IF(I2614=0,\"N/A\",MAX(0,((J2614+I2614-Year1)*365)/(I2614*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2622","v":0},{"$f":"IF(Q2614=0,0,VLOOKUP(Q2614,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2613","v":0},{"$f":"+F2622","v":0},{"$f":"+J2610","v":0},{"$f":"+V2613","v":0},{"$f":"+G2622","v":0},{"$f":"+S2614-T2614","v":0},{"$f":"+V2614-W2614","v":0},{"$f":"+Y2614*U2614","v":0},{"$f":"IF(AC2614=1,-X2614/Z2614,0)","v":0},{"$f":"IF(AC2614>1,\"N/A\",IF(AA2614>=R2614,Fail,Pass))","v":"N/A"},{"$f":"IF(J2610=0,2,IF(Y2614=0,3,IF(Q2614=0,4,IF(Y2614<0,5,IF(X2614>=0,6,1)))))","v":2},{"$f":"IF(AC2614=1,\"\",\"(G2) \"&CHOOSE(AC2614,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2614","v":0},0,0,0,{"$f":"+H2613","v":""},{"$f":"$I2613","v":0},null,{"$f":"+O2615","v":"N/A"},null,null,null,{"$f":"IF(I2615=0,\"N/A\",MAX(0,((J2615+I2615-Year1)*365)/(I2615*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2613:G2615)=0,\"\",IF(OR(E2613>=E2618,E2614>=E2618,E2615>=E2618,F2613>=F2618,F2614>=F2618,F2615>=F2618),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2610=Controls!$Y$3,\"\",IF(AND(SUM(E2618:G2618)<>0,MAX(E2613:E2615)>E2618),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2613","v":0},0,{"$f":"$E2618","v":0},0,{"$f":"+H2613","v":""},{"$f":"$I2613","v":0},null,null,null,{"$f":"IF(M2610=Controls!$Y$3,\"\",IF(AND(SUM(E2618:G2618)<>0,MAX(F2613:F2615)>F2618),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2613=\"\",B2613=0),G2613=0),100000,G2613)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2613","v":0},{"$f":"+I2613","v":0},{"$f":"IF(T2618=0,0,S2618/T2618)","v":0},{"$f":"+G2621","v":0},{"$f":"+G2613","v":0},{"$f":"+W2618-V2618","v":0},{"$f":"+J2610","v":0},{"$f":"+X2618*Y2618","v":0},{"$f":"IF(OR(C2613=0,U2618=0),0,MIN(10,Z2618/U2618))","v":0},{"$f":"IF(AA2618<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2613:G2615,G2618)=0,\"\",IF(MIN(O2618:O2620)<=G2618,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2610=Controls!$Y$3,\"\",IF(LEFT(D2619,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2614=\"\",B2614=0),G2614=0),100000,G2614)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2618","v":0},{"$f":"+T2618","v":0},{"$f":"IF(T2619=0,0,S2619/T2619)","v":0},{"$f":"+G2622","v":0},{"$f":"+W2618","v":0},{"$f":"+W2619-V2619","v":0},{"$f":"+J2610","v":0},{"$f":"+X2619*Y2619","v":0},{"$f":"IF(OR(C2613=0,U2619=0),0,MIN(10,Z2619/U2619))","v":0},{"$f":"IF(AA2619<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2621=0,B2618=\"\",B2621=\"\",AC2633=0),\"\",\"   G1 has \"&TEXT(AC2633,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2621:G2621)=0,M2610=Controls!$Y$3),\"\",IF(I2621=0,\"G1 EUL Missing\",IF(AA2633=0,\"No Green Premium G1 vs T\",IF(AA2633>0,\"Negative Green Premium G1 vs T\",IF(AB2633=0,\"No Utility Savings G1 vs T\",IF(AB2633<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2615=\"\",B2615=0),G2615=0),100000,G2615)","v":100000}]
["G1",null,null,{"$f":"+D2613","v":0},0,{"$f":"$E2621","v":0},0,{"$f":"+H2613","v":""},{"$f":"$I2613","v":0},{"$f":"IF(OR(AC2634=0,I2622=0,B2618=\"\",B2622=\"\"),\"\",\"   G2 has \"&TEXT(AC2634,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2622:G2622)=0,M2610=Controls!$Y$3),\"\",IF(I2622=0,\"G2 EUL Missing\",IF(AA2634=0,\"No Green Premium G2 vs T\", IF(AA2634>0,\"Negative Green Premium G2 vs T\",IF(AB2634=0,\"No Utility Savings G2 vs T\", IF(AB2634<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2614","v":0},0,0,0,{"$f":"+H2613","v":""},{"$f":"$I2613","v":0},{"$f":"IF(OR(AC2635=0,I2622=0,B2618=\"\",B2621=\"\", B2622=\"\"),\"\",\"   G2 has \"&TEXT(AC2635,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2622:G2622)=0,M2610=Controls!$Y$3),\"\",IF(AA2635>=0,\"No Green Premium G2 vs G1\",IF(AB2635<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2618>0,OR(G2621>0,G2622>0)),IF(OR(G2618=G2621,G2618=G2622),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2624:O2626)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2614","v":0},{"$f":"+I2614","v":0},{"$f":"IF(T2623=0,0,S2623/T2623)","v":0},{"$f":"+V2618","v":0},{"$f":"+G2614","v":0},{"$f":"+W2623-V2623","v":0},{"$f":"+J2610","v":0},{"$f":"+X2623*Y2623","v":0},{"$f":"IF(OR(C2614=0,U2623=0),0,MIN(10,Z2623/U2623))","v":0},{"$f":"IF(AA2623<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2614:C2615)=0,0,IF(OR(AND(C2614=0,C2615<>0),AND(G2614=0,G2615<>0)),1,IF(C2613=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2623","v":0},{"$f":"+T2623","v":0},{"$f":"IF(T2624=0,0,S2624/T2624)","v":0},{"$f":"+V2619","v":0},{"$f":"+W2623","v":0},{"$f":"+W2624-V2624","v":0},{"$f":"+J2610","v":0},{"$f":"+X2624*Y2624","v":0},{"$f":"IF(OR(C2614=0,U2624=0),0,MIN(10,Z2624/U2624))","v":0},{"$f":"IF(AA2624<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2614=0,0,IF(AND(F2613<F2614,G2613>G2614),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2610=Controls!$Y$3,\"\",IF(B2621=\"No Green Alternatives\",\"\",IF(B2621=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2621:G2621)<>0,B2621=\"\"),\"G1 Description is Missing\",IF(AND(B2621<>\"\",SUM(E2621:F2621)=0),\"G1 Cost is Missing\",IF(AND(B2621<>\"\",G2621=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2615=0,0,IF(OR(AND(F2613<F2615,F2614<F2615),AND(G2613>G2615,G2614>G2615)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2620","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2610=Controls!$Y$3,\"\",IF(M2626=\"No Green Alternatives\",\"\",IF(AND(B2622=\"\",SUM(E2622:G2622))=0,\"\",IF(AND(SUM(E2622:F2622)=0,B2622<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2622=0,B2622<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2628=Pass,D2629=Pass),No,IF(D2628=Pass,Yes,No))","v":"No"},{"$f":"IF(B2621=\"\",\"\",A2621&\": \"&B2621)","v":""},{"$f":"IF(AA2613>99,99,AA2613)","v":0},{"$f":"+AB2613","v":"N/A"},null,{"$f":"IF(OR(AB2613=\"Fail\",AB2613=\"N/A\"),0,AA2618)","v":0},{"$f":"IF(F2628=0,\"\",AB2618)","v":""},{"$f":"IF(OR(AB2613=\"Fail\",AB2613=\"N/A\"),0,AA2623)","v":0},{"$f":"IF(H2628=0,\"\",AB2623)","v":""},{"$f":"IF(OR(AB2613=\"Fail\",AB2613=\"N/A\"),0,AA2628)","v":0},{"$f":"IF(J2628=0,\"\",AB2628)","v":""},null,{"$f":"IF(OR(SUM(E2620:G2621)=0,M2610=Controls!$Y$3),\"\",IF(AC2613=1,\"\",AD2613))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2615","v":0},{"$f":"+I2615","v":0},{"$f":"IF(T2628=0,0,S2628/T2628)","v":0},{"$f":"+V2623","v":0},{"$f":"+G2615","v":0},{"$f":"+W2628-V2628","v":0},{"$f":"+J2610","v":0},{"$f":"+X2628*Y2628","v":0},{"$f":"IF(OR(C2615=0,U2628=0),0,MIN(10,Z2628/U2628))","v":0},{"$f":"IF(AA2628<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2628=No,D2629=Pass),Yes,No)","v":"No"},{"$f":"IF(B2622=\"\",\"\",A2622&\": \"&B2622)","v":""},{"$f":"IF(AA2614=100,0,IF(AA2614>99,99,AA2614))","v":0},{"$f":"IF(AA2614=100,\"\",+AB2614)","v":"N/A"},null,{"$f":"IF(OR(AB2614=\"Fail\",AB2614=\"N/A\"),0,AA2619)","v":0},{"$f":"IF(F2629=0,\"\",AB2619)","v":""},{"$f":"IF(OR(AB2614=\"Fail\",AB2614=\"N/A\"),0,AA2624)","v":0},{"$f":"IF(H2629=0,\"\",AB2624)","v":""},{"$f":"IF(OR(AB2614=\"Fail\",AB2614=\"N/A\"),0,AA2629)","v":0},{"$f":"IF(J2629=0,\"\",AB2629)","v":""},null,{"$f":"IF(OR(SUM(E2622:G2622)=0,M2610=Controls!$Y$3),\"\",IF(AC2614=1,\"\",AD2614))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2628","v":0},{"$f":"+T2628","v":0},{"$f":"IF(T2629=0,0,S2629/T2629)","v":0},{"$f":"+V2624","v":0},{"$f":"+W2628","v":0},{"$f":"+W2629-V2629","v":0},{"$f":"+J2610","v":0},{"$f":"+X2629*Y2629","v":0},{"$f":"IF(OR(C2615=0,U2629=0),0,MIN(10,Z2629/U2629))","v":0},{"$f":"IF(AA2629<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2622=0,I2621=0),\"\",IF(OR(AND(I2621<>0,I2621<>I2618),AND(I2622<>0,I2622<>I2618)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2610=Controls!$Y$3,\"\",IF(B2633<>P2631,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2628=Yes,P2633,IF(A2629=Yes,P2634,P2635))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2633:L2641)=0,\"\",IF(SUM(L2633:L2641)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2633:L2641)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2633=B2628,1,IF(B2633=B2629,2,3))","v":3},{"$f":"$P2631","v":"T: "},{"$f":"CHOOSE($A2633,D2621,D2622,D2618)","v":0},{"$f":"CHOOSE($A2633,F2621,F2622,F2618)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2633,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2610=Controls!$Y$3,\"\",IF(OR(B2633=P2633,B2633=P2634,B2633=P2635),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2628","v":""},null,null,"G1 vs T",{"$f":"(F2621-F2618)","v":0},"premium",{"$f":"Z2613","v":0},"savings",{"$f":"IF(T2633=0,\"N/A\",IF(V2633=0,\"None\",T2633/V2633))","v":"N/A"},null,{"$f":"I2621","v":0},{"$f":"+-T2633","v":0},{"$f":"+V2633","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2633>=0,AB2633<=0),0,IF(ISERROR(IRR($AE2633:$CC2633,$Z$1)),-0.99,IRR($AE2633:$CC2633,$Z$1))),-10%))","v":0},null,{"$f":"+AA2633","v":0},0,{"$f":"IF(AG$1<=$Z2633,$AB2633*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2633,$AB2633*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2633,$AB2633*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2633,$AB2633*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2633,$AB2633*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2634,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2613:C2615,E2613:G2615)=0,\"\",IF(B2621=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2621:G2622)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2621:G2622)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2629","v":""},null,null,"G2 vs T",{"$f":"IF(F2622=0,0,F2622-F2618)","v":0},"premium",{"$f":"IF(F2622=0,0,Z2614)","v":0},"savings",{"$f":"IF(T2634=0,\"N/A\",IF(V2634=0,\"None\",T2634/V2634))","v":"N/A"},null,{"$f":"I2622","v":0},{"$f":"+-T2634","v":0},{"$f":"+V2634","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2634>=0,AB2634<=0),0,IF(ISERROR(IRR($AE2634:$CC2634,$Z$1)),-0.99,IRR($AE2634:$CC2634,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2634,$AB2634*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2634","v":0},null,null,{"$f":"IF(LEFT(M2635,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2613:C2615,E2613:F2615)=0,\"\",IF(AND($AN$6=Yes,OR(B2621=B2618,B2622=B2618)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2621=B2618,B2622=B2618)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2618&\": \"&B2618","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2622=0,0,F2622-F2621)","v":0},"premium",{"$f":"IF(F2622=0,0,V2634-V2633)","v":0},"savings",{"$f":"IF(T2635=0,\"N/A\",IF(V2635=0,\"None\",T2635/V2635))","v":"N/A"},null,{"$f":"+Z2634","v":0},{"$f":"+-T2635","v":0},{"$f":"+V2635","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2635>=0,AB2635<=0),0,IF(ISERROR(IRR($AE2635:$CC2635,$Z$1)),-0.99,IRR($AE2635:$CC2635,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2635=$V$2,G2634,G2635)","v":0},{"$f":"IF(G2635=$V$2,H2634,H2635)","v":0},{"$f":"IF(G2635=$V$2,I2634,I2635)","v":0}]
[null,{"$f":"IF(AND(G2636=\"Traditional\",B2633<>P2635,B2633<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2636=\"Green\",B2633=P2635,B2633<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2610=Controls!$Y$3,B2637=\"\"),\"\",IF(G2636=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2639<>C2639,P2640<>C2640,P2641<>C2641),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2613=0,0,C2613)","v":0},{"$f":"IF(B2613=0,\"\",A2613&\": \"&B2613)","v":""},{"$f":"$P2639","v":""},null,{"$f":"IF(B2639=\"\",\"\",G2636)","v":""},null,{"$f":"IF(B2639=\"\",\"\",B2633)","v":""},null,null,{"$f":"IF(B2639=\"\",0,D2633)","v":0},{"$f":"IF(B2639=\"\",0,CHOOSE(A2633,I2621,I2622,I2618))","v":0},{"$f":"IF(LEFT(M2639,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2610=Controls!$Y$3,\"\",IF(AND(A2639>0,J2639=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2639=\"\",\"\",IF($H2636=\"Now\",$Q$2,IF(OR($F2628>$W$1,$F2629>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2614=0,0,C2614)","v":0},{"$f":"IF(B2614=0,\"\",A2614&\": \"&B2614)","v":""},{"$f":"$P2640","v":""},null,{"$f":"IF(B2640=\"\",\"\",E2639)","v":""},null,{"$f":"IF(B2640=\"\",\"\",G2639)","v":""},null,null,{"$f":"IF(B2640=\"\",0,D2633)","v":0},{"$f":"IF(B2640=\"\",0,K2639)","v":0},{"$f":"IF(LEFT(M2640,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2610=Controls!$Y$3,\"\",IF(AND(A2640>0,J2640=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2640=\"\",\"\",IF($H2636=\"Now\",$Q$2,IF(OR($H2628>$W$1,$H2629>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2615=0,0,C2615)","v":0},{"$f":"IF(B2615=0,\"\",A2615&\": \"&B2615)","v":""},{"$f":"$P2641","v":""},null,{"$f":"IF(B2641=\"\",\"\",E2640)","v":""},null,{"$f":"IF(B2641=\"\",\"\",G2640)","v":""},null,null,{"$f":"IF(B2641=\"\",0,D2633)","v":0},{"$f":"IF(B2641=\"\",0,K2640)","v":0},{"$f":"IF(LEFT(M2641,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2610=Controls!$Y$3,\"\",IF(AND(A2641>0,J2641=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2641=\"\",\"\",IF($H2636=\"Now\",$Q$2,IF(OR($J2629>$W$1,$J2629>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2642=0,\"\",IF(M2642=1,\"The above section has 1 error check message\",\"The above section has \"&M2642&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2639=\"End of Cycle\",S2639=\"Now\"),AND(C2640=\"End of Cycle\",S2640=\"Now\"),AND(C2641=\"End of Cycle\",S2641=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2616:M2641,\"\")+SUM(U2642:Y2642)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2616<>\"\",1,0)","v":0},{"$f":"IF(C2623<>\"\",1,0)","v":0},{"$f":"IF(C2630=\"\",0,1)","v":0},{"$f":"IF(B2637=\"\",0,1)","v":0},{"$f":"IF(D2642=\"\",0,1)","v":0}]
["3.8.01","Other #01",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2643=\"Tenant\",IF(ISERROR(VLOOKUP(H2643,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2643,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2643,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2643,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2643=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2646:C2648)+SUM(E2646:G2655)+SUM(I2646:I2655)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2646","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2643,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2643,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2646","v":"N/A"},null,null,null,{"$f":"IF(I2646=0,\"N/A\",MAX(0,((J2646+I2646-Year1)*365)/(I2646*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2654","v":0},{"$f":"IF(Q2646=0,0,VLOOKUP(Q2646,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2651","v":0},{"$f":"+F2654","v":0},{"$f":"+J2643","v":0},{"$f":"+G2651","v":0},{"$f":"+G2654","v":0},{"$f":"+S2646-T2646","v":0},{"$f":"+V2646-W2646","v":0},{"$f":"+Y2646*U2646","v":0},{"$f":"IF(AC2646=1,-X2646/Z2646,0)","v":0},{"$f":"IF(AC2646>1,\"N/A\",IF(AA2646>=R2646,Fail,Pass))","v":"N/A"},{"$f":"IF(J2643=0,2,IF(Y2646=0,3,IF(Q2646=0,4,IF(Y2646<0,5,IF(X2646>=0,6,1)))))","v":2},{"$f":"IF(AC2646=1,\"\",\"(G1) \"&CHOOSE(AC2646,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2646","v":0},0,{"$f":"$E2647","v":0},0,{"$f":"+H2646","v":""},{"$f":"$I2646","v":0},null,{"$f":"+O2647","v":"N/A"},null,null,null,{"$f":"IF(I2647=0,\"N/A\",MAX(0,((J2647+I2647-Year1)*365)/(I2647*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2655","v":0},{"$f":"IF(Q2647=0,0,VLOOKUP(Q2647,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2646","v":0},{"$f":"+F2655","v":0},{"$f":"+J2643","v":0},{"$f":"+V2646","v":0},{"$f":"+G2655","v":0},{"$f":"+S2647-T2647","v":0},{"$f":"+V2647-W2647","v":0},{"$f":"+Y2647*U2647","v":0},{"$f":"IF(AC2647=1,-X2647/Z2647,0)","v":0},{"$f":"IF(AC2647>1,\"N/A\",IF(AA2647>=R2647,Fail,Pass))","v":"N/A"},{"$f":"IF(J2643=0,2,IF(Y2647=0,3,IF(Q2647=0,4,IF(Y2647<0,5,IF(X2647>=0,6,1)))))","v":2},{"$f":"IF(AC2647=1,\"\",\"(G2) \"&CHOOSE(AC2647,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2647","v":0},0,0,0,{"$f":"+H2646","v":""},{"$f":"$I2646","v":0},null,{"$f":"+O2648","v":"N/A"},null,null,null,{"$f":"IF(I2648=0,\"N/A\",MAX(0,((J2648+I2648-Year1)*365)/(I2648*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2646:G2648)=0,\"\",IF(OR(E2646>=E2651,E2647>=E2651,E2648>=E2651,F2646>=F2651,F2647>=F2651,F2648>=F2651),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2643=Controls!$Y$3,\"\",IF(AND(SUM(E2651:G2651)<>0,MAX(E2646:E2648)>E2651),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2646","v":0},0,{"$f":"$E2651","v":0},0,{"$f":"+H2646","v":""},{"$f":"$I2646","v":0},null,null,null,{"$f":"IF(M2643=Controls!$Y$3,\"\",IF(AND(SUM(E2651:G2651)<>0,MAX(F2646:F2648)>F2651),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2646=\"\",B2646=0),G2646=0),100000,G2646)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2646","v":0},{"$f":"+I2646","v":0},{"$f":"IF(T2651=0,0,S2651/T2651)","v":0},{"$f":"+G2654","v":0},{"$f":"+G2646","v":0},{"$f":"+W2651-V2651","v":0},{"$f":"+J2643","v":0},{"$f":"+X2651*Y2651","v":0},{"$f":"IF(OR(C2646=0,U2651=0),0,MIN(10,Z2651/U2651))","v":0},{"$f":"IF(AA2651<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2646:G2648,G2651)=0,\"\",IF(MIN(O2651:O2653)<=G2651,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2643=Controls!$Y$3,\"\",IF(LEFT(D2652,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2647=\"\",B2647=0),G2647=0),100000,G2647)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2651","v":0},{"$f":"+T2651","v":0},{"$f":"IF(T2652=0,0,S2652/T2652)","v":0},{"$f":"+G2655","v":0},{"$f":"+W2651","v":0},{"$f":"+W2652-V2652","v":0},{"$f":"+J2643","v":0},{"$f":"+X2652*Y2652","v":0},{"$f":"IF(OR(C2646=0,U2652=0),0,MIN(10,Z2652/U2652))","v":0},{"$f":"IF(AA2652<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2654=0,B2651=\"\",B2654=\"\",AC2666=0),\"\",\"   G1 has \"&TEXT(AC2666,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2654:G2654)=0,M2643=Controls!$Y$3),\"\",IF(I2654=0,\"G1 EUL Missing\",IF(AA2666=0,\"No Green Premium G1 vs T\",IF(AA2666>0,\"Negative Green Premium G1 vs T\",IF(AB2666=0,\"No Utility Savings G1 vs T\",IF(AB2666<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2648=\"\",B2648=0),G2648=0),100000,G2648)","v":100000}]
["G1",null,null,{"$f":"+D2646","v":0},0,{"$f":"$E2654","v":0},0,{"$f":"+H2646","v":""},{"$f":"$I2646","v":0},{"$f":"IF(OR(AC2667=0,I2655=0,B2651=\"\",B2655=\"\"),\"\",\"   G2 has \"&TEXT(AC2667,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2655:G2655)=0,M2643=Controls!$Y$3),\"\",IF(I2655=0,\"G2 EUL Missing\",IF(AA2667=0,\"No Green Premium G2 vs T\", IF(AA2667>0,\"Negative Green Premium G2 vs T\",IF(AB2667=0,\"No Utility Savings G2 vs T\", IF(AB2667<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2647","v":0},0,0,0,{"$f":"+H2646","v":""},{"$f":"$I2646","v":0},{"$f":"IF(OR(AC2668=0,I2655=0,B2651=\"\",B2654=\"\", B2655=\"\"),\"\",\"   G2 has \"&TEXT(AC2668,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2655:G2655)=0,M2643=Controls!$Y$3),\"\",IF(AA2668>=0,\"No Green Premium G2 vs G1\",IF(AB2668<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2651>0,OR(G2654>0,G2655>0)),IF(OR(G2651=G2654,G2651=G2655),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2657:O2659)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2647","v":0},{"$f":"+I2647","v":0},{"$f":"IF(T2656=0,0,S2656/T2656)","v":0},{"$f":"+V2651","v":0},{"$f":"+G2647","v":0},{"$f":"+W2656-V2656","v":0},{"$f":"+J2643","v":0},{"$f":"+X2656*Y2656","v":0},{"$f":"IF(OR(C2647=0,U2656=0),0,MIN(10,Z2656/U2656))","v":0},{"$f":"IF(AA2656<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2647:C2648)=0,0,IF(OR(AND(C2647=0,C2648<>0),AND(G2647=0,G2648<>0)),1,IF(C2646=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2656","v":0},{"$f":"+T2656","v":0},{"$f":"IF(T2657=0,0,S2657/T2657)","v":0},{"$f":"+V2652","v":0},{"$f":"+W2656","v":0},{"$f":"+W2657-V2657","v":0},{"$f":"+J2643","v":0},{"$f":"+X2657*Y2657","v":0},{"$f":"IF(OR(C2647=0,U2657=0),0,MIN(10,Z2657/U2657))","v":0},{"$f":"IF(AA2657<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2647=0,0,IF(AND(F2646<F2647,G2646>G2647),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2643=Controls!$Y$3,\"\",IF(B2654=\"No Green Alternatives\",\"\",IF(B2654=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2654:G2654)<>0,B2654=\"\"),\"G1 Description is Missing\",IF(AND(B2654<>\"\",SUM(E2654:F2654)=0),\"G1 Cost is Missing\",IF(AND(B2654<>\"\",G2654=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2648=0,0,IF(OR(AND(F2646<F2648,F2647<F2648),AND(G2646>G2648,G2647>G2648)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2653","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2643=Controls!$Y$3,\"\",IF(M2659=\"No Green Alternatives\",\"\",IF(AND(B2655=\"\",SUM(E2655:G2655))=0,\"\",IF(AND(SUM(E2655:F2655)=0,B2655<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2655=0,B2655<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2661=Pass,D2662=Pass),No,IF(D2661=Pass,Yes,No))","v":"No"},{"$f":"IF(B2654=\"\",\"\",A2654&\": \"&B2654)","v":""},{"$f":"IF(AA2646>99,99,AA2646)","v":0},{"$f":"+AB2646","v":"N/A"},null,{"$f":"IF(OR(AB2646=\"Fail\",AB2646=\"N/A\"),0,AA2651)","v":0},{"$f":"IF(F2661=0,\"\",AB2651)","v":""},{"$f":"IF(OR(AB2646=\"Fail\",AB2646=\"N/A\"),0,AA2656)","v":0},{"$f":"IF(H2661=0,\"\",AB2656)","v":""},{"$f":"IF(OR(AB2646=\"Fail\",AB2646=\"N/A\"),0,AA2661)","v":0},{"$f":"IF(J2661=0,\"\",AB2661)","v":""},null,{"$f":"IF(OR(SUM(E2653:G2654)=0,M2643=Controls!$Y$3),\"\",IF(AC2646=1,\"\",AD2646))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2648","v":0},{"$f":"+I2648","v":0},{"$f":"IF(T2661=0,0,S2661/T2661)","v":0},{"$f":"+V2656","v":0},{"$f":"+G2648","v":0},{"$f":"+W2661-V2661","v":0},{"$f":"+J2643","v":0},{"$f":"+X2661*Y2661","v":0},{"$f":"IF(OR(C2648=0,U2661=0),0,MIN(10,Z2661/U2661))","v":0},{"$f":"IF(AA2661<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2661=No,D2662=Pass),Yes,No)","v":"No"},{"$f":"IF(B2655=\"\",\"\",A2655&\": \"&B2655)","v":""},{"$f":"IF(AA2647=100,0,IF(AA2647>99,99,AA2647))","v":0},{"$f":"IF(AA2647=100,\"\",+AB2647)","v":"N/A"},null,{"$f":"IF(OR(AB2647=\"Fail\",AB2647=\"N/A\"),0,AA2652)","v":0},{"$f":"IF(F2662=0,\"\",AB2652)","v":""},{"$f":"IF(OR(AB2647=\"Fail\",AB2647=\"N/A\"),0,AA2657)","v":0},{"$f":"IF(H2662=0,\"\",AB2657)","v":""},{"$f":"IF(OR(AB2647=\"Fail\",AB2647=\"N/A\"),0,AA2662)","v":0},{"$f":"IF(J2662=0,\"\",AB2662)","v":""},null,{"$f":"IF(OR(SUM(E2655:G2655)=0,M2643=Controls!$Y$3),\"\",IF(AC2647=1,\"\",AD2647))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2661","v":0},{"$f":"+T2661","v":0},{"$f":"IF(T2662=0,0,S2662/T2662)","v":0},{"$f":"+V2657","v":0},{"$f":"+W2661","v":0},{"$f":"+W2662-V2662","v":0},{"$f":"+J2643","v":0},{"$f":"+X2662*Y2662","v":0},{"$f":"IF(OR(C2648=0,U2662=0),0,MIN(10,Z2662/U2662))","v":0},{"$f":"IF(AA2662<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2655=0,I2654=0),\"\",IF(OR(AND(I2654<>0,I2654<>I2651),AND(I2655<>0,I2655<>I2651)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2643=Controls!$Y$3,\"\",IF(B2666<>P2664,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2661=Yes,P2666,IF(A2662=Yes,P2667,P2668))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2666:L2674)=0,\"\",IF(SUM(L2666:L2674)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2666:L2674)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2666=B2661,1,IF(B2666=B2662,2,3))","v":3},{"$f":"$P2664","v":"T: "},{"$f":"CHOOSE($A2666,D2654,D2655,D2651)","v":0},{"$f":"CHOOSE($A2666,F2654,F2655,F2651)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2666,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2643=Controls!$Y$3,\"\",IF(OR(B2666=P2666,B2666=P2667,B2666=P2668),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2661","v":""},null,null,"G1 vs T",{"$f":"(F2654-F2651)","v":0},"premium",{"$f":"Z2646","v":0},"savings",{"$f":"IF(T2666=0,\"N/A\",IF(V2666=0,\"None\",T2666/V2666))","v":"N/A"},null,{"$f":"I2654","v":0},{"$f":"+-T2666","v":0},{"$f":"+V2666","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2666>=0,AB2666<=0),0,IF(ISERROR(IRR($AE2666:$CC2666,$Z$1)),-0.99,IRR($AE2666:$CC2666,$Z$1))),-10%))","v":0},null,{"$f":"+AA2666","v":0},0,{"$f":"IF(AG$1<=$Z2666,$AB2666*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2666,$AB2666*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2666,$AB2666*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2666,$AB2666*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2666,$AB2666*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2667,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2646:C2648,E2646:G2648)=0,\"\",IF(B2654=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2654:G2655)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2654:G2655)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2662","v":""},null,null,"G2 vs T",{"$f":"IF(F2655=0,0,F2655-F2651)","v":0},"premium",{"$f":"IF(F2655=0,0,Z2647)","v":0},"savings",{"$f":"IF(T2667=0,\"N/A\",IF(V2667=0,\"None\",T2667/V2667))","v":"N/A"},null,{"$f":"I2655","v":0},{"$f":"+-T2667","v":0},{"$f":"+V2667","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2667>=0,AB2667<=0),0,IF(ISERROR(IRR($AE2667:$CC2667,$Z$1)),-0.99,IRR($AE2667:$CC2667,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2667,$AB2667*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2667","v":0},null,null,{"$f":"IF(LEFT(M2668,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2646:C2648,E2646:F2648)=0,\"\",IF(AND($AN$6=Yes,OR(B2654=B2651,B2655=B2651)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2654=B2651,B2655=B2651)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2651&\": \"&B2651","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2655=0,0,F2655-F2654)","v":0},"premium",{"$f":"IF(F2655=0,0,V2667-V2666)","v":0},"savings",{"$f":"IF(T2668=0,\"N/A\",IF(V2668=0,\"None\",T2668/V2668))","v":"N/A"},null,{"$f":"+Z2667","v":0},{"$f":"+-T2668","v":0},{"$f":"+V2668","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2668>=0,AB2668<=0),0,IF(ISERROR(IRR($AE2668:$CC2668,$Z$1)),-0.99,IRR($AE2668:$CC2668,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2668=$V$2,G2667,G2668)","v":0},{"$f":"IF(G2668=$V$2,H2667,H2668)","v":0},{"$f":"IF(G2668=$V$2,I2667,I2668)","v":0}]
[null,{"$f":"IF(AND(G2669=\"Traditional\",B2666<>P2668,B2666<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2669=\"Green\",B2666=P2668,B2666<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2643=Controls!$Y$3,B2670=\"\"),\"\",IF(G2669=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2672<>C2672,P2673<>C2673,P2674<>C2674),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2646=0,0,C2646)","v":0},{"$f":"IF(B2646=0,\"\",A2646&\": \"&B2646)","v":""},{"$f":"$P2672","v":""},null,{"$f":"IF(B2672=\"\",\"\",G2669)","v":""},null,{"$f":"IF(B2672=\"\",\"\",B2666)","v":""},null,null,{"$f":"IF(B2672=\"\",0,D2666)","v":0},{"$f":"IF(B2672=\"\",0,CHOOSE(A2666,I2654,I2655,I2651))","v":0},{"$f":"IF(LEFT(M2672,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2643=Controls!$Y$3,\"\",IF(AND(A2672>0,J2672=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2672=\"\",\"\",IF($H2669=\"Now\",$Q$2,IF(OR($F2661>$W$1,$F2662>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2647=0,0,C2647)","v":0},{"$f":"IF(B2647=0,\"\",A2647&\": \"&B2647)","v":""},{"$f":"$P2673","v":""},null,{"$f":"IF(B2673=\"\",\"\",E2672)","v":""},null,{"$f":"IF(B2673=\"\",\"\",G2672)","v":""},null,null,{"$f":"IF(B2673=\"\",0,D2666)","v":0},{"$f":"IF(B2673=\"\",0,K2672)","v":0},{"$f":"IF(LEFT(M2673,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2643=Controls!$Y$3,\"\",IF(AND(A2673>0,J2673=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2673=\"\",\"\",IF($H2669=\"Now\",$Q$2,IF(OR($H2661>$W$1,$H2662>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2648=0,0,C2648)","v":0},{"$f":"IF(B2648=0,\"\",A2648&\": \"&B2648)","v":""},{"$f":"$P2674","v":""},null,{"$f":"IF(B2674=\"\",\"\",E2673)","v":""},null,{"$f":"IF(B2674=\"\",\"\",G2673)","v":""},null,null,{"$f":"IF(B2674=\"\",0,D2666)","v":0},{"$f":"IF(B2674=\"\",0,K2673)","v":0},{"$f":"IF(LEFT(M2674,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2643=Controls!$Y$3,\"\",IF(AND(A2674>0,J2674=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2674=\"\",\"\",IF($H2669=\"Now\",$Q$2,IF(OR($J2662>$W$1,$J2662>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2675=0,\"\",IF(M2675=1,\"The above section has 1 error check message\",\"The above section has \"&M2675&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2672=\"End of Cycle\",S2672=\"Now\"),AND(C2673=\"End of Cycle\",S2673=\"Now\"),AND(C2674=\"End of Cycle\",S2674=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2649:M2674,\"\")+SUM(U2675:Y2675)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2649<>\"\",1,0)","v":0},{"$f":"IF(C2656<>\"\",1,0)","v":0},{"$f":"IF(C2663=\"\",0,1)","v":0},{"$f":"IF(B2670=\"\",0,1)","v":0},{"$f":"IF(D2675=\"\",0,1)","v":0}]
["3.8.02","Other #02",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2676=\"Tenant\",IF(ISERROR(VLOOKUP(H2676,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2676,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2676,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2676,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2676=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2679:C2681)+SUM(E2679:G2688)+SUM(I2679:I2688)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2679","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2676,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2676,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2679","v":"N/A"},null,null,null,{"$f":"IF(I2679=0,\"N/A\",MAX(0,((J2679+I2679-Year1)*365)/(I2679*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2687","v":0},{"$f":"IF(Q2679=0,0,VLOOKUP(Q2679,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2684","v":0},{"$f":"+F2687","v":0},{"$f":"+J2676","v":0},{"$f":"+G2684","v":0},{"$f":"+G2687","v":0},{"$f":"+S2679-T2679","v":0},{"$f":"+V2679-W2679","v":0},{"$f":"+Y2679*U2679","v":0},{"$f":"IF(AC2679=1,-X2679/Z2679,0)","v":0},{"$f":"IF(AC2679>1,\"N/A\",IF(AA2679>=R2679,Fail,Pass))","v":"N/A"},{"$f":"IF(J2676=0,2,IF(Y2679=0,3,IF(Q2679=0,4,IF(Y2679<0,5,IF(X2679>=0,6,1)))))","v":2},{"$f":"IF(AC2679=1,\"\",\"(G1) \"&CHOOSE(AC2679,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2679","v":0},0,{"$f":"$E2680","v":0},0,{"$f":"+H2679","v":""},{"$f":"$I2679","v":0},null,{"$f":"+O2680","v":"N/A"},null,null,null,{"$f":"IF(I2680=0,\"N/A\",MAX(0,((J2680+I2680-Year1)*365)/(I2680*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2688","v":0},{"$f":"IF(Q2680=0,0,VLOOKUP(Q2680,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2679","v":0},{"$f":"+F2688","v":0},{"$f":"+J2676","v":0},{"$f":"+V2679","v":0},{"$f":"+G2688","v":0},{"$f":"+S2680-T2680","v":0},{"$f":"+V2680-W2680","v":0},{"$f":"+Y2680*U2680","v":0},{"$f":"IF(AC2680=1,-X2680/Z2680,0)","v":0},{"$f":"IF(AC2680>1,\"N/A\",IF(AA2680>=R2680,Fail,Pass))","v":"N/A"},{"$f":"IF(J2676=0,2,IF(Y2680=0,3,IF(Q2680=0,4,IF(Y2680<0,5,IF(X2680>=0,6,1)))))","v":2},{"$f":"IF(AC2680=1,\"\",\"(G2) \"&CHOOSE(AC2680,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2680","v":0},0,0,0,{"$f":"+H2679","v":""},{"$f":"$I2679","v":0},null,{"$f":"+O2681","v":"N/A"},null,null,null,{"$f":"IF(I2681=0,\"N/A\",MAX(0,((J2681+I2681-Year1)*365)/(I2681*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2679:G2681)=0,\"\",IF(OR(E2679>=E2684,E2680>=E2684,E2681>=E2684,F2679>=F2684,F2680>=F2684,F2681>=F2684),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2676=Controls!$Y$3,\"\",IF(AND(SUM(E2684:G2684)<>0,MAX(E2679:E2681)>E2684),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2679","v":0},0,{"$f":"$E2684","v":0},0,{"$f":"+H2679","v":""},{"$f":"$I2679","v":0},null,null,null,{"$f":"IF(M2676=Controls!$Y$3,\"\",IF(AND(SUM(E2684:G2684)<>0,MAX(F2679:F2681)>F2684),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2679=\"\",B2679=0),G2679=0),100000,G2679)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2679","v":0},{"$f":"+I2679","v":0},{"$f":"IF(T2684=0,0,S2684/T2684)","v":0},{"$f":"+G2687","v":0},{"$f":"+G2679","v":0},{"$f":"+W2684-V2684","v":0},{"$f":"+J2676","v":0},{"$f":"+X2684*Y2684","v":0},{"$f":"IF(OR(C2679=0,U2684=0),0,MIN(10,Z2684/U2684))","v":0},{"$f":"IF(AA2684<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2679:G2681,G2684)=0,\"\",IF(MIN(O2684:O2686)<=G2684,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2676=Controls!$Y$3,\"\",IF(LEFT(D2685,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2680=\"\",B2680=0),G2680=0),100000,G2680)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2684","v":0},{"$f":"+T2684","v":0},{"$f":"IF(T2685=0,0,S2685/T2685)","v":0},{"$f":"+G2688","v":0},{"$f":"+W2684","v":0},{"$f":"+W2685-V2685","v":0},{"$f":"+J2676","v":0},{"$f":"+X2685*Y2685","v":0},{"$f":"IF(OR(C2679=0,U2685=0),0,MIN(10,Z2685/U2685))","v":0},{"$f":"IF(AA2685<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2687=0,B2684=\"\",B2687=\"\",AC2699=0),\"\",\"   G1 has \"&TEXT(AC2699,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2687:G2687)=0,M2676=Controls!$Y$3),\"\",IF(I2687=0,\"G1 EUL Missing\",IF(AA2699=0,\"No Green Premium G1 vs T\",IF(AA2699>0,\"Negative Green Premium G1 vs T\",IF(AB2699=0,\"No Utility Savings G1 vs T\",IF(AB2699<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2681=\"\",B2681=0),G2681=0),100000,G2681)","v":100000}]
["G1",null,null,{"$f":"+D2679","v":0},0,{"$f":"$E2687","v":0},0,{"$f":"+H2679","v":""},{"$f":"$I2679","v":0},{"$f":"IF(OR(AC2700=0,I2688=0,B2684=\"\",B2688=\"\"),\"\",\"   G2 has \"&TEXT(AC2700,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2688:G2688)=0,M2676=Controls!$Y$3),\"\",IF(I2688=0,\"G2 EUL Missing\",IF(AA2700=0,\"No Green Premium G2 vs T\", IF(AA2700>0,\"Negative Green Premium G2 vs T\",IF(AB2700=0,\"No Utility Savings G2 vs T\", IF(AB2700<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2680","v":0},0,0,0,{"$f":"+H2679","v":""},{"$f":"$I2679","v":0},{"$f":"IF(OR(AC2701=0,I2688=0,B2684=\"\",B2687=\"\", B2688=\"\"),\"\",\"   G2 has \"&TEXT(AC2701,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2688:G2688)=0,M2676=Controls!$Y$3),\"\",IF(AA2701>=0,\"No Green Premium G2 vs G1\",IF(AB2701<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2684>0,OR(G2687>0,G2688>0)),IF(OR(G2684=G2687,G2684=G2688),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2690:O2692)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2680","v":0},{"$f":"+I2680","v":0},{"$f":"IF(T2689=0,0,S2689/T2689)","v":0},{"$f":"+V2684","v":0},{"$f":"+G2680","v":0},{"$f":"+W2689-V2689","v":0},{"$f":"+J2676","v":0},{"$f":"+X2689*Y2689","v":0},{"$f":"IF(OR(C2680=0,U2689=0),0,MIN(10,Z2689/U2689))","v":0},{"$f":"IF(AA2689<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2680:C2681)=0,0,IF(OR(AND(C2680=0,C2681<>0),AND(G2680=0,G2681<>0)),1,IF(C2679=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2689","v":0},{"$f":"+T2689","v":0},{"$f":"IF(T2690=0,0,S2690/T2690)","v":0},{"$f":"+V2685","v":0},{"$f":"+W2689","v":0},{"$f":"+W2690-V2690","v":0},{"$f":"+J2676","v":0},{"$f":"+X2690*Y2690","v":0},{"$f":"IF(OR(C2680=0,U2690=0),0,MIN(10,Z2690/U2690))","v":0},{"$f":"IF(AA2690<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2680=0,0,IF(AND(F2679<F2680,G2679>G2680),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2676=Controls!$Y$3,\"\",IF(B2687=\"No Green Alternatives\",\"\",IF(B2687=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2687:G2687)<>0,B2687=\"\"),\"G1 Description is Missing\",IF(AND(B2687<>\"\",SUM(E2687:F2687)=0),\"G1 Cost is Missing\",IF(AND(B2687<>\"\",G2687=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2681=0,0,IF(OR(AND(F2679<F2681,F2680<F2681),AND(G2679>G2681,G2680>G2681)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2686","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2676=Controls!$Y$3,\"\",IF(M2692=\"No Green Alternatives\",\"\",IF(AND(B2688=\"\",SUM(E2688:G2688))=0,\"\",IF(AND(SUM(E2688:F2688)=0,B2688<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2688=0,B2688<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2694=Pass,D2695=Pass),No,IF(D2694=Pass,Yes,No))","v":"No"},{"$f":"IF(B2687=\"\",\"\",A2687&\": \"&B2687)","v":""},{"$f":"IF(AA2679>99,99,AA2679)","v":0},{"$f":"+AB2679","v":"N/A"},null,{"$f":"IF(OR(AB2679=\"Fail\",AB2679=\"N/A\"),0,AA2684)","v":0},{"$f":"IF(F2694=0,\"\",AB2684)","v":""},{"$f":"IF(OR(AB2679=\"Fail\",AB2679=\"N/A\"),0,AA2689)","v":0},{"$f":"IF(H2694=0,\"\",AB2689)","v":""},{"$f":"IF(OR(AB2679=\"Fail\",AB2679=\"N/A\"),0,AA2694)","v":0},{"$f":"IF(J2694=0,\"\",AB2694)","v":""},null,{"$f":"IF(OR(SUM(E2686:G2687)=0,M2676=Controls!$Y$3),\"\",IF(AC2679=1,\"\",AD2679))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2681","v":0},{"$f":"+I2681","v":0},{"$f":"IF(T2694=0,0,S2694/T2694)","v":0},{"$f":"+V2689","v":0},{"$f":"+G2681","v":0},{"$f":"+W2694-V2694","v":0},{"$f":"+J2676","v":0},{"$f":"+X2694*Y2694","v":0},{"$f":"IF(OR(C2681=0,U2694=0),0,MIN(10,Z2694/U2694))","v":0},{"$f":"IF(AA2694<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2694=No,D2695=Pass),Yes,No)","v":"No"},{"$f":"IF(B2688=\"\",\"\",A2688&\": \"&B2688)","v":""},{"$f":"IF(AA2680=100,0,IF(AA2680>99,99,AA2680))","v":0},{"$f":"IF(AA2680=100,\"\",+AB2680)","v":"N/A"},null,{"$f":"IF(OR(AB2680=\"Fail\",AB2680=\"N/A\"),0,AA2685)","v":0},{"$f":"IF(F2695=0,\"\",AB2685)","v":""},{"$f":"IF(OR(AB2680=\"Fail\",AB2680=\"N/A\"),0,AA2690)","v":0},{"$f":"IF(H2695=0,\"\",AB2690)","v":""},{"$f":"IF(OR(AB2680=\"Fail\",AB2680=\"N/A\"),0,AA2695)","v":0},{"$f":"IF(J2695=0,\"\",AB2695)","v":""},null,{"$f":"IF(OR(SUM(E2688:G2688)=0,M2676=Controls!$Y$3),\"\",IF(AC2680=1,\"\",AD2680))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2694","v":0},{"$f":"+T2694","v":0},{"$f":"IF(T2695=0,0,S2695/T2695)","v":0},{"$f":"+V2690","v":0},{"$f":"+W2694","v":0},{"$f":"+W2695-V2695","v":0},{"$f":"+J2676","v":0},{"$f":"+X2695*Y2695","v":0},{"$f":"IF(OR(C2681=0,U2695=0),0,MIN(10,Z2695/U2695))","v":0},{"$f":"IF(AA2695<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2688=0,I2687=0),\"\",IF(OR(AND(I2687<>0,I2687<>I2684),AND(I2688<>0,I2688<>I2684)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2676=Controls!$Y$3,\"\",IF(B2699<>P2697,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2694=Yes,P2699,IF(A2695=Yes,P2700,P2701))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2699:L2707)=0,\"\",IF(SUM(L2699:L2707)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2699:L2707)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2699=B2694,1,IF(B2699=B2695,2,3))","v":3},{"$f":"$P2697","v":"T: "},{"$f":"CHOOSE($A2699,D2687,D2688,D2684)","v":0},{"$f":"CHOOSE($A2699,F2687,F2688,F2684)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2699,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2676=Controls!$Y$3,\"\",IF(OR(B2699=P2699,B2699=P2700,B2699=P2701),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2694","v":""},null,null,"G1 vs T",{"$f":"(F2687-F2684)","v":0},"premium",{"$f":"Z2679","v":0},"savings",{"$f":"IF(T2699=0,\"N/A\",IF(V2699=0,\"None\",T2699/V2699))","v":"N/A"},null,{"$f":"I2687","v":0},{"$f":"+-T2699","v":0},{"$f":"+V2699","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2699>=0,AB2699<=0),0,IF(ISERROR(IRR($AE2699:$CC2699,$Z$1)),-0.99,IRR($AE2699:$CC2699,$Z$1))),-10%))","v":0},null,{"$f":"+AA2699","v":0},0,{"$f":"IF(AG$1<=$Z2699,$AB2699*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2699,$AB2699*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2699,$AB2699*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2699,$AB2699*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2699,$AB2699*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2700,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2679:C2681,E2679:G2681)=0,\"\",IF(B2687=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2687:G2688)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2687:G2688)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2695","v":""},null,null,"G2 vs T",{"$f":"IF(F2688=0,0,F2688-F2684)","v":0},"premium",{"$f":"IF(F2688=0,0,Z2680)","v":0},"savings",{"$f":"IF(T2700=0,\"N/A\",IF(V2700=0,\"None\",T2700/V2700))","v":"N/A"},null,{"$f":"I2688","v":0},{"$f":"+-T2700","v":0},{"$f":"+V2700","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2700>=0,AB2700<=0),0,IF(ISERROR(IRR($AE2700:$CC2700,$Z$1)),-0.99,IRR($AE2700:$CC2700,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2700,$AB2700*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2700","v":0},null,null,{"$f":"IF(LEFT(M2701,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2679:C2681,E2679:F2681)=0,\"\",IF(AND($AN$6=Yes,OR(B2687=B2684,B2688=B2684)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2687=B2684,B2688=B2684)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2684&\": \"&B2684","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2688=0,0,F2688-F2687)","v":0},"premium",{"$f":"IF(F2688=0,0,V2700-V2699)","v":0},"savings",{"$f":"IF(T2701=0,\"N/A\",IF(V2701=0,\"None\",T2701/V2701))","v":"N/A"},null,{"$f":"+Z2700","v":0},{"$f":"+-T2701","v":0},{"$f":"+V2701","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2701>=0,AB2701<=0),0,IF(ISERROR(IRR($AE2701:$CC2701,$Z$1)),-0.99,IRR($AE2701:$CC2701,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2701=$V$2,G2700,G2701)","v":0},{"$f":"IF(G2701=$V$2,H2700,H2701)","v":0},{"$f":"IF(G2701=$V$2,I2700,I2701)","v":0}]
[null,{"$f":"IF(AND(G2702=\"Traditional\",B2699<>P2701,B2699<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2702=\"Green\",B2699=P2701,B2699<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2676=Controls!$Y$3,B2703=\"\"),\"\",IF(G2702=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2705<>C2705,P2706<>C2706,P2707<>C2707),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2679=0,0,C2679)","v":0},{"$f":"IF(B2679=0,\"\",A2679&\": \"&B2679)","v":""},{"$f":"$P2705","v":""},null,{"$f":"IF(B2705=\"\",\"\",G2702)","v":""},null,{"$f":"IF(B2705=\"\",\"\",B2699)","v":""},null,null,{"$f":"IF(B2705=\"\",0,D2699)","v":0},{"$f":"IF(B2705=\"\",0,CHOOSE(A2699,I2687,I2688,I2684))","v":0},{"$f":"IF(LEFT(M2705,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2676=Controls!$Y$3,\"\",IF(AND(A2705>0,J2705=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2705=\"\",\"\",IF($H2702=\"Now\",$Q$2,IF(OR($F2694>$W$1,$F2695>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2680=0,0,C2680)","v":0},{"$f":"IF(B2680=0,\"\",A2680&\": \"&B2680)","v":""},{"$f":"$P2706","v":""},null,{"$f":"IF(B2706=\"\",\"\",E2705)","v":""},null,{"$f":"IF(B2706=\"\",\"\",G2705)","v":""},null,null,{"$f":"IF(B2706=\"\",0,D2699)","v":0},{"$f":"IF(B2706=\"\",0,K2705)","v":0},{"$f":"IF(LEFT(M2706,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2676=Controls!$Y$3,\"\",IF(AND(A2706>0,J2706=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2706=\"\",\"\",IF($H2702=\"Now\",$Q$2,IF(OR($H2694>$W$1,$H2695>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2681=0,0,C2681)","v":0},{"$f":"IF(B2681=0,\"\",A2681&\": \"&B2681)","v":""},{"$f":"$P2707","v":""},null,{"$f":"IF(B2707=\"\",\"\",E2706)","v":""},null,{"$f":"IF(B2707=\"\",\"\",G2706)","v":""},null,null,{"$f":"IF(B2707=\"\",0,D2699)","v":0},{"$f":"IF(B2707=\"\",0,K2706)","v":0},{"$f":"IF(LEFT(M2707,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2676=Controls!$Y$3,\"\",IF(AND(A2707>0,J2707=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2707=\"\",\"\",IF($H2702=\"Now\",$Q$2,IF(OR($J2695>$W$1,$J2695>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2708=0,\"\",IF(M2708=1,\"The above section has 1 error check message\",\"The above section has \"&M2708&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2705=\"End of Cycle\",S2705=\"Now\"),AND(C2706=\"End of Cycle\",S2706=\"Now\"),AND(C2707=\"End of Cycle\",S2707=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2682:M2707,\"\")+SUM(U2708:Y2708)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2682<>\"\",1,0)","v":0},{"$f":"IF(C2689<>\"\",1,0)","v":0},{"$f":"IF(C2696=\"\",0,1)","v":0},{"$f":"IF(B2703=\"\",0,1)","v":0},{"$f":"IF(D2708=\"\",0,1)","v":0}]
["3.8.03","Other #03",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2709=\"Tenant\",IF(ISERROR(VLOOKUP(H2709,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2709,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2709,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2709,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2709=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2712:C2714)+SUM(E2712:G2721)+SUM(I2712:I2721)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2712","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2709,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2709,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2712","v":"N/A"},null,null,null,{"$f":"IF(I2712=0,\"N/A\",MAX(0,((J2712+I2712-Year1)*365)/(I2712*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2720","v":0},{"$f":"IF(Q2712=0,0,VLOOKUP(Q2712,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2717","v":0},{"$f":"+F2720","v":0},{"$f":"+J2709","v":0},{"$f":"+G2717","v":0},{"$f":"+G2720","v":0},{"$f":"+S2712-T2712","v":0},{"$f":"+V2712-W2712","v":0},{"$f":"+Y2712*U2712","v":0},{"$f":"IF(AC2712=1,-X2712/Z2712,0)","v":0},{"$f":"IF(AC2712>1,\"N/A\",IF(AA2712>=R2712,Fail,Pass))","v":"N/A"},{"$f":"IF(J2709=0,2,IF(Y2712=0,3,IF(Q2712=0,4,IF(Y2712<0,5,IF(X2712>=0,6,1)))))","v":2},{"$f":"IF(AC2712=1,\"\",\"(G1) \"&CHOOSE(AC2712,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2712","v":0},0,{"$f":"$E2713","v":0},0,{"$f":"+H2712","v":""},{"$f":"$I2712","v":0},null,{"$f":"+O2713","v":"N/A"},null,null,null,{"$f":"IF(I2713=0,\"N/A\",MAX(0,((J2713+I2713-Year1)*365)/(I2713*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2721","v":0},{"$f":"IF(Q2713=0,0,VLOOKUP(Q2713,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2712","v":0},{"$f":"+F2721","v":0},{"$f":"+J2709","v":0},{"$f":"+V2712","v":0},{"$f":"+G2721","v":0},{"$f":"+S2713-T2713","v":0},{"$f":"+V2713-W2713","v":0},{"$f":"+Y2713*U2713","v":0},{"$f":"IF(AC2713=1,-X2713/Z2713,0)","v":0},{"$f":"IF(AC2713>1,\"N/A\",IF(AA2713>=R2713,Fail,Pass))","v":"N/A"},{"$f":"IF(J2709=0,2,IF(Y2713=0,3,IF(Q2713=0,4,IF(Y2713<0,5,IF(X2713>=0,6,1)))))","v":2},{"$f":"IF(AC2713=1,\"\",\"(G2) \"&CHOOSE(AC2713,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2713","v":0},0,0,0,{"$f":"+H2712","v":""},{"$f":"$I2712","v":0},null,{"$f":"+O2714","v":"N/A"},null,null,null,{"$f":"IF(I2714=0,\"N/A\",MAX(0,((J2714+I2714-Year1)*365)/(I2714*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2712:G2714)=0,\"\",IF(OR(E2712>=E2717,E2713>=E2717,E2714>=E2717,F2712>=F2717,F2713>=F2717,F2714>=F2717),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2709=Controls!$Y$3,\"\",IF(AND(SUM(E2717:G2717)<>0,MAX(E2712:E2714)>E2717),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2712","v":0},0,{"$f":"$E2717","v":0},0,{"$f":"+H2712","v":""},{"$f":"$I2712","v":0},null,null,null,{"$f":"IF(M2709=Controls!$Y$3,\"\",IF(AND(SUM(E2717:G2717)<>0,MAX(F2712:F2714)>F2717),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2712=\"\",B2712=0),G2712=0),100000,G2712)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2712","v":0},{"$f":"+I2712","v":0},{"$f":"IF(T2717=0,0,S2717/T2717)","v":0},{"$f":"+G2720","v":0},{"$f":"+G2712","v":0},{"$f":"+W2717-V2717","v":0},{"$f":"+J2709","v":0},{"$f":"+X2717*Y2717","v":0},{"$f":"IF(OR(C2712=0,U2717=0),0,MIN(10,Z2717/U2717))","v":0},{"$f":"IF(AA2717<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2712:G2714,G2717)=0,\"\",IF(MIN(O2717:O2719)<=G2717,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2709=Controls!$Y$3,\"\",IF(LEFT(D2718,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2713=\"\",B2713=0),G2713=0),100000,G2713)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2717","v":0},{"$f":"+T2717","v":0},{"$f":"IF(T2718=0,0,S2718/T2718)","v":0},{"$f":"+G2721","v":0},{"$f":"+W2717","v":0},{"$f":"+W2718-V2718","v":0},{"$f":"+J2709","v":0},{"$f":"+X2718*Y2718","v":0},{"$f":"IF(OR(C2712=0,U2718=0),0,MIN(10,Z2718/U2718))","v":0},{"$f":"IF(AA2718<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2720=0,B2717=\"\",B2720=\"\",AC2732=0),\"\",\"   G1 has \"&TEXT(AC2732,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2720:G2720)=0,M2709=Controls!$Y$3),\"\",IF(I2720=0,\"G1 EUL Missing\",IF(AA2732=0,\"No Green Premium G1 vs T\",IF(AA2732>0,\"Negative Green Premium G1 vs T\",IF(AB2732=0,\"No Utility Savings G1 vs T\",IF(AB2732<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2714=\"\",B2714=0),G2714=0),100000,G2714)","v":100000}]
["G1",null,null,{"$f":"+D2712","v":0},0,{"$f":"$E2720","v":0},0,{"$f":"+H2712","v":""},{"$f":"$I2712","v":0},{"$f":"IF(OR(AC2733=0,I2721=0,B2717=\"\",B2721=\"\"),\"\",\"   G2 has \"&TEXT(AC2733,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2721:G2721)=0,M2709=Controls!$Y$3),\"\",IF(I2721=0,\"G2 EUL Missing\",IF(AA2733=0,\"No Green Premium G2 vs T\", IF(AA2733>0,\"Negative Green Premium G2 vs T\",IF(AB2733=0,\"No Utility Savings G2 vs T\", IF(AB2733<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2713","v":0},0,0,0,{"$f":"+H2712","v":""},{"$f":"$I2712","v":0},{"$f":"IF(OR(AC2734=0,I2721=0,B2717=\"\",B2720=\"\", B2721=\"\"),\"\",\"   G2 has \"&TEXT(AC2734,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2721:G2721)=0,M2709=Controls!$Y$3),\"\",IF(AA2734>=0,\"No Green Premium G2 vs G1\",IF(AB2734<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2717>0,OR(G2720>0,G2721>0)),IF(OR(G2717=G2720,G2717=G2721),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2723:O2725)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2713","v":0},{"$f":"+I2713","v":0},{"$f":"IF(T2722=0,0,S2722/T2722)","v":0},{"$f":"+V2717","v":0},{"$f":"+G2713","v":0},{"$f":"+W2722-V2722","v":0},{"$f":"+J2709","v":0},{"$f":"+X2722*Y2722","v":0},{"$f":"IF(OR(C2713=0,U2722=0),0,MIN(10,Z2722/U2722))","v":0},{"$f":"IF(AA2722<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2713:C2714)=0,0,IF(OR(AND(C2713=0,C2714<>0),AND(G2713=0,G2714<>0)),1,IF(C2712=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2722","v":0},{"$f":"+T2722","v":0},{"$f":"IF(T2723=0,0,S2723/T2723)","v":0},{"$f":"+V2718","v":0},{"$f":"+W2722","v":0},{"$f":"+W2723-V2723","v":0},{"$f":"+J2709","v":0},{"$f":"+X2723*Y2723","v":0},{"$f":"IF(OR(C2713=0,U2723=0),0,MIN(10,Z2723/U2723))","v":0},{"$f":"IF(AA2723<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2713=0,0,IF(AND(F2712<F2713,G2712>G2713),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2709=Controls!$Y$3,\"\",IF(B2720=\"No Green Alternatives\",\"\",IF(B2720=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2720:G2720)<>0,B2720=\"\"),\"G1 Description is Missing\",IF(AND(B2720<>\"\",SUM(E2720:F2720)=0),\"G1 Cost is Missing\",IF(AND(B2720<>\"\",G2720=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2714=0,0,IF(OR(AND(F2712<F2714,F2713<F2714),AND(G2712>G2714,G2713>G2714)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2719","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2709=Controls!$Y$3,\"\",IF(M2725=\"No Green Alternatives\",\"\",IF(AND(B2721=\"\",SUM(E2721:G2721))=0,\"\",IF(AND(SUM(E2721:F2721)=0,B2721<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2721=0,B2721<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2727=Pass,D2728=Pass),No,IF(D2727=Pass,Yes,No))","v":"No"},{"$f":"IF(B2720=\"\",\"\",A2720&\": \"&B2720)","v":""},{"$f":"IF(AA2712>99,99,AA2712)","v":0},{"$f":"+AB2712","v":"N/A"},null,{"$f":"IF(OR(AB2712=\"Fail\",AB2712=\"N/A\"),0,AA2717)","v":0},{"$f":"IF(F2727=0,\"\",AB2717)","v":""},{"$f":"IF(OR(AB2712=\"Fail\",AB2712=\"N/A\"),0,AA2722)","v":0},{"$f":"IF(H2727=0,\"\",AB2722)","v":""},{"$f":"IF(OR(AB2712=\"Fail\",AB2712=\"N/A\"),0,AA2727)","v":0},{"$f":"IF(J2727=0,\"\",AB2727)","v":""},null,{"$f":"IF(OR(SUM(E2719:G2720)=0,M2709=Controls!$Y$3),\"\",IF(AC2712=1,\"\",AD2712))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2714","v":0},{"$f":"+I2714","v":0},{"$f":"IF(T2727=0,0,S2727/T2727)","v":0},{"$f":"+V2722","v":0},{"$f":"+G2714","v":0},{"$f":"+W2727-V2727","v":0},{"$f":"+J2709","v":0},{"$f":"+X2727*Y2727","v":0},{"$f":"IF(OR(C2714=0,U2727=0),0,MIN(10,Z2727/U2727))","v":0},{"$f":"IF(AA2727<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2727=No,D2728=Pass),Yes,No)","v":"No"},{"$f":"IF(B2721=\"\",\"\",A2721&\": \"&B2721)","v":""},{"$f":"IF(AA2713=100,0,IF(AA2713>99,99,AA2713))","v":0},{"$f":"IF(AA2713=100,\"\",+AB2713)","v":"N/A"},null,{"$f":"IF(OR(AB2713=\"Fail\",AB2713=\"N/A\"),0,AA2718)","v":0},{"$f":"IF(F2728=0,\"\",AB2718)","v":""},{"$f":"IF(OR(AB2713=\"Fail\",AB2713=\"N/A\"),0,AA2723)","v":0},{"$f":"IF(H2728=0,\"\",AB2723)","v":""},{"$f":"IF(OR(AB2713=\"Fail\",AB2713=\"N/A\"),0,AA2728)","v":0},{"$f":"IF(J2728=0,\"\",AB2728)","v":""},null,{"$f":"IF(OR(SUM(E2721:G2721)=0,M2709=Controls!$Y$3),\"\",IF(AC2713=1,\"\",AD2713))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2727","v":0},{"$f":"+T2727","v":0},{"$f":"IF(T2728=0,0,S2728/T2728)","v":0},{"$f":"+V2723","v":0},{"$f":"+W2727","v":0},{"$f":"+W2728-V2728","v":0},{"$f":"+J2709","v":0},{"$f":"+X2728*Y2728","v":0},{"$f":"IF(OR(C2714=0,U2728=0),0,MIN(10,Z2728/U2728))","v":0},{"$f":"IF(AA2728<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2721=0,I2720=0),\"\",IF(OR(AND(I2720<>0,I2720<>I2717),AND(I2721<>0,I2721<>I2717)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2709=Controls!$Y$3,\"\",IF(B2732<>P2730,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2727=Yes,P2732,IF(A2728=Yes,P2733,P2734))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2732:L2740)=0,\"\",IF(SUM(L2732:L2740)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2732:L2740)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2732=B2727,1,IF(B2732=B2728,2,3))","v":3},{"$f":"$P2730","v":"T: "},{"$f":"CHOOSE($A2732,D2720,D2721,D2717)","v":0},{"$f":"CHOOSE($A2732,F2720,F2721,F2717)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2732,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2709=Controls!$Y$3,\"\",IF(OR(B2732=P2732,B2732=P2733,B2732=P2734),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2727","v":""},null,null,"G1 vs T",{"$f":"(F2720-F2717)","v":0},"premium",{"$f":"Z2712","v":0},"savings",{"$f":"IF(T2732=0,\"N/A\",IF(V2732=0,\"None\",T2732/V2732))","v":"N/A"},null,{"$f":"I2720","v":0},{"$f":"+-T2732","v":0},{"$f":"+V2732","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2732>=0,AB2732<=0),0,IF(ISERROR(IRR($AE2732:$CC2732,$Z$1)),-0.99,IRR($AE2732:$CC2732,$Z$1))),-10%))","v":0},null,{"$f":"+AA2732","v":0},0,{"$f":"IF(AG$1<=$Z2732,$AB2732*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2732,$AB2732*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2732,$AB2732*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2732,$AB2732*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2732,$AB2732*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2733,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2712:C2714,E2712:G2714)=0,\"\",IF(B2720=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2720:G2721)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2720:G2721)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2728","v":""},null,null,"G2 vs T",{"$f":"IF(F2721=0,0,F2721-F2717)","v":0},"premium",{"$f":"IF(F2721=0,0,Z2713)","v":0},"savings",{"$f":"IF(T2733=0,\"N/A\",IF(V2733=0,\"None\",T2733/V2733))","v":"N/A"},null,{"$f":"I2721","v":0},{"$f":"+-T2733","v":0},{"$f":"+V2733","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2733>=0,AB2733<=0),0,IF(ISERROR(IRR($AE2733:$CC2733,$Z$1)),-0.99,IRR($AE2733:$CC2733,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2733,$AB2733*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2733","v":0},null,null,{"$f":"IF(LEFT(M2734,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2712:C2714,E2712:F2714)=0,\"\",IF(AND($AN$6=Yes,OR(B2720=B2717,B2721=B2717)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2720=B2717,B2721=B2717)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2717&\": \"&B2717","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2721=0,0,F2721-F2720)","v":0},"premium",{"$f":"IF(F2721=0,0,V2733-V2732)","v":0},"savings",{"$f":"IF(T2734=0,\"N/A\",IF(V2734=0,\"None\",T2734/V2734))","v":"N/A"},null,{"$f":"+Z2733","v":0},{"$f":"+-T2734","v":0},{"$f":"+V2734","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2734>=0,AB2734<=0),0,IF(ISERROR(IRR($AE2734:$CC2734,$Z$1)),-0.99,IRR($AE2734:$CC2734,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2734=$V$2,G2733,G2734)","v":0},{"$f":"IF(G2734=$V$2,H2733,H2734)","v":0},{"$f":"IF(G2734=$V$2,I2733,I2734)","v":0}]
[null,{"$f":"IF(AND(G2735=\"Traditional\",B2732<>P2734,B2732<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2735=\"Green\",B2732=P2734,B2732<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2709=Controls!$Y$3,B2736=\"\"),\"\",IF(G2735=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2738<>C2738,P2739<>C2739,P2740<>C2740),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2712=0,0,C2712)","v":0},{"$f":"IF(B2712=0,\"\",A2712&\": \"&B2712)","v":""},{"$f":"$P2738","v":""},null,{"$f":"IF(B2738=\"\",\"\",G2735)","v":""},null,{"$f":"IF(B2738=\"\",\"\",B2732)","v":""},null,null,{"$f":"IF(B2738=\"\",0,D2732)","v":0},{"$f":"IF(B2738=\"\",0,CHOOSE(A2732,I2720,I2721,I2717))","v":0},{"$f":"IF(LEFT(M2738,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2709=Controls!$Y$3,\"\",IF(AND(A2738>0,J2738=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2738=\"\",\"\",IF($H2735=\"Now\",$Q$2,IF(OR($F2727>$W$1,$F2728>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2713=0,0,C2713)","v":0},{"$f":"IF(B2713=0,\"\",A2713&\": \"&B2713)","v":""},{"$f":"$P2739","v":""},null,{"$f":"IF(B2739=\"\",\"\",E2738)","v":""},null,{"$f":"IF(B2739=\"\",\"\",G2738)","v":""},null,null,{"$f":"IF(B2739=\"\",0,D2732)","v":0},{"$f":"IF(B2739=\"\",0,K2738)","v":0},{"$f":"IF(LEFT(M2739,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2709=Controls!$Y$3,\"\",IF(AND(A2739>0,J2739=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2739=\"\",\"\",IF($H2735=\"Now\",$Q$2,IF(OR($H2727>$W$1,$H2728>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2714=0,0,C2714)","v":0},{"$f":"IF(B2714=0,\"\",A2714&\": \"&B2714)","v":""},{"$f":"$P2740","v":""},null,{"$f":"IF(B2740=\"\",\"\",E2739)","v":""},null,{"$f":"IF(B2740=\"\",\"\",G2739)","v":""},null,null,{"$f":"IF(B2740=\"\",0,D2732)","v":0},{"$f":"IF(B2740=\"\",0,K2739)","v":0},{"$f":"IF(LEFT(M2740,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2709=Controls!$Y$3,\"\",IF(AND(A2740>0,J2740=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2740=\"\",\"\",IF($H2735=\"Now\",$Q$2,IF(OR($J2728>$W$1,$J2728>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2741=0,\"\",IF(M2741=1,\"The above section has 1 error check message\",\"The above section has \"&M2741&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2738=\"End of Cycle\",S2738=\"Now\"),AND(C2739=\"End of Cycle\",S2739=\"Now\"),AND(C2740=\"End of Cycle\",S2740=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2715:M2740,\"\")+SUM(U2741:Y2741)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2715<>\"\",1,0)","v":0},{"$f":"IF(C2722<>\"\",1,0)","v":0},{"$f":"IF(C2729=\"\",0,1)","v":0},{"$f":"IF(B2736=\"\",0,1)","v":0},{"$f":"IF(D2741=\"\",0,1)","v":0}]
["3.8.04","Other #04",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2742=\"Tenant\",IF(ISERROR(VLOOKUP(H2742,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2742,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2742,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2742,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2742=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2745:C2747)+SUM(E2745:G2754)+SUM(I2745:I2754)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2745","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2742,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2742,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2745","v":"N/A"},null,null,null,{"$f":"IF(I2745=0,\"N/A\",MAX(0,((J2745+I2745-Year1)*365)/(I2745*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2753","v":0},{"$f":"IF(Q2745=0,0,VLOOKUP(Q2745,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2750","v":0},{"$f":"+F2753","v":0},{"$f":"+J2742","v":0},{"$f":"+G2750","v":0},{"$f":"+G2753","v":0},{"$f":"+S2745-T2745","v":0},{"$f":"+V2745-W2745","v":0},{"$f":"+Y2745*U2745","v":0},{"$f":"IF(AC2745=1,-X2745/Z2745,0)","v":0},{"$f":"IF(AC2745>1,\"N/A\",IF(AA2745>=R2745,Fail,Pass))","v":"N/A"},{"$f":"IF(J2742=0,2,IF(Y2745=0,3,IF(Q2745=0,4,IF(Y2745<0,5,IF(X2745>=0,6,1)))))","v":2},{"$f":"IF(AC2745=1,\"\",\"(G1) \"&CHOOSE(AC2745,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2745","v":0},0,{"$f":"$E2746","v":0},0,{"$f":"+H2745","v":""},{"$f":"$I2745","v":0},null,{"$f":"+O2746","v":"N/A"},null,null,null,{"$f":"IF(I2746=0,\"N/A\",MAX(0,((J2746+I2746-Year1)*365)/(I2746*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2754","v":0},{"$f":"IF(Q2746=0,0,VLOOKUP(Q2746,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2745","v":0},{"$f":"+F2754","v":0},{"$f":"+J2742","v":0},{"$f":"+V2745","v":0},{"$f":"+G2754","v":0},{"$f":"+S2746-T2746","v":0},{"$f":"+V2746-W2746","v":0},{"$f":"+Y2746*U2746","v":0},{"$f":"IF(AC2746=1,-X2746/Z2746,0)","v":0},{"$f":"IF(AC2746>1,\"N/A\",IF(AA2746>=R2746,Fail,Pass))","v":"N/A"},{"$f":"IF(J2742=0,2,IF(Y2746=0,3,IF(Q2746=0,4,IF(Y2746<0,5,IF(X2746>=0,6,1)))))","v":2},{"$f":"IF(AC2746=1,\"\",\"(G2) \"&CHOOSE(AC2746,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2746","v":0},0,0,0,{"$f":"+H2745","v":""},{"$f":"$I2745","v":0},null,{"$f":"+O2747","v":"N/A"},null,null,null,{"$f":"IF(I2747=0,\"N/A\",MAX(0,((J2747+I2747-Year1)*365)/(I2747*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2745:G2747)=0,\"\",IF(OR(E2745>=E2750,E2746>=E2750,E2747>=E2750,F2745>=F2750,F2746>=F2750,F2747>=F2750),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2742=Controls!$Y$3,\"\",IF(AND(SUM(E2750:G2750)<>0,MAX(E2745:E2747)>E2750),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2745","v":0},0,{"$f":"$E2750","v":0},0,{"$f":"+H2745","v":""},{"$f":"$I2745","v":0},null,null,null,{"$f":"IF(M2742=Controls!$Y$3,\"\",IF(AND(SUM(E2750:G2750)<>0,MAX(F2745:F2747)>F2750),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2745=\"\",B2745=0),G2745=0),100000,G2745)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2745","v":0},{"$f":"+I2745","v":0},{"$f":"IF(T2750=0,0,S2750/T2750)","v":0},{"$f":"+G2753","v":0},{"$f":"+G2745","v":0},{"$f":"+W2750-V2750","v":0},{"$f":"+J2742","v":0},{"$f":"+X2750*Y2750","v":0},{"$f":"IF(OR(C2745=0,U2750=0),0,MIN(10,Z2750/U2750))","v":0},{"$f":"IF(AA2750<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2745:G2747,G2750)=0,\"\",IF(MIN(O2750:O2752)<=G2750,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2742=Controls!$Y$3,\"\",IF(LEFT(D2751,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2746=\"\",B2746=0),G2746=0),100000,G2746)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2750","v":0},{"$f":"+T2750","v":0},{"$f":"IF(T2751=0,0,S2751/T2751)","v":0},{"$f":"+G2754","v":0},{"$f":"+W2750","v":0},{"$f":"+W2751-V2751","v":0},{"$f":"+J2742","v":0},{"$f":"+X2751*Y2751","v":0},{"$f":"IF(OR(C2745=0,U2751=0),0,MIN(10,Z2751/U2751))","v":0},{"$f":"IF(AA2751<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2753=0,B2750=\"\",B2753=\"\",AC2765=0),\"\",\"   G1 has \"&TEXT(AC2765,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2753:G2753)=0,M2742=Controls!$Y$3),\"\",IF(I2753=0,\"G1 EUL Missing\",IF(AA2765=0,\"No Green Premium G1 vs T\",IF(AA2765>0,\"Negative Green Premium G1 vs T\",IF(AB2765=0,\"No Utility Savings G1 vs T\",IF(AB2765<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2747=\"\",B2747=0),G2747=0),100000,G2747)","v":100000}]
["G1",null,null,{"$f":"+D2745","v":0},0,{"$f":"$E2753","v":0},0,{"$f":"+H2745","v":""},{"$f":"$I2745","v":0},{"$f":"IF(OR(AC2766=0,I2754=0,B2750=\"\",B2754=\"\"),\"\",\"   G2 has \"&TEXT(AC2766,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2754:G2754)=0,M2742=Controls!$Y$3),\"\",IF(I2754=0,\"G2 EUL Missing\",IF(AA2766=0,\"No Green Premium G2 vs T\", IF(AA2766>0,\"Negative Green Premium G2 vs T\",IF(AB2766=0,\"No Utility Savings G2 vs T\", IF(AB2766<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2746","v":0},0,0,0,{"$f":"+H2745","v":""},{"$f":"$I2745","v":0},{"$f":"IF(OR(AC2767=0,I2754=0,B2750=\"\",B2753=\"\", B2754=\"\"),\"\",\"   G2 has \"&TEXT(AC2767,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2754:G2754)=0,M2742=Controls!$Y$3),\"\",IF(AA2767>=0,\"No Green Premium G2 vs G1\",IF(AB2767<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2750>0,OR(G2753>0,G2754>0)),IF(OR(G2750=G2753,G2750=G2754),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2756:O2758)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2746","v":0},{"$f":"+I2746","v":0},{"$f":"IF(T2755=0,0,S2755/T2755)","v":0},{"$f":"+V2750","v":0},{"$f":"+G2746","v":0},{"$f":"+W2755-V2755","v":0},{"$f":"+J2742","v":0},{"$f":"+X2755*Y2755","v":0},{"$f":"IF(OR(C2746=0,U2755=0),0,MIN(10,Z2755/U2755))","v":0},{"$f":"IF(AA2755<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2746:C2747)=0,0,IF(OR(AND(C2746=0,C2747<>0),AND(G2746=0,G2747<>0)),1,IF(C2745=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2755","v":0},{"$f":"+T2755","v":0},{"$f":"IF(T2756=0,0,S2756/T2756)","v":0},{"$f":"+V2751","v":0},{"$f":"+W2755","v":0},{"$f":"+W2756-V2756","v":0},{"$f":"+J2742","v":0},{"$f":"+X2756*Y2756","v":0},{"$f":"IF(OR(C2746=0,U2756=0),0,MIN(10,Z2756/U2756))","v":0},{"$f":"IF(AA2756<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2746=0,0,IF(AND(F2745<F2746,G2745>G2746),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2742=Controls!$Y$3,\"\",IF(B2753=\"No Green Alternatives\",\"\",IF(B2753=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2753:G2753)<>0,B2753=\"\"),\"G1 Description is Missing\",IF(AND(B2753<>\"\",SUM(E2753:F2753)=0),\"G1 Cost is Missing\",IF(AND(B2753<>\"\",G2753=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2747=0,0,IF(OR(AND(F2745<F2747,F2746<F2747),AND(G2745>G2747,G2746>G2747)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2752","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2742=Controls!$Y$3,\"\",IF(M2758=\"No Green Alternatives\",\"\",IF(AND(B2754=\"\",SUM(E2754:G2754))=0,\"\",IF(AND(SUM(E2754:F2754)=0,B2754<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2754=0,B2754<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2760=Pass,D2761=Pass),No,IF(D2760=Pass,Yes,No))","v":"No"},{"$f":"IF(B2753=\"\",\"\",A2753&\": \"&B2753)","v":""},{"$f":"IF(AA2745>99,99,AA2745)","v":0},{"$f":"+AB2745","v":"N/A"},null,{"$f":"IF(OR(AB2745=\"Fail\",AB2745=\"N/A\"),0,AA2750)","v":0},{"$f":"IF(F2760=0,\"\",AB2750)","v":""},{"$f":"IF(OR(AB2745=\"Fail\",AB2745=\"N/A\"),0,AA2755)","v":0},{"$f":"IF(H2760=0,\"\",AB2755)","v":""},{"$f":"IF(OR(AB2745=\"Fail\",AB2745=\"N/A\"),0,AA2760)","v":0},{"$f":"IF(J2760=0,\"\",AB2760)","v":""},null,{"$f":"IF(OR(SUM(E2752:G2753)=0,M2742=Controls!$Y$3),\"\",IF(AC2745=1,\"\",AD2745))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2747","v":0},{"$f":"+I2747","v":0},{"$f":"IF(T2760=0,0,S2760/T2760)","v":0},{"$f":"+V2755","v":0},{"$f":"+G2747","v":0},{"$f":"+W2760-V2760","v":0},{"$f":"+J2742","v":0},{"$f":"+X2760*Y2760","v":0},{"$f":"IF(OR(C2747=0,U2760=0),0,MIN(10,Z2760/U2760))","v":0},{"$f":"IF(AA2760<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2760=No,D2761=Pass),Yes,No)","v":"No"},{"$f":"IF(B2754=\"\",\"\",A2754&\": \"&B2754)","v":""},{"$f":"IF(AA2746=100,0,IF(AA2746>99,99,AA2746))","v":0},{"$f":"IF(AA2746=100,\"\",+AB2746)","v":"N/A"},null,{"$f":"IF(OR(AB2746=\"Fail\",AB2746=\"N/A\"),0,AA2751)","v":0},{"$f":"IF(F2761=0,\"\",AB2751)","v":""},{"$f":"IF(OR(AB2746=\"Fail\",AB2746=\"N/A\"),0,AA2756)","v":0},{"$f":"IF(H2761=0,\"\",AB2756)","v":""},{"$f":"IF(OR(AB2746=\"Fail\",AB2746=\"N/A\"),0,AA2761)","v":0},{"$f":"IF(J2761=0,\"\",AB2761)","v":""},null,{"$f":"IF(OR(SUM(E2754:G2754)=0,M2742=Controls!$Y$3),\"\",IF(AC2746=1,\"\",AD2746))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2760","v":0},{"$f":"+T2760","v":0},{"$f":"IF(T2761=0,0,S2761/T2761)","v":0},{"$f":"+V2756","v":0},{"$f":"+W2760","v":0},{"$f":"+W2761-V2761","v":0},{"$f":"+J2742","v":0},{"$f":"+X2761*Y2761","v":0},{"$f":"IF(OR(C2747=0,U2761=0),0,MIN(10,Z2761/U2761))","v":0},{"$f":"IF(AA2761<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2754=0,I2753=0),\"\",IF(OR(AND(I2753<>0,I2753<>I2750),AND(I2754<>0,I2754<>I2750)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2742=Controls!$Y$3,\"\",IF(B2765<>P2763,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2760=Yes,P2765,IF(A2761=Yes,P2766,P2767))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2765:L2773)=0,\"\",IF(SUM(L2765:L2773)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2765:L2773)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2765=B2760,1,IF(B2765=B2761,2,3))","v":3},{"$f":"$P2763","v":"T: "},{"$f":"CHOOSE($A2765,D2753,D2754,D2750)","v":0},{"$f":"CHOOSE($A2765,F2753,F2754,F2750)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2765,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2742=Controls!$Y$3,\"\",IF(OR(B2765=P2765,B2765=P2766,B2765=P2767),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2760","v":""},null,null,"G1 vs T",{"$f":"(F2753-F2750)","v":0},"premium",{"$f":"Z2745","v":0},"savings",{"$f":"IF(T2765=0,\"N/A\",IF(V2765=0,\"None\",T2765/V2765))","v":"N/A"},null,{"$f":"I2753","v":0},{"$f":"+-T2765","v":0},{"$f":"+V2765","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2765>=0,AB2765<=0),0,IF(ISERROR(IRR($AE2765:$CC2765,$Z$1)),-0.99,IRR($AE2765:$CC2765,$Z$1))),-10%))","v":0},null,{"$f":"+AA2765","v":0},0,{"$f":"IF(AG$1<=$Z2765,$AB2765*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2765,$AB2765*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2765,$AB2765*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2765,$AB2765*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2765,$AB2765*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2766,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2745:C2747,E2745:G2747)=0,\"\",IF(B2753=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2753:G2754)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2753:G2754)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2761","v":""},null,null,"G2 vs T",{"$f":"IF(F2754=0,0,F2754-F2750)","v":0},"premium",{"$f":"IF(F2754=0,0,Z2746)","v":0},"savings",{"$f":"IF(T2766=0,\"N/A\",IF(V2766=0,\"None\",T2766/V2766))","v":"N/A"},null,{"$f":"I2754","v":0},{"$f":"+-T2766","v":0},{"$f":"+V2766","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2766>=0,AB2766<=0),0,IF(ISERROR(IRR($AE2766:$CC2766,$Z$1)),-0.99,IRR($AE2766:$CC2766,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2766,$AB2766*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2766","v":0},null,null,{"$f":"IF(LEFT(M2767,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2745:C2747,E2745:F2747)=0,\"\",IF(AND($AN$6=Yes,OR(B2753=B2750,B2754=B2750)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2753=B2750,B2754=B2750)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2750&\": \"&B2750","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2754=0,0,F2754-F2753)","v":0},"premium",{"$f":"IF(F2754=0,0,V2766-V2765)","v":0},"savings",{"$f":"IF(T2767=0,\"N/A\",IF(V2767=0,\"None\",T2767/V2767))","v":"N/A"},null,{"$f":"+Z2766","v":0},{"$f":"+-T2767","v":0},{"$f":"+V2767","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2767>=0,AB2767<=0),0,IF(ISERROR(IRR($AE2767:$CC2767,$Z$1)),-0.99,IRR($AE2767:$CC2767,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2767=$V$2,G2766,G2767)","v":0},{"$f":"IF(G2767=$V$2,H2766,H2767)","v":0},{"$f":"IF(G2767=$V$2,I2766,I2767)","v":0}]
[null,{"$f":"IF(AND(G2768=\"Traditional\",B2765<>P2767,B2765<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2768=\"Green\",B2765=P2767,B2765<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2742=Controls!$Y$3,B2769=\"\"),\"\",IF(G2768=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2771<>C2771,P2772<>C2772,P2773<>C2773),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2745=0,0,C2745)","v":0},{"$f":"IF(B2745=0,\"\",A2745&\": \"&B2745)","v":""},{"$f":"$P2771","v":""},null,{"$f":"IF(B2771=\"\",\"\",G2768)","v":""},null,{"$f":"IF(B2771=\"\",\"\",B2765)","v":""},null,null,{"$f":"IF(B2771=\"\",0,D2765)","v":0},{"$f":"IF(B2771=\"\",0,CHOOSE(A2765,I2753,I2754,I2750))","v":0},{"$f":"IF(LEFT(M2771,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2742=Controls!$Y$3,\"\",IF(AND(A2771>0,J2771=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2771=\"\",\"\",IF($H2768=\"Now\",$Q$2,IF(OR($F2760>$W$1,$F2761>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2746=0,0,C2746)","v":0},{"$f":"IF(B2746=0,\"\",A2746&\": \"&B2746)","v":""},{"$f":"$P2772","v":""},null,{"$f":"IF(B2772=\"\",\"\",E2771)","v":""},null,{"$f":"IF(B2772=\"\",\"\",G2771)","v":""},null,null,{"$f":"IF(B2772=\"\",0,D2765)","v":0},{"$f":"IF(B2772=\"\",0,K2771)","v":0},{"$f":"IF(LEFT(M2772,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2742=Controls!$Y$3,\"\",IF(AND(A2772>0,J2772=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2772=\"\",\"\",IF($H2768=\"Now\",$Q$2,IF(OR($H2760>$W$1,$H2761>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2747=0,0,C2747)","v":0},{"$f":"IF(B2747=0,\"\",A2747&\": \"&B2747)","v":""},{"$f":"$P2773","v":""},null,{"$f":"IF(B2773=\"\",\"\",E2772)","v":""},null,{"$f":"IF(B2773=\"\",\"\",G2772)","v":""},null,null,{"$f":"IF(B2773=\"\",0,D2765)","v":0},{"$f":"IF(B2773=\"\",0,K2772)","v":0},{"$f":"IF(LEFT(M2773,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2742=Controls!$Y$3,\"\",IF(AND(A2773>0,J2773=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2773=\"\",\"\",IF($H2768=\"Now\",$Q$2,IF(OR($J2761>$W$1,$J2761>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2774=0,\"\",IF(M2774=1,\"The above section has 1 error check message\",\"The above section has \"&M2774&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2771=\"End of Cycle\",S2771=\"Now\"),AND(C2772=\"End of Cycle\",S2772=\"Now\"),AND(C2773=\"End of Cycle\",S2773=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2748:M2773,\"\")+SUM(U2774:Y2774)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2748<>\"\",1,0)","v":0},{"$f":"IF(C2755<>\"\",1,0)","v":0},{"$f":"IF(C2762=\"\",0,1)","v":0},{"$f":"IF(B2769=\"\",0,1)","v":0},{"$f":"IF(D2774=\"\",0,1)","v":0}]
["3.8.05","Other #05",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2775=\"Tenant\",IF(ISERROR(VLOOKUP(H2775,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2775,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2775,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2775,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2775=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2778:C2780)+SUM(E2778:G2787)+SUM(I2778:I2787)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2778","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2775,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2775,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2778","v":"N/A"},null,null,null,{"$f":"IF(I2778=0,\"N/A\",MAX(0,((J2778+I2778-Year1)*365)/(I2778*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2786","v":0},{"$f":"IF(Q2778=0,0,VLOOKUP(Q2778,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2783","v":0},{"$f":"+F2786","v":0},{"$f":"+J2775","v":0},{"$f":"+G2783","v":0},{"$f":"+G2786","v":0},{"$f":"+S2778-T2778","v":0},{"$f":"+V2778-W2778","v":0},{"$f":"+Y2778*U2778","v":0},{"$f":"IF(AC2778=1,-X2778/Z2778,0)","v":0},{"$f":"IF(AC2778>1,\"N/A\",IF(AA2778>=R2778,Fail,Pass))","v":"N/A"},{"$f":"IF(J2775=0,2,IF(Y2778=0,3,IF(Q2778=0,4,IF(Y2778<0,5,IF(X2778>=0,6,1)))))","v":2},{"$f":"IF(AC2778=1,\"\",\"(G1) \"&CHOOSE(AC2778,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2778","v":0},0,{"$f":"$E2779","v":0},0,{"$f":"+H2778","v":""},{"$f":"$I2778","v":0},null,{"$f":"+O2779","v":"N/A"},null,null,null,{"$f":"IF(I2779=0,\"N/A\",MAX(0,((J2779+I2779-Year1)*365)/(I2779*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2787","v":0},{"$f":"IF(Q2779=0,0,VLOOKUP(Q2779,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2778","v":0},{"$f":"+F2787","v":0},{"$f":"+J2775","v":0},{"$f":"+V2778","v":0},{"$f":"+G2787","v":0},{"$f":"+S2779-T2779","v":0},{"$f":"+V2779-W2779","v":0},{"$f":"+Y2779*U2779","v":0},{"$f":"IF(AC2779=1,-X2779/Z2779,0)","v":0},{"$f":"IF(AC2779>1,\"N/A\",IF(AA2779>=R2779,Fail,Pass))","v":"N/A"},{"$f":"IF(J2775=0,2,IF(Y2779=0,3,IF(Q2779=0,4,IF(Y2779<0,5,IF(X2779>=0,6,1)))))","v":2},{"$f":"IF(AC2779=1,\"\",\"(G2) \"&CHOOSE(AC2779,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2779","v":0},0,0,0,{"$f":"+H2778","v":""},{"$f":"$I2778","v":0},null,{"$f":"+O2780","v":"N/A"},null,null,null,{"$f":"IF(I2780=0,\"N/A\",MAX(0,((J2780+I2780-Year1)*365)/(I2780*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2778:G2780)=0,\"\",IF(OR(E2778>=E2783,E2779>=E2783,E2780>=E2783,F2778>=F2783,F2779>=F2783,F2780>=F2783),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2775=Controls!$Y$3,\"\",IF(AND(SUM(E2783:G2783)<>0,MAX(E2778:E2780)>E2783),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2778","v":0},0,{"$f":"$E2783","v":0},0,{"$f":"+H2778","v":""},{"$f":"$I2778","v":0},null,null,null,{"$f":"IF(M2775=Controls!$Y$3,\"\",IF(AND(SUM(E2783:G2783)<>0,MAX(F2778:F2780)>F2783),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2778=\"\",B2778=0),G2778=0),100000,G2778)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2778","v":0},{"$f":"+I2778","v":0},{"$f":"IF(T2783=0,0,S2783/T2783)","v":0},{"$f":"+G2786","v":0},{"$f":"+G2778","v":0},{"$f":"+W2783-V2783","v":0},{"$f":"+J2775","v":0},{"$f":"+X2783*Y2783","v":0},{"$f":"IF(OR(C2778=0,U2783=0),0,MIN(10,Z2783/U2783))","v":0},{"$f":"IF(AA2783<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2778:G2780,G2783)=0,\"\",IF(MIN(O2783:O2785)<=G2783,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2775=Controls!$Y$3,\"\",IF(LEFT(D2784,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2779=\"\",B2779=0),G2779=0),100000,G2779)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2783","v":0},{"$f":"+T2783","v":0},{"$f":"IF(T2784=0,0,S2784/T2784)","v":0},{"$f":"+G2787","v":0},{"$f":"+W2783","v":0},{"$f":"+W2784-V2784","v":0},{"$f":"+J2775","v":0},{"$f":"+X2784*Y2784","v":0},{"$f":"IF(OR(C2778=0,U2784=0),0,MIN(10,Z2784/U2784))","v":0},{"$f":"IF(AA2784<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2786=0,B2783=\"\",B2786=\"\",AC2798=0),\"\",\"   G1 has \"&TEXT(AC2798,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2786:G2786)=0,M2775=Controls!$Y$3),\"\",IF(I2786=0,\"G1 EUL Missing\",IF(AA2798=0,\"No Green Premium G1 vs T\",IF(AA2798>0,\"Negative Green Premium G1 vs T\",IF(AB2798=0,\"No Utility Savings G1 vs T\",IF(AB2798<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2780=\"\",B2780=0),G2780=0),100000,G2780)","v":100000}]
["G1",null,null,{"$f":"+D2778","v":0},0,{"$f":"$E2786","v":0},0,{"$f":"+H2778","v":""},{"$f":"$I2778","v":0},{"$f":"IF(OR(AC2799=0,I2787=0,B2783=\"\",B2787=\"\"),\"\",\"   G2 has \"&TEXT(AC2799,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2787:G2787)=0,M2775=Controls!$Y$3),\"\",IF(I2787=0,\"G2 EUL Missing\",IF(AA2799=0,\"No Green Premium G2 vs T\", IF(AA2799>0,\"Negative Green Premium G2 vs T\",IF(AB2799=0,\"No Utility Savings G2 vs T\", IF(AB2799<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2779","v":0},0,0,0,{"$f":"+H2778","v":""},{"$f":"$I2778","v":0},{"$f":"IF(OR(AC2800=0,I2787=0,B2783=\"\",B2786=\"\", B2787=\"\"),\"\",\"   G2 has \"&TEXT(AC2800,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2787:G2787)=0,M2775=Controls!$Y$3),\"\",IF(AA2800>=0,\"No Green Premium G2 vs G1\",IF(AB2800<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2783>0,OR(G2786>0,G2787>0)),IF(OR(G2783=G2786,G2783=G2787),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2789:O2791)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2779","v":0},{"$f":"+I2779","v":0},{"$f":"IF(T2788=0,0,S2788/T2788)","v":0},{"$f":"+V2783","v":0},{"$f":"+G2779","v":0},{"$f":"+W2788-V2788","v":0},{"$f":"+J2775","v":0},{"$f":"+X2788*Y2788","v":0},{"$f":"IF(OR(C2779=0,U2788=0),0,MIN(10,Z2788/U2788))","v":0},{"$f":"IF(AA2788<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2779:C2780)=0,0,IF(OR(AND(C2779=0,C2780<>0),AND(G2779=0,G2780<>0)),1,IF(C2778=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2788","v":0},{"$f":"+T2788","v":0},{"$f":"IF(T2789=0,0,S2789/T2789)","v":0},{"$f":"+V2784","v":0},{"$f":"+W2788","v":0},{"$f":"+W2789-V2789","v":0},{"$f":"+J2775","v":0},{"$f":"+X2789*Y2789","v":0},{"$f":"IF(OR(C2779=0,U2789=0),0,MIN(10,Z2789/U2789))","v":0},{"$f":"IF(AA2789<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2779=0,0,IF(AND(F2778<F2779,G2778>G2779),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2775=Controls!$Y$3,\"\",IF(B2786=\"No Green Alternatives\",\"\",IF(B2786=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2786:G2786)<>0,B2786=\"\"),\"G1 Description is Missing\",IF(AND(B2786<>\"\",SUM(E2786:F2786)=0),\"G1 Cost is Missing\",IF(AND(B2786<>\"\",G2786=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2780=0,0,IF(OR(AND(F2778<F2780,F2779<F2780),AND(G2778>G2780,G2779>G2780)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2785","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2775=Controls!$Y$3,\"\",IF(M2791=\"No Green Alternatives\",\"\",IF(AND(B2787=\"\",SUM(E2787:G2787))=0,\"\",IF(AND(SUM(E2787:F2787)=0,B2787<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2787=0,B2787<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2793=Pass,D2794=Pass),No,IF(D2793=Pass,Yes,No))","v":"No"},{"$f":"IF(B2786=\"\",\"\",A2786&\": \"&B2786)","v":""},{"$f":"IF(AA2778>99,99,AA2778)","v":0},{"$f":"+AB2778","v":"N/A"},null,{"$f":"IF(OR(AB2778=\"Fail\",AB2778=\"N/A\"),0,AA2783)","v":0},{"$f":"IF(F2793=0,\"\",AB2783)","v":""},{"$f":"IF(OR(AB2778=\"Fail\",AB2778=\"N/A\"),0,AA2788)","v":0},{"$f":"IF(H2793=0,\"\",AB2788)","v":""},{"$f":"IF(OR(AB2778=\"Fail\",AB2778=\"N/A\"),0,AA2793)","v":0},{"$f":"IF(J2793=0,\"\",AB2793)","v":""},null,{"$f":"IF(OR(SUM(E2785:G2786)=0,M2775=Controls!$Y$3),\"\",IF(AC2778=1,\"\",AD2778))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2780","v":0},{"$f":"+I2780","v":0},{"$f":"IF(T2793=0,0,S2793/T2793)","v":0},{"$f":"+V2788","v":0},{"$f":"+G2780","v":0},{"$f":"+W2793-V2793","v":0},{"$f":"+J2775","v":0},{"$f":"+X2793*Y2793","v":0},{"$f":"IF(OR(C2780=0,U2793=0),0,MIN(10,Z2793/U2793))","v":0},{"$f":"IF(AA2793<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2793=No,D2794=Pass),Yes,No)","v":"No"},{"$f":"IF(B2787=\"\",\"\",A2787&\": \"&B2787)","v":""},{"$f":"IF(AA2779=100,0,IF(AA2779>99,99,AA2779))","v":0},{"$f":"IF(AA2779=100,\"\",+AB2779)","v":"N/A"},null,{"$f":"IF(OR(AB2779=\"Fail\",AB2779=\"N/A\"),0,AA2784)","v":0},{"$f":"IF(F2794=0,\"\",AB2784)","v":""},{"$f":"IF(OR(AB2779=\"Fail\",AB2779=\"N/A\"),0,AA2789)","v":0},{"$f":"IF(H2794=0,\"\",AB2789)","v":""},{"$f":"IF(OR(AB2779=\"Fail\",AB2779=\"N/A\"),0,AA2794)","v":0},{"$f":"IF(J2794=0,\"\",AB2794)","v":""},null,{"$f":"IF(OR(SUM(E2787:G2787)=0,M2775=Controls!$Y$3),\"\",IF(AC2779=1,\"\",AD2779))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2793","v":0},{"$f":"+T2793","v":0},{"$f":"IF(T2794=0,0,S2794/T2794)","v":0},{"$f":"+V2789","v":0},{"$f":"+W2793","v":0},{"$f":"+W2794-V2794","v":0},{"$f":"+J2775","v":0},{"$f":"+X2794*Y2794","v":0},{"$f":"IF(OR(C2780=0,U2794=0),0,MIN(10,Z2794/U2794))","v":0},{"$f":"IF(AA2794<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2787=0,I2786=0),\"\",IF(OR(AND(I2786<>0,I2786<>I2783),AND(I2787<>0,I2787<>I2783)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2775=Controls!$Y$3,\"\",IF(B2798<>P2796,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2793=Yes,P2798,IF(A2794=Yes,P2799,P2800))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2798:L2806)=0,\"\",IF(SUM(L2798:L2806)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2798:L2806)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2798=B2793,1,IF(B2798=B2794,2,3))","v":3},{"$f":"$P2796","v":"T: "},{"$f":"CHOOSE($A2798,D2786,D2787,D2783)","v":0},{"$f":"CHOOSE($A2798,F2786,F2787,F2783)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2798,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2775=Controls!$Y$3,\"\",IF(OR(B2798=P2798,B2798=P2799,B2798=P2800),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2793","v":""},null,null,"G1 vs T",{"$f":"(F2786-F2783)","v":0},"premium",{"$f":"Z2778","v":0},"savings",{"$f":"IF(T2798=0,\"N/A\",IF(V2798=0,\"None\",T2798/V2798))","v":"N/A"},null,{"$f":"I2786","v":0},{"$f":"+-T2798","v":0},{"$f":"+V2798","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2798>=0,AB2798<=0),0,IF(ISERROR(IRR($AE2798:$CC2798,$Z$1)),-0.99,IRR($AE2798:$CC2798,$Z$1))),-10%))","v":0},null,{"$f":"+AA2798","v":0},0,{"$f":"IF(AG$1<=$Z2798,$AB2798*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2798,$AB2798*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2798,$AB2798*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2798,$AB2798*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2798,$AB2798*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2799,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2778:C2780,E2778:G2780)=0,\"\",IF(B2786=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2786:G2787)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2786:G2787)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2794","v":""},null,null,"G2 vs T",{"$f":"IF(F2787=0,0,F2787-F2783)","v":0},"premium",{"$f":"IF(F2787=0,0,Z2779)","v":0},"savings",{"$f":"IF(T2799=0,\"N/A\",IF(V2799=0,\"None\",T2799/V2799))","v":"N/A"},null,{"$f":"I2787","v":0},{"$f":"+-T2799","v":0},{"$f":"+V2799","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2799>=0,AB2799<=0),0,IF(ISERROR(IRR($AE2799:$CC2799,$Z$1)),-0.99,IRR($AE2799:$CC2799,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2799,$AB2799*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2799","v":0},null,null,{"$f":"IF(LEFT(M2800,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2778:C2780,E2778:F2780)=0,\"\",IF(AND($AN$6=Yes,OR(B2786=B2783,B2787=B2783)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2786=B2783,B2787=B2783)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2783&\": \"&B2783","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2787=0,0,F2787-F2786)","v":0},"premium",{"$f":"IF(F2787=0,0,V2799-V2798)","v":0},"savings",{"$f":"IF(T2800=0,\"N/A\",IF(V2800=0,\"None\",T2800/V2800))","v":"N/A"},null,{"$f":"+Z2799","v":0},{"$f":"+-T2800","v":0},{"$f":"+V2800","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2800>=0,AB2800<=0),0,IF(ISERROR(IRR($AE2800:$CC2800,$Z$1)),-0.99,IRR($AE2800:$CC2800,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2800=$V$2,G2799,G2800)","v":0},{"$f":"IF(G2800=$V$2,H2799,H2800)","v":0},{"$f":"IF(G2800=$V$2,I2799,I2800)","v":0}]
[null,{"$f":"IF(AND(G2801=\"Traditional\",B2798<>P2800,B2798<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2801=\"Green\",B2798=P2800,B2798<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2775=Controls!$Y$3,B2802=\"\"),\"\",IF(G2801=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2804<>C2804,P2805<>C2805,P2806<>C2806),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2778=0,0,C2778)","v":0},{"$f":"IF(B2778=0,\"\",A2778&\": \"&B2778)","v":""},{"$f":"$P2804","v":""},null,{"$f":"IF(B2804=\"\",\"\",G2801)","v":""},null,{"$f":"IF(B2804=\"\",\"\",B2798)","v":""},null,null,{"$f":"IF(B2804=\"\",0,D2798)","v":0},{"$f":"IF(B2804=\"\",0,CHOOSE(A2798,I2786,I2787,I2783))","v":0},{"$f":"IF(LEFT(M2804,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2775=Controls!$Y$3,\"\",IF(AND(A2804>0,J2804=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2804=\"\",\"\",IF($H2801=\"Now\",$Q$2,IF(OR($F2793>$W$1,$F2794>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2779=0,0,C2779)","v":0},{"$f":"IF(B2779=0,\"\",A2779&\": \"&B2779)","v":""},{"$f":"$P2805","v":""},null,{"$f":"IF(B2805=\"\",\"\",E2804)","v":""},null,{"$f":"IF(B2805=\"\",\"\",G2804)","v":""},null,null,{"$f":"IF(B2805=\"\",0,D2798)","v":0},{"$f":"IF(B2805=\"\",0,K2804)","v":0},{"$f":"IF(LEFT(M2805,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2775=Controls!$Y$3,\"\",IF(AND(A2805>0,J2805=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2805=\"\",\"\",IF($H2801=\"Now\",$Q$2,IF(OR($H2793>$W$1,$H2794>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2780=0,0,C2780)","v":0},{"$f":"IF(B2780=0,\"\",A2780&\": \"&B2780)","v":""},{"$f":"$P2806","v":""},null,{"$f":"IF(B2806=\"\",\"\",E2805)","v":""},null,{"$f":"IF(B2806=\"\",\"\",G2805)","v":""},null,null,{"$f":"IF(B2806=\"\",0,D2798)","v":0},{"$f":"IF(B2806=\"\",0,K2805)","v":0},{"$f":"IF(LEFT(M2806,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2775=Controls!$Y$3,\"\",IF(AND(A2806>0,J2806=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2806=\"\",\"\",IF($H2801=\"Now\",$Q$2,IF(OR($J2794>$W$1,$J2794>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2807=0,\"\",IF(M2807=1,\"The above section has 1 error check message\",\"The above section has \"&M2807&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2804=\"End of Cycle\",S2804=\"Now\"),AND(C2805=\"End of Cycle\",S2805=\"Now\"),AND(C2806=\"End of Cycle\",S2806=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2781:M2806,\"\")+SUM(U2807:Y2807)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2781<>\"\",1,0)","v":0},{"$f":"IF(C2788<>\"\",1,0)","v":0},{"$f":"IF(C2795=\"\",0,1)","v":0},{"$f":"IF(B2802=\"\",0,1)","v":0},{"$f":"IF(D2807=\"\",0,1)","v":0}]
["3.8.06","Other #06",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2808=\"Tenant\",IF(ISERROR(VLOOKUP(H2808,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2808,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2808,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2808,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2808=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2811:C2813)+SUM(E2811:G2820)+SUM(I2811:I2820)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2811","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2808,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2808,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2811","v":"N/A"},null,null,null,{"$f":"IF(I2811=0,\"N/A\",MAX(0,((J2811+I2811-Year1)*365)/(I2811*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2819","v":0},{"$f":"IF(Q2811=0,0,VLOOKUP(Q2811,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2816","v":0},{"$f":"+F2819","v":0},{"$f":"+J2808","v":0},{"$f":"+G2816","v":0},{"$f":"+G2819","v":0},{"$f":"+S2811-T2811","v":0},{"$f":"+V2811-W2811","v":0},{"$f":"+Y2811*U2811","v":0},{"$f":"IF(AC2811=1,-X2811/Z2811,0)","v":0},{"$f":"IF(AC2811>1,\"N/A\",IF(AA2811>=R2811,Fail,Pass))","v":"N/A"},{"$f":"IF(J2808=0,2,IF(Y2811=0,3,IF(Q2811=0,4,IF(Y2811<0,5,IF(X2811>=0,6,1)))))","v":2},{"$f":"IF(AC2811=1,\"\",\"(G1) \"&CHOOSE(AC2811,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2811","v":0},0,{"$f":"$E2812","v":0},0,{"$f":"+H2811","v":""},{"$f":"$I2811","v":0},null,{"$f":"+O2812","v":"N/A"},null,null,null,{"$f":"IF(I2812=0,\"N/A\",MAX(0,((J2812+I2812-Year1)*365)/(I2812*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2820","v":0},{"$f":"IF(Q2812=0,0,VLOOKUP(Q2812,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2811","v":0},{"$f":"+F2820","v":0},{"$f":"+J2808","v":0},{"$f":"+V2811","v":0},{"$f":"+G2820","v":0},{"$f":"+S2812-T2812","v":0},{"$f":"+V2812-W2812","v":0},{"$f":"+Y2812*U2812","v":0},{"$f":"IF(AC2812=1,-X2812/Z2812,0)","v":0},{"$f":"IF(AC2812>1,\"N/A\",IF(AA2812>=R2812,Fail,Pass))","v":"N/A"},{"$f":"IF(J2808=0,2,IF(Y2812=0,3,IF(Q2812=0,4,IF(Y2812<0,5,IF(X2812>=0,6,1)))))","v":2},{"$f":"IF(AC2812=1,\"\",\"(G2) \"&CHOOSE(AC2812,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2812","v":0},0,0,0,{"$f":"+H2811","v":""},{"$f":"$I2811","v":0},null,{"$f":"+O2813","v":"N/A"},null,null,null,{"$f":"IF(I2813=0,\"N/A\",MAX(0,((J2813+I2813-Year1)*365)/(I2813*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2811:G2813)=0,\"\",IF(OR(E2811>=E2816,E2812>=E2816,E2813>=E2816,F2811>=F2816,F2812>=F2816,F2813>=F2816),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2808=Controls!$Y$3,\"\",IF(AND(SUM(E2816:G2816)<>0,MAX(E2811:E2813)>E2816),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2811","v":0},0,{"$f":"$E2816","v":0},0,{"$f":"+H2811","v":""},{"$f":"$I2811","v":0},null,null,null,{"$f":"IF(M2808=Controls!$Y$3,\"\",IF(AND(SUM(E2816:G2816)<>0,MAX(F2811:F2813)>F2816),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2811=\"\",B2811=0),G2811=0),100000,G2811)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2811","v":0},{"$f":"+I2811","v":0},{"$f":"IF(T2816=0,0,S2816/T2816)","v":0},{"$f":"+G2819","v":0},{"$f":"+G2811","v":0},{"$f":"+W2816-V2816","v":0},{"$f":"+J2808","v":0},{"$f":"+X2816*Y2816","v":0},{"$f":"IF(OR(C2811=0,U2816=0),0,MIN(10,Z2816/U2816))","v":0},{"$f":"IF(AA2816<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2811:G2813,G2816)=0,\"\",IF(MIN(O2816:O2818)<=G2816,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2808=Controls!$Y$3,\"\",IF(LEFT(D2817,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2812=\"\",B2812=0),G2812=0),100000,G2812)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2816","v":0},{"$f":"+T2816","v":0},{"$f":"IF(T2817=0,0,S2817/T2817)","v":0},{"$f":"+G2820","v":0},{"$f":"+W2816","v":0},{"$f":"+W2817-V2817","v":0},{"$f":"+J2808","v":0},{"$f":"+X2817*Y2817","v":0},{"$f":"IF(OR(C2811=0,U2817=0),0,MIN(10,Z2817/U2817))","v":0},{"$f":"IF(AA2817<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2819=0,B2816=\"\",B2819=\"\",AC2831=0),\"\",\"   G1 has \"&TEXT(AC2831,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2819:G2819)=0,M2808=Controls!$Y$3),\"\",IF(I2819=0,\"G1 EUL Missing\",IF(AA2831=0,\"No Green Premium G1 vs T\",IF(AA2831>0,\"Negative Green Premium G1 vs T\",IF(AB2831=0,\"No Utility Savings G1 vs T\",IF(AB2831<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2813=\"\",B2813=0),G2813=0),100000,G2813)","v":100000}]
["G1",null,null,{"$f":"+D2811","v":0},0,{"$f":"$E2819","v":0},0,{"$f":"+H2811","v":""},{"$f":"$I2811","v":0},{"$f":"IF(OR(AC2832=0,I2820=0,B2816=\"\",B2820=\"\"),\"\",\"   G2 has \"&TEXT(AC2832,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2820:G2820)=0,M2808=Controls!$Y$3),\"\",IF(I2820=0,\"G2 EUL Missing\",IF(AA2832=0,\"No Green Premium G2 vs T\", IF(AA2832>0,\"Negative Green Premium G2 vs T\",IF(AB2832=0,\"No Utility Savings G2 vs T\", IF(AB2832<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2812","v":0},0,0,0,{"$f":"+H2811","v":""},{"$f":"$I2811","v":0},{"$f":"IF(OR(AC2833=0,I2820=0,B2816=\"\",B2819=\"\", B2820=\"\"),\"\",\"   G2 has \"&TEXT(AC2833,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2820:G2820)=0,M2808=Controls!$Y$3),\"\",IF(AA2833>=0,\"No Green Premium G2 vs G1\",IF(AB2833<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2816>0,OR(G2819>0,G2820>0)),IF(OR(G2816=G2819,G2816=G2820),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2822:O2824)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2812","v":0},{"$f":"+I2812","v":0},{"$f":"IF(T2821=0,0,S2821/T2821)","v":0},{"$f":"+V2816","v":0},{"$f":"+G2812","v":0},{"$f":"+W2821-V2821","v":0},{"$f":"+J2808","v":0},{"$f":"+X2821*Y2821","v":0},{"$f":"IF(OR(C2812=0,U2821=0),0,MIN(10,Z2821/U2821))","v":0},{"$f":"IF(AA2821<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2812:C2813)=0,0,IF(OR(AND(C2812=0,C2813<>0),AND(G2812=0,G2813<>0)),1,IF(C2811=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2821","v":0},{"$f":"+T2821","v":0},{"$f":"IF(T2822=0,0,S2822/T2822)","v":0},{"$f":"+V2817","v":0},{"$f":"+W2821","v":0},{"$f":"+W2822-V2822","v":0},{"$f":"+J2808","v":0},{"$f":"+X2822*Y2822","v":0},{"$f":"IF(OR(C2812=0,U2822=0),0,MIN(10,Z2822/U2822))","v":0},{"$f":"IF(AA2822<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2812=0,0,IF(AND(F2811<F2812,G2811>G2812),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2808=Controls!$Y$3,\"\",IF(B2819=\"No Green Alternatives\",\"\",IF(B2819=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2819:G2819)<>0,B2819=\"\"),\"G1 Description is Missing\",IF(AND(B2819<>\"\",SUM(E2819:F2819)=0),\"G1 Cost is Missing\",IF(AND(B2819<>\"\",G2819=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2813=0,0,IF(OR(AND(F2811<F2813,F2812<F2813),AND(G2811>G2813,G2812>G2813)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2818","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2808=Controls!$Y$3,\"\",IF(M2824=\"No Green Alternatives\",\"\",IF(AND(B2820=\"\",SUM(E2820:G2820))=0,\"\",IF(AND(SUM(E2820:F2820)=0,B2820<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2820=0,B2820<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2826=Pass,D2827=Pass),No,IF(D2826=Pass,Yes,No))","v":"No"},{"$f":"IF(B2819=\"\",\"\",A2819&\": \"&B2819)","v":""},{"$f":"IF(AA2811>99,99,AA2811)","v":0},{"$f":"+AB2811","v":"N/A"},null,{"$f":"IF(OR(AB2811=\"Fail\",AB2811=\"N/A\"),0,AA2816)","v":0},{"$f":"IF(F2826=0,\"\",AB2816)","v":""},{"$f":"IF(OR(AB2811=\"Fail\",AB2811=\"N/A\"),0,AA2821)","v":0},{"$f":"IF(H2826=0,\"\",AB2821)","v":""},{"$f":"IF(OR(AB2811=\"Fail\",AB2811=\"N/A\"),0,AA2826)","v":0},{"$f":"IF(J2826=0,\"\",AB2826)","v":""},null,{"$f":"IF(OR(SUM(E2818:G2819)=0,M2808=Controls!$Y$3),\"\",IF(AC2811=1,\"\",AD2811))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2813","v":0},{"$f":"+I2813","v":0},{"$f":"IF(T2826=0,0,S2826/T2826)","v":0},{"$f":"+V2821","v":0},{"$f":"+G2813","v":0},{"$f":"+W2826-V2826","v":0},{"$f":"+J2808","v":0},{"$f":"+X2826*Y2826","v":0},{"$f":"IF(OR(C2813=0,U2826=0),0,MIN(10,Z2826/U2826))","v":0},{"$f":"IF(AA2826<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2826=No,D2827=Pass),Yes,No)","v":"No"},{"$f":"IF(B2820=\"\",\"\",A2820&\": \"&B2820)","v":""},{"$f":"IF(AA2812=100,0,IF(AA2812>99,99,AA2812))","v":0},{"$f":"IF(AA2812=100,\"\",+AB2812)","v":"N/A"},null,{"$f":"IF(OR(AB2812=\"Fail\",AB2812=\"N/A\"),0,AA2817)","v":0},{"$f":"IF(F2827=0,\"\",AB2817)","v":""},{"$f":"IF(OR(AB2812=\"Fail\",AB2812=\"N/A\"),0,AA2822)","v":0},{"$f":"IF(H2827=0,\"\",AB2822)","v":""},{"$f":"IF(OR(AB2812=\"Fail\",AB2812=\"N/A\"),0,AA2827)","v":0},{"$f":"IF(J2827=0,\"\",AB2827)","v":""},null,{"$f":"IF(OR(SUM(E2820:G2820)=0,M2808=Controls!$Y$3),\"\",IF(AC2812=1,\"\",AD2812))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2826","v":0},{"$f":"+T2826","v":0},{"$f":"IF(T2827=0,0,S2827/T2827)","v":0},{"$f":"+V2822","v":0},{"$f":"+W2826","v":0},{"$f":"+W2827-V2827","v":0},{"$f":"+J2808","v":0},{"$f":"+X2827*Y2827","v":0},{"$f":"IF(OR(C2813=0,U2827=0),0,MIN(10,Z2827/U2827))","v":0},{"$f":"IF(AA2827<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2820=0,I2819=0),\"\",IF(OR(AND(I2819<>0,I2819<>I2816),AND(I2820<>0,I2820<>I2816)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2808=Controls!$Y$3,\"\",IF(B2831<>P2829,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2826=Yes,P2831,IF(A2827=Yes,P2832,P2833))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2831:L2839)=0,\"\",IF(SUM(L2831:L2839)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2831:L2839)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2831=B2826,1,IF(B2831=B2827,2,3))","v":3},{"$f":"$P2829","v":"T: "},{"$f":"CHOOSE($A2831,D2819,D2820,D2816)","v":0},{"$f":"CHOOSE($A2831,F2819,F2820,F2816)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2831,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2808=Controls!$Y$3,\"\",IF(OR(B2831=P2831,B2831=P2832,B2831=P2833),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2826","v":""},null,null,"G1 vs T",{"$f":"(F2819-F2816)","v":0},"premium",{"$f":"Z2811","v":0},"savings",{"$f":"IF(T2831=0,\"N/A\",IF(V2831=0,\"None\",T2831/V2831))","v":"N/A"},null,{"$f":"I2819","v":0},{"$f":"+-T2831","v":0},{"$f":"+V2831","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2831>=0,AB2831<=0),0,IF(ISERROR(IRR($AE2831:$CC2831,$Z$1)),-0.99,IRR($AE2831:$CC2831,$Z$1))),-10%))","v":0},null,{"$f":"+AA2831","v":0},0,{"$f":"IF(AG$1<=$Z2831,$AB2831*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2831,$AB2831*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2831,$AB2831*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2831,$AB2831*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2831,$AB2831*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2832,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2811:C2813,E2811:G2813)=0,\"\",IF(B2819=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2819:G2820)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2819:G2820)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2827","v":""},null,null,"G2 vs T",{"$f":"IF(F2820=0,0,F2820-F2816)","v":0},"premium",{"$f":"IF(F2820=0,0,Z2812)","v":0},"savings",{"$f":"IF(T2832=0,\"N/A\",IF(V2832=0,\"None\",T2832/V2832))","v":"N/A"},null,{"$f":"I2820","v":0},{"$f":"+-T2832","v":0},{"$f":"+V2832","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2832>=0,AB2832<=0),0,IF(ISERROR(IRR($AE2832:$CC2832,$Z$1)),-0.99,IRR($AE2832:$CC2832,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2832,$AB2832*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2832","v":0},null,null,{"$f":"IF(LEFT(M2833,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2811:C2813,E2811:F2813)=0,\"\",IF(AND($AN$6=Yes,OR(B2819=B2816,B2820=B2816)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2819=B2816,B2820=B2816)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2816&\": \"&B2816","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2820=0,0,F2820-F2819)","v":0},"premium",{"$f":"IF(F2820=0,0,V2832-V2831)","v":0},"savings",{"$f":"IF(T2833=0,\"N/A\",IF(V2833=0,\"None\",T2833/V2833))","v":"N/A"},null,{"$f":"+Z2832","v":0},{"$f":"+-T2833","v":0},{"$f":"+V2833","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2833>=0,AB2833<=0),0,IF(ISERROR(IRR($AE2833:$CC2833,$Z$1)),-0.99,IRR($AE2833:$CC2833,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2833=$V$2,G2832,G2833)","v":0},{"$f":"IF(G2833=$V$2,H2832,H2833)","v":0},{"$f":"IF(G2833=$V$2,I2832,I2833)","v":0}]
[null,{"$f":"IF(AND(G2834=\"Traditional\",B2831<>P2833,B2831<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2834=\"Green\",B2831=P2833,B2831<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2808=Controls!$Y$3,B2835=\"\"),\"\",IF(G2834=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2837<>C2837,P2838<>C2838,P2839<>C2839),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2811=0,0,C2811)","v":0},{"$f":"IF(B2811=0,\"\",A2811&\": \"&B2811)","v":""},{"$f":"$P2837","v":""},null,{"$f":"IF(B2837=\"\",\"\",G2834)","v":""},null,{"$f":"IF(B2837=\"\",\"\",B2831)","v":""},null,null,{"$f":"IF(B2837=\"\",0,D2831)","v":0},{"$f":"IF(B2837=\"\",0,CHOOSE(A2831,I2819,I2820,I2816))","v":0},{"$f":"IF(LEFT(M2837,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2808=Controls!$Y$3,\"\",IF(AND(A2837>0,J2837=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2837=\"\",\"\",IF($H2834=\"Now\",$Q$2,IF(OR($F2826>$W$1,$F2827>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2812=0,0,C2812)","v":0},{"$f":"IF(B2812=0,\"\",A2812&\": \"&B2812)","v":""},{"$f":"$P2838","v":""},null,{"$f":"IF(B2838=\"\",\"\",E2837)","v":""},null,{"$f":"IF(B2838=\"\",\"\",G2837)","v":""},null,null,{"$f":"IF(B2838=\"\",0,D2831)","v":0},{"$f":"IF(B2838=\"\",0,K2837)","v":0},{"$f":"IF(LEFT(M2838,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2808=Controls!$Y$3,\"\",IF(AND(A2838>0,J2838=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2838=\"\",\"\",IF($H2834=\"Now\",$Q$2,IF(OR($H2826>$W$1,$H2827>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2813=0,0,C2813)","v":0},{"$f":"IF(B2813=0,\"\",A2813&\": \"&B2813)","v":""},{"$f":"$P2839","v":""},null,{"$f":"IF(B2839=\"\",\"\",E2838)","v":""},null,{"$f":"IF(B2839=\"\",\"\",G2838)","v":""},null,null,{"$f":"IF(B2839=\"\",0,D2831)","v":0},{"$f":"IF(B2839=\"\",0,K2838)","v":0},{"$f":"IF(LEFT(M2839,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2808=Controls!$Y$3,\"\",IF(AND(A2839>0,J2839=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2839=\"\",\"\",IF($H2834=\"Now\",$Q$2,IF(OR($J2827>$W$1,$J2827>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2840=0,\"\",IF(M2840=1,\"The above section has 1 error check message\",\"The above section has \"&M2840&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2837=\"End of Cycle\",S2837=\"Now\"),AND(C2838=\"End of Cycle\",S2838=\"Now\"),AND(C2839=\"End of Cycle\",S2839=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2814:M2839,\"\")+SUM(U2840:Y2840)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2814<>\"\",1,0)","v":0},{"$f":"IF(C2821<>\"\",1,0)","v":0},{"$f":"IF(C2828=\"\",0,1)","v":0},{"$f":"IF(B2835=\"\",0,1)","v":0},{"$f":"IF(D2840=\"\",0,1)","v":0}]
["3.8.07","Other #07",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2841=\"Tenant\",IF(ISERROR(VLOOKUP(H2841,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2841,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2841,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2841,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2841=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2844:C2846)+SUM(E2844:G2853)+SUM(I2844:I2853)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2844","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2841,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2841,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2844","v":"N/A"},null,null,null,{"$f":"IF(I2844=0,\"N/A\",MAX(0,((J2844+I2844-Year1)*365)/(I2844*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2852","v":0},{"$f":"IF(Q2844=0,0,VLOOKUP(Q2844,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2849","v":0},{"$f":"+F2852","v":0},{"$f":"+J2841","v":0},{"$f":"+G2849","v":0},{"$f":"+G2852","v":0},{"$f":"+S2844-T2844","v":0},{"$f":"+V2844-W2844","v":0},{"$f":"+Y2844*U2844","v":0},{"$f":"IF(AC2844=1,-X2844/Z2844,0)","v":0},{"$f":"IF(AC2844>1,\"N/A\",IF(AA2844>=R2844,Fail,Pass))","v":"N/A"},{"$f":"IF(J2841=0,2,IF(Y2844=0,3,IF(Q2844=0,4,IF(Y2844<0,5,IF(X2844>=0,6,1)))))","v":2},{"$f":"IF(AC2844=1,\"\",\"(G1) \"&CHOOSE(AC2844,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2844","v":0},0,{"$f":"$E2845","v":0},0,{"$f":"+H2844","v":""},{"$f":"$I2844","v":0},null,{"$f":"+O2845","v":"N/A"},null,null,null,{"$f":"IF(I2845=0,\"N/A\",MAX(0,((J2845+I2845-Year1)*365)/(I2845*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2853","v":0},{"$f":"IF(Q2845=0,0,VLOOKUP(Q2845,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2844","v":0},{"$f":"+F2853","v":0},{"$f":"+J2841","v":0},{"$f":"+V2844","v":0},{"$f":"+G2853","v":0},{"$f":"+S2845-T2845","v":0},{"$f":"+V2845-W2845","v":0},{"$f":"+Y2845*U2845","v":0},{"$f":"IF(AC2845=1,-X2845/Z2845,0)","v":0},{"$f":"IF(AC2845>1,\"N/A\",IF(AA2845>=R2845,Fail,Pass))","v":"N/A"},{"$f":"IF(J2841=0,2,IF(Y2845=0,3,IF(Q2845=0,4,IF(Y2845<0,5,IF(X2845>=0,6,1)))))","v":2},{"$f":"IF(AC2845=1,\"\",\"(G2) \"&CHOOSE(AC2845,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2845","v":0},0,0,0,{"$f":"+H2844","v":""},{"$f":"$I2844","v":0},null,{"$f":"+O2846","v":"N/A"},null,null,null,{"$f":"IF(I2846=0,\"N/A\",MAX(0,((J2846+I2846-Year1)*365)/(I2846*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2844:G2846)=0,\"\",IF(OR(E2844>=E2849,E2845>=E2849,E2846>=E2849,F2844>=F2849,F2845>=F2849,F2846>=F2849),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2841=Controls!$Y$3,\"\",IF(AND(SUM(E2849:G2849)<>0,MAX(E2844:E2846)>E2849),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2844","v":0},0,{"$f":"$E2849","v":0},0,{"$f":"+H2844","v":""},{"$f":"$I2844","v":0},null,null,null,{"$f":"IF(M2841=Controls!$Y$3,\"\",IF(AND(SUM(E2849:G2849)<>0,MAX(F2844:F2846)>F2849),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2844=\"\",B2844=0),G2844=0),100000,G2844)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2844","v":0},{"$f":"+I2844","v":0},{"$f":"IF(T2849=0,0,S2849/T2849)","v":0},{"$f":"+G2852","v":0},{"$f":"+G2844","v":0},{"$f":"+W2849-V2849","v":0},{"$f":"+J2841","v":0},{"$f":"+X2849*Y2849","v":0},{"$f":"IF(OR(C2844=0,U2849=0),0,MIN(10,Z2849/U2849))","v":0},{"$f":"IF(AA2849<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2844:G2846,G2849)=0,\"\",IF(MIN(O2849:O2851)<=G2849,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2841=Controls!$Y$3,\"\",IF(LEFT(D2850,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2845=\"\",B2845=0),G2845=0),100000,G2845)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2849","v":0},{"$f":"+T2849","v":0},{"$f":"IF(T2850=0,0,S2850/T2850)","v":0},{"$f":"+G2853","v":0},{"$f":"+W2849","v":0},{"$f":"+W2850-V2850","v":0},{"$f":"+J2841","v":0},{"$f":"+X2850*Y2850","v":0},{"$f":"IF(OR(C2844=0,U2850=0),0,MIN(10,Z2850/U2850))","v":0},{"$f":"IF(AA2850<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2852=0,B2849=\"\",B2852=\"\",AC2864=0),\"\",\"   G1 has \"&TEXT(AC2864,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2852:G2852)=0,M2841=Controls!$Y$3),\"\",IF(I2852=0,\"G1 EUL Missing\",IF(AA2864=0,\"No Green Premium G1 vs T\",IF(AA2864>0,\"Negative Green Premium G1 vs T\",IF(AB2864=0,\"No Utility Savings G1 vs T\",IF(AB2864<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2846=\"\",B2846=0),G2846=0),100000,G2846)","v":100000}]
["G1",null,null,{"$f":"+D2844","v":0},0,{"$f":"$E2852","v":0},0,{"$f":"+H2844","v":""},{"$f":"$I2844","v":0},{"$f":"IF(OR(AC2865=0,I2853=0,B2849=\"\",B2853=\"\"),\"\",\"   G2 has \"&TEXT(AC2865,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2853:G2853)=0,M2841=Controls!$Y$3),\"\",IF(I2853=0,\"G2 EUL Missing\",IF(AA2865=0,\"No Green Premium G2 vs T\", IF(AA2865>0,\"Negative Green Premium G2 vs T\",IF(AB2865=0,\"No Utility Savings G2 vs T\", IF(AB2865<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2845","v":0},0,0,0,{"$f":"+H2844","v":""},{"$f":"$I2844","v":0},{"$f":"IF(OR(AC2866=0,I2853=0,B2849=\"\",B2852=\"\", B2853=\"\"),\"\",\"   G2 has \"&TEXT(AC2866,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2853:G2853)=0,M2841=Controls!$Y$3),\"\",IF(AA2866>=0,\"No Green Premium G2 vs G1\",IF(AB2866<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2849>0,OR(G2852>0,G2853>0)),IF(OR(G2849=G2852,G2849=G2853),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2855:O2857)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2845","v":0},{"$f":"+I2845","v":0},{"$f":"IF(T2854=0,0,S2854/T2854)","v":0},{"$f":"+V2849","v":0},{"$f":"+G2845","v":0},{"$f":"+W2854-V2854","v":0},{"$f":"+J2841","v":0},{"$f":"+X2854*Y2854","v":0},{"$f":"IF(OR(C2845=0,U2854=0),0,MIN(10,Z2854/U2854))","v":0},{"$f":"IF(AA2854<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2845:C2846)=0,0,IF(OR(AND(C2845=0,C2846<>0),AND(G2845=0,G2846<>0)),1,IF(C2844=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2854","v":0},{"$f":"+T2854","v":0},{"$f":"IF(T2855=0,0,S2855/T2855)","v":0},{"$f":"+V2850","v":0},{"$f":"+W2854","v":0},{"$f":"+W2855-V2855","v":0},{"$f":"+J2841","v":0},{"$f":"+X2855*Y2855","v":0},{"$f":"IF(OR(C2845=0,U2855=0),0,MIN(10,Z2855/U2855))","v":0},{"$f":"IF(AA2855<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2845=0,0,IF(AND(F2844<F2845,G2844>G2845),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2841=Controls!$Y$3,\"\",IF(B2852=\"No Green Alternatives\",\"\",IF(B2852=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2852:G2852)<>0,B2852=\"\"),\"G1 Description is Missing\",IF(AND(B2852<>\"\",SUM(E2852:F2852)=0),\"G1 Cost is Missing\",IF(AND(B2852<>\"\",G2852=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2846=0,0,IF(OR(AND(F2844<F2846,F2845<F2846),AND(G2844>G2846,G2845>G2846)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2851","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2841=Controls!$Y$3,\"\",IF(M2857=\"No Green Alternatives\",\"\",IF(AND(B2853=\"\",SUM(E2853:G2853))=0,\"\",IF(AND(SUM(E2853:F2853)=0,B2853<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2853=0,B2853<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2859=Pass,D2860=Pass),No,IF(D2859=Pass,Yes,No))","v":"No"},{"$f":"IF(B2852=\"\",\"\",A2852&\": \"&B2852)","v":""},{"$f":"IF(AA2844>99,99,AA2844)","v":0},{"$f":"+AB2844","v":"N/A"},null,{"$f":"IF(OR(AB2844=\"Fail\",AB2844=\"N/A\"),0,AA2849)","v":0},{"$f":"IF(F2859=0,\"\",AB2849)","v":""},{"$f":"IF(OR(AB2844=\"Fail\",AB2844=\"N/A\"),0,AA2854)","v":0},{"$f":"IF(H2859=0,\"\",AB2854)","v":""},{"$f":"IF(OR(AB2844=\"Fail\",AB2844=\"N/A\"),0,AA2859)","v":0},{"$f":"IF(J2859=0,\"\",AB2859)","v":""},null,{"$f":"IF(OR(SUM(E2851:G2852)=0,M2841=Controls!$Y$3),\"\",IF(AC2844=1,\"\",AD2844))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2846","v":0},{"$f":"+I2846","v":0},{"$f":"IF(T2859=0,0,S2859/T2859)","v":0},{"$f":"+V2854","v":0},{"$f":"+G2846","v":0},{"$f":"+W2859-V2859","v":0},{"$f":"+J2841","v":0},{"$f":"+X2859*Y2859","v":0},{"$f":"IF(OR(C2846=0,U2859=0),0,MIN(10,Z2859/U2859))","v":0},{"$f":"IF(AA2859<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2859=No,D2860=Pass),Yes,No)","v":"No"},{"$f":"IF(B2853=\"\",\"\",A2853&\": \"&B2853)","v":""},{"$f":"IF(AA2845=100,0,IF(AA2845>99,99,AA2845))","v":0},{"$f":"IF(AA2845=100,\"\",+AB2845)","v":"N/A"},null,{"$f":"IF(OR(AB2845=\"Fail\",AB2845=\"N/A\"),0,AA2850)","v":0},{"$f":"IF(F2860=0,\"\",AB2850)","v":""},{"$f":"IF(OR(AB2845=\"Fail\",AB2845=\"N/A\"),0,AA2855)","v":0},{"$f":"IF(H2860=0,\"\",AB2855)","v":""},{"$f":"IF(OR(AB2845=\"Fail\",AB2845=\"N/A\"),0,AA2860)","v":0},{"$f":"IF(J2860=0,\"\",AB2860)","v":""},null,{"$f":"IF(OR(SUM(E2853:G2853)=0,M2841=Controls!$Y$3),\"\",IF(AC2845=1,\"\",AD2845))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2859","v":0},{"$f":"+T2859","v":0},{"$f":"IF(T2860=0,0,S2860/T2860)","v":0},{"$f":"+V2855","v":0},{"$f":"+W2859","v":0},{"$f":"+W2860-V2860","v":0},{"$f":"+J2841","v":0},{"$f":"+X2860*Y2860","v":0},{"$f":"IF(OR(C2846=0,U2860=0),0,MIN(10,Z2860/U2860))","v":0},{"$f":"IF(AA2860<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2853=0,I2852=0),\"\",IF(OR(AND(I2852<>0,I2852<>I2849),AND(I2853<>0,I2853<>I2849)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2841=Controls!$Y$3,\"\",IF(B2864<>P2862,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2859=Yes,P2864,IF(A2860=Yes,P2865,P2866))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2864:L2872)=0,\"\",IF(SUM(L2864:L2872)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2864:L2872)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2864=B2859,1,IF(B2864=B2860,2,3))","v":3},{"$f":"$P2862","v":"T: "},{"$f":"CHOOSE($A2864,D2852,D2853,D2849)","v":0},{"$f":"CHOOSE($A2864,F2852,F2853,F2849)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2864,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2841=Controls!$Y$3,\"\",IF(OR(B2864=P2864,B2864=P2865,B2864=P2866),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2859","v":""},null,null,"G1 vs T",{"$f":"(F2852-F2849)","v":0},"premium",{"$f":"Z2844","v":0},"savings",{"$f":"IF(T2864=0,\"N/A\",IF(V2864=0,\"None\",T2864/V2864))","v":"N/A"},null,{"$f":"I2852","v":0},{"$f":"+-T2864","v":0},{"$f":"+V2864","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2864>=0,AB2864<=0),0,IF(ISERROR(IRR($AE2864:$CC2864,$Z$1)),-0.99,IRR($AE2864:$CC2864,$Z$1))),-10%))","v":0},null,{"$f":"+AA2864","v":0},0,{"$f":"IF(AG$1<=$Z2864,$AB2864*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2864,$AB2864*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2864,$AB2864*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2864,$AB2864*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2864,$AB2864*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2865,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2844:C2846,E2844:G2846)=0,\"\",IF(B2852=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2852:G2853)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2852:G2853)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2860","v":""},null,null,"G2 vs T",{"$f":"IF(F2853=0,0,F2853-F2849)","v":0},"premium",{"$f":"IF(F2853=0,0,Z2845)","v":0},"savings",{"$f":"IF(T2865=0,\"N/A\",IF(V2865=0,\"None\",T2865/V2865))","v":"N/A"},null,{"$f":"I2853","v":0},{"$f":"+-T2865","v":0},{"$f":"+V2865","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2865>=0,AB2865<=0),0,IF(ISERROR(IRR($AE2865:$CC2865,$Z$1)),-0.99,IRR($AE2865:$CC2865,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2865,$AB2865*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2865","v":0},null,null,{"$f":"IF(LEFT(M2866,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2844:C2846,E2844:F2846)=0,\"\",IF(AND($AN$6=Yes,OR(B2852=B2849,B2853=B2849)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2852=B2849,B2853=B2849)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2849&\": \"&B2849","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2853=0,0,F2853-F2852)","v":0},"premium",{"$f":"IF(F2853=0,0,V2865-V2864)","v":0},"savings",{"$f":"IF(T2866=0,\"N/A\",IF(V2866=0,\"None\",T2866/V2866))","v":"N/A"},null,{"$f":"+Z2865","v":0},{"$f":"+-T2866","v":0},{"$f":"+V2866","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2866>=0,AB2866<=0),0,IF(ISERROR(IRR($AE2866:$CC2866,$Z$1)),-0.99,IRR($AE2866:$CC2866,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2866=$V$2,G2865,G2866)","v":0},{"$f":"IF(G2866=$V$2,H2865,H2866)","v":0},{"$f":"IF(G2866=$V$2,I2865,I2866)","v":0}]
[null,{"$f":"IF(AND(G2867=\"Traditional\",B2864<>P2866,B2864<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2867=\"Green\",B2864=P2866,B2864<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2841=Controls!$Y$3,B2868=\"\"),\"\",IF(G2867=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2870<>C2870,P2871<>C2871,P2872<>C2872),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2844=0,0,C2844)","v":0},{"$f":"IF(B2844=0,\"\",A2844&\": \"&B2844)","v":""},{"$f":"$P2870","v":""},null,{"$f":"IF(B2870=\"\",\"\",G2867)","v":""},null,{"$f":"IF(B2870=\"\",\"\",B2864)","v":""},null,null,{"$f":"IF(B2870=\"\",0,D2864)","v":0},{"$f":"IF(B2870=\"\",0,CHOOSE(A2864,I2852,I2853,I2849))","v":0},{"$f":"IF(LEFT(M2870,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2841=Controls!$Y$3,\"\",IF(AND(A2870>0,J2870=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2870=\"\",\"\",IF($H2867=\"Now\",$Q$2,IF(OR($F2859>$W$1,$F2860>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2845=0,0,C2845)","v":0},{"$f":"IF(B2845=0,\"\",A2845&\": \"&B2845)","v":""},{"$f":"$P2871","v":""},null,{"$f":"IF(B2871=\"\",\"\",E2870)","v":""},null,{"$f":"IF(B2871=\"\",\"\",G2870)","v":""},null,null,{"$f":"IF(B2871=\"\",0,D2864)","v":0},{"$f":"IF(B2871=\"\",0,K2870)","v":0},{"$f":"IF(LEFT(M2871,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2841=Controls!$Y$3,\"\",IF(AND(A2871>0,J2871=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2871=\"\",\"\",IF($H2867=\"Now\",$Q$2,IF(OR($H2859>$W$1,$H2860>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2846=0,0,C2846)","v":0},{"$f":"IF(B2846=0,\"\",A2846&\": \"&B2846)","v":""},{"$f":"$P2872","v":""},null,{"$f":"IF(B2872=\"\",\"\",E2871)","v":""},null,{"$f":"IF(B2872=\"\",\"\",G2871)","v":""},null,null,{"$f":"IF(B2872=\"\",0,D2864)","v":0},{"$f":"IF(B2872=\"\",0,K2871)","v":0},{"$f":"IF(LEFT(M2872,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2841=Controls!$Y$3,\"\",IF(AND(A2872>0,J2872=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2872=\"\",\"\",IF($H2867=\"Now\",$Q$2,IF(OR($J2860>$W$1,$J2860>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2873=0,\"\",IF(M2873=1,\"The above section has 1 error check message\",\"The above section has \"&M2873&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2870=\"End of Cycle\",S2870=\"Now\"),AND(C2871=\"End of Cycle\",S2871=\"Now\"),AND(C2872=\"End of Cycle\",S2872=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2847:M2872,\"\")+SUM(U2873:Y2873)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2847<>\"\",1,0)","v":0},{"$f":"IF(C2854<>\"\",1,0)","v":0},{"$f":"IF(C2861=\"\",0,1)","v":0},{"$f":"IF(B2868=\"\",0,1)","v":0},{"$f":"IF(D2873=\"\",0,1)","v":0}]
["3.8.08","Other #08",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2874=\"Tenant\",IF(ISERROR(VLOOKUP(H2874,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2874,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2874,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2874,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2874=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2877:C2879)+SUM(E2877:G2886)+SUM(I2877:I2886)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2877","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2874,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2874,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2877","v":"N/A"},null,null,null,{"$f":"IF(I2877=0,\"N/A\",MAX(0,((J2877+I2877-Year1)*365)/(I2877*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2885","v":0},{"$f":"IF(Q2877=0,0,VLOOKUP(Q2877,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2882","v":0},{"$f":"+F2885","v":0},{"$f":"+J2874","v":0},{"$f":"+G2882","v":0},{"$f":"+G2885","v":0},{"$f":"+S2877-T2877","v":0},{"$f":"+V2877-W2877","v":0},{"$f":"+Y2877*U2877","v":0},{"$f":"IF(AC2877=1,-X2877/Z2877,0)","v":0},{"$f":"IF(AC2877>1,\"N/A\",IF(AA2877>=R2877,Fail,Pass))","v":"N/A"},{"$f":"IF(J2874=0,2,IF(Y2877=0,3,IF(Q2877=0,4,IF(Y2877<0,5,IF(X2877>=0,6,1)))))","v":2},{"$f":"IF(AC2877=1,\"\",\"(G1) \"&CHOOSE(AC2877,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2877","v":0},0,{"$f":"$E2878","v":0},0,{"$f":"+H2877","v":""},{"$f":"$I2877","v":0},null,{"$f":"+O2878","v":"N/A"},null,null,null,{"$f":"IF(I2878=0,\"N/A\",MAX(0,((J2878+I2878-Year1)*365)/(I2878*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2886","v":0},{"$f":"IF(Q2878=0,0,VLOOKUP(Q2878,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2877","v":0},{"$f":"+F2886","v":0},{"$f":"+J2874","v":0},{"$f":"+V2877","v":0},{"$f":"+G2886","v":0},{"$f":"+S2878-T2878","v":0},{"$f":"+V2878-W2878","v":0},{"$f":"+Y2878*U2878","v":0},{"$f":"IF(AC2878=1,-X2878/Z2878,0)","v":0},{"$f":"IF(AC2878>1,\"N/A\",IF(AA2878>=R2878,Fail,Pass))","v":"N/A"},{"$f":"IF(J2874=0,2,IF(Y2878=0,3,IF(Q2878=0,4,IF(Y2878<0,5,IF(X2878>=0,6,1)))))","v":2},{"$f":"IF(AC2878=1,\"\",\"(G2) \"&CHOOSE(AC2878,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2878","v":0},0,0,0,{"$f":"+H2877","v":""},{"$f":"$I2877","v":0},null,{"$f":"+O2879","v":"N/A"},null,null,null,{"$f":"IF(I2879=0,\"N/A\",MAX(0,((J2879+I2879-Year1)*365)/(I2879*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2877:G2879)=0,\"\",IF(OR(E2877>=E2882,E2878>=E2882,E2879>=E2882,F2877>=F2882,F2878>=F2882,F2879>=F2882),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2874=Controls!$Y$3,\"\",IF(AND(SUM(E2882:G2882)<>0,MAX(E2877:E2879)>E2882),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2877","v":0},0,{"$f":"$E2882","v":0},0,{"$f":"+H2877","v":""},{"$f":"$I2877","v":0},null,null,null,{"$f":"IF(M2874=Controls!$Y$3,\"\",IF(AND(SUM(E2882:G2882)<>0,MAX(F2877:F2879)>F2882),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2877=\"\",B2877=0),G2877=0),100000,G2877)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2877","v":0},{"$f":"+I2877","v":0},{"$f":"IF(T2882=0,0,S2882/T2882)","v":0},{"$f":"+G2885","v":0},{"$f":"+G2877","v":0},{"$f":"+W2882-V2882","v":0},{"$f":"+J2874","v":0},{"$f":"+X2882*Y2882","v":0},{"$f":"IF(OR(C2877=0,U2882=0),0,MIN(10,Z2882/U2882))","v":0},{"$f":"IF(AA2882<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2877:G2879,G2882)=0,\"\",IF(MIN(O2882:O2884)<=G2882,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2874=Controls!$Y$3,\"\",IF(LEFT(D2883,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2878=\"\",B2878=0),G2878=0),100000,G2878)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2882","v":0},{"$f":"+T2882","v":0},{"$f":"IF(T2883=0,0,S2883/T2883)","v":0},{"$f":"+G2886","v":0},{"$f":"+W2882","v":0},{"$f":"+W2883-V2883","v":0},{"$f":"+J2874","v":0},{"$f":"+X2883*Y2883","v":0},{"$f":"IF(OR(C2877=0,U2883=0),0,MIN(10,Z2883/U2883))","v":0},{"$f":"IF(AA2883<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2885=0,B2882=\"\",B2885=\"\",AC2897=0),\"\",\"   G1 has \"&TEXT(AC2897,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2885:G2885)=0,M2874=Controls!$Y$3),\"\",IF(I2885=0,\"G1 EUL Missing\",IF(AA2897=0,\"No Green Premium G1 vs T\",IF(AA2897>0,\"Negative Green Premium G1 vs T\",IF(AB2897=0,\"No Utility Savings G1 vs T\",IF(AB2897<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2879=\"\",B2879=0),G2879=0),100000,G2879)","v":100000}]
["G1",null,null,{"$f":"+D2877","v":0},0,{"$f":"$E2885","v":0},0,{"$f":"+H2877","v":""},{"$f":"$I2877","v":0},{"$f":"IF(OR(AC2898=0,I2886=0,B2882=\"\",B2886=\"\"),\"\",\"   G2 has \"&TEXT(AC2898,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2886:G2886)=0,M2874=Controls!$Y$3),\"\",IF(I2886=0,\"G2 EUL Missing\",IF(AA2898=0,\"No Green Premium G2 vs T\", IF(AA2898>0,\"Negative Green Premium G2 vs T\",IF(AB2898=0,\"No Utility Savings G2 vs T\", IF(AB2898<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2878","v":0},0,0,0,{"$f":"+H2877","v":""},{"$f":"$I2877","v":0},{"$f":"IF(OR(AC2899=0,I2886=0,B2882=\"\",B2885=\"\", B2886=\"\"),\"\",\"   G2 has \"&TEXT(AC2899,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2886:G2886)=0,M2874=Controls!$Y$3),\"\",IF(AA2899>=0,\"No Green Premium G2 vs G1\",IF(AB2899<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2882>0,OR(G2885>0,G2886>0)),IF(OR(G2882=G2885,G2882=G2886),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2888:O2890)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2878","v":0},{"$f":"+I2878","v":0},{"$f":"IF(T2887=0,0,S2887/T2887)","v":0},{"$f":"+V2882","v":0},{"$f":"+G2878","v":0},{"$f":"+W2887-V2887","v":0},{"$f":"+J2874","v":0},{"$f":"+X2887*Y2887","v":0},{"$f":"IF(OR(C2878=0,U2887=0),0,MIN(10,Z2887/U2887))","v":0},{"$f":"IF(AA2887<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2878:C2879)=0,0,IF(OR(AND(C2878=0,C2879<>0),AND(G2878=0,G2879<>0)),1,IF(C2877=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2887","v":0},{"$f":"+T2887","v":0},{"$f":"IF(T2888=0,0,S2888/T2888)","v":0},{"$f":"+V2883","v":0},{"$f":"+W2887","v":0},{"$f":"+W2888-V2888","v":0},{"$f":"+J2874","v":0},{"$f":"+X2888*Y2888","v":0},{"$f":"IF(OR(C2878=0,U2888=0),0,MIN(10,Z2888/U2888))","v":0},{"$f":"IF(AA2888<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2878=0,0,IF(AND(F2877<F2878,G2877>G2878),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2874=Controls!$Y$3,\"\",IF(B2885=\"No Green Alternatives\",\"\",IF(B2885=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2885:G2885)<>0,B2885=\"\"),\"G1 Description is Missing\",IF(AND(B2885<>\"\",SUM(E2885:F2885)=0),\"G1 Cost is Missing\",IF(AND(B2885<>\"\",G2885=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2879=0,0,IF(OR(AND(F2877<F2879,F2878<F2879),AND(G2877>G2879,G2878>G2879)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2884","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2874=Controls!$Y$3,\"\",IF(M2890=\"No Green Alternatives\",\"\",IF(AND(B2886=\"\",SUM(E2886:G2886))=0,\"\",IF(AND(SUM(E2886:F2886)=0,B2886<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2886=0,B2886<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2892=Pass,D2893=Pass),No,IF(D2892=Pass,Yes,No))","v":"No"},{"$f":"IF(B2885=\"\",\"\",A2885&\": \"&B2885)","v":""},{"$f":"IF(AA2877>99,99,AA2877)","v":0},{"$f":"+AB2877","v":"N/A"},null,{"$f":"IF(OR(AB2877=\"Fail\",AB2877=\"N/A\"),0,AA2882)","v":0},{"$f":"IF(F2892=0,\"\",AB2882)","v":""},{"$f":"IF(OR(AB2877=\"Fail\",AB2877=\"N/A\"),0,AA2887)","v":0},{"$f":"IF(H2892=0,\"\",AB2887)","v":""},{"$f":"IF(OR(AB2877=\"Fail\",AB2877=\"N/A\"),0,AA2892)","v":0},{"$f":"IF(J2892=0,\"\",AB2892)","v":""},null,{"$f":"IF(OR(SUM(E2884:G2885)=0,M2874=Controls!$Y$3),\"\",IF(AC2877=1,\"\",AD2877))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2879","v":0},{"$f":"+I2879","v":0},{"$f":"IF(T2892=0,0,S2892/T2892)","v":0},{"$f":"+V2887","v":0},{"$f":"+G2879","v":0},{"$f":"+W2892-V2892","v":0},{"$f":"+J2874","v":0},{"$f":"+X2892*Y2892","v":0},{"$f":"IF(OR(C2879=0,U2892=0),0,MIN(10,Z2892/U2892))","v":0},{"$f":"IF(AA2892<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2892=No,D2893=Pass),Yes,No)","v":"No"},{"$f":"IF(B2886=\"\",\"\",A2886&\": \"&B2886)","v":""},{"$f":"IF(AA2878=100,0,IF(AA2878>99,99,AA2878))","v":0},{"$f":"IF(AA2878=100,\"\",+AB2878)","v":"N/A"},null,{"$f":"IF(OR(AB2878=\"Fail\",AB2878=\"N/A\"),0,AA2883)","v":0},{"$f":"IF(F2893=0,\"\",AB2883)","v":""},{"$f":"IF(OR(AB2878=\"Fail\",AB2878=\"N/A\"),0,AA2888)","v":0},{"$f":"IF(H2893=0,\"\",AB2888)","v":""},{"$f":"IF(OR(AB2878=\"Fail\",AB2878=\"N/A\"),0,AA2893)","v":0},{"$f":"IF(J2893=0,\"\",AB2893)","v":""},null,{"$f":"IF(OR(SUM(E2886:G2886)=0,M2874=Controls!$Y$3),\"\",IF(AC2878=1,\"\",AD2878))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2892","v":0},{"$f":"+T2892","v":0},{"$f":"IF(T2893=0,0,S2893/T2893)","v":0},{"$f":"+V2888","v":0},{"$f":"+W2892","v":0},{"$f":"+W2893-V2893","v":0},{"$f":"+J2874","v":0},{"$f":"+X2893*Y2893","v":0},{"$f":"IF(OR(C2879=0,U2893=0),0,MIN(10,Z2893/U2893))","v":0},{"$f":"IF(AA2893<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2886=0,I2885=0),\"\",IF(OR(AND(I2885<>0,I2885<>I2882),AND(I2886<>0,I2886<>I2882)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M2874=Controls!$Y$3,\"\",IF(B2897<>P2895,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2892=Yes,P2897,IF(A2893=Yes,P2898,P2899))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2897:L2905)=0,\"\",IF(SUM(L2897:L2905)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2897:L2905)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2897=B2892,1,IF(B2897=B2893,2,3))","v":3},{"$f":"$P2895","v":"T: "},{"$f":"CHOOSE($A2897,D2885,D2886,D2882)","v":0},{"$f":"CHOOSE($A2897,F2885,F2886,F2882)","v":0},null,"Who","G vs T","When","Funding Source",null,null,{"$f":"IF(LEFT(M2897,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2874=Controls!$Y$3,\"\",IF(OR(B2897=P2897,B2897=P2898,B2897=P2899),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2892","v":""},null,null,"G1 vs T",{"$f":"(F2885-F2882)","v":0},"premium",{"$f":"Z2877","v":0},"savings",{"$f":"IF(T2897=0,\"N/A\",IF(V2897=0,\"None\",T2897/V2897))","v":"N/A"},null,{"$f":"I2885","v":0},{"$f":"+-T2897","v":0},{"$f":"+V2897","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2897>=0,AB2897<=0),0,IF(ISERROR(IRR($AE2897:$CC2897,$Z$1)),-0.99,IRR($AE2897:$CC2897,$Z$1))),-10%))","v":0},null,{"$f":"+AA2897","v":0},0,{"$f":"IF(AG$1<=$Z2897,$AB2897*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2897,$AB2897*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2897,$AB2897*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2897,$AB2897*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2897,$AB2897*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2898,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2877:C2879,E2877:G2879)=0,\"\",IF(B2885=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2885:G2886)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2885:G2886)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2893","v":""},null,null,"G2 vs T",{"$f":"IF(F2886=0,0,F2886-F2882)","v":0},"premium",{"$f":"IF(F2886=0,0,Z2878)","v":0},"savings",{"$f":"IF(T2898=0,\"N/A\",IF(V2898=0,\"None\",T2898/V2898))","v":"N/A"},null,{"$f":"I2886","v":0},{"$f":"+-T2898","v":0},{"$f":"+V2898","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2898>=0,AB2898<=0),0,IF(ISERROR(IRR($AE2898:$CC2898,$Z$1)),-0.99,IRR($AE2898:$CC2898,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2898,$AB2898*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2898","v":0},null,null,{"$f":"IF(LEFT(M2899,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2877:C2879,E2877:F2879)=0,\"\",IF(AND($AN$6=Yes,OR(B2885=B2882,B2886=B2882)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2885=B2882,B2886=B2882)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2882&\": \"&B2882","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2886=0,0,F2886-F2885)","v":0},"premium",{"$f":"IF(F2886=0,0,V2898-V2897)","v":0},"savings",{"$f":"IF(T2899=0,\"N/A\",IF(V2899=0,\"None\",T2899/V2899))","v":"N/A"},null,{"$f":"+Z2898","v":0},{"$f":"+-T2899","v":0},{"$f":"+V2899","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2899>=0,AB2899<=0),0,IF(ISERROR(IRR($AE2899:$CC2899,$Z$1)),-0.99,IRR($AE2899:$CC2899,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2899=$V$2,G2898,G2899)","v":0},{"$f":"IF(G2899=$V$2,H2898,H2899)","v":0},{"$f":"IF(G2899=$V$2,I2898,I2899)","v":0}]
[null,{"$f":"IF(AND(G2900=\"Traditional\",B2897<>P2899,B2897<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2900=\"Green\",B2897=P2899,B2897<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2874=Controls!$Y$3,B2901=\"\"),\"\",IF(G2900=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2903<>C2903,P2904<>C2904,P2905<>C2905),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2877=0,0,C2877)","v":0},{"$f":"IF(B2877=0,\"\",A2877&\": \"&B2877)","v":""},{"$f":"$P2903","v":""},null,{"$f":"IF(B2903=\"\",\"\",G2900)","v":""},null,{"$f":"IF(B2903=\"\",\"\",B2897)","v":""},null,null,{"$f":"IF(B2903=\"\",0,D2897)","v":0},{"$f":"IF(B2903=\"\",0,CHOOSE(A2897,I2885,I2886,I2882))","v":0},{"$f":"IF(LEFT(M2903,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2874=Controls!$Y$3,\"\",IF(AND(A2903>0,J2903=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2903=\"\",\"\",IF($H2900=\"Now\",$Q$2,IF(OR($F2892>$W$1,$F2893>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2878=0,0,C2878)","v":0},{"$f":"IF(B2878=0,\"\",A2878&\": \"&B2878)","v":""},{"$f":"$P2904","v":""},null,{"$f":"IF(B2904=\"\",\"\",E2903)","v":""},null,{"$f":"IF(B2904=\"\",\"\",G2903)","v":""},null,null,{"$f":"IF(B2904=\"\",0,D2897)","v":0},{"$f":"IF(B2904=\"\",0,K2903)","v":0},{"$f":"IF(LEFT(M2904,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2874=Controls!$Y$3,\"\",IF(AND(A2904>0,J2904=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2904=\"\",\"\",IF($H2900=\"Now\",$Q$2,IF(OR($H2892>$W$1,$H2893>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2879=0,0,C2879)","v":0},{"$f":"IF(B2879=0,\"\",A2879&\": \"&B2879)","v":""},{"$f":"$P2905","v":""},null,{"$f":"IF(B2905=\"\",\"\",E2904)","v":""},null,{"$f":"IF(B2905=\"\",\"\",G2904)","v":""},null,null,{"$f":"IF(B2905=\"\",0,D2897)","v":0},{"$f":"IF(B2905=\"\",0,K2904)","v":0},{"$f":"IF(LEFT(M2905,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2874=Controls!$Y$3,\"\",IF(AND(A2905>0,J2905=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2905=\"\",\"\",IF($H2900=\"Now\",$Q$2,IF(OR($J2893>$W$1,$J2893>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2906=0,\"\",IF(M2906=1,\"The above section has 1 error check message\",\"The above section has \"&M2906&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2903=\"End of Cycle\",S2903=\"Now\"),AND(C2904=\"End of Cycle\",S2904=\"Now\"),AND(C2905=\"End of Cycle\",S2905=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2880:M2905,\"\")+SUM(U2906:Y2906)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2880<>\"\",1,0)","v":0},{"$f":"IF(C2887<>\"\",1,0)","v":0},{"$f":"IF(C2894=\"\",0,1)","v":0},{"$f":"IF(B2901=\"\",0,1)","v":0},{"$f":"IF(D2906=\"\",0,1)","v":0}]
["3.8.09","Other #09",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2907=\"Tenant\",IF(ISERROR(VLOOKUP(H2907,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2907,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2907,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2907,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2907=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2910:C2912)+SUM(E2910:G2919)+SUM(I2910:I2919)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2910","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2907,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2907,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2910","v":"N/A"},null,null,null,{"$f":"IF(I2910=0,\"N/A\",MAX(0,((J2910+I2910-Year1)*365)/(I2910*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2918","v":0},{"$f":"IF(Q2910=0,0,VLOOKUP(Q2910,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2915","v":0},{"$f":"+F2918","v":0},{"$f":"+J2907","v":0},{"$f":"+G2915","v":0},{"$f":"+G2918","v":0},{"$f":"+S2910-T2910","v":0},{"$f":"+V2910-W2910","v":0},{"$f":"+Y2910*U2910","v":0},{"$f":"IF(AC2910=1,-X2910/Z2910,0)","v":0},{"$f":"IF(AC2910>1,\"N/A\",IF(AA2910>=R2910,Fail,Pass))","v":"N/A"},{"$f":"IF(J2907=0,2,IF(Y2910=0,3,IF(Q2910=0,4,IF(Y2910<0,5,IF(X2910>=0,6,1)))))","v":2},{"$f":"IF(AC2910=1,\"\",\"(G1) \"&CHOOSE(AC2910,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2910","v":0},0,{"$f":"$E2911","v":0},0,{"$f":"+H2910","v":""},{"$f":"$I2910","v":0},null,{"$f":"+O2911","v":"N/A"},null,null,null,{"$f":"IF(I2911=0,\"N/A\",MAX(0,((J2911+I2911-Year1)*365)/(I2911*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2919","v":0},{"$f":"IF(Q2911=0,0,VLOOKUP(Q2911,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2910","v":0},{"$f":"+F2919","v":0},{"$f":"+J2907","v":0},{"$f":"+V2910","v":0},{"$f":"+G2919","v":0},{"$f":"+S2911-T2911","v":0},{"$f":"+V2911-W2911","v":0},{"$f":"+Y2911*U2911","v":0},{"$f":"IF(AC2911=1,-X2911/Z2911,0)","v":0},{"$f":"IF(AC2911>1,\"N/A\",IF(AA2911>=R2911,Fail,Pass))","v":"N/A"},{"$f":"IF(J2907=0,2,IF(Y2911=0,3,IF(Q2911=0,4,IF(Y2911<0,5,IF(X2911>=0,6,1)))))","v":2},{"$f":"IF(AC2911=1,\"\",\"(G2) \"&CHOOSE(AC2911,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2911","v":0},0,0,0,{"$f":"+H2910","v":""},{"$f":"$I2910","v":0},null,{"$f":"+O2912","v":"N/A"},null,null,null,{"$f":"IF(I2912=0,\"N/A\",MAX(0,((J2912+I2912-Year1)*365)/(I2912*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2910:G2912)=0,\"\",IF(OR(E2910>=E2915,E2911>=E2915,E2912>=E2915,F2910>=F2915,F2911>=F2915,F2912>=F2915),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2907=Controls!$Y$3,\"\",IF(AND(SUM(E2915:G2915)<>0,MAX(E2910:E2912)>E2915),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2910","v":0},0,{"$f":"$E2915","v":0},0,{"$f":"+H2910","v":""},{"$f":"$I2910","v":0},null,null,null,{"$f":"IF(M2907=Controls!$Y$3,\"\",IF(AND(SUM(E2915:G2915)<>0,MAX(F2910:F2912)>F2915),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2910=\"\",B2910=0),G2910=0),100000,G2910)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2910","v":0},{"$f":"+I2910","v":0},{"$f":"IF(T2915=0,0,S2915/T2915)","v":0},{"$f":"+G2918","v":0},{"$f":"+G2910","v":0},{"$f":"+W2915-V2915","v":0},{"$f":"+J2907","v":0},{"$f":"+X2915*Y2915","v":0},{"$f":"IF(OR(C2910=0,U2915=0),0,MIN(10,Z2915/U2915))","v":0},{"$f":"IF(AA2915<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2910:G2912,G2915)=0,\"\",IF(MIN(O2915:O2917)<=G2915,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2907=Controls!$Y$3,\"\",IF(LEFT(D2916,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2911=\"\",B2911=0),G2911=0),100000,G2911)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2915","v":0},{"$f":"+T2915","v":0},{"$f":"IF(T2916=0,0,S2916/T2916)","v":0},{"$f":"+G2919","v":0},{"$f":"+W2915","v":0},{"$f":"+W2916-V2916","v":0},{"$f":"+J2907","v":0},{"$f":"+X2916*Y2916","v":0},{"$f":"IF(OR(C2910=0,U2916=0),0,MIN(10,Z2916/U2916))","v":0},{"$f":"IF(AA2916<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2918=0,B2915=\"\",B2918=\"\",AC2930=0),\"\",\"   G1 has \"&TEXT(AC2930,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2918:G2918)=0,M2907=Controls!$Y$3),\"\",IF(I2918=0,\"G1 EUL Missing\",IF(AA2930=0,\"No Green Premium G1 vs T\",IF(AA2930>0,\"Negative Green Premium G1 vs T\",IF(AB2930=0,\"No Utility Savings G1 vs T\",IF(AB2930<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2912=\"\",B2912=0),G2912=0),100000,G2912)","v":100000}]
["G1",null,null,{"$f":"+D2910","v":0},0,{"$f":"$E2918","v":0},0,{"$f":"+H2910","v":""},{"$f":"$I2910","v":0},{"$f":"IF(OR(AC2931=0,I2919=0,B2915=\"\",B2919=\"\"),\"\",\"   G2 has \"&TEXT(AC2931,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2919:G2919)=0,M2907=Controls!$Y$3),\"\",IF(I2919=0,\"G2 EUL Missing\",IF(AA2931=0,\"No Green Premium G2 vs T\", IF(AA2931>0,\"Negative Green Premium G2 vs T\",IF(AB2931=0,\"No Utility Savings G2 vs T\", IF(AB2931<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2911","v":0},0,0,0,{"$f":"+H2910","v":""},{"$f":"$I2910","v":0},{"$f":"IF(OR(AC2932=0,I2919=0,B2915=\"\",B2918=\"\", B2919=\"\"),\"\",\"   G2 has \"&TEXT(AC2932,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2919:G2919)=0,M2907=Controls!$Y$3),\"\",IF(AA2932>=0,\"No Green Premium G2 vs G1\",IF(AB2932<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2915>0,OR(G2918>0,G2919>0)),IF(OR(G2915=G2918,G2915=G2919),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2921:O2923)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2911","v":0},{"$f":"+I2911","v":0},{"$f":"IF(T2920=0,0,S2920/T2920)","v":0},{"$f":"+V2915","v":0},{"$f":"+G2911","v":0},{"$f":"+W2920-V2920","v":0},{"$f":"+J2907","v":0},{"$f":"+X2920*Y2920","v":0},{"$f":"IF(OR(C2911=0,U2920=0),0,MIN(10,Z2920/U2920))","v":0},{"$f":"IF(AA2920<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2911:C2912)=0,0,IF(OR(AND(C2911=0,C2912<>0),AND(G2911=0,G2912<>0)),1,IF(C2910=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2920","v":0},{"$f":"+T2920","v":0},{"$f":"IF(T2921=0,0,S2921/T2921)","v":0},{"$f":"+V2916","v":0},{"$f":"+W2920","v":0},{"$f":"+W2921-V2921","v":0},{"$f":"+J2907","v":0},{"$f":"+X2921*Y2921","v":0},{"$f":"IF(OR(C2911=0,U2921=0),0,MIN(10,Z2921/U2921))","v":0},{"$f":"IF(AA2921<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2911=0,0,IF(AND(F2910<F2911,G2910>G2911),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2907=Controls!$Y$3,\"\",IF(B2918=\"No Green Alternatives\",\"\",IF(B2918=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2918:G2918)<>0,B2918=\"\"),\"G1 Description is Missing\",IF(AND(B2918<>\"\",SUM(E2918:F2918)=0),\"G1 Cost is Missing\",IF(AND(B2918<>\"\",G2918=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2912=0,0,IF(OR(AND(F2910<F2912,F2911<F2912),AND(G2910>G2912,G2911>G2912)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2917","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2907=Controls!$Y$3,\"\",IF(M2923=\"No Green Alternatives\",\"\",IF(AND(B2919=\"\",SUM(E2919:G2919))=0,\"\",IF(AND(SUM(E2919:F2919)=0,B2919<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2919=0,B2919<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2925=Pass,D2926=Pass),No,IF(D2925=Pass,Yes,No))","v":"No"},{"$f":"IF(B2918=\"\",\"\",A2918&\": \"&B2918)","v":""},{"$f":"IF(AA2910>99,99,AA2910)","v":0},{"$f":"+AB2910","v":"N/A"},null,{"$f":"IF(OR(AB2910=\"Fail\",AB2910=\"N/A\"),0,AA2915)","v":0},{"$f":"IF(F2925=0,\"\",AB2915)","v":""},{"$f":"IF(OR(AB2910=\"Fail\",AB2910=\"N/A\"),0,AA2920)","v":0},{"$f":"IF(H2925=0,\"\",AB2920)","v":""},{"$f":"IF(OR(AB2910=\"Fail\",AB2910=\"N/A\"),0,AA2925)","v":0},{"$f":"IF(J2925=0,\"\",AB2925)","v":""},null,{"$f":"IF(OR(SUM(E2917:G2918)=0,M2907=Controls!$Y$3),\"\",IF(AC2910=1,\"\",AD2910))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2912","v":0},{"$f":"+I2912","v":0},{"$f":"IF(T2925=0,0,S2925/T2925)","v":0},{"$f":"+V2920","v":0},{"$f":"+G2912","v":0},{"$f":"+W2925-V2925","v":0},{"$f":"+J2907","v":0},{"$f":"+X2925*Y2925","v":0},{"$f":"IF(OR(C2912=0,U2925=0),0,MIN(10,Z2925/U2925))","v":0},{"$f":"IF(AA2925<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2925=No,D2926=Pass),Yes,No)","v":"No"},{"$f":"IF(B2919=\"\",\"\",A2919&\": \"&B2919)","v":""},{"$f":"IF(AA2911=100,0,IF(AA2911>99,99,AA2911))","v":0},{"$f":"IF(AA2911=100,\"\",+AB2911)","v":"N/A"},null,{"$f":"IF(OR(AB2911=\"Fail\",AB2911=\"N/A\"),0,AA2916)","v":0},{"$f":"IF(F2926=0,\"\",AB2916)","v":""},{"$f":"IF(OR(AB2911=\"Fail\",AB2911=\"N/A\"),0,AA2921)","v":0},{"$f":"IF(H2926=0,\"\",AB2921)","v":""},{"$f":"IF(OR(AB2911=\"Fail\",AB2911=\"N/A\"),0,AA2926)","v":0},{"$f":"IF(J2926=0,\"\",AB2926)","v":""},null,{"$f":"IF(OR(SUM(E2919:G2919)=0,M2907=Controls!$Y$3),\"\",IF(AC2911=1,\"\",AD2911))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2925","v":0},{"$f":"+T2925","v":0},{"$f":"IF(T2926=0,0,S2926/T2926)","v":0},{"$f":"+V2921","v":0},{"$f":"+W2925","v":0},{"$f":"+W2926-V2926","v":0},{"$f":"+J2907","v":0},{"$f":"+X2926*Y2926","v":0},{"$f":"IF(OR(C2912=0,U2926=0),0,MIN(10,Z2926/U2926))","v":0},{"$f":"IF(AA2926<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2919=0,I2918=0),\"\",IF(OR(AND(I2918<>0,I2918<>I2915),AND(I2919<>0,I2919<>I2915)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2907=Controls!$Y$3,\"\",IF(B2930<>P2928,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2925=Yes,P2930,IF(A2926=Yes,P2931,P2932))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2930:L2938)=0,\"\",IF(SUM(L2930:L2938)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2930:L2938)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2930=B2925,1,IF(B2930=B2926,2,3))","v":3},{"$f":"$P2928","v":"T: "},{"$f":"CHOOSE($A2930,D2918,D2919,D2915)","v":0},{"$f":"CHOOSE($A2930,F2918,F2919,F2915)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2930,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2907=Controls!$Y$3,\"\",IF(OR(B2930=P2930,B2930=P2931,B2930=P2932),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2925","v":""},null,null,"G1 vs T",{"$f":"(F2918-F2915)","v":0},"premium",{"$f":"Z2910","v":0},"savings",{"$f":"IF(T2930=0,\"N/A\",IF(V2930=0,\"None\",T2930/V2930))","v":"N/A"},null,{"$f":"I2918","v":0},{"$f":"+-T2930","v":0},{"$f":"+V2930","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2930>=0,AB2930<=0),0,IF(ISERROR(IRR($AE2930:$CC2930,$Z$1)),-0.99,IRR($AE2930:$CC2930,$Z$1))),-10%))","v":0},null,{"$f":"+AA2930","v":0},0,{"$f":"IF(AG$1<=$Z2930,$AB2930*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2930,$AB2930*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2930,$AB2930*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2930,$AB2930*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2930,$AB2930*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2931,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2910:C2912,E2910:G2912)=0,\"\",IF(B2918=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2918:G2919)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2918:G2919)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2926","v":""},null,null,"G2 vs T",{"$f":"IF(F2919=0,0,F2919-F2915)","v":0},"premium",{"$f":"IF(F2919=0,0,Z2911)","v":0},"savings",{"$f":"IF(T2931=0,\"N/A\",IF(V2931=0,\"None\",T2931/V2931))","v":"N/A"},null,{"$f":"I2919","v":0},{"$f":"+-T2931","v":0},{"$f":"+V2931","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2931>=0,AB2931<=0),0,IF(ISERROR(IRR($AE2931:$CC2931,$Z$1)),-0.99,IRR($AE2931:$CC2931,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2931,$AB2931*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2931","v":0},null,null,{"$f":"IF(LEFT(M2932,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2910:C2912,E2910:F2912)=0,\"\",IF(AND($AN$6=Yes,OR(B2918=B2915,B2919=B2915)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2918=B2915,B2919=B2915)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2915&\": \"&B2915","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2919=0,0,F2919-F2918)","v":0},"premium",{"$f":"IF(F2919=0,0,V2931-V2930)","v":0},"savings",{"$f":"IF(T2932=0,\"N/A\",IF(V2932=0,\"None\",T2932/V2932))","v":"N/A"},null,{"$f":"+Z2931","v":0},{"$f":"+-T2932","v":0},{"$f":"+V2932","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2932>=0,AB2932<=0),0,IF(ISERROR(IRR($AE2932:$CC2932,$Z$1)),-0.99,IRR($AE2932:$CC2932,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2932=$V$2,G2931,G2932)","v":0},{"$f":"IF(G2932=$V$2,H2931,H2932)","v":0},{"$f":"IF(G2932=$V$2,I2931,I2932)","v":0}]
[null,{"$f":"IF(AND(G2933=\"Traditional\",B2930<>P2932,B2930<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2933=\"Green\",B2930=P2932,B2930<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2907=Controls!$Y$3,B2934=\"\"),\"\",IF(G2933=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2936<>C2936,P2937<>C2937,P2938<>C2938),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2910=0,0,C2910)","v":0},{"$f":"IF(B2910=0,\"\",A2910&\": \"&B2910)","v":""},{"$f":"$P2936","v":""},null,{"$f":"IF(B2936=\"\",\"\",G2933)","v":""},null,{"$f":"IF(B2936=\"\",\"\",B2930)","v":""},null,null,{"$f":"IF(B2936=\"\",0,D2930)","v":0},{"$f":"IF(B2936=\"\",0,CHOOSE(A2930,I2918,I2919,I2915))","v":0},{"$f":"IF(LEFT(M2936,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2907=Controls!$Y$3,\"\",IF(AND(A2936>0,J2936=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2936=\"\",\"\",IF($H2933=\"Now\",$Q$2,IF(OR($F2925>$W$1,$F2926>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2911=0,0,C2911)","v":0},{"$f":"IF(B2911=0,\"\",A2911&\": \"&B2911)","v":""},{"$f":"$P2937","v":""},null,{"$f":"IF(B2937=\"\",\"\",E2936)","v":""},null,{"$f":"IF(B2937=\"\",\"\",G2936)","v":""},null,null,{"$f":"IF(B2937=\"\",0,D2930)","v":0},{"$f":"IF(B2937=\"\",0,K2936)","v":0},{"$f":"IF(LEFT(M2937,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2907=Controls!$Y$3,\"\",IF(AND(A2937>0,J2937=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2937=\"\",\"\",IF($H2933=\"Now\",$Q$2,IF(OR($H2925>$W$1,$H2926>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2912=0,0,C2912)","v":0},{"$f":"IF(B2912=0,\"\",A2912&\": \"&B2912)","v":""},{"$f":"$P2938","v":""},null,{"$f":"IF(B2938=\"\",\"\",E2937)","v":""},null,{"$f":"IF(B2938=\"\",\"\",G2937)","v":""},null,null,{"$f":"IF(B2938=\"\",0,D2930)","v":0},{"$f":"IF(B2938=\"\",0,K2937)","v":0},{"$f":"IF(LEFT(M2938,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2907=Controls!$Y$3,\"\",IF(AND(A2938>0,J2938=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2938=\"\",\"\",IF($H2933=\"Now\",$Q$2,IF(OR($J2926>$W$1,$J2926>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2939=0,\"\",IF(M2939=1,\"The above section has 1 error check message\",\"The above section has \"&M2939&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2936=\"End of Cycle\",S2936=\"Now\"),AND(C2937=\"End of Cycle\",S2937=\"Now\"),AND(C2938=\"End of Cycle\",S2938=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2913:M2938,\"\")+SUM(U2939:Y2939)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2913<>\"\",1,0)","v":0},{"$f":"IF(C2920<>\"\",1,0)","v":0},{"$f":"IF(C2927=\"\",0,1)","v":0},{"$f":"IF(B2934=\"\",0,1)","v":0},{"$f":"IF(D2939=\"\",0,1)","v":0}]
["3.8.10","Other #10",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2940=\"Tenant\",IF(ISERROR(VLOOKUP(H2940,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2940,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2940,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2940,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2940=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2943:C2945)+SUM(E2943:G2952)+SUM(I2943:I2952)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2943","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2940,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2940,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2943","v":"N/A"},null,null,null,{"$f":"IF(I2943=0,\"N/A\",MAX(0,((J2943+I2943-Year1)*365)/(I2943*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2951","v":0},{"$f":"IF(Q2943=0,0,VLOOKUP(Q2943,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2948","v":0},{"$f":"+F2951","v":0},{"$f":"+J2940","v":0},{"$f":"+G2948","v":0},{"$f":"+G2951","v":0},{"$f":"+S2943-T2943","v":0},{"$f":"+V2943-W2943","v":0},{"$f":"+Y2943*U2943","v":0},{"$f":"IF(AC2943=1,-X2943/Z2943,0)","v":0},{"$f":"IF(AC2943>1,\"N/A\",IF(AA2943>=R2943,Fail,Pass))","v":"N/A"},{"$f":"IF(J2940=0,2,IF(Y2943=0,3,IF(Q2943=0,4,IF(Y2943<0,5,IF(X2943>=0,6,1)))))","v":2},{"$f":"IF(AC2943=1,\"\",\"(G1) \"&CHOOSE(AC2943,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2943","v":0},0,{"$f":"$E2944","v":0},0,{"$f":"+H2943","v":""},{"$f":"$I2943","v":0},null,{"$f":"+O2944","v":"N/A"},null,null,null,{"$f":"IF(I2944=0,\"N/A\",MAX(0,((J2944+I2944-Year1)*365)/(I2944*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2952","v":0},{"$f":"IF(Q2944=0,0,VLOOKUP(Q2944,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2943","v":0},{"$f":"+F2952","v":0},{"$f":"+J2940","v":0},{"$f":"+V2943","v":0},{"$f":"+G2952","v":0},{"$f":"+S2944-T2944","v":0},{"$f":"+V2944-W2944","v":0},{"$f":"+Y2944*U2944","v":0},{"$f":"IF(AC2944=1,-X2944/Z2944,0)","v":0},{"$f":"IF(AC2944>1,\"N/A\",IF(AA2944>=R2944,Fail,Pass))","v":"N/A"},{"$f":"IF(J2940=0,2,IF(Y2944=0,3,IF(Q2944=0,4,IF(Y2944<0,5,IF(X2944>=0,6,1)))))","v":2},{"$f":"IF(AC2944=1,\"\",\"(G2) \"&CHOOSE(AC2944,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2944","v":0},0,0,0,{"$f":"+H2943","v":""},{"$f":"$I2943","v":0},null,{"$f":"+O2945","v":"N/A"},null,null,null,{"$f":"IF(I2945=0,\"N/A\",MAX(0,((J2945+I2945-Year1)*365)/(I2945*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2943:G2945)=0,\"\",IF(OR(E2943>=E2948,E2944>=E2948,E2945>=E2948,F2943>=F2948,F2944>=F2948,F2945>=F2948),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2940=Controls!$Y$3,\"\",IF(AND(SUM(E2948:G2948)<>0,MAX(E2943:E2945)>E2948),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2943","v":0},0,{"$f":"$E2948","v":0},0,{"$f":"+H2943","v":""},{"$f":"$I2943","v":0},null,null,null,{"$f":"IF(M2940=Controls!$Y$3,\"\",IF(AND(SUM(E2948:G2948)<>0,MAX(F2943:F2945)>F2948),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2943=\"\",B2943=0),G2943=0),100000,G2943)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2943","v":0},{"$f":"+I2943","v":0},{"$f":"IF(T2948=0,0,S2948/T2948)","v":0},{"$f":"+G2951","v":0},{"$f":"+G2943","v":0},{"$f":"+W2948-V2948","v":0},{"$f":"+J2940","v":0},{"$f":"+X2948*Y2948","v":0},{"$f":"IF(OR(C2943=0,U2948=0),0,MIN(10,Z2948/U2948))","v":0},{"$f":"IF(AA2948<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2943:G2945,G2948)=0,\"\",IF(MIN(O2948:O2950)<=G2948,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2940=Controls!$Y$3,\"\",IF(LEFT(D2949,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2944=\"\",B2944=0),G2944=0),100000,G2944)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2948","v":0},{"$f":"+T2948","v":0},{"$f":"IF(T2949=0,0,S2949/T2949)","v":0},{"$f":"+G2952","v":0},{"$f":"+W2948","v":0},{"$f":"+W2949-V2949","v":0},{"$f":"+J2940","v":0},{"$f":"+X2949*Y2949","v":0},{"$f":"IF(OR(C2943=0,U2949=0),0,MIN(10,Z2949/U2949))","v":0},{"$f":"IF(AA2949<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2951=0,B2948=\"\",B2951=\"\",AC2963=0),\"\",\"   G1 has \"&TEXT(AC2963,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2951:G2951)=0,M2940=Controls!$Y$3),\"\",IF(I2951=0,\"G1 EUL Missing\",IF(AA2963=0,\"No Green Premium G1 vs T\",IF(AA2963>0,\"Negative Green Premium G1 vs T\",IF(AB2963=0,\"No Utility Savings G1 vs T\",IF(AB2963<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2945=\"\",B2945=0),G2945=0),100000,G2945)","v":100000}]
["G1",null,null,{"$f":"+D2943","v":0},0,{"$f":"$E2951","v":0},0,{"$f":"+H2943","v":""},{"$f":"$I2943","v":0},{"$f":"IF(OR(AC2964=0,I2952=0,B2948=\"\",B2952=\"\"),\"\",\"   G2 has \"&TEXT(AC2964,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2952:G2952)=0,M2940=Controls!$Y$3),\"\",IF(I2952=0,\"G2 EUL Missing\",IF(AA2964=0,\"No Green Premium G2 vs T\", IF(AA2964>0,\"Negative Green Premium G2 vs T\",IF(AB2964=0,\"No Utility Savings G2 vs T\", IF(AB2964<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2944","v":0},0,0,0,{"$f":"+H2943","v":""},{"$f":"$I2943","v":0},{"$f":"IF(OR(AC2965=0,I2952=0,B2948=\"\",B2951=\"\", B2952=\"\"),\"\",\"   G2 has \"&TEXT(AC2965,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2952:G2952)=0,M2940=Controls!$Y$3),\"\",IF(AA2965>=0,\"No Green Premium G2 vs G1\",IF(AB2965<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2948>0,OR(G2951>0,G2952>0)),IF(OR(G2948=G2951,G2948=G2952),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2954:O2956)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2944","v":0},{"$f":"+I2944","v":0},{"$f":"IF(T2953=0,0,S2953/T2953)","v":0},{"$f":"+V2948","v":0},{"$f":"+G2944","v":0},{"$f":"+W2953-V2953","v":0},{"$f":"+J2940","v":0},{"$f":"+X2953*Y2953","v":0},{"$f":"IF(OR(C2944=0,U2953=0),0,MIN(10,Z2953/U2953))","v":0},{"$f":"IF(AA2953<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2944:C2945)=0,0,IF(OR(AND(C2944=0,C2945<>0),AND(G2944=0,G2945<>0)),1,IF(C2943=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2953","v":0},{"$f":"+T2953","v":0},{"$f":"IF(T2954=0,0,S2954/T2954)","v":0},{"$f":"+V2949","v":0},{"$f":"+W2953","v":0},{"$f":"+W2954-V2954","v":0},{"$f":"+J2940","v":0},{"$f":"+X2954*Y2954","v":0},{"$f":"IF(OR(C2944=0,U2954=0),0,MIN(10,Z2954/U2954))","v":0},{"$f":"IF(AA2954<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2944=0,0,IF(AND(F2943<F2944,G2943>G2944),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2940=Controls!$Y$3,\"\",IF(B2951=\"No Green Alternatives\",\"\",IF(B2951=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2951:G2951)<>0,B2951=\"\"),\"G1 Description is Missing\",IF(AND(B2951<>\"\",SUM(E2951:F2951)=0),\"G1 Cost is Missing\",IF(AND(B2951<>\"\",G2951=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2945=0,0,IF(OR(AND(F2943<F2945,F2944<F2945),AND(G2943>G2945,G2944>G2945)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2950","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2940=Controls!$Y$3,\"\",IF(M2956=\"No Green Alternatives\",\"\",IF(AND(B2952=\"\",SUM(E2952:G2952))=0,\"\",IF(AND(SUM(E2952:F2952)=0,B2952<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2952=0,B2952<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2958=Pass,D2959=Pass),No,IF(D2958=Pass,Yes,No))","v":"No"},{"$f":"IF(B2951=\"\",\"\",A2951&\": \"&B2951)","v":""},{"$f":"IF(AA2943>99,99,AA2943)","v":0},{"$f":"+AB2943","v":"N/A"},null,{"$f":"IF(OR(AB2943=\"Fail\",AB2943=\"N/A\"),0,AA2948)","v":0},{"$f":"IF(F2958=0,\"\",AB2948)","v":""},{"$f":"IF(OR(AB2943=\"Fail\",AB2943=\"N/A\"),0,AA2953)","v":0},{"$f":"IF(H2958=0,\"\",AB2953)","v":""},{"$f":"IF(OR(AB2943=\"Fail\",AB2943=\"N/A\"),0,AA2958)","v":0},{"$f":"IF(J2958=0,\"\",AB2958)","v":""},null,{"$f":"IF(OR(SUM(E2950:G2951)=0,M2940=Controls!$Y$3),\"\",IF(AC2943=1,\"\",AD2943))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2945","v":0},{"$f":"+I2945","v":0},{"$f":"IF(T2958=0,0,S2958/T2958)","v":0},{"$f":"+V2953","v":0},{"$f":"+G2945","v":0},{"$f":"+W2958-V2958","v":0},{"$f":"+J2940","v":0},{"$f":"+X2958*Y2958","v":0},{"$f":"IF(OR(C2945=0,U2958=0),0,MIN(10,Z2958/U2958))","v":0},{"$f":"IF(AA2958<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2958=No,D2959=Pass),Yes,No)","v":"No"},{"$f":"IF(B2952=\"\",\"\",A2952&\": \"&B2952)","v":""},{"$f":"IF(AA2944=100,0,IF(AA2944>99,99,AA2944))","v":0},{"$f":"IF(AA2944=100,\"\",+AB2944)","v":"N/A"},null,{"$f":"IF(OR(AB2944=\"Fail\",AB2944=\"N/A\"),0,AA2949)","v":0},{"$f":"IF(F2959=0,\"\",AB2949)","v":""},{"$f":"IF(OR(AB2944=\"Fail\",AB2944=\"N/A\"),0,AA2954)","v":0},{"$f":"IF(H2959=0,\"\",AB2954)","v":""},{"$f":"IF(OR(AB2944=\"Fail\",AB2944=\"N/A\"),0,AA2959)","v":0},{"$f":"IF(J2959=0,\"\",AB2959)","v":""},null,{"$f":"IF(OR(SUM(E2952:G2952)=0,M2940=Controls!$Y$3),\"\",IF(AC2944=1,\"\",AD2944))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2958","v":0},{"$f":"+T2958","v":0},{"$f":"IF(T2959=0,0,S2959/T2959)","v":0},{"$f":"+V2954","v":0},{"$f":"+W2958","v":0},{"$f":"+W2959-V2959","v":0},{"$f":"+J2940","v":0},{"$f":"+X2959*Y2959","v":0},{"$f":"IF(OR(C2945=0,U2959=0),0,MIN(10,Z2959/U2959))","v":0},{"$f":"IF(AA2959<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2952=0,I2951=0),\"\",IF(OR(AND(I2951<>0,I2951<>I2948),AND(I2952<>0,I2952<>I2948)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2940=Controls!$Y$3,\"\",IF(B2963<>P2961,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2958=Yes,P2963,IF(A2959=Yes,P2964,P2965))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2963:L2971)=0,\"\",IF(SUM(L2963:L2971)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2963:L2971)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2963=B2958,1,IF(B2963=B2959,2,3))","v":3},{"$f":"$P2961","v":"T: "},{"$f":"CHOOSE($A2963,D2951,D2952,D2948)","v":0},{"$f":"CHOOSE($A2963,F2951,F2952,F2948)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2963,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2940=Controls!$Y$3,\"\",IF(OR(B2963=P2963,B2963=P2964,B2963=P2965),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2958","v":""},null,null,"G1 vs T",{"$f":"(F2951-F2948)","v":0},"premium",{"$f":"Z2943","v":0},"savings",{"$f":"IF(T2963=0,\"N/A\",IF(V2963=0,\"None\",T2963/V2963))","v":"N/A"},null,{"$f":"I2951","v":0},{"$f":"+-T2963","v":0},{"$f":"+V2963","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2963>=0,AB2963<=0),0,IF(ISERROR(IRR($AE2963:$CC2963,$Z$1)),-0.99,IRR($AE2963:$CC2963,$Z$1))),-10%))","v":0},null,{"$f":"+AA2963","v":0},0,{"$f":"IF(AG$1<=$Z2963,$AB2963*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2963,$AB2963*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2963,$AB2963*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2963,$AB2963*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2963,$AB2963*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2964,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2943:C2945,E2943:G2945)=0,\"\",IF(B2951=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2951:G2952)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2951:G2952)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2959","v":""},null,null,"G2 vs T",{"$f":"IF(F2952=0,0,F2952-F2948)","v":0},"premium",{"$f":"IF(F2952=0,0,Z2944)","v":0},"savings",{"$f":"IF(T2964=0,\"N/A\",IF(V2964=0,\"None\",T2964/V2964))","v":"N/A"},null,{"$f":"I2952","v":0},{"$f":"+-T2964","v":0},{"$f":"+V2964","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2964>=0,AB2964<=0),0,IF(ISERROR(IRR($AE2964:$CC2964,$Z$1)),-0.99,IRR($AE2964:$CC2964,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2964,$AB2964*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2964","v":0},null,null,{"$f":"IF(LEFT(M2965,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2943:C2945,E2943:F2945)=0,\"\",IF(AND($AN$6=Yes,OR(B2951=B2948,B2952=B2948)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2951=B2948,B2952=B2948)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2948&\": \"&B2948","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2952=0,0,F2952-F2951)","v":0},"premium",{"$f":"IF(F2952=0,0,V2964-V2963)","v":0},"savings",{"$f":"IF(T2965=0,\"N/A\",IF(V2965=0,\"None\",T2965/V2965))","v":"N/A"},null,{"$f":"+Z2964","v":0},{"$f":"+-T2965","v":0},{"$f":"+V2965","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2965>=0,AB2965<=0),0,IF(ISERROR(IRR($AE2965:$CC2965,$Z$1)),-0.99,IRR($AE2965:$CC2965,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2965=$V$2,G2964,G2965)","v":0},{"$f":"IF(G2965=$V$2,H2964,H2965)","v":0},{"$f":"IF(G2965=$V$2,I2964,I2965)","v":0}]
[null,{"$f":"IF(AND(G2966=\"Traditional\",B2963<>P2965,B2963<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2966=\"Green\",B2963=P2965,B2963<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2940=Controls!$Y$3,B2967=\"\"),\"\",IF(G2966=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P2969<>C2969,P2970<>C2970,P2971<>C2971),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2943=0,0,C2943)","v":0},{"$f":"IF(B2943=0,\"\",A2943&\": \"&B2943)","v":""},{"$f":"$P2969","v":""},null,{"$f":"IF(B2969=\"\",\"\",G2966)","v":""},null,{"$f":"IF(B2969=\"\",\"\",B2963)","v":""},null,null,{"$f":"IF(B2969=\"\",0,D2963)","v":0},{"$f":"IF(B2969=\"\",0,CHOOSE(A2963,I2951,I2952,I2948))","v":0},{"$f":"IF(LEFT(M2969,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2940=Controls!$Y$3,\"\",IF(AND(A2969>0,J2969=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2969=\"\",\"\",IF($H2966=\"Now\",$Q$2,IF(OR($F2958>$W$1,$F2959>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2944=0,0,C2944)","v":0},{"$f":"IF(B2944=0,\"\",A2944&\": \"&B2944)","v":""},{"$f":"$P2970","v":""},null,{"$f":"IF(B2970=\"\",\"\",E2969)","v":""},null,{"$f":"IF(B2970=\"\",\"\",G2969)","v":""},null,null,{"$f":"IF(B2970=\"\",0,D2963)","v":0},{"$f":"IF(B2970=\"\",0,K2969)","v":0},{"$f":"IF(LEFT(M2970,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2940=Controls!$Y$3,\"\",IF(AND(A2970>0,J2970=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2970=\"\",\"\",IF($H2966=\"Now\",$Q$2,IF(OR($H2958>$W$1,$H2959>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2945=0,0,C2945)","v":0},{"$f":"IF(B2945=0,\"\",A2945&\": \"&B2945)","v":""},{"$f":"$P2971","v":""},null,{"$f":"IF(B2971=\"\",\"\",E2970)","v":""},null,{"$f":"IF(B2971=\"\",\"\",G2970)","v":""},null,null,{"$f":"IF(B2971=\"\",0,D2963)","v":0},{"$f":"IF(B2971=\"\",0,K2970)","v":0},{"$f":"IF(LEFT(M2971,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2940=Controls!$Y$3,\"\",IF(AND(A2971>0,J2971=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B2971=\"\",\"\",IF($H2966=\"Now\",$Q$2,IF(OR($J2959>$W$1,$J2959>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M2972=0,\"\",IF(M2972=1,\"The above section has 1 error check message\",\"The above section has \"&M2972&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C2969=\"End of Cycle\",S2969=\"Now\"),AND(C2970=\"End of Cycle\",S2970=\"Now\"),AND(C2971=\"End of Cycle\",S2971=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2946:M2971,\"\")+SUM(U2972:Y2972)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2946<>\"\",1,0)","v":0},{"$f":"IF(C2953<>\"\",1,0)","v":0},{"$f":"IF(C2960=\"\",0,1)","v":0},{"$f":"IF(B2967=\"\",0,1)","v":0},{"$f":"IF(D2972=\"\",0,1)","v":0}]
["3.8.11","Other #11",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F2973=\"Tenant\",IF(ISERROR(VLOOKUP(H2973,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H2973,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H2973,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H2973,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O2973=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C2976:C2978)+SUM(E2976:G2985)+SUM(I2976:I2985)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E2976","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H2973,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H2973,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O2976","v":"N/A"},null,null,null,{"$f":"IF(I2976=0,\"N/A\",MAX(0,((J2976+I2976-Year1)*365)/(I2976*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I2984","v":0},{"$f":"IF(Q2976=0,0,VLOOKUP(Q2976,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F2981","v":0},{"$f":"+F2984","v":0},{"$f":"+J2973","v":0},{"$f":"+G2981","v":0},{"$f":"+G2984","v":0},{"$f":"+S2976-T2976","v":0},{"$f":"+V2976-W2976","v":0},{"$f":"+Y2976*U2976","v":0},{"$f":"IF(AC2976=1,-X2976/Z2976,0)","v":0},{"$f":"IF(AC2976>1,\"N/A\",IF(AA2976>=R2976,Fail,Pass))","v":"N/A"},{"$f":"IF(J2973=0,2,IF(Y2976=0,3,IF(Q2976=0,4,IF(Y2976<0,5,IF(X2976>=0,6,1)))))","v":2},{"$f":"IF(AC2976=1,\"\",\"(G1) \"&CHOOSE(AC2976,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D2976","v":0},0,{"$f":"$E2977","v":0},0,{"$f":"+H2976","v":""},{"$f":"$I2976","v":0},null,{"$f":"+O2977","v":"N/A"},null,null,null,{"$f":"IF(I2977=0,\"N/A\",MAX(0,((J2977+I2977-Year1)*365)/(I2977*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I2985","v":0},{"$f":"IF(Q2977=0,0,VLOOKUP(Q2977,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S2976","v":0},{"$f":"+F2985","v":0},{"$f":"+J2973","v":0},{"$f":"+V2976","v":0},{"$f":"+G2985","v":0},{"$f":"+S2977-T2977","v":0},{"$f":"+V2977-W2977","v":0},{"$f":"+Y2977*U2977","v":0},{"$f":"IF(AC2977=1,-X2977/Z2977,0)","v":0},{"$f":"IF(AC2977>1,\"N/A\",IF(AA2977>=R2977,Fail,Pass))","v":"N/A"},{"$f":"IF(J2973=0,2,IF(Y2977=0,3,IF(Q2977=0,4,IF(Y2977<0,5,IF(X2977>=0,6,1)))))","v":2},{"$f":"IF(AC2977=1,\"\",\"(G2) \"&CHOOSE(AC2977,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D2977","v":0},0,0,0,{"$f":"+H2976","v":""},{"$f":"$I2976","v":0},null,{"$f":"+O2978","v":"N/A"},null,null,null,{"$f":"IF(I2978=0,\"N/A\",MAX(0,((J2978+I2978-Year1)*365)/(I2978*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E2976:G2978)=0,\"\",IF(OR(E2976>=E2981,E2977>=E2981,E2978>=E2981,F2976>=F2981,F2977>=F2981,F2978>=F2981),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M2973=Controls!$Y$3,\"\",IF(AND(SUM(E2981:G2981)<>0,MAX(E2976:E2978)>E2981),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D2976","v":0},0,{"$f":"$E2981","v":0},0,{"$f":"+H2976","v":""},{"$f":"$I2976","v":0},null,null,null,{"$f":"IF(M2973=Controls!$Y$3,\"\",IF(AND(SUM(E2981:G2981)<>0,MAX(F2976:F2978)>F2981),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2976=\"\",B2976=0),G2976=0),100000,G2976)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F2976","v":0},{"$f":"+I2976","v":0},{"$f":"IF(T2981=0,0,S2981/T2981)","v":0},{"$f":"+G2984","v":0},{"$f":"+G2976","v":0},{"$f":"+W2981-V2981","v":0},{"$f":"+J2973","v":0},{"$f":"+X2981*Y2981","v":0},{"$f":"IF(OR(C2976=0,U2981=0),0,MIN(10,Z2981/U2981))","v":0},{"$f":"IF(AA2981<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G2976:G2978,G2981)=0,\"\",IF(MIN(O2981:O2983)<=G2981,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M2973=Controls!$Y$3,\"\",IF(LEFT(D2982,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B2977=\"\",B2977=0),G2977=0),100000,G2977)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S2981","v":0},{"$f":"+T2981","v":0},{"$f":"IF(T2982=0,0,S2982/T2982)","v":0},{"$f":"+G2985","v":0},{"$f":"+W2981","v":0},{"$f":"+W2982-V2982","v":0},{"$f":"+J2973","v":0},{"$f":"+X2982*Y2982","v":0},{"$f":"IF(OR(C2976=0,U2982=0),0,MIN(10,Z2982/U2982))","v":0},{"$f":"IF(AA2982<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I2984=0,B2981=\"\",B2984=\"\",AC2996=0),\"\",\"   G1 has \"&TEXT(AC2996,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2984:G2984)=0,M2973=Controls!$Y$3),\"\",IF(I2984=0,\"G1 EUL Missing\",IF(AA2996=0,\"No Green Premium G1 vs T\",IF(AA2996>0,\"Negative Green Premium G1 vs T\",IF(AB2996=0,\"No Utility Savings G1 vs T\",IF(AB2996<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B2978=\"\",B2978=0),G2978=0),100000,G2978)","v":100000}]
["G1",null,null,{"$f":"+D2976","v":0},0,{"$f":"$E2984","v":0},0,{"$f":"+H2976","v":""},{"$f":"$I2976","v":0},{"$f":"IF(OR(AC2997=0,I2985=0,B2981=\"\",B2985=\"\"),\"\",\"   G2 has \"&TEXT(AC2997,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E2985:G2985)=0,M2973=Controls!$Y$3),\"\",IF(I2985=0,\"G2 EUL Missing\",IF(AA2997=0,\"No Green Premium G2 vs T\", IF(AA2997>0,\"Negative Green Premium G2 vs T\",IF(AB2997=0,\"No Utility Savings G2 vs T\", IF(AB2997<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2977","v":0},0,0,0,{"$f":"+H2976","v":""},{"$f":"$I2976","v":0},{"$f":"IF(OR(AC2998=0,I2985=0,B2981=\"\",B2984=\"\", B2985=\"\"),\"\",\"   G2 has \"&TEXT(AC2998,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E2985:G2985)=0,M2973=Controls!$Y$3),\"\",IF(AA2998>=0,\"No Green Premium G2 vs G1\",IF(AB2998<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G2981>0,OR(G2984>0,G2985>0)),IF(OR(G2981=G2984,G2981=G2985),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O2987:O2989)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F2977","v":0},{"$f":"+I2977","v":0},{"$f":"IF(T2986=0,0,S2986/T2986)","v":0},{"$f":"+V2981","v":0},{"$f":"+G2977","v":0},{"$f":"+W2986-V2986","v":0},{"$f":"+J2973","v":0},{"$f":"+X2986*Y2986","v":0},{"$f":"IF(OR(C2977=0,U2986=0),0,MIN(10,Z2986/U2986))","v":0},{"$f":"IF(AA2986<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C2977:C2978)=0,0,IF(OR(AND(C2977=0,C2978<>0),AND(G2977=0,G2978<>0)),1,IF(C2976=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S2986","v":0},{"$f":"+T2986","v":0},{"$f":"IF(T2987=0,0,S2987/T2987)","v":0},{"$f":"+V2982","v":0},{"$f":"+W2986","v":0},{"$f":"+W2987-V2987","v":0},{"$f":"+J2973","v":0},{"$f":"+X2987*Y2987","v":0},{"$f":"IF(OR(C2977=0,U2987=0),0,MIN(10,Z2987/U2987))","v":0},{"$f":"IF(AA2987<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F2977=0,0,IF(AND(F2976<F2977,G2976>G2977),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M2973=Controls!$Y$3,\"\",IF(B2984=\"No Green Alternatives\",\"\",IF(B2984=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E2984:G2984)<>0,B2984=\"\"),\"G1 Description is Missing\",IF(AND(B2984<>\"\",SUM(E2984:F2984)=0),\"G1 Cost is Missing\",IF(AND(B2984<>\"\",G2984=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F2978=0,0,IF(OR(AND(F2976<F2978,F2977<F2978),AND(G2976>G2978,G2977>G2978)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2983","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M2973=Controls!$Y$3,\"\",IF(M2989=\"No Green Alternatives\",\"\",IF(AND(B2985=\"\",SUM(E2985:G2985))=0,\"\",IF(AND(SUM(E2985:F2985)=0,B2985<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G2985=0,B2985<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D2991=Pass,D2992=Pass),No,IF(D2991=Pass,Yes,No))","v":"No"},{"$f":"IF(B2984=\"\",\"\",A2984&\": \"&B2984)","v":""},{"$f":"IF(AA2976>99,99,AA2976)","v":0},{"$f":"+AB2976","v":"N/A"},null,{"$f":"IF(OR(AB2976=\"Fail\",AB2976=\"N/A\"),0,AA2981)","v":0},{"$f":"IF(F2991=0,\"\",AB2981)","v":""},{"$f":"IF(OR(AB2976=\"Fail\",AB2976=\"N/A\"),0,AA2986)","v":0},{"$f":"IF(H2991=0,\"\",AB2986)","v":""},{"$f":"IF(OR(AB2976=\"Fail\",AB2976=\"N/A\"),0,AA2991)","v":0},{"$f":"IF(J2991=0,\"\",AB2991)","v":""},null,{"$f":"IF(OR(SUM(E2983:G2984)=0,M2973=Controls!$Y$3),\"\",IF(AC2976=1,\"\",AD2976))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F2978","v":0},{"$f":"+I2978","v":0},{"$f":"IF(T2991=0,0,S2991/T2991)","v":0},{"$f":"+V2986","v":0},{"$f":"+G2978","v":0},{"$f":"+W2991-V2991","v":0},{"$f":"+J2973","v":0},{"$f":"+X2991*Y2991","v":0},{"$f":"IF(OR(C2978=0,U2991=0),0,MIN(10,Z2991/U2991))","v":0},{"$f":"IF(AA2991<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2991=No,D2992=Pass),Yes,No)","v":"No"},{"$f":"IF(B2985=\"\",\"\",A2985&\": \"&B2985)","v":""},{"$f":"IF(AA2977=100,0,IF(AA2977>99,99,AA2977))","v":0},{"$f":"IF(AA2977=100,\"\",+AB2977)","v":"N/A"},null,{"$f":"IF(OR(AB2977=\"Fail\",AB2977=\"N/A\"),0,AA2982)","v":0},{"$f":"IF(F2992=0,\"\",AB2982)","v":""},{"$f":"IF(OR(AB2977=\"Fail\",AB2977=\"N/A\"),0,AA2987)","v":0},{"$f":"IF(H2992=0,\"\",AB2987)","v":""},{"$f":"IF(OR(AB2977=\"Fail\",AB2977=\"N/A\"),0,AA2992)","v":0},{"$f":"IF(J2992=0,\"\",AB2992)","v":""},null,{"$f":"IF(OR(SUM(E2985:G2985)=0,M2973=Controls!$Y$3),\"\",IF(AC2977=1,\"\",AD2977))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S2991","v":0},{"$f":"+T2991","v":0},{"$f":"IF(T2992=0,0,S2992/T2992)","v":0},{"$f":"+V2987","v":0},{"$f":"+W2991","v":0},{"$f":"+W2992-V2992","v":0},{"$f":"+J2973","v":0},{"$f":"+X2992*Y2992","v":0},{"$f":"IF(OR(C2978=0,U2992=0),0,MIN(10,Z2992/U2992))","v":0},{"$f":"IF(AA2992<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I2985=0,I2984=0),\"\",IF(OR(AND(I2984<>0,I2984<>I2981),AND(I2985<>0,I2985<>I2981)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M2973=Controls!$Y$3,\"\",IF(B2996<>P2994,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A2991=Yes,P2996,IF(A2992=Yes,P2997,P2998))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L2996:L3004)=0,\"\",IF(SUM(L2996:L3004)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L2996:L3004)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B2996=B2991,1,IF(B2996=B2992,2,3))","v":3},{"$f":"$P2994","v":"T: "},{"$f":"CHOOSE($A2996,D2984,D2985,D2981)","v":0},{"$f":"CHOOSE($A2996,F2984,F2985,F2981)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M2996,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2973=Controls!$Y$3,\"\",IF(OR(B2996=P2996,B2996=P2997,B2996=P2998),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B2991","v":""},null,null,"G1 vs T",{"$f":"(F2984-F2981)","v":0},"premium",{"$f":"Z2976","v":0},"savings",{"$f":"IF(T2996=0,\"N/A\",IF(V2996=0,\"None\",T2996/V2996))","v":"N/A"},null,{"$f":"I2984","v":0},{"$f":"+-T2996","v":0},{"$f":"+V2996","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2996>=0,AB2996<=0),0,IF(ISERROR(IRR($AE2996:$CC2996,$Z$1)),-0.99,IRR($AE2996:$CC2996,$Z$1))),-10%))","v":0},null,{"$f":"+AA2996","v":0},0,{"$f":"IF(AG$1<=$Z2996,$AB2996*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z2996,$AB2996*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z2996,$AB2996*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z2996,$AB2996*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z2996,$AB2996*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M2997,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2976:C2978,E2976:G2978)=0,\"\",IF(B2984=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E2984:G2985)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E2984:G2985)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B2992","v":""},null,null,"G2 vs T",{"$f":"IF(F2985=0,0,F2985-F2981)","v":0},"premium",{"$f":"IF(F2985=0,0,Z2977)","v":0},"savings",{"$f":"IF(T2997=0,\"N/A\",IF(V2997=0,\"None\",T2997/V2997))","v":"N/A"},null,{"$f":"I2985","v":0},{"$f":"+-T2997","v":0},{"$f":"+V2997","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2997>=0,AB2997<=0),0,IF(ISERROR(IRR($AE2997:$CC2997,$Z$1)),-0.99,IRR($AE2997:$CC2997,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z2997,$AB2997*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I2997","v":0},null,null,{"$f":"IF(LEFT(M2998,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C2976:C2978,E2976:F2978)=0,\"\",IF(AND($AN$6=Yes,OR(B2984=B2981,B2985=B2981)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B2984=B2981,B2985=B2981)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A2981&\": \"&B2981","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F2985=0,0,F2985-F2984)","v":0},"premium",{"$f":"IF(F2985=0,0,V2997-V2996)","v":0},"savings",{"$f":"IF(T2998=0,\"N/A\",IF(V2998=0,\"None\",T2998/V2998))","v":"N/A"},null,{"$f":"+Z2997","v":0},{"$f":"+-T2998","v":0},{"$f":"+V2998","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA2998>=0,AB2998<=0),0,IF(ISERROR(IRR($AE2998:$CC2998,$Z$1)),-0.99,IRR($AE2998:$CC2998,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G2998=$V$2,G2997,G2998)","v":0},{"$f":"IF(G2998=$V$2,H2997,H2998)","v":0},{"$f":"IF(G2998=$V$2,I2997,I2998)","v":0}]
[null,{"$f":"IF(AND(G2999=\"Traditional\",B2996<>P2998,B2996<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2999=\"Green\",B2996=P2998,B2996<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M2973=Controls!$Y$3,B3000=\"\"),\"\",IF(G2999=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P3002<>C3002,P3003<>C3003,P3004<>C3004),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C2976=0,0,C2976)","v":0},{"$f":"IF(B2976=0,\"\",A2976&\": \"&B2976)","v":""},{"$f":"$P3002","v":""},null,{"$f":"IF(B3002=\"\",\"\",G2999)","v":""},null,{"$f":"IF(B3002=\"\",\"\",B2996)","v":""},null,null,{"$f":"IF(B3002=\"\",0,D2996)","v":0},{"$f":"IF(B3002=\"\",0,CHOOSE(A2996,I2984,I2985,I2981))","v":0},{"$f":"IF(LEFT(M3002,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2973=Controls!$Y$3,\"\",IF(AND(A3002>0,J3002=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3002=\"\",\"\",IF($H2999=\"Now\",$Q$2,IF(OR($F2991>$W$1,$F2992>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2977=0,0,C2977)","v":0},{"$f":"IF(B2977=0,\"\",A2977&\": \"&B2977)","v":""},{"$f":"$P3003","v":""},null,{"$f":"IF(B3003=\"\",\"\",E3002)","v":""},null,{"$f":"IF(B3003=\"\",\"\",G3002)","v":""},null,null,{"$f":"IF(B3003=\"\",0,D2996)","v":0},{"$f":"IF(B3003=\"\",0,K3002)","v":0},{"$f":"IF(LEFT(M3003,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2973=Controls!$Y$3,\"\",IF(AND(A3003>0,J3003=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3003=\"\",\"\",IF($H2999=\"Now\",$Q$2,IF(OR($H2991>$W$1,$H2992>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C2978=0,0,C2978)","v":0},{"$f":"IF(B2978=0,\"\",A2978&\": \"&B2978)","v":""},{"$f":"$P3004","v":""},null,{"$f":"IF(B3004=\"\",\"\",E3003)","v":""},null,{"$f":"IF(B3004=\"\",\"\",G3003)","v":""},null,null,{"$f":"IF(B3004=\"\",0,D2996)","v":0},{"$f":"IF(B3004=\"\",0,K3003)","v":0},{"$f":"IF(LEFT(M3004,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M2973=Controls!$Y$3,\"\",IF(AND(A3004>0,J3004=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3004=\"\",\"\",IF($H2999=\"Now\",$Q$2,IF(OR($J2992>$W$1,$J2992>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M3005=0,\"\",IF(M3005=1,\"The above section has 1 error check message\",\"The above section has \"&M3005&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C3002=\"End of Cycle\",S3002=\"Now\"),AND(C3003=\"End of Cycle\",S3003=\"Now\"),AND(C3004=\"End of Cycle\",S3004=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M2979:M3004,\"\")+SUM(U3005:Y3005)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D2979<>\"\",1,0)","v":0},{"$f":"IF(C2986<>\"\",1,0)","v":0},{"$f":"IF(C2993=\"\",0,1)","v":0},{"$f":"IF(B3000=\"\",0,1)","v":0},{"$f":"IF(D3005=\"\",0,1)","v":0}]
["3.8.12","Other #12",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F3006=\"Tenant\",IF(ISERROR(VLOOKUP(H3006,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H3006,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H3006,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H3006,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O3006=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C3009:C3011)+SUM(E3009:G3018)+SUM(I3009:I3018)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E3009","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H3006,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H3006,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O3009","v":"N/A"},null,null,null,{"$f":"IF(I3009=0,\"N/A\",MAX(0,((J3009+I3009-Year1)*365)/(I3009*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I3017","v":0},{"$f":"IF(Q3009=0,0,VLOOKUP(Q3009,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F3014","v":0},{"$f":"+F3017","v":0},{"$f":"+J3006","v":0},{"$f":"+G3014","v":0},{"$f":"+G3017","v":0},{"$f":"+S3009-T3009","v":0},{"$f":"+V3009-W3009","v":0},{"$f":"+Y3009*U3009","v":0},{"$f":"IF(AC3009=1,-X3009/Z3009,0)","v":0},{"$f":"IF(AC3009>1,\"N/A\",IF(AA3009>=R3009,Fail,Pass))","v":"N/A"},{"$f":"IF(J3006=0,2,IF(Y3009=0,3,IF(Q3009=0,4,IF(Y3009<0,5,IF(X3009>=0,6,1)))))","v":2},{"$f":"IF(AC3009=1,\"\",\"(G1) \"&CHOOSE(AC3009,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D3009","v":0},0,{"$f":"$E3010","v":0},0,{"$f":"+H3009","v":""},{"$f":"$I3009","v":0},null,{"$f":"+O3010","v":"N/A"},null,null,null,{"$f":"IF(I3010=0,\"N/A\",MAX(0,((J3010+I3010-Year1)*365)/(I3010*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I3018","v":0},{"$f":"IF(Q3010=0,0,VLOOKUP(Q3010,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S3009","v":0},{"$f":"+F3018","v":0},{"$f":"+J3006","v":0},{"$f":"+V3009","v":0},{"$f":"+G3018","v":0},{"$f":"+S3010-T3010","v":0},{"$f":"+V3010-W3010","v":0},{"$f":"+Y3010*U3010","v":0},{"$f":"IF(AC3010=1,-X3010/Z3010,0)","v":0},{"$f":"IF(AC3010>1,\"N/A\",IF(AA3010>=R3010,Fail,Pass))","v":"N/A"},{"$f":"IF(J3006=0,2,IF(Y3010=0,3,IF(Q3010=0,4,IF(Y3010<0,5,IF(X3010>=0,6,1)))))","v":2},{"$f":"IF(AC3010=1,\"\",\"(G2) \"&CHOOSE(AC3010,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D3010","v":0},0,0,0,{"$f":"+H3009","v":""},{"$f":"$I3009","v":0},null,{"$f":"+O3011","v":"N/A"},null,null,null,{"$f":"IF(I3011=0,\"N/A\",MAX(0,((J3011+I3011-Year1)*365)/(I3011*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E3009:G3011)=0,\"\",IF(OR(E3009>=E3014,E3010>=E3014,E3011>=E3014,F3009>=F3014,F3010>=F3014,F3011>=F3014),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M3006=Controls!$Y$3,\"\",IF(AND(SUM(E3014:G3014)<>0,MAX(E3009:E3011)>E3014),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D3009","v":0},0,{"$f":"$E3014","v":0},0,{"$f":"+H3009","v":""},{"$f":"$I3009","v":0},null,null,null,{"$f":"IF(M3006=Controls!$Y$3,\"\",IF(AND(SUM(E3014:G3014)<>0,MAX(F3009:F3011)>F3014),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B3009=\"\",B3009=0),G3009=0),100000,G3009)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F3009","v":0},{"$f":"+I3009","v":0},{"$f":"IF(T3014=0,0,S3014/T3014)","v":0},{"$f":"+G3017","v":0},{"$f":"+G3009","v":0},{"$f":"+W3014-V3014","v":0},{"$f":"+J3006","v":0},{"$f":"+X3014*Y3014","v":0},{"$f":"IF(OR(C3009=0,U3014=0),0,MIN(10,Z3014/U3014))","v":0},{"$f":"IF(AA3014<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G3009:G3011,G3014)=0,\"\",IF(MIN(O3014:O3016)<=G3014,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M3006=Controls!$Y$3,\"\",IF(LEFT(D3015,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B3010=\"\",B3010=0),G3010=0),100000,G3010)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S3014","v":0},{"$f":"+T3014","v":0},{"$f":"IF(T3015=0,0,S3015/T3015)","v":0},{"$f":"+G3018","v":0},{"$f":"+W3014","v":0},{"$f":"+W3015-V3015","v":0},{"$f":"+J3006","v":0},{"$f":"+X3015*Y3015","v":0},{"$f":"IF(OR(C3009=0,U3015=0),0,MIN(10,Z3015/U3015))","v":0},{"$f":"IF(AA3015<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I3017=0,B3014=\"\",B3017=\"\",AC3029=0),\"\",\"   G1 has \"&TEXT(AC3029,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E3017:G3017)=0,M3006=Controls!$Y$3),\"\",IF(I3017=0,\"G1 EUL Missing\",IF(AA3029=0,\"No Green Premium G1 vs T\",IF(AA3029>0,\"Negative Green Premium G1 vs T\",IF(AB3029=0,\"No Utility Savings G1 vs T\",IF(AB3029<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B3011=\"\",B3011=0),G3011=0),100000,G3011)","v":100000}]
["G1",null,null,{"$f":"+D3009","v":0},0,{"$f":"$E3017","v":0},0,{"$f":"+H3009","v":""},{"$f":"$I3009","v":0},{"$f":"IF(OR(AC3030=0,I3018=0,B3014=\"\",B3018=\"\"),\"\",\"   G2 has \"&TEXT(AC3030,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E3018:G3018)=0,M3006=Controls!$Y$3),\"\",IF(I3018=0,\"G2 EUL Missing\",IF(AA3030=0,\"No Green Premium G2 vs T\", IF(AA3030>0,\"Negative Green Premium G2 vs T\",IF(AB3030=0,\"No Utility Savings G2 vs T\", IF(AB3030<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D3010","v":0},0,0,0,{"$f":"+H3009","v":""},{"$f":"$I3009","v":0},{"$f":"IF(OR(AC3031=0,I3018=0,B3014=\"\",B3017=\"\", B3018=\"\"),\"\",\"   G2 has \"&TEXT(AC3031,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E3018:G3018)=0,M3006=Controls!$Y$3),\"\",IF(AA3031>=0,\"No Green Premium G2 vs G1\",IF(AB3031<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G3014>0,OR(G3017>0,G3018>0)),IF(OR(G3014=G3017,G3014=G3018),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O3020:O3022)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F3010","v":0},{"$f":"+I3010","v":0},{"$f":"IF(T3019=0,0,S3019/T3019)","v":0},{"$f":"+V3014","v":0},{"$f":"+G3010","v":0},{"$f":"+W3019-V3019","v":0},{"$f":"+J3006","v":0},{"$f":"+X3019*Y3019","v":0},{"$f":"IF(OR(C3010=0,U3019=0),0,MIN(10,Z3019/U3019))","v":0},{"$f":"IF(AA3019<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C3010:C3011)=0,0,IF(OR(AND(C3010=0,C3011<>0),AND(G3010=0,G3011<>0)),1,IF(C3009=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S3019","v":0},{"$f":"+T3019","v":0},{"$f":"IF(T3020=0,0,S3020/T3020)","v":0},{"$f":"+V3015","v":0},{"$f":"+W3019","v":0},{"$f":"+W3020-V3020","v":0},{"$f":"+J3006","v":0},{"$f":"+X3020*Y3020","v":0},{"$f":"IF(OR(C3010=0,U3020=0),0,MIN(10,Z3020/U3020))","v":0},{"$f":"IF(AA3020<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F3010=0,0,IF(AND(F3009<F3010,G3009>G3010),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M3006=Controls!$Y$3,\"\",IF(B3017=\"No Green Alternatives\",\"\",IF(B3017=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E3017:G3017)<>0,B3017=\"\"),\"G1 Description is Missing\",IF(AND(B3017<>\"\",SUM(E3017:F3017)=0),\"G1 Cost is Missing\",IF(AND(B3017<>\"\",G3017=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F3011=0,0,IF(OR(AND(F3009<F3011,F3010<F3011),AND(G3009>G3011,G3010>G3011)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B3016","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M3006=Controls!$Y$3,\"\",IF(M3022=\"No Green Alternatives\",\"\",IF(AND(B3018=\"\",SUM(E3018:G3018))=0,\"\",IF(AND(SUM(E3018:F3018)=0,B3018<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G3018=0,B3018<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D3024=Pass,D3025=Pass),No,IF(D3024=Pass,Yes,No))","v":"No"},{"$f":"IF(B3017=\"\",\"\",A3017&\": \"&B3017)","v":""},{"$f":"IF(AA3009>99,99,AA3009)","v":0},{"$f":"+AB3009","v":"N/A"},null,{"$f":"IF(OR(AB3009=\"Fail\",AB3009=\"N/A\"),0,AA3014)","v":0},{"$f":"IF(F3024=0,\"\",AB3014)","v":""},{"$f":"IF(OR(AB3009=\"Fail\",AB3009=\"N/A\"),0,AA3019)","v":0},{"$f":"IF(H3024=0,\"\",AB3019)","v":""},{"$f":"IF(OR(AB3009=\"Fail\",AB3009=\"N/A\"),0,AA3024)","v":0},{"$f":"IF(J3024=0,\"\",AB3024)","v":""},null,{"$f":"IF(OR(SUM(E3016:G3017)=0,M3006=Controls!$Y$3),\"\",IF(AC3009=1,\"\",AD3009))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F3011","v":0},{"$f":"+I3011","v":0},{"$f":"IF(T3024=0,0,S3024/T3024)","v":0},{"$f":"+V3019","v":0},{"$f":"+G3011","v":0},{"$f":"+W3024-V3024","v":0},{"$f":"+J3006","v":0},{"$f":"+X3024*Y3024","v":0},{"$f":"IF(OR(C3011=0,U3024=0),0,MIN(10,Z3024/U3024))","v":0},{"$f":"IF(AA3024<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A3024=No,D3025=Pass),Yes,No)","v":"No"},{"$f":"IF(B3018=\"\",\"\",A3018&\": \"&B3018)","v":""},{"$f":"IF(AA3010=100,0,IF(AA3010>99,99,AA3010))","v":0},{"$f":"IF(AA3010=100,\"\",+AB3010)","v":"N/A"},null,{"$f":"IF(OR(AB3010=\"Fail\",AB3010=\"N/A\"),0,AA3015)","v":0},{"$f":"IF(F3025=0,\"\",AB3015)","v":""},{"$f":"IF(OR(AB3010=\"Fail\",AB3010=\"N/A\"),0,AA3020)","v":0},{"$f":"IF(H3025=0,\"\",AB3020)","v":""},{"$f":"IF(OR(AB3010=\"Fail\",AB3010=\"N/A\"),0,AA3025)","v":0},{"$f":"IF(J3025=0,\"\",AB3025)","v":""},null,{"$f":"IF(OR(SUM(E3018:G3018)=0,M3006=Controls!$Y$3),\"\",IF(AC3010=1,\"\",AD3010))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S3024","v":0},{"$f":"+T3024","v":0},{"$f":"IF(T3025=0,0,S3025/T3025)","v":0},{"$f":"+V3020","v":0},{"$f":"+W3024","v":0},{"$f":"+W3025-V3025","v":0},{"$f":"+J3006","v":0},{"$f":"+X3025*Y3025","v":0},{"$f":"IF(OR(C3011=0,U3025=0),0,MIN(10,Z3025/U3025))","v":0},{"$f":"IF(AA3025<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I3018=0,I3017=0),\"\",IF(OR(AND(I3017<>0,I3017<>I3014),AND(I3018<>0,I3018<>I3014)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M3006=Controls!$Y$3,\"\",IF(B3029<>P3027,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A3024=Yes,P3029,IF(A3025=Yes,P3030,P3031))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L3029:L3037)=0,\"\",IF(SUM(L3029:L3037)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L3029:L3037)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B3029=B3024,1,IF(B3029=B3025,2,3))","v":3},{"$f":"$P3027","v":"T: "},{"$f":"CHOOSE($A3029,D3017,D3018,D3014)","v":0},{"$f":"CHOOSE($A3029,F3017,F3018,F3014)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M3029,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3006=Controls!$Y$3,\"\",IF(OR(B3029=P3029,B3029=P3030,B3029=P3031),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B3024","v":""},null,null,"G1 vs T",{"$f":"(F3017-F3014)","v":0},"premium",{"$f":"Z3009","v":0},"savings",{"$f":"IF(T3029=0,\"N/A\",IF(V3029=0,\"None\",T3029/V3029))","v":"N/A"},null,{"$f":"I3017","v":0},{"$f":"+-T3029","v":0},{"$f":"+V3029","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA3029>=0,AB3029<=0),0,IF(ISERROR(IRR($AE3029:$CC3029,$Z$1)),-0.99,IRR($AE3029:$CC3029,$Z$1))),-10%))","v":0},null,{"$f":"+AA3029","v":0},0,{"$f":"IF(AG$1<=$Z3029,$AB3029*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z3029,$AB3029*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z3029,$AB3029*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z3029,$AB3029*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z3029,$AB3029*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M3030,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C3009:C3011,E3009:G3011)=0,\"\",IF(B3017=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E3017:G3018)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E3017:G3018)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B3025","v":""},null,null,"G2 vs T",{"$f":"IF(F3018=0,0,F3018-F3014)","v":0},"premium",{"$f":"IF(F3018=0,0,Z3010)","v":0},"savings",{"$f":"IF(T3030=0,\"N/A\",IF(V3030=0,\"None\",T3030/V3030))","v":"N/A"},null,{"$f":"I3018","v":0},{"$f":"+-T3030","v":0},{"$f":"+V3030","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA3030>=0,AB3030<=0),0,IF(ISERROR(IRR($AE3030:$CC3030,$Z$1)),-0.99,IRR($AE3030:$CC3030,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z3030,$AB3030*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I3030","v":0},null,null,{"$f":"IF(LEFT(M3031,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C3009:C3011,E3009:F3011)=0,\"\",IF(AND($AN$6=Yes,OR(B3017=B3014,B3018=B3014)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B3017=B3014,B3018=B3014)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A3014&\": \"&B3014","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F3018=0,0,F3018-F3017)","v":0},"premium",{"$f":"IF(F3018=0,0,V3030-V3029)","v":0},"savings",{"$f":"IF(T3031=0,\"N/A\",IF(V3031=0,\"None\",T3031/V3031))","v":"N/A"},null,{"$f":"+Z3030","v":0},{"$f":"+-T3031","v":0},{"$f":"+V3031","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA3031>=0,AB3031<=0),0,IF(ISERROR(IRR($AE3031:$CC3031,$Z$1)),-0.99,IRR($AE3031:$CC3031,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G3031=$V$2,G3030,G3031)","v":0},{"$f":"IF(G3031=$V$2,H3030,H3031)","v":0},{"$f":"IF(G3031=$V$2,I3030,I3031)","v":0}]
[null,{"$f":"IF(AND(G3032=\"Traditional\",B3029<>P3031,B3029<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G3032=\"Green\",B3029=P3031,B3029<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M3006=Controls!$Y$3,B3033=\"\"),\"\",IF(G3032=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P3035<>C3035,P3036<>C3036,P3037<>C3037),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C3009=0,0,C3009)","v":0},{"$f":"IF(B3009=0,\"\",A3009&\": \"&B3009)","v":""},{"$f":"$P3035","v":""},null,{"$f":"IF(B3035=\"\",\"\",G3032)","v":""},null,{"$f":"IF(B3035=\"\",\"\",B3029)","v":""},null,null,{"$f":"IF(B3035=\"\",0,D3029)","v":0},{"$f":"IF(B3035=\"\",0,CHOOSE(A3029,I3017,I3018,I3014))","v":0},{"$f":"IF(LEFT(M3035,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3006=Controls!$Y$3,\"\",IF(AND(A3035>0,J3035=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3035=\"\",\"\",IF($H3032=\"Now\",$Q$2,IF(OR($F3024>$W$1,$F3025>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C3010=0,0,C3010)","v":0},{"$f":"IF(B3010=0,\"\",A3010&\": \"&B3010)","v":""},{"$f":"$P3036","v":""},null,{"$f":"IF(B3036=\"\",\"\",E3035)","v":""},null,{"$f":"IF(B3036=\"\",\"\",G3035)","v":""},null,null,{"$f":"IF(B3036=\"\",0,D3029)","v":0},{"$f":"IF(B3036=\"\",0,K3035)","v":0},{"$f":"IF(LEFT(M3036,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3006=Controls!$Y$3,\"\",IF(AND(A3036>0,J3036=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3036=\"\",\"\",IF($H3032=\"Now\",$Q$2,IF(OR($H3024>$W$1,$H3025>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C3011=0,0,C3011)","v":0},{"$f":"IF(B3011=0,\"\",A3011&\": \"&B3011)","v":""},{"$f":"$P3037","v":""},null,{"$f":"IF(B3037=\"\",\"\",E3036)","v":""},null,{"$f":"IF(B3037=\"\",\"\",G3036)","v":""},null,null,{"$f":"IF(B3037=\"\",0,D3029)","v":0},{"$f":"IF(B3037=\"\",0,K3036)","v":0},{"$f":"IF(LEFT(M3037,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3006=Controls!$Y$3,\"\",IF(AND(A3037>0,J3037=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3037=\"\",\"\",IF($H3032=\"Now\",$Q$2,IF(OR($J3025>$W$1,$J3025>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M3038=0,\"\",IF(M3038=1,\"The above section has 1 error check message\",\"The above section has \"&M3038&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C3035=\"End of Cycle\",S3035=\"Now\"),AND(C3036=\"End of Cycle\",S3036=\"Now\"),AND(C3037=\"End of Cycle\",S3037=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M3012:M3037,\"\")+SUM(U3038:Y3038)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D3012<>\"\",1,0)","v":0},{"$f":"IF(C3019<>\"\",1,0)","v":0},{"$f":"IF(C3026=\"\",0,1)","v":0},{"$f":"IF(B3033=\"\",0,1)","v":0},{"$f":"IF(D3038=\"\",0,1)","v":0}]
["3.8.13","Other #13",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F3039=\"Tenant\",IF(ISERROR(VLOOKUP(H3039,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H3039,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H3039,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H3039,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O3039=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C3042:C3044)+SUM(E3042:G3051)+SUM(I3042:I3051)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E3042","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H3039,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H3039,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O3042","v":"N/A"},null,null,null,{"$f":"IF(I3042=0,\"N/A\",MAX(0,((J3042+I3042-Year1)*365)/(I3042*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I3050","v":0},{"$f":"IF(Q3042=0,0,VLOOKUP(Q3042,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F3047","v":0},{"$f":"+F3050","v":0},{"$f":"+J3039","v":0},{"$f":"+G3047","v":0},{"$f":"+G3050","v":0},{"$f":"+S3042-T3042","v":0},{"$f":"+V3042-W3042","v":0},{"$f":"+Y3042*U3042","v":0},{"$f":"IF(AC3042=1,-X3042/Z3042,0)","v":0},{"$f":"IF(AC3042>1,\"N/A\",IF(AA3042>=R3042,Fail,Pass))","v":"N/A"},{"$f":"IF(J3039=0,2,IF(Y3042=0,3,IF(Q3042=0,4,IF(Y3042<0,5,IF(X3042>=0,6,1)))))","v":2},{"$f":"IF(AC3042=1,\"\",\"(G1) \"&CHOOSE(AC3042,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D3042","v":0},0,{"$f":"$E3043","v":0},0,{"$f":"+H3042","v":""},{"$f":"$I3042","v":0},null,{"$f":"+O3043","v":"N/A"},null,null,null,{"$f":"IF(I3043=0,\"N/A\",MAX(0,((J3043+I3043-Year1)*365)/(I3043*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I3051","v":0},{"$f":"IF(Q3043=0,0,VLOOKUP(Q3043,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S3042","v":0},{"$f":"+F3051","v":0},{"$f":"+J3039","v":0},{"$f":"+V3042","v":0},{"$f":"+G3051","v":0},{"$f":"+S3043-T3043","v":0},{"$f":"+V3043-W3043","v":0},{"$f":"+Y3043*U3043","v":0},{"$f":"IF(AC3043=1,-X3043/Z3043,0)","v":0},{"$f":"IF(AC3043>1,\"N/A\",IF(AA3043>=R3043,Fail,Pass))","v":"N/A"},{"$f":"IF(J3039=0,2,IF(Y3043=0,3,IF(Q3043=0,4,IF(Y3043<0,5,IF(X3043>=0,6,1)))))","v":2},{"$f":"IF(AC3043=1,\"\",\"(G2) \"&CHOOSE(AC3043,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D3043","v":0},0,0,0,{"$f":"+H3042","v":""},{"$f":"$I3042","v":0},null,{"$f":"+O3044","v":"N/A"},null,null,null,{"$f":"IF(I3044=0,\"N/A\",MAX(0,((J3044+I3044-Year1)*365)/(I3044*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E3042:G3044)=0,\"\",IF(OR(E3042>=E3047,E3043>=E3047,E3044>=E3047,F3042>=F3047,F3043>=F3047,F3044>=F3047),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M3039=Controls!$Y$3,\"\",IF(AND(SUM(E3047:G3047)<>0,MAX(E3042:E3044)>E3047),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D3042","v":0},0,{"$f":"$E3047","v":0},0,{"$f":"+H3042","v":""},{"$f":"$I3042","v":0},null,null,null,{"$f":"IF(M3039=Controls!$Y$3,\"\",IF(AND(SUM(E3047:G3047)<>0,MAX(F3042:F3044)>F3047),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B3042=\"\",B3042=0),G3042=0),100000,G3042)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F3042","v":0},{"$f":"+I3042","v":0},{"$f":"IF(T3047=0,0,S3047/T3047)","v":0},{"$f":"+G3050","v":0},{"$f":"+G3042","v":0},{"$f":"+W3047-V3047","v":0},{"$f":"+J3039","v":0},{"$f":"+X3047*Y3047","v":0},{"$f":"IF(OR(C3042=0,U3047=0),0,MIN(10,Z3047/U3047))","v":0},{"$f":"IF(AA3047<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G3042:G3044,G3047)=0,\"\",IF(MIN(O3047:O3049)<=G3047,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M3039=Controls!$Y$3,\"\",IF(LEFT(D3048,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B3043=\"\",B3043=0),G3043=0),100000,G3043)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S3047","v":0},{"$f":"+T3047","v":0},{"$f":"IF(T3048=0,0,S3048/T3048)","v":0},{"$f":"+G3051","v":0},{"$f":"+W3047","v":0},{"$f":"+W3048-V3048","v":0},{"$f":"+J3039","v":0},{"$f":"+X3048*Y3048","v":0},{"$f":"IF(OR(C3042=0,U3048=0),0,MIN(10,Z3048/U3048))","v":0},{"$f":"IF(AA3048<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I3050=0,B3047=\"\",B3050=\"\",AC3062=0),\"\",\"   G1 has \"&TEXT(AC3062,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E3050:G3050)=0,M3039=Controls!$Y$3),\"\",IF(I3050=0,\"G1 EUL Missing\",IF(AA3062=0,\"No Green Premium G1 vs T\",IF(AA3062>0,\"Negative Green Premium G1 vs T\",IF(AB3062=0,\"No Utility Savings G1 vs T\",IF(AB3062<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B3044=\"\",B3044=0),G3044=0),100000,G3044)","v":100000}]
["G1",null,null,{"$f":"+D3042","v":0},0,{"$f":"$E3050","v":0},0,{"$f":"+H3042","v":""},{"$f":"$I3042","v":0},{"$f":"IF(OR(AC3063=0,I3051=0,B3047=\"\",B3051=\"\"),\"\",\"   G2 has \"&TEXT(AC3063,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E3051:G3051)=0,M3039=Controls!$Y$3),\"\",IF(I3051=0,\"G2 EUL Missing\",IF(AA3063=0,\"No Green Premium G2 vs T\", IF(AA3063>0,\"Negative Green Premium G2 vs T\",IF(AB3063=0,\"No Utility Savings G2 vs T\", IF(AB3063<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D3043","v":0},0,0,0,{"$f":"+H3042","v":""},{"$f":"$I3042","v":0},{"$f":"IF(OR(AC3064=0,I3051=0,B3047=\"\",B3050=\"\", B3051=\"\"),\"\",\"   G2 has \"&TEXT(AC3064,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E3051:G3051)=0,M3039=Controls!$Y$3),\"\",IF(AA3064>=0,\"No Green Premium G2 vs G1\",IF(AB3064<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G3047>0,OR(G3050>0,G3051>0)),IF(OR(G3047=G3050,G3047=G3051),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O3053:O3055)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F3043","v":0},{"$f":"+I3043","v":0},{"$f":"IF(T3052=0,0,S3052/T3052)","v":0},{"$f":"+V3047","v":0},{"$f":"+G3043","v":0},{"$f":"+W3052-V3052","v":0},{"$f":"+J3039","v":0},{"$f":"+X3052*Y3052","v":0},{"$f":"IF(OR(C3043=0,U3052=0),0,MIN(10,Z3052/U3052))","v":0},{"$f":"IF(AA3052<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C3043:C3044)=0,0,IF(OR(AND(C3043=0,C3044<>0),AND(G3043=0,G3044<>0)),1,IF(C3042=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S3052","v":0},{"$f":"+T3052","v":0},{"$f":"IF(T3053=0,0,S3053/T3053)","v":0},{"$f":"+V3048","v":0},{"$f":"+W3052","v":0},{"$f":"+W3053-V3053","v":0},{"$f":"+J3039","v":0},{"$f":"+X3053*Y3053","v":0},{"$f":"IF(OR(C3043=0,U3053=0),0,MIN(10,Z3053/U3053))","v":0},{"$f":"IF(AA3053<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F3043=0,0,IF(AND(F3042<F3043,G3042>G3043),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M3039=Controls!$Y$3,\"\",IF(B3050=\"No Green Alternatives\",\"\",IF(B3050=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E3050:G3050)<>0,B3050=\"\"),\"G1 Description is Missing\",IF(AND(B3050<>\"\",SUM(E3050:F3050)=0),\"G1 Cost is Missing\",IF(AND(B3050<>\"\",G3050=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F3044=0,0,IF(OR(AND(F3042<F3044,F3043<F3044),AND(G3042>G3044,G3043>G3044)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B3049","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M3039=Controls!$Y$3,\"\",IF(M3055=\"No Green Alternatives\",\"\",IF(AND(B3051=\"\",SUM(E3051:G3051))=0,\"\",IF(AND(SUM(E3051:F3051)=0,B3051<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G3051=0,B3051<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D3057=Pass,D3058=Pass),No,IF(D3057=Pass,Yes,No))","v":"No"},{"$f":"IF(B3050=\"\",\"\",A3050&\": \"&B3050)","v":""},{"$f":"IF(AA3042>99,99,AA3042)","v":0},{"$f":"+AB3042","v":"N/A"},null,{"$f":"IF(OR(AB3042=\"Fail\",AB3042=\"N/A\"),0,AA3047)","v":0},{"$f":"IF(F3057=0,\"\",AB3047)","v":""},{"$f":"IF(OR(AB3042=\"Fail\",AB3042=\"N/A\"),0,AA3052)","v":0},{"$f":"IF(H3057=0,\"\",AB3052)","v":""},{"$f":"IF(OR(AB3042=\"Fail\",AB3042=\"N/A\"),0,AA3057)","v":0},{"$f":"IF(J3057=0,\"\",AB3057)","v":""},null,{"$f":"IF(OR(SUM(E3049:G3050)=0,M3039=Controls!$Y$3),\"\",IF(AC3042=1,\"\",AD3042))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F3044","v":0},{"$f":"+I3044","v":0},{"$f":"IF(T3057=0,0,S3057/T3057)","v":0},{"$f":"+V3052","v":0},{"$f":"+G3044","v":0},{"$f":"+W3057-V3057","v":0},{"$f":"+J3039","v":0},{"$f":"+X3057*Y3057","v":0},{"$f":"IF(OR(C3044=0,U3057=0),0,MIN(10,Z3057/U3057))","v":0},{"$f":"IF(AA3057<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A3057=No,D3058=Pass),Yes,No)","v":"No"},{"$f":"IF(B3051=\"\",\"\",A3051&\": \"&B3051)","v":""},{"$f":"IF(AA3043=100,0,IF(AA3043>99,99,AA3043))","v":0},{"$f":"IF(AA3043=100,\"\",+AB3043)","v":"N/A"},null,{"$f":"IF(OR(AB3043=\"Fail\",AB3043=\"N/A\"),0,AA3048)","v":0},{"$f":"IF(F3058=0,\"\",AB3048)","v":""},{"$f":"IF(OR(AB3043=\"Fail\",AB3043=\"N/A\"),0,AA3053)","v":0},{"$f":"IF(H3058=0,\"\",AB3053)","v":""},{"$f":"IF(OR(AB3043=\"Fail\",AB3043=\"N/A\"),0,AA3058)","v":0},{"$f":"IF(J3058=0,\"\",AB3058)","v":""},null,{"$f":"IF(OR(SUM(E3051:G3051)=0,M3039=Controls!$Y$3),\"\",IF(AC3043=1,\"\",AD3043))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S3057","v":0},{"$f":"+T3057","v":0},{"$f":"IF(T3058=0,0,S3058/T3058)","v":0},{"$f":"+V3053","v":0},{"$f":"+W3057","v":0},{"$f":"+W3058-V3058","v":0},{"$f":"+J3039","v":0},{"$f":"+X3058*Y3058","v":0},{"$f":"IF(OR(C3044=0,U3058=0),0,MIN(10,Z3058/U3058))","v":0},{"$f":"IF(AA3058<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I3051=0,I3050=0),\"\",IF(OR(AND(I3050<>0,I3050<>I3047),AND(I3051<>0,I3051<>I3047)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M3039=Controls!$Y$3,\"\",IF(B3062<>P3060,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A3057=Yes,P3062,IF(A3058=Yes,P3063,P3064))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L3062:L3070)=0,\"\",IF(SUM(L3062:L3070)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L3062:L3070)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B3062=B3057,1,IF(B3062=B3058,2,3))","v":3},{"$f":"$P3060","v":"T: "},{"$f":"CHOOSE($A3062,D3050,D3051,D3047)","v":0},{"$f":"CHOOSE($A3062,F3050,F3051,F3047)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M3062,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3039=Controls!$Y$3,\"\",IF(OR(B3062=P3062,B3062=P3063,B3062=P3064),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B3057","v":""},null,null,"G1 vs T",{"$f":"(F3050-F3047)","v":0},"premium",{"$f":"Z3042","v":0},"savings",{"$f":"IF(T3062=0,\"N/A\",IF(V3062=0,\"None\",T3062/V3062))","v":"N/A"},null,{"$f":"I3050","v":0},{"$f":"+-T3062","v":0},{"$f":"+V3062","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA3062>=0,AB3062<=0),0,IF(ISERROR(IRR($AE3062:$CC3062,$Z$1)),-0.99,IRR($AE3062:$CC3062,$Z$1))),-10%))","v":0},null,{"$f":"+AA3062","v":0},0,{"$f":"IF(AG$1<=$Z3062,$AB3062*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z3062,$AB3062*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z3062,$AB3062*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z3062,$AB3062*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z3062,$AB3062*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M3063,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C3042:C3044,E3042:G3044)=0,\"\",IF(B3050=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E3050:G3051)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E3050:G3051)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B3058","v":""},null,null,"G2 vs T",{"$f":"IF(F3051=0,0,F3051-F3047)","v":0},"premium",{"$f":"IF(F3051=0,0,Z3043)","v":0},"savings",{"$f":"IF(T3063=0,\"N/A\",IF(V3063=0,\"None\",T3063/V3063))","v":"N/A"},null,{"$f":"I3051","v":0},{"$f":"+-T3063","v":0},{"$f":"+V3063","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA3063>=0,AB3063<=0),0,IF(ISERROR(IRR($AE3063:$CC3063,$Z$1)),-0.99,IRR($AE3063:$CC3063,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z3063,$AB3063*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I3063","v":0},null,null,{"$f":"IF(LEFT(M3064,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C3042:C3044,E3042:F3044)=0,\"\",IF(AND($AN$6=Yes,OR(B3050=B3047,B3051=B3047)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B3050=B3047,B3051=B3047)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A3047&\": \"&B3047","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F3051=0,0,F3051-F3050)","v":0},"premium",{"$f":"IF(F3051=0,0,V3063-V3062)","v":0},"savings",{"$f":"IF(T3064=0,\"N/A\",IF(V3064=0,\"None\",T3064/V3064))","v":"N/A"},null,{"$f":"+Z3063","v":0},{"$f":"+-T3064","v":0},{"$f":"+V3064","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA3064>=0,AB3064<=0),0,IF(ISERROR(IRR($AE3064:$CC3064,$Z$1)),-0.99,IRR($AE3064:$CC3064,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G3064=$V$2,G3063,G3064)","v":0},{"$f":"IF(G3064=$V$2,H3063,H3064)","v":0},{"$f":"IF(G3064=$V$2,I3063,I3064)","v":0}]
[null,{"$f":"IF(AND(G3065=\"Traditional\",B3062<>P3064,B3062<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G3065=\"Green\",B3062=P3064,B3062<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M3039=Controls!$Y$3,B3066=\"\"),\"\",IF(G3065=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P3068<>C3068,P3069<>C3069,P3070<>C3070),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C3042=0,0,C3042)","v":0},{"$f":"IF(B3042=0,\"\",A3042&\": \"&B3042)","v":""},{"$f":"$P3068","v":""},null,{"$f":"IF(B3068=\"\",\"\",G3065)","v":""},null,{"$f":"IF(B3068=\"\",\"\",B3062)","v":""},null,null,{"$f":"IF(B3068=\"\",0,D3062)","v":0},{"$f":"IF(B3068=\"\",0,CHOOSE(A3062,I3050,I3051,I3047))","v":0},{"$f":"IF(LEFT(M3068,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3039=Controls!$Y$3,\"\",IF(AND(A3068>0,J3068=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3068=\"\",\"\",IF($H3065=\"Now\",$Q$2,IF(OR($F3057>$W$1,$F3058>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C3043=0,0,C3043)","v":0},{"$f":"IF(B3043=0,\"\",A3043&\": \"&B3043)","v":""},{"$f":"$P3069","v":""},null,{"$f":"IF(B3069=\"\",\"\",E3068)","v":""},null,{"$f":"IF(B3069=\"\",\"\",G3068)","v":""},null,null,{"$f":"IF(B3069=\"\",0,D3062)","v":0},{"$f":"IF(B3069=\"\",0,K3068)","v":0},{"$f":"IF(LEFT(M3069,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3039=Controls!$Y$3,\"\",IF(AND(A3069>0,J3069=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3069=\"\",\"\",IF($H3065=\"Now\",$Q$2,IF(OR($H3057>$W$1,$H3058>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C3044=0,0,C3044)","v":0},{"$f":"IF(B3044=0,\"\",A3044&\": \"&B3044)","v":""},{"$f":"$P3070","v":""},null,{"$f":"IF(B3070=\"\",\"\",E3069)","v":""},null,{"$f":"IF(B3070=\"\",\"\",G3069)","v":""},null,null,{"$f":"IF(B3070=\"\",0,D3062)","v":0},{"$f":"IF(B3070=\"\",0,K3069)","v":0},{"$f":"IF(LEFT(M3070,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3039=Controls!$Y$3,\"\",IF(AND(A3070>0,J3070=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3070=\"\",\"\",IF($H3065=\"Now\",$Q$2,IF(OR($J3058>$W$1,$J3058>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M3071=0,\"\",IF(M3071=1,\"The above section has 1 error check message\",\"The above section has \"&M3071&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C3068=\"End of Cycle\",S3068=\"Now\"),AND(C3069=\"End of Cycle\",S3069=\"Now\"),AND(C3070=\"End of Cycle\",S3070=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M3045:M3070,\"\")+SUM(U3071:Y3071)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D3045<>\"\",1,0)","v":0},{"$f":"IF(C3052<>\"\",1,0)","v":0},{"$f":"IF(C3059=\"\",0,1)","v":0},{"$f":"IF(B3066=\"\",0,1)","v":0},{"$f":"IF(D3071=\"\",0,1)","v":0}]
["3.8.14","Other #14",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F3072=\"Tenant\",IF(ISERROR(VLOOKUP(H3072,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H3072,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H3072,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H3072,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O3072=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C3075:C3077)+SUM(E3075:G3084)+SUM(I3075:I3084)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E3075","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H3072,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H3072,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O3075","v":"N/A"},null,null,null,{"$f":"IF(I3075=0,\"N/A\",MAX(0,((J3075+I3075-Year1)*365)/(I3075*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I3083","v":0},{"$f":"IF(Q3075=0,0,VLOOKUP(Q3075,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F3080","v":0},{"$f":"+F3083","v":0},{"$f":"+J3072","v":0},{"$f":"+G3080","v":0},{"$f":"+G3083","v":0},{"$f":"+S3075-T3075","v":0},{"$f":"+V3075-W3075","v":0},{"$f":"+Y3075*U3075","v":0},{"$f":"IF(AC3075=1,-X3075/Z3075,0)","v":0},{"$f":"IF(AC3075>1,\"N/A\",IF(AA3075>=R3075,Fail,Pass))","v":"N/A"},{"$f":"IF(J3072=0,2,IF(Y3075=0,3,IF(Q3075=0,4,IF(Y3075<0,5,IF(X3075>=0,6,1)))))","v":2},{"$f":"IF(AC3075=1,\"\",\"(G1) \"&CHOOSE(AC3075,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D3075","v":0},0,{"$f":"$E3076","v":0},0,{"$f":"+H3075","v":""},{"$f":"$I3075","v":0},null,{"$f":"+O3076","v":"N/A"},null,null,null,{"$f":"IF(I3076=0,\"N/A\",MAX(0,((J3076+I3076-Year1)*365)/(I3076*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I3084","v":0},{"$f":"IF(Q3076=0,0,VLOOKUP(Q3076,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S3075","v":0},{"$f":"+F3084","v":0},{"$f":"+J3072","v":0},{"$f":"+V3075","v":0},{"$f":"+G3084","v":0},{"$f":"+S3076-T3076","v":0},{"$f":"+V3076-W3076","v":0},{"$f":"+Y3076*U3076","v":0},{"$f":"IF(AC3076=1,-X3076/Z3076,0)","v":0},{"$f":"IF(AC3076>1,\"N/A\",IF(AA3076>=R3076,Fail,Pass))","v":"N/A"},{"$f":"IF(J3072=0,2,IF(Y3076=0,3,IF(Q3076=0,4,IF(Y3076<0,5,IF(X3076>=0,6,1)))))","v":2},{"$f":"IF(AC3076=1,\"\",\"(G2) \"&CHOOSE(AC3076,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D3076","v":0},0,0,0,{"$f":"+H3075","v":""},{"$f":"$I3075","v":0},null,{"$f":"+O3077","v":"N/A"},null,null,null,{"$f":"IF(I3077=0,\"N/A\",MAX(0,((J3077+I3077-Year1)*365)/(I3077*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E3075:G3077)=0,\"\",IF(OR(E3075>=E3080,E3076>=E3080,E3077>=E3080,F3075>=F3080,F3076>=F3080,F3077>=F3080),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M3072=Controls!$Y$3,\"\",IF(AND(SUM(E3080:G3080)<>0,MAX(E3075:E3077)>E3080),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D3075","v":0},0,{"$f":"$E3080","v":0},0,{"$f":"+H3075","v":""},{"$f":"$I3075","v":0},null,null,null,{"$f":"IF(M3072=Controls!$Y$3,\"\",IF(AND(SUM(E3080:G3080)<>0,MAX(F3075:F3077)>F3080),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B3075=\"\",B3075=0),G3075=0),100000,G3075)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F3075","v":0},{"$f":"+I3075","v":0},{"$f":"IF(T3080=0,0,S3080/T3080)","v":0},{"$f":"+G3083","v":0},{"$f":"+G3075","v":0},{"$f":"+W3080-V3080","v":0},{"$f":"+J3072","v":0},{"$f":"+X3080*Y3080","v":0},{"$f":"IF(OR(C3075=0,U3080=0),0,MIN(10,Z3080/U3080))","v":0},{"$f":"IF(AA3080<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G3075:G3077,G3080)=0,\"\",IF(MIN(O3080:O3082)<=G3080,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M3072=Controls!$Y$3,\"\",IF(LEFT(D3081,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B3076=\"\",B3076=0),G3076=0),100000,G3076)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S3080","v":0},{"$f":"+T3080","v":0},{"$f":"IF(T3081=0,0,S3081/T3081)","v":0},{"$f":"+G3084","v":0},{"$f":"+W3080","v":0},{"$f":"+W3081-V3081","v":0},{"$f":"+J3072","v":0},{"$f":"+X3081*Y3081","v":0},{"$f":"IF(OR(C3075=0,U3081=0),0,MIN(10,Z3081/U3081))","v":0},{"$f":"IF(AA3081<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I3083=0,B3080=\"\",B3083=\"\",AC3095=0),\"\",\"   G1 has \"&TEXT(AC3095,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E3083:G3083)=0,M3072=Controls!$Y$3),\"\",IF(I3083=0,\"G1 EUL Missing\",IF(AA3095=0,\"No Green Premium G1 vs T\",IF(AA3095>0,\"Negative Green Premium G1 vs T\",IF(AB3095=0,\"No Utility Savings G1 vs T\",IF(AB3095<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B3077=\"\",B3077=0),G3077=0),100000,G3077)","v":100000}]
["G1",null,null,{"$f":"+D3075","v":0},0,{"$f":"$E3083","v":0},0,{"$f":"+H3075","v":""},{"$f":"$I3075","v":0},{"$f":"IF(OR(AC3096=0,I3084=0,B3080=\"\",B3084=\"\"),\"\",\"   G2 has \"&TEXT(AC3096,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E3084:G3084)=0,M3072=Controls!$Y$3),\"\",IF(I3084=0,\"G2 EUL Missing\",IF(AA3096=0,\"No Green Premium G2 vs T\", IF(AA3096>0,\"Negative Green Premium G2 vs T\",IF(AB3096=0,\"No Utility Savings G2 vs T\", IF(AB3096<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D3076","v":0},0,0,0,{"$f":"+H3075","v":""},{"$f":"$I3075","v":0},{"$f":"IF(OR(AC3097=0,I3084=0,B3080=\"\",B3083=\"\", B3084=\"\"),\"\",\"   G2 has \"&TEXT(AC3097,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E3084:G3084)=0,M3072=Controls!$Y$3),\"\",IF(AA3097>=0,\"No Green Premium G2 vs G1\",IF(AB3097<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G3080>0,OR(G3083>0,G3084>0)),IF(OR(G3080=G3083,G3080=G3084),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O3086:O3088)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F3076","v":0},{"$f":"+I3076","v":0},{"$f":"IF(T3085=0,0,S3085/T3085)","v":0},{"$f":"+V3080","v":0},{"$f":"+G3076","v":0},{"$f":"+W3085-V3085","v":0},{"$f":"+J3072","v":0},{"$f":"+X3085*Y3085","v":0},{"$f":"IF(OR(C3076=0,U3085=0),0,MIN(10,Z3085/U3085))","v":0},{"$f":"IF(AA3085<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C3076:C3077)=0,0,IF(OR(AND(C3076=0,C3077<>0),AND(G3076=0,G3077<>0)),1,IF(C3075=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S3085","v":0},{"$f":"+T3085","v":0},{"$f":"IF(T3086=0,0,S3086/T3086)","v":0},{"$f":"+V3081","v":0},{"$f":"+W3085","v":0},{"$f":"+W3086-V3086","v":0},{"$f":"+J3072","v":0},{"$f":"+X3086*Y3086","v":0},{"$f":"IF(OR(C3076=0,U3086=0),0,MIN(10,Z3086/U3086))","v":0},{"$f":"IF(AA3086<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F3076=0,0,IF(AND(F3075<F3076,G3075>G3076),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M3072=Controls!$Y$3,\"\",IF(B3083=\"No Green Alternatives\",\"\",IF(B3083=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E3083:G3083)<>0,B3083=\"\"),\"G1 Description is Missing\",IF(AND(B3083<>\"\",SUM(E3083:F3083)=0),\"G1 Cost is Missing\",IF(AND(B3083<>\"\",G3083=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F3077=0,0,IF(OR(AND(F3075<F3077,F3076<F3077),AND(G3075>G3077,G3076>G3077)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B3082","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M3072=Controls!$Y$3,\"\",IF(M3088=\"No Green Alternatives\",\"\",IF(AND(B3084=\"\",SUM(E3084:G3084))=0,\"\",IF(AND(SUM(E3084:F3084)=0,B3084<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G3084=0,B3084<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D3090=Pass,D3091=Pass),No,IF(D3090=Pass,Yes,No))","v":"No"},{"$f":"IF(B3083=\"\",\"\",A3083&\": \"&B3083)","v":""},{"$f":"IF(AA3075>99,99,AA3075)","v":0},{"$f":"+AB3075","v":"N/A"},null,{"$f":"IF(OR(AB3075=\"Fail\",AB3075=\"N/A\"),0,AA3080)","v":0},{"$f":"IF(F3090=0,\"\",AB3080)","v":""},{"$f":"IF(OR(AB3075=\"Fail\",AB3075=\"N/A\"),0,AA3085)","v":0},{"$f":"IF(H3090=0,\"\",AB3085)","v":""},{"$f":"IF(OR(AB3075=\"Fail\",AB3075=\"N/A\"),0,AA3090)","v":0},{"$f":"IF(J3090=0,\"\",AB3090)","v":""},null,{"$f":"IF(OR(SUM(E3082:G3083)=0,M3072=Controls!$Y$3),\"\",IF(AC3075=1,\"\",AD3075))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F3077","v":0},{"$f":"+I3077","v":0},{"$f":"IF(T3090=0,0,S3090/T3090)","v":0},{"$f":"+V3085","v":0},{"$f":"+G3077","v":0},{"$f":"+W3090-V3090","v":0},{"$f":"+J3072","v":0},{"$f":"+X3090*Y3090","v":0},{"$f":"IF(OR(C3077=0,U3090=0),0,MIN(10,Z3090/U3090))","v":0},{"$f":"IF(AA3090<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A3090=No,D3091=Pass),Yes,No)","v":"No"},{"$f":"IF(B3084=\"\",\"\",A3084&\": \"&B3084)","v":""},{"$f":"IF(AA3076=100,0,IF(AA3076>99,99,AA3076))","v":0},{"$f":"IF(AA3076=100,\"\",+AB3076)","v":"N/A"},null,{"$f":"IF(OR(AB3076=\"Fail\",AB3076=\"N/A\"),0,AA3081)","v":0},{"$f":"IF(F3091=0,\"\",AB3081)","v":""},{"$f":"IF(OR(AB3076=\"Fail\",AB3076=\"N/A\"),0,AA3086)","v":0},{"$f":"IF(H3091=0,\"\",AB3086)","v":""},{"$f":"IF(OR(AB3076=\"Fail\",AB3076=\"N/A\"),0,AA3091)","v":0},{"$f":"IF(J3091=0,\"\",AB3091)","v":""},null,{"$f":"IF(OR(SUM(E3084:G3084)=0,M3072=Controls!$Y$3),\"\",IF(AC3076=1,\"\",AD3076))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S3090","v":0},{"$f":"+T3090","v":0},{"$f":"IF(T3091=0,0,S3091/T3091)","v":0},{"$f":"+V3086","v":0},{"$f":"+W3090","v":0},{"$f":"+W3091-V3091","v":0},{"$f":"+J3072","v":0},{"$f":"+X3091*Y3091","v":0},{"$f":"IF(OR(C3077=0,U3091=0),0,MIN(10,Z3091/U3091))","v":0},{"$f":"IF(AA3091<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I3084=0,I3083=0),\"\",IF(OR(AND(I3083<>0,I3083<>I3080),AND(I3084<>0,I3084<>I3080)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M3072=Controls!$Y$3,\"\",IF(B3095<>P3093,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A3090=Yes,P3095,IF(A3091=Yes,P3096,P3097))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L3095:L3103)=0,\"\",IF(SUM(L3095:L3103)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L3095:L3103)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B3095=B3090,1,IF(B3095=B3091,2,3))","v":3},{"$f":"$P3093","v":"T: "},{"$f":"CHOOSE($A3095,D3083,D3084,D3080)","v":0},{"$f":"CHOOSE($A3095,F3083,F3084,F3080)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M3095,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3072=Controls!$Y$3,\"\",IF(OR(B3095=P3095,B3095=P3096,B3095=P3097),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B3090","v":""},null,null,"G1 vs T",{"$f":"(F3083-F3080)","v":0},"premium",{"$f":"Z3075","v":0},"savings",{"$f":"IF(T3095=0,\"N/A\",IF(V3095=0,\"None\",T3095/V3095))","v":"N/A"},null,{"$f":"I3083","v":0},{"$f":"+-T3095","v":0},{"$f":"+V3095","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA3095>=0,AB3095<=0),0,IF(ISERROR(IRR($AE3095:$CC3095,$Z$1)),-0.99,IRR($AE3095:$CC3095,$Z$1))),-10%))","v":0},null,{"$f":"+AA3095","v":0},0,{"$f":"IF(AG$1<=$Z3095,$AB3095*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z3095,$AB3095*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z3095,$AB3095*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z3095,$AB3095*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z3095,$AB3095*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M3096,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C3075:C3077,E3075:G3077)=0,\"\",IF(B3083=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E3083:G3084)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E3083:G3084)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B3091","v":""},null,null,"G2 vs T",{"$f":"IF(F3084=0,0,F3084-F3080)","v":0},"premium",{"$f":"IF(F3084=0,0,Z3076)","v":0},"savings",{"$f":"IF(T3096=0,\"N/A\",IF(V3096=0,\"None\",T3096/V3096))","v":"N/A"},null,{"$f":"I3084","v":0},{"$f":"+-T3096","v":0},{"$f":"+V3096","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA3096>=0,AB3096<=0),0,IF(ISERROR(IRR($AE3096:$CC3096,$Z$1)),-0.99,IRR($AE3096:$CC3096,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z3096,$AB3096*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I3096","v":0},null,null,{"$f":"IF(LEFT(M3097,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C3075:C3077,E3075:F3077)=0,\"\",IF(AND($AN$6=Yes,OR(B3083=B3080,B3084=B3080)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B3083=B3080,B3084=B3080)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A3080&\": \"&B3080","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F3084=0,0,F3084-F3083)","v":0},"premium",{"$f":"IF(F3084=0,0,V3096-V3095)","v":0},"savings",{"$f":"IF(T3097=0,\"N/A\",IF(V3097=0,\"None\",T3097/V3097))","v":"N/A"},null,{"$f":"+Z3096","v":0},{"$f":"+-T3097","v":0},{"$f":"+V3097","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA3097>=0,AB3097<=0),0,IF(ISERROR(IRR($AE3097:$CC3097,$Z$1)),-0.99,IRR($AE3097:$CC3097,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G3097=$V$2,G3096,G3097)","v":0},{"$f":"IF(G3097=$V$2,H3096,H3097)","v":0},{"$f":"IF(G3097=$V$2,I3096,I3097)","v":0}]
[null,{"$f":"IF(AND(G3098=\"Traditional\",B3095<>P3097,B3095<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G3098=\"Green\",B3095=P3097,B3095<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M3072=Controls!$Y$3,B3099=\"\"),\"\",IF(G3098=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P3101<>C3101,P3102<>C3102,P3103<>C3103),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C3075=0,0,C3075)","v":0},{"$f":"IF(B3075=0,\"\",A3075&\": \"&B3075)","v":""},{"$f":"$P3101","v":""},null,{"$f":"IF(B3101=\"\",\"\",G3098)","v":""},null,{"$f":"IF(B3101=\"\",\"\",B3095)","v":""},null,null,{"$f":"IF(B3101=\"\",0,D3095)","v":0},{"$f":"IF(B3101=\"\",0,CHOOSE(A3095,I3083,I3084,I3080))","v":0},{"$f":"IF(LEFT(M3101,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3072=Controls!$Y$3,\"\",IF(AND(A3101>0,J3101=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3101=\"\",\"\",IF($H3098=\"Now\",$Q$2,IF(OR($F3090>$W$1,$F3091>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C3076=0,0,C3076)","v":0},{"$f":"IF(B3076=0,\"\",A3076&\": \"&B3076)","v":""},{"$f":"$P3102","v":""},null,{"$f":"IF(B3102=\"\",\"\",E3101)","v":""},null,{"$f":"IF(B3102=\"\",\"\",G3101)","v":""},null,null,{"$f":"IF(B3102=\"\",0,D3095)","v":0},{"$f":"IF(B3102=\"\",0,K3101)","v":0},{"$f":"IF(LEFT(M3102,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3072=Controls!$Y$3,\"\",IF(AND(A3102>0,J3102=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3102=\"\",\"\",IF($H3098=\"Now\",$Q$2,IF(OR($H3090>$W$1,$H3091>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C3077=0,0,C3077)","v":0},{"$f":"IF(B3077=0,\"\",A3077&\": \"&B3077)","v":""},{"$f":"$P3103","v":""},null,{"$f":"IF(B3103=\"\",\"\",E3102)","v":""},null,{"$f":"IF(B3103=\"\",\"\",G3102)","v":""},null,null,{"$f":"IF(B3103=\"\",0,D3095)","v":0},{"$f":"IF(B3103=\"\",0,K3102)","v":0},{"$f":"IF(LEFT(M3103,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3072=Controls!$Y$3,\"\",IF(AND(A3103>0,J3103=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3103=\"\",\"\",IF($H3098=\"Now\",$Q$2,IF(OR($J3091>$W$1,$J3091>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M3104=0,\"\",IF(M3104=1,\"The above section has 1 error check message\",\"The above section has \"&M3104&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C3101=\"End of Cycle\",S3101=\"Now\"),AND(C3102=\"End of Cycle\",S3102=\"Now\"),AND(C3103=\"End of Cycle\",S3103=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M3078:M3103,\"\")+SUM(U3104:Y3104)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D3078<>\"\",1,0)","v":0},{"$f":"IF(C3085<>\"\",1,0)","v":0},{"$f":"IF(C3092=\"\",0,1)","v":0},{"$f":"IF(B3099=\"\",0,1)","v":0},{"$f":"IF(D3104=\"\",0,1)","v":0}]
["3.8.15","Other #15",null,null,"Utility Paid By:",null,"Utility is:",null,"Rate is: ",{"$f":"IF(F3105=\"Tenant\",IF(ISERROR(VLOOKUP(H3105,Controls!$I$3:$L$12,3,FALSE)),0,VLOOKUP(H3105,Controls!$I$3:$L$12,3,FALSE)),IF(ISERROR(VLOOKUP(H3105,Controls!$I$3:$L$12,4,FALSE)),0,VLOOKUP(H3105,Controls!$I$3:$L$12,4,FALSE)))","v":0},null,null,{"$f":"IF(O3105=0,Controls!$Y$3,Controls!$Y$4)","v":"This Section Is Blank"},null,{"$f":"SUM(C3108:C3110)+SUM(E3108:G3117)+SUM(I3108:I3117)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","% RUL",null,null,null,"% RUL",null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","Payback",null,"PB Flag","Payback flag text"]
["E1",null,0,null,0,{"$f":"$E3108","v":0},0,{"$f":"IF(ISNA(VLOOKUP(H3105,Controls!$I$3:$J$12,2,FALSE)),\"\",VLOOKUP(H3105,Controls!$I$3:$J$12,2,FALSE))","v":""},0,null,{"$f":"+O3108","v":"N/A"},null,null,null,{"$f":"IF(I3108=0,\"N/A\",MAX(0,((J3108+I3108-Year1)*365)/(I3108*365)))","v":"N/A"},"Payback on Green #1",{"$f":"+I3116","v":0},{"$f":"IF(Q3108=0,0,VLOOKUP(Q3108,Controls!$B$2:$D$28,2))","v":0},{"$f":"+F3113","v":0},{"$f":"+F3116","v":0},{"$f":"+J3105","v":0},{"$f":"+G3113","v":0},{"$f":"+G3116","v":0},{"$f":"+S3108-T3108","v":0},{"$f":"+V3108-W3108","v":0},{"$f":"+Y3108*U3108","v":0},{"$f":"IF(AC3108=1,-X3108/Z3108,0)","v":0},{"$f":"IF(AC3108>1,\"N/A\",IF(AA3108>=R3108,Fail,Pass))","v":"N/A"},{"$f":"IF(J3105=0,2,IF(Y3108=0,3,IF(Q3108=0,4,IF(Y3108<0,5,IF(X3108>=0,6,1)))))","v":2},{"$f":"IF(AC3108=1,\"\",\"(G1) \"&CHOOSE(AC3108,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G1) No payback: utility rate is zero"}]
["E2",null,0,{"$f":"+D3108","v":0},0,{"$f":"$E3109","v":0},0,{"$f":"+H3108","v":""},{"$f":"$I3108","v":0},null,{"$f":"+O3109","v":"N/A"},null,null,null,{"$f":"IF(I3109=0,\"N/A\",MAX(0,((J3109+I3109-Year1)*365)/(I3109*365)))","v":"N/A"},"Payback on Green #2",{"$f":"+I3117","v":0},{"$f":"IF(Q3109=0,0,VLOOKUP(Q3109,Controls!$B$2:$D$28,2))","v":0},{"$f":"+S3108","v":0},{"$f":"+F3117","v":0},{"$f":"+J3105","v":0},{"$f":"+V3108","v":0},{"$f":"+G3117","v":0},{"$f":"+S3109-T3109","v":0},{"$f":"+V3109-W3109","v":0},{"$f":"+Y3109*U3109","v":0},{"$f":"IF(AC3109=1,-X3109/Z3109,0)","v":0},{"$f":"IF(AC3109>1,\"N/A\",IF(AA3109>=R3109,Fail,Pass))","v":"N/A"},{"$f":"IF(J3105=0,2,IF(Y3109=0,3,IF(Q3109=0,4,IF(Y3109<0,5,IF(X3109>=0,6,1)))))","v":2},{"$f":"IF(AC3109=1,\"\",\"(G2) \"&CHOOSE(AC3109,Controls!$AB$2,Controls!$AB$3,Controls!$AB$4,Controls!$AB$5,Controls!$AB$6,Controls!$AB$7))","v":"(G2) No payback: utility rate is zero"}]
["E3",null,0,{"$f":"+D3109","v":0},0,0,0,{"$f":"+H3108","v":""},{"$f":"$I3108","v":0},null,{"$f":"+O3110","v":"N/A"},null,null,null,{"$f":"IF(I3110=0,\"N/A\",MAX(0,((J3110+I3110-Year1)*365)/(I3110*365)))","v":"N/A"}]
[null,null,null,{"$f":"IF(SUM(E3108:G3110)=0,\"\",IF(OR(E3108>=E3113,E3109>=E3113,E3110>=E3113,F3108>=F3113,F3109>=F3113,F3110>=F3113),\"Confirm costs: typically expected that Traditional alternative would cost more than Existing\",\"\"))","v":""},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,null,{"$f":"IF(M3105=Controls!$Y$3,\"\",IF(AND(SUM(E3113:G3113)<>0,MAX(E3108:E3110)>E3113),\"PCA Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,"Util compare flags",null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
["T",null,null,{"$f":"+D3108","v":0},0,{"$f":"$E3113","v":0},0,{"$f":"+H3108","v":""},{"$f":"$I3108","v":0},null,null,null,{"$f":"IF(M3105=Controls!$Y$3,\"\",IF(AND(SUM(E3113:G3113)<>0,MAX(F3108:F3110)>F3113),\"UW Cost Question: T Is Below Greatest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B3108=\"\",B3108=0),G3108=0),100000,G3108)","v":100000},null,null,"Early Repl with Green #1",{"$f":"+F3108","v":0},{"$f":"+I3108","v":0},{"$f":"IF(T3113=0,0,S3113/T3113)","v":0},{"$f":"+G3116","v":0},{"$f":"+G3108","v":0},{"$f":"+W3113-V3113","v":0},{"$f":"+J3105","v":0},{"$f":"+X3113*Y3113","v":0},{"$f":"IF(OR(C3108=0,U3113=0),0,MIN(10,Z3113/U3113))","v":0},{"$f":"IF(AA3113<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(SUM(G3108:G3110,G3113)=0,\"\",IF(MIN(O3113:O3115)<=G3113,\"Confirm usage: typically expected that Traditional alternative would use less energy than Existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(M3105=Controls!$Y$3,\"\",IF(LEFT(D3114,7)=\"Confirm\",\"Usage Question: No Savings T vs Lowest of E1, E2, E3\",\"\"))","v":""},null,{"$f":"IF(AND(OR(B3109=\"\",B3109=0),G3109=0),100000,G3109)","v":100000},null,null,"Early Repl with Green #2",{"$f":"+S3113","v":0},{"$f":"+T3113","v":0},{"$f":"IF(T3114=0,0,S3114/T3114)","v":0},{"$f":"+G3117","v":0},{"$f":"+W3113","v":0},{"$f":"+W3114-V3114","v":0},{"$f":"+J3105","v":0},{"$f":"+X3114*Y3114","v":0},{"$f":"IF(OR(C3108=0,U3114=0),0,MIN(10,Z3114/U3114))","v":0},{"$f":"IF(AA3114<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",{"$f":"IF(OR(I3116=0,B3113=\"\",B3116=\"\",AC3128=0),\"\",\"   G1 has \"&TEXT(AC3128,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E3116:G3116)=0,M3105=Controls!$Y$3),\"\",IF(I3116=0,\"G1 EUL Missing\",IF(AA3128=0,\"No Green Premium G1 vs T\",IF(AA3128>0,\"Negative Green Premium G1 vs T\",IF(AB3128=0,\"No Utility Savings G1 vs T\",IF(AB3128<0,\"Negative Utility Savings G1 vs T\",\"\"))))))","v":""},null,{"$f":"IF(AND(OR(B3110=\"\",B3110=0),G3110=0),100000,G3110)","v":100000}]
["G1",null,null,{"$f":"+D3108","v":0},0,{"$f":"$E3116","v":0},0,{"$f":"+H3108","v":""},{"$f":"$I3108","v":0},{"$f":"IF(OR(AC3129=0,I3117=0,B3113=\"\",B3117=\"\"),\"\",\"   G2 has \"&TEXT(AC3129,\"0.0%\")&\" IRR vs. T\")","v":""},null,null,{"$f":"IF(OR(SUM(E3117:G3117)=0,M3105=Controls!$Y$3),\"\",IF(I3117=0,\"G2 EUL Missing\",IF(AA3129=0,\"No Green Premium G2 vs T\", IF(AA3129>0,\"Negative Green Premium G2 vs T\",IF(AB3129=0,\"No Utility Savings G2 vs T\", IF(AB3129<0,\"Negative Utility Savings G2 vs T\",\"\"))))))","v":""},null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D3109","v":0},0,0,0,{"$f":"+H3108","v":""},{"$f":"$I3108","v":0},{"$f":"IF(OR(AC3130=0,I3117=0,B3113=\"\",B3116=\"\", B3117=\"\"),\"\",\"   G2 has \"&TEXT(AC3130,\"0.0%\")&\" IRR vs. G1\")","v":""},null,null,{"$f":"IF(OR(SUM(E3117:G3117)=0,M3105=Controls!$Y$3),\"\",IF(AA3130>=0,\"No Green Premium G2 vs G1\",IF(AB3130<=0,\"No Utility Savings G2 vs G1\",\"\")))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[null,null,{"$f":"IF(AND(G3113>0,OR(G3116>0,G3117>0)),IF(OR(G3113=G3116,G3113=G3117),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O3119:O3121)>0,\"Verify the E1:E3 qty/cost/usage patterns\",\"\")","v":""},null,"E1:E3 qty, cost and/or usage issues",null,null,"Early Repl with Green #1",{"$f":"+F3109","v":0},{"$f":"+I3109","v":0},{"$f":"IF(T3118=0,0,S3118/T3118)","v":0},{"$f":"+V3113","v":0},{"$f":"+G3109","v":0},{"$f":"+W3118-V3118","v":0},{"$f":"+J3105","v":0},{"$f":"+X3118*Y3118","v":0},{"$f":"IF(OR(C3109=0,U3118=0),0,MIN(10,Z3118/U3118))","v":0},{"$f":"IF(AA3118<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:","[describe sources]",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C3109:C3110)=0,0,IF(OR(AND(C3109=0,C3110<>0),AND(G3109=0,G3110<>0)),1,IF(C3108=0,1,0)))","v":0},"if 1, issue w/ e2 or e3",null,"Early Repl with Green #2",{"$f":"+S3118","v":0},{"$f":"+T3118","v":0},{"$f":"IF(T3119=0,0,S3119/T3119)","v":0},{"$f":"+V3114","v":0},{"$f":"+W3118","v":0},{"$f":"+W3119-V3119","v":0},{"$f":"+J3105","v":0},{"$f":"+X3119*Y3119","v":0},{"$f":"IF(OR(C3109=0,U3119=0),0,MIN(10,Z3119/U3119))","v":0},{"$f":"IF(AA3119<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F3109=0,0,IF(AND(F3108<F3109,G3108>G3109),0,1))","v":0},"if 1, e2 cost <=e1 or usage >=e1"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,{"$f":"IF(M3105=Controls!$Y$3,\"\",IF(B3116=\"No Green Alternatives\",\"\",IF(B3116=\"\",\"If no G1 exists for this, enter 'No Green Alternatives'\",IF(AND(SUM(E3116:G3116)<>0,B3116=\"\"),\"G1 Description is Missing\",IF(AND(B3116<>\"\",SUM(E3116:F3116)=0),\"G1 Cost is Missing\",IF(AND(B3116<>\"\",G3116=0),\"G1 Usage is Missing: Correct or Use .001 if no usage\",\"\"))))))","v":""},null,{"$f":"IF(F3110=0,0,IF(OR(AND(F3108<F3110,F3109<F3110),AND(G3108>G3110,G3109>G3110)),0,1))","v":0},"if 1, issue w/ e3 cost &/or usage",null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B3115","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,{"$f":"IF(M3105=Controls!$Y$3,\"\",IF(M3121=\"No Green Alternatives\",\"\",IF(AND(B3117=\"\",SUM(E3117:G3117))=0,\"\",IF(AND(SUM(E3117:F3117)=0,B3117<>\"\"),\"No G2 Costs: if G2 N/A then delete description\",IF(AND(G3117=0,B3117<>\"\"),\"No G2 Usage: if G2 Usage is N/A then enter .001\",\"\")))))","v":""},null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr","ER Ratio"]
[{"$f":"IF(AND(D3123=Pass,D3124=Pass),No,IF(D3123=Pass,Yes,No))","v":"No"},{"$f":"IF(B3116=\"\",\"\",A3116&\": \"&B3116)","v":""},{"$f":"IF(AA3108>99,99,AA3108)","v":0},{"$f":"+AB3108","v":"N/A"},null,{"$f":"IF(OR(AB3108=\"Fail\",AB3108=\"N/A\"),0,AA3113)","v":0},{"$f":"IF(F3123=0,\"\",AB3113)","v":""},{"$f":"IF(OR(AB3108=\"Fail\",AB3108=\"N/A\"),0,AA3118)","v":0},{"$f":"IF(H3123=0,\"\",AB3118)","v":""},{"$f":"IF(OR(AB3108=\"Fail\",AB3108=\"N/A\"),0,AA3123)","v":0},{"$f":"IF(J3123=0,\"\",AB3123)","v":""},null,{"$f":"IF(OR(SUM(E3115:G3116)=0,M3105=Controls!$Y$3),\"\",IF(AC3108=1,\"\",AD3108))","v":""},null,null,null,null,"Early Repl with Green #1",{"$f":"+F3110","v":0},{"$f":"+I3110","v":0},{"$f":"IF(T3123=0,0,S3123/T3123)","v":0},{"$f":"+V3118","v":0},{"$f":"+G3110","v":0},{"$f":"+W3123-V3123","v":0},{"$f":"+J3105","v":0},{"$f":"+X3123*Y3123","v":0},{"$f":"IF(OR(C3110=0,U3123=0),0,MIN(10,Z3123/U3123))","v":0},{"$f":"IF(AA3123<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A3123=No,D3124=Pass),Yes,No)","v":"No"},{"$f":"IF(B3117=\"\",\"\",A3117&\": \"&B3117)","v":""},{"$f":"IF(AA3109=100,0,IF(AA3109>99,99,AA3109))","v":0},{"$f":"IF(AA3109=100,\"\",+AB3109)","v":"N/A"},null,{"$f":"IF(OR(AB3109=\"Fail\",AB3109=\"N/A\"),0,AA3114)","v":0},{"$f":"IF(F3124=0,\"\",AB3114)","v":""},{"$f":"IF(OR(AB3109=\"Fail\",AB3109=\"N/A\"),0,AA3119)","v":0},{"$f":"IF(H3124=0,\"\",AB3119)","v":""},{"$f":"IF(OR(AB3109=\"Fail\",AB3109=\"N/A\"),0,AA3124)","v":0},{"$f":"IF(J3124=0,\"\",AB3124)","v":""},null,{"$f":"IF(OR(SUM(E3117:G3117)=0,M3105=Controls!$Y$3),\"\",IF(AC3109=1,\"\",AD3109))","v":""},null,null,null,null,"Early Repl with Green #2",{"$f":"+S3123","v":0},{"$f":"+T3123","v":0},{"$f":"IF(T3124=0,0,S3124/T3124)","v":0},{"$f":"+V3119","v":0},{"$f":"+W3123","v":0},{"$f":"+W3124-V3124","v":0},{"$f":"+J3105","v":0},{"$f":"+X3124*Y3124","v":0},{"$f":"IF(OR(C3110=0,U3124=0),0,MIN(10,Z3124/U3124))","v":0},{"$f":"IF(AA3124<Controls!$B$31,$U$1,$T$1)","v":"Fail"}]
[null,null,{"$f":"IF(AND(I3117=0,I3116=0),\"\",IF(OR(AND(I3116<>0,I3116<>I3113),AND(I3117<>0,I3117<>I3113)),\"Verify EULs; T and G are usually the same\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,"PCA Contractors will not make Funding Source determinations.  Applicant should provide these prior to submission to HUD for review. *",null,null,{"$f":"IF(M3105=Controls!$Y$3,\"\",IF(B3128<>P3126,\"Selection Does Not Match Recommendation\",\"\"))","v":""},null,null,{"$f":"IF(A3123=Yes,P3128,IF(A3124=Yes,P3129,P3130))","v":"T: "},null,null,"IRR Computations"]
[null,"Selected Replacement Component","Unit","Cost",null,"Recommended Replacements for This Component",null,null,null,null,null,{"$f":"IF(SUM(L3128:L3136)=0,\"\",IF(SUM(L3128:L3136)=1,\"THIS COMPONENT SECTION HAS 1 FATAL ERROR: THIS MUST BE CORRECTED\",\"THIS COMPONENT SECTION HAS \"&SUM(L3128:L3136)&\" FATAL ERRORS: THESE MUST BE CORRECTED\"))","v":""},null,null,null,null,null,null,"What","        Green Premium",null,"        Util Savings",null,"Payback",null,"EUL","Premium","Savings","IRR Guess",null,{"$f":"\"Year \"&AE$1","v":"Year 0"},{"$f":"\"Year \"&AF$1","v":"Year 1"},"Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50"]
[{"$f":"IF(B3128=B3123,1,IF(B3128=B3124,2,3))","v":3},{"$f":"$P3126","v":"T: "},{"$f":"CHOOSE($A3128,D3116,D3117,D3113)","v":0},{"$f":"CHOOSE($A3128,F3116,F3117,F3113)","v":0},null,"Who","G vs T","When","Funding Source *",null,null,{"$f":"IF(LEFT(M3128,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3105=Controls!$Y$3,\"\",IF(OR(B3128=P3128,B3128=P3129,B3128=P3130),\"\",\"FATAL Selected Rplcmt Compnt Drop Down ERROR\"))","v":""},null,null,{"$f":"+B3123","v":""},null,null,"G1 vs T",{"$f":"(F3116-F3113)","v":0},"premium",{"$f":"Z3108","v":0},"savings",{"$f":"IF(T3128=0,\"N/A\",IF(V3128=0,\"None\",T3128/V3128))","v":"N/A"},null,{"$f":"I3116","v":0},{"$f":"+-T3128","v":0},{"$f":"+V3128","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA3128>=0,AB3128<=0),0,IF(ISERROR(IRR($AE3128:$CC3128,$Z$1)),-0.99,IRR($AE3128:$CC3128,$Z$1))),-10%))","v":0},null,{"$f":"+AA3128","v":0},0,{"$f":"IF(AG$1<=$Z3128,$AB3128*((1+$Z$2)^(AG$1-1)),0)","v":0},{"$f":"IF(AH$1<=$Z3128,$AB3128*((1+$Z$2)^(AH$1-1)),0)","v":0},{"$f":"IF(AI$1<=$Z3128,$AB3128*((1+$Z$2)^(AI$1-1)),0)","v":0},{"$f":"IF(AJ$1<=$Z3128,$AB3128*((1+$Z$2)^(AJ$1-1)),0)","v":0},{"$f":"IF(AK$1<=$Z3128,$AB3128*((1+$Z$2)^(AK$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["[comment as appropriate]",null,null,null,null,"PCA",null,null,{"$f":"'Global Input'!$D$30","v":0},null,null,{"$f":"IF(LEFT(M3129,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C3108:C3110,E3108:G3110)=0,\"\",IF(B3116=\"No Green Alternatives\",\"\",IF(AND($AN$5=Yes,SUM(E3116:G3117)=0),\"FATAL ERROR: No Green component analyzed\",IF(AND($AN$5=No,SUM(E3116:G3117)=0),\"No Green component analyzed\",\"\"))))","v":""},null,null,{"$f":"+B3124","v":""},null,null,"G2 vs T",{"$f":"IF(F3117=0,0,F3117-F3113)","v":0},"premium",{"$f":"IF(F3117=0,0,Z3109)","v":0},"savings",{"$f":"IF(T3129=0,\"N/A\",IF(V3129=0,\"None\",T3129/V3129))","v":"N/A"},null,{"$f":"I3117","v":0},{"$f":"+-T3129","v":0},{"$f":"+V3129","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA3129>=0,AB3129<=0),0,IF(ISERROR(IRR($AE3129:$CC3129,$Z$1)),-0.99,IRR($AE3129:$CC3129,$Z$1))),-10%))","v":0},null,0,0,{"$f":"IF(AG$1<=$Z3129,$AB3129*((1+$Z$2)^(AG$1-1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Owner",null,null,{"$f":"I3129","v":0},null,null,{"$f":"IF(LEFT(M3130,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(SUM(C3108:C3110,E3108:F3110)=0,\"\",IF(AND($AN$6=Yes,OR(B3116=B3113,B3117=B3113)),\"FATAL ERROR: Traditional and Green are the same\",IF(AND($AN$6=No,OR(B3116=B3113,B3117=B3113)),\"Traditional and Green are the same\",\"\")))","v":""},null,null,{"$f":"A3113&\": \"&B3113","v":"T: "},null,null,"G2 vs G1",{"$f":"IF(F3117=0,0,F3117-F3116)","v":0},"premium",{"$f":"IF(F3117=0,0,V3129-V3128)","v":0},"savings",{"$f":"IF(T3130=0,\"N/A\",IF(V3130=0,\"None\",T3130/V3130))","v":"N/A"},null,{"$f":"+Z3129","v":0},{"$f":"+-T3130","v":0},{"$f":"+V3130","v":0},{"$f":"MIN(50%,MAX(IF(OR(AA3130>=0,AB3130<=0),0,IF(ISERROR(IRR($AE3130:$CC3130,$Z$1)),-0.99,IRR($AE3130:$CC3130,$Z$1))),-10%))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Use This",{"$f":"IF(G3130=$V$2,G3129,G3130)","v":0},{"$f":"IF(G3130=$V$2,H3129,H3130)","v":0},{"$f":"IF(G3130=$V$2,I3129,I3130)","v":0}]
[null,{"$f":"IF(AND(G3131=\"Traditional\",B3128<>P3130,B3128<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G3131=\"Green\",B3128=P3130,B3128<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M3105=Controls!$Y$3,B3132=\"\"),\"\",IF(G3131=Controls!$C$41,\"T should be selected to match Use This\",\"G1/G2 should be selected to match Use This\"))","v":""}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,{"$f":"IF(OR(P3134<>C3134,P3135<>C3135,P3136<>C3136),\"Replacement timing differs from recommended timing\",\"\")","v":""}]
[{"$f":"IF(C3108=0,0,C3108)","v":0},{"$f":"IF(B3108=0,\"\",A3108&\": \"&B3108)","v":""},{"$f":"$P3134","v":""},null,{"$f":"IF(B3134=\"\",\"\",G3131)","v":""},null,{"$f":"IF(B3134=\"\",\"\",B3128)","v":""},null,null,{"$f":"IF(B3134=\"\",0,D3128)","v":0},{"$f":"IF(B3134=\"\",0,CHOOSE(A3128,I3116,I3117,I3113))","v":0},{"$f":"IF(LEFT(M3134,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3105=Controls!$Y$3,\"\",IF(AND(A3134>0,J3134=0),\"FATAL ERROR: E1 quantity provided without E1 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3134=\"\",\"\",IF($H3131=\"Now\",$Q$2,IF(OR($F3123>$W$1,$F3124>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C3109=0,0,C3109)","v":0},{"$f":"IF(B3109=0,\"\",A3109&\": \"&B3109)","v":""},{"$f":"$P3135","v":""},null,{"$f":"IF(B3135=\"\",\"\",E3134)","v":""},null,{"$f":"IF(B3135=\"\",\"\",G3134)","v":""},null,null,{"$f":"IF(B3135=\"\",0,D3128)","v":0},{"$f":"IF(B3135=\"\",0,K3134)","v":0},{"$f":"IF(LEFT(M3135,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3105=Controls!$Y$3,\"\",IF(AND(A3135>0,J3135=0),\"FATAL ERROR: E2 quantity provided without E2 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3135=\"\",\"\",IF($H3131=\"Now\",$Q$2,IF(OR($H3123>$W$1,$H3124>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C3110=0,0,C3110)","v":0},{"$f":"IF(B3110=0,\"\",A3110&\": \"&B3110)","v":""},{"$f":"$P3136","v":""},null,{"$f":"IF(B3136=\"\",\"\",E3135)","v":""},null,{"$f":"IF(B3136=\"\",\"\",G3135)","v":""},null,null,{"$f":"IF(B3136=\"\",0,D3128)","v":0},{"$f":"IF(B3136=\"\",0,K3135)","v":0},{"$f":"IF(LEFT(M3136,5)=\"FATAL\",1,0)","v":0},{"$f":"IF(M3105=Controls!$Y$3,\"\",IF(AND(A3136>0,J3136=0),\"FATAL ERROR: E3 quantity provided without E3 cost\",\"\"))","v":""},null,null,{"$f":"IF($B3136=\"\",\"\",IF($H3131=\"Now\",$Q$2,IF(OR($J3124>$W$1,$J3124>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(M3137=0,\"\",IF(M3137=1,\"The above section has 1 error check message\",\"The above section has \"&M3137&\" error check messages\"))","v":""},null,null,{"$f":"IF(OR(AND(C3134=\"End of Cycle\",S3134=\"Now\"),AND(C3135=\"End of Cycle\",S3135=\"Now\"),AND(C3136=\"End of Cycle\",S3136=\"Now\")),\"*** One or more EULs are expired: Please select 'Now' for these replacements\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"26-COUNTIF(M3111:M3136,\"\")+SUM(U3137:Y3137)","v":0},null,null,null,null,null,"New flagging additions",null,{"$f":"IF(D3111<>\"\",1,0)","v":0},{"$f":"IF(C3118<>\"\",1,0)","v":0},{"$f":"IF(C3125=\"\",0,1)","v":0},{"$f":"IF(B3132=\"\",0,1)","v":0},{"$f":"IF(D3137=\"\",0,1)","v":0}]
["Optional Cost and Usage Estimator"]
[]
[null,"Component","Installed","Appx. Age","Current Trad. Cost","Cost Deflation % / Yr.","Cost Result","Current Trad. Usage","Usage Inflation % / Yr.","Usage Result",null,null,null,null,null,null,"Age (Yrs)",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(C3141=0,0,$P$1-C3141)","v":0},null,null,{"$f":"IF(D3141=0,0,E3141*HLOOKUP(D3141,$R$3140:$AP$3150,6,FALSE))","v":0},null,null,{"$f":"IF(D3141=0,0,E3141*HLOOKUP(D3141,$R$3140:$AP$3150,11,FALSE))","v":0},null,null,null,null,null,null,null,{"$f":"$P$1-1","v":2013},{"$f":"R3141-1","v":2012},2011,2010,2009,2008,2007,2006,2005,2004,2003,2002,2001,2000,1999,1998,1997,{"$f":"AH3141-1","v":1996},1995,1994,1993,1992,1991,1990,1989]
[null,null,null,{"$f":"IF(C3142=0,0,$P$1-C3142)","v":0},null,null,{"$f":"IF(D3142=0,0,E3142*HLOOKUP(D3142,$R$3140:$AP$3150,6,FALSE))","v":0},null,null,{"$f":"IF(D3142=0,0,E3142*HLOOKUP(D3142,$R$3140:$AP$3150,11,FALSE))","v":0},null,null,null,null,null,null,null,{"$f":"$P$1-1","v":2013},2012,2011,2010,2009,2008,2007,2006,2005,2004,2003,2002,2001,2000,1999,1998,1997,1996,1995,1994,1993,1992,1991,1990,1989]
[null,null,null,{"$f":"IF(C3143=0,0,$P$1-C3143)","v":0},null,null,{"$f":"IF(D3143=0,0,E3143*HLOOKUP(D3143,$R$3140:$AP$3150,6,FALSE))","v":0},null,null,{"$f":"IF(D3143=0,0,E3143*HLOOKUP(D3143,$R$3140:$AP$3150,11,FALSE))","v":0},null,null,null,null,null,null,null,{"$f":"$P$1-1","v":2013},2012,2011,2010,2009,2008,2007,2006,2005,2004,2003,2002,2001,2000,1999,1998,1997,1996,1995,1994,1993,1992,1991,1990,1989]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deflation",{"$f":"1-F3141","v":1},{"$f":"R3145*(1-$F$3141)","v":1},{"$f":"S3145*(1-$F$3141)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation",{"$f":"1+I3141","v":1},{"$f":"R3150*(1+$I$3141)","v":1},{"$f":"S3150*(1+$I$3141)","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":"Utility Savings","index":10,"n_rows":389,"n_cols":46,"rows_kept":389,"cut":false,"hidden":false,"merged":[[2,32,2,35],[4,1,4,5],[89,1,91,11],[94,1,96,11],[99,1,101,11],[187,27,188,27],[191,27,192,27],[135,27,136,27],[123,27,124,27],[104,1,106,11],[115,27,116,27],[119,27,120,27],[127,27,128,27],[131,27,132,27],[231,27,232,27],[223,27,224,27],[227,27,228,27],[235,27,236,27],[207,27,208,27],[219,27,220,27],[215,27,216,27],[251,27,252,27],[259,27,260,27],[263,27,264,27],[243,27,244,27],[239,27,240,27],[247,27,248,27],[267,27,268,27],[279,27,280,27],[271,27,272,27],[275,27,276,27],[255,27,256,27],[299,27,300,27],[307,27,308,27],[291,27,292,27],[283,27,284,27],[287,27,288,27],[295,27,296,27],[311,27,312,27],[319,27,320,27],[323,27,324,27],[303,27,304,27],[383,27,384,27],[363,27,364,27],[359,27,360,27],[367,27,368,27],[351,27,352,27],[355,27,356,27],[327,27,328,27],[339,27,340,27],[331,27,332,27],[335,27,336,27],[315,27,316,27],[375,27,376,27],[371,27,372,27],[379,27,380,27],[343,27,344,27],[347,27,348,27],[387,27,388,27],[199,27,200,27],[203,27,204,27],[211,27,212,27],[139,27,140,27],[143,27,144,27],[151,27,152,27],[155,27,156,27],[163,27,164,27],[195,27,196,27],[183,27,184,27],[171,27,172,27],[147,27,148,27],[159,27,160,27],[167,27,168,27],[175,27,176,27],[179,27,180,27]]}
[null,{"$f":"\"Utility Savings Estimate for \"&'Primary Input'!D13","v":"Utility Savings Estimate for "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Primary Input'!G10","v":0},"Units"]
[]
[null,null,"Early Replacements",null,null,null,null,"Tenant-Paid Utilities",null,null,null,null,null,"Owner-Paid Utilities",null,null,null,null,null,"1=G1 2=G2","Usage of","Owner paid or","Util Cost for ","Util Cost ","Utility","Util Savings","Util Cost for ",null,null,null,null,"Information from Cap Needs Input","Indicated Values"]
[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,"3=T  4=No\nSelection","Selected Repl Component","Tenant pd","E1-2-3 Being Replaced","for Repls","Savings","PUPM","All E1-2-3","   See rows 110+ for AB:AD calculations",null,null,null,"System","E1","E2","E3","With What?",null,"If Other, Usage?","Green Early R?","E1 Repl Timing","E2 Repl Timing","E3 Repl Timing","E1 Repl Choice","E2 Repl Choice","E3 Repl Choice","Selected Component"]
[]
[null,{"$f":"Controls!P5","v":"3.2.4.01 Parking and Driveways Other #1"},{"$f":"AG6","v":""},"","","",null,{"$f":"IF(AND($V6=\"T\",AA6<>0),AA6,\"\")","v":""},{"$f":"IF(H6=\"\",\"\",H6/$N$1/12)","v":""},{"$f":"IF(AND(H6=\"\",K6=\"\"),\"\",IF(AND(H6>0,$C6=\"\",$D6=\"\",$E6=\"\"),H6,IF(ISERROR(H6-K6),\"\",H6-K6)))","v":""},{"$f":"IF(AND($V6=\"T\",$U6<>0),Y6,\"\")","v":""},{"$f":"IF(AND($V6=\"T\",$U6<>0),Z6,\"\")","v":""},null,{"$f":"IF(AND($V6=\"O\",AA6<>0),AA6,\"\")","v":""},{"$f":"IF(N6=\"\",\"\",N6/$N$1/12)","v":""},{"$f":"IF(AND(N6=\"\",Q6=\"\"),\"\",IF(AND(N6>0,$C6=\"\",$D6=\"\",$E6=\"\"),N6,IF(ISERROR(N6-Q6),\"\",N6-Q6)))","v":""},{"$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},{"$f":"CHOOSE(T6,'Cap Needs Input'!G80,'Cap Needs Input'!G81,'Cap Needs Input'!G77,0)","v":0},{"$f":"IF('Cap Needs Input'!F69=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C6=\"X\",AC115,0)+IF($D6=\"X\",AC116,0)+IF($E6=\"X\",AC117,0)","v":0},{"$f":"IF($C6=\"X\",AD115,0)+IF($D6=\"X\",AD116,0)+IF($E6=\"X\",AD117,0)","v":0},{"$f":"+W6-X6","v":0},{"$f":"+Y6/$N$1/12","v":{"$error":"#DIV/0!"}},{"$f":"+AC115+AC116+AC117","v":0},null,null,null,null,{"$f":"B6","v":"3.2.4.01 Parking and Driveways Other #1"},{"$f":"IF(AND(AN6=\"Now\",AQ6=\"Green\",$AL6=\"Yes\"),\"X\",\"\")","v":""},"","",{"$f":"IF(AM6=\"Yes\",AT6,\"\")","v":""},null,{"$f":"IF('Cap Needs Input'!G80+'Cap Needs Input'!G81=0,\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AG6=\"X\",AH6=\"X\",AI6=\"X\"),\"Yes\",\"No\")","v":"No"},{"$f":"'Cap Needs Input'!$C98","v":""},{"$f":"'Cap Needs Input'!$C99","v":""},{"$f":"'Cap Needs Input'!$C100","v":""},{"$f":"'Cap Needs Input'!$E98","v":""},{"$f":"'Cap Needs Input'!$E99","v":""},{"$f":"'Cap Needs Input'!$E100","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B92,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B92,2))","v":"T"}]
[null,{"$f":"Controls!P6","v":"3.2.4.02 Parking and Driveways Other #2"},"","","","",null,"",{"$f":"IF(H7=\"\",\"\",H7/$N$1/12)","v":""},"",{"$f":"IF(AND($V7=\"T\",$U7<>0),Y7,\"\")","v":""},{"$f":"IF(AND($V7=\"T\",$U7<>0),Z7,\"\")","v":""},null,{"$f":"IF(AND($V7=\"O\",AA7<>0),AA7,\"\")","v":""},{"$f":"IF(N7=\"\",\"\",N7/$N$1/12)","v":""},"",{"$f":"IF(AND($V7=\"O\",$U7<>0),Y7,\"\")","v":""},{"$f":"IF(AND($V7=\"O\",$U7<>0),Z7,\"\")","v":""},null,4,{"$f":"CHOOSE(T7,'Cap Needs Input'!G113,'Cap Needs Input'!G114,'Cap Needs Input'!G110,0)","v":0},{"$f":"IF('Cap Needs Input'!F102=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C7=\"X\",AC119,0)+IF($D7=\"X\",AC120,0)+IF($E7=\"X\",AC121,0)","v":0},{"$f":"IF($C7=\"X\",AD119,0)+IF($D7=\"X\",AD120,0)+IF($E7=\"X\",AD121,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC117+AC118+AC119","v":0},null,null,null,null,"3.2.4.02 Parking and Driveways Other #2","","","",{"$f":"IF(AM7=\"Yes\",AT7,\"\")","v":""},null,{"$f":"IF('Cap Needs Input'!G113+'Cap Needs Input'!G114=0,\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AG7=\"X\",AH7=\"X\",AI7=\"X\"),\"Yes\",\"No\")","v":"No"},{"$f":"'Cap Needs Input'!$C131","v":""},{"$f":"'Cap Needs Input'!$C132","v":""},{"$f":"'Cap Needs Input'!$C133","v":""},{"$f":"'Cap Needs Input'!$E131","v":""},{"$f":"'Cap Needs Input'!$E132","v":""},{"$f":"'Cap Needs Input'!$E133","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B125,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B125,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A168&\" \"&'Cap Needs Input'!B168","v":"3.2.9.01 Site Other #1"},{"$f":"AG8","v":""},{"$f":"AH8","v":""},{"$f":"AI8","v":""},{"$f":"AJ8","v":""},null,"","","",{"$f":"IF(AND($V8=\"T\",$U8<>0),Y8,\"\")","v":""},{"$f":"IF(AND($V8=\"T\",$U8<>0),Z8,\"\")","v":""},null,"","","",{"$f":"IF(AND($V8=\"O\",$U8<>0),Y8,\"\")","v":""},{"$f":"IF(AND($V8=\"O\",$U8<>0),Z8,\"\")","v":""},null,4,{"$f":"CHOOSE(T8,'Cap Needs Input'!G179,'Cap Needs Input'!G180,'Cap Needs Input'!G176,0)","v":0},{"$f":"IF('Cap Needs Input'!F168=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C8=\"X\",AC123,0)+IF($D8=\"X\",AC124,0)+IF($E8=\"X\",AC125,0)","v":0},{"$f":"IF($C8=\"X\",AD123,0)+IF($D8=\"X\",AD124,0)+IF($E8=\"X\",AD125,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC123+AC124+AC125","v":0},null,null,null,null,"3.2.9.01 Site Other #1","","","",{"$f":"IF(AM8=\"Yes\",AT8,\"\")","v":""},null,{"$f":"IF('Cap Needs Input'!G179+'Cap Needs Input'!G180=0,\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AG8=\"X\",AH8=\"X\",AI8=\"X\"),\"Yes\",\"No\")","v":"No"},{"$f":"'Cap Needs Input'!$C197","v":""},{"$f":"'Cap Needs Input'!$C198","v":""},{"$f":"'Cap Needs Input'!$C199","v":""},{"$f":"'Cap Needs Input'!$E197","v":""},{"$f":"'Cap Needs Input'!$E198","v":""},{"$f":"'Cap Needs Input'!$E199","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B191,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B191,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A201&\" \"&'Cap Needs Input'!B201","v":"3.2.9.02 Site Other #2"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T9,'Cap Needs Input'!G212,'Cap Needs Input'!G213,'Cap Needs Input'!G209,0)","v":0},{"$f":"IF('Cap Needs Input'!F201=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C9=\"X\",AC127,0)+IF($D9=\"X\",AC128,0)+IF($E9=\"X\",AC129,0)","v":0},{"$f":"IF($C9=\"X\",AD127,0)+IF($D9=\"X\",AD128,0)+IF($E9=\"X\",AD129,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC127+AC128+AC129","v":0},null,null,null,null,"3.2.9.02 Site Other #2","","","","",null,{"$f":"IF('Cap Needs Input'!G212+'Cap Needs Input'!G213=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C230","v":""},{"$f":"'Cap Needs Input'!$C231","v":""},{"$f":"'Cap Needs Input'!$C232","v":""},{"$f":"'Cap Needs Input'!$E230","v":""},{"$f":"'Cap Needs Input'!$E231","v":""},{"$f":"'Cap Needs Input'!$E232","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B224,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B224,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A234&\" \"&'Cap Needs Input'!B234","v":"3.2.9.03 Site Other #3"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T10,'Cap Needs Input'!G245,'Cap Needs Input'!G246,'Cap Needs Input'!G242,0)","v":0},{"$f":"IF('Cap Needs Input'!F234=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C10=\"X\",AC131,0)+IF($D10=\"X\",AC132,0)+IF($E10=\"X\",AC133,0)","v":0},{"$f":"IF($C10=\"X\",AD131,0)+IF($D10=\"X\",AD132,0)+IF($E10=\"X\",AD133,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC131+AC132+AC133","v":0},null,null,null,null,"3.2.9.03 Site Other #3","","","","",null,{"$f":"IF('Cap Needs Input'!G245+'Cap Needs Input'!G246=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C263","v":""},{"$f":"'Cap Needs Input'!$C264","v":""},{"$f":"'Cap Needs Input'!$C265","v":""},{"$f":"'Cap Needs Input'!$E263","v":""},{"$f":"'Cap Needs Input'!$E264","v":""},{"$f":"'Cap Needs Input'!$E265","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B257,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B257,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A267&\" \"&'Cap Needs Input'!B267","v":"3.2.9.04 Site Other #4"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T11,'Cap Needs Input'!G278,'Cap Needs Input'!G279,'Cap Needs Input'!G275,0)","v":0},{"$f":"IF('Cap Needs Input'!F267=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C11=\"X\",AC135,0)+IF($D11=\"X\",AC136,0)+IF($E11=\"X\",AC137,0)","v":0},{"$f":"IF($C11=\"X\",AD135,0)+IF($D11=\"X\",AD136,0)+IF($E11=\"X\",AD137,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC135+AC136+AC137","v":0},null,null,null,null,"3.2.9.04 Site Other #4","","","","",null,{"$f":"IF('Cap Needs Input'!G278+'Cap Needs Input'!G279=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C296","v":""},{"$f":"'Cap Needs Input'!$C297","v":""},{"$f":"'Cap Needs Input'!$C298","v":""},{"$f":"'Cap Needs Input'!$E296","v":""},{"$f":"'Cap Needs Input'!$E297","v":""},{"$f":"'Cap Needs Input'!$E298","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B290,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B290,2))","v":"T"}]
[null,{"$f":"Controls!P12","v":"3.3.2.2 Exterior Walls"},"","","","","*",{"$f":"IF(AND($V12=\"T\",K12<>\"\"),AA12,\"\")","v":""},"","","","",null,{"$f":"IF(AND($V12=\"O\",Q12<>\"\"),AA12,\"\")","v":""},"","","","",null,4,{"$f":"CHOOSE(T12,'Cap Needs Input'!G311,'Cap Needs Input'!G312,'Cap Needs Input'!G308,0)","v":0},{"$f":"IF('Cap Needs Input'!D300=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C12=\"X\",AC139,0)+IF($D12=\"X\",AC140,0)+IF($E12=\"X\",AC141,0)","v":0},{"$f":"IF($C12=\"X\",AD139,0)+IF($D12=\"X\",AD140,0)+IF($E12=\"X\",AD141,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC139+AC140+AC141","v":0},"Designer Note: columns H and N have ",null,null,null,"3.3.2.2 Exterior Walls",{"$f":"IF(AND(AN12=\"Now\",AQ12=\"Green\"),\"X\",\"\")","v":""},"","","",null,null,"No",{"$f":"'Cap Needs Input'!$C329","v":""},{"$f":"'Cap Needs Input'!$C330","v":""},{"$f":"'Cap Needs Input'!$C331","v":""},{"$f":"'Cap Needs Input'!$E329","v":""},{"$f":"'Cap Needs Input'!$E330","v":""},{"$f":"'Cap Needs Input'!$E331","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B323,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B323,2))","v":"T"}]
[null,{"$f":"Controls!P13","v":"3.3.2.3 Insulation"},"","","","","*",{"$f":"IF(AND($V13=\"T\",K13<>\"\"),AA13,\"\")","v":""},"","","","",null,{"$f":"IF(AND($V13=\"O\",Q13<>\"\"),AA13,\"\")","v":""},"","","","",null,4,{"$f":"CHOOSE(T13,'Cap Needs Input'!G344,'Cap Needs Input'!G345,'Cap Needs Input'!G341,0)","v":0},{"$f":"IF('Cap Needs Input'!D333=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C13=\"X\",AC143,0)+IF($D13=\"X\",AC144,0)+IF($E13=\"X\",AC145,0)","v":0},{"$f":"IF($C13=\"X\",AD143,0)+IF($D13=\"X\",AD144,0)+IF($E13=\"X\",AD145,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC143+AC144+AC145","v":0},"unique code for all envelope items because",null,null,null,"3.3.2.3 Insulation","","","","",null,null,"No",{"$f":"'Cap Needs Input'!$C362","v":""},{"$f":"'Cap Needs Input'!$C363","v":""},{"$f":"'Cap Needs Input'!$C364","v":""},{"$f":"'Cap Needs Input'!$E362","v":""},{"$f":"'Cap Needs Input'!$E363","v":""},{"$f":"'Cap Needs Input'!$E364","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B356,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B356,2))","v":"T"}]
[null,{"$f":"Controls!P14","v":"3.3.2.4.01 Sliding Glass Doors"},"","","","","*","","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T14,'Cap Needs Input'!G377,'Cap Needs Input'!G378,'Cap Needs Input'!G374,0)","v":0},{"$f":"IF('Cap Needs Input'!D366=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C14=\"X\",AC147,0)+IF($D14=\"X\",AC148,0)+IF($E14=\"X\",AC149,0)","v":0},{"$f":"IF($C14=\"X\",AD147,0)+IF($D14=\"X\",AD148,0)+IF($E14=\"X\",AD149,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC147+AC148+AC149","v":0},"existing usage for envelope items should",null,null,null,"3.3.2.4.01 Sliding Glass Doors","","","","",null,null,"No",{"$f":"'Cap Needs Input'!$C395","v":""},{"$f":"'Cap Needs Input'!$C396","v":""},{"$f":"'Cap Needs Input'!$C397","v":""},{"$f":"'Cap Needs Input'!$E395","v":""},{"$f":"'Cap Needs Input'!$E396","v":""},{"$f":"'Cap Needs Input'!$E397","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B389,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B389,2))","v":"T"}]
[null,{"$f":"Controls!P15","v":"3.3.2.4.02 Windows"},"","","","","*","","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T15,'Cap Needs Input'!G410,'Cap Needs Input'!G411,'Cap Needs Input'!G407,0)","v":0},{"$f":"IF('Cap Needs Input'!D399=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C15=\"X\",AC151,0)+IF($D15=\"X\",AC152,0)+IF($E15=\"X\",AC153,0)","v":0},{"$f":"IF($C15=\"X\",AD151,0)+IF($D15=\"X\",AD152,0)+IF($E15=\"X\",AD153,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC151+AC152+AC153","v":0},"be 0, thus these need to look at columns ",null,null,null,"3.3.2.4.02 Windows","","","","",null,null,"No",{"$f":"'Cap Needs Input'!$C428","v":""},{"$f":"'Cap Needs Input'!$C429","v":""},{"$f":"'Cap Needs Input'!$C430","v":""},{"$f":"'Cap Needs Input'!$E428","v":""},{"$f":"'Cap Needs Input'!$E429","v":""},{"$f":"'Cap Needs Input'!$E430","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B422,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B422,2))","v":"T"}]
[null,{"$f":"Controls!P17","v":"3.3.2.5.02 Storm Doors"},{"$f":"AG16","v":""},{"$f":"AH16","v":""},{"$f":"AI16","v":""},{"$f":"AJ16","v":""},"*","","","",{"$f":"IF(AND($V16=\"T\",$U16<>0),Y16,\"\")","v":""},{"$f":"IF(AND($V16=\"T\",$U16<>0),Z16,\"\")","v":""},null,"","","",{"$f":"IF(AND($V16=\"O\",$U16<>0),Y16,\"\")","v":""},{"$f":"IF(AND($V16=\"O\",$U16<>0),Z16,\"\")","v":""},null,{"$f":"IF(F16=\"G1\",1,IF(F16=\"G2\",2,IF(F16=\"T\",3,4)))","v":4},{"$f":"CHOOSE(T16,'Cap Needs Input'!G476,'Cap Needs Input'!G477,'Cap Needs Input'!G473,0)","v":0},{"$f":"IF('Cap Needs Input'!D465=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C16=\"X\",AC155,0)+IF($D16=\"X\",AC156,0)+IF($E16=\"X\",AC157,0)","v":0},{"$f":"IF($C16=\"X\",AD155,0)+IF($D16=\"X\",AD156,0)+IF($E16=\"X\",AD157,0)","v":0},{"$f":"+W16-X16","v":0},{"$f":"+Y16/$N$1/12","v":{"$error":"#DIV/0!"}},{"$f":"+AC155+AC156+AC157","v":0},"K and Q rather than W and AA in the initial ",null,null,null,{"$f":"B16","v":"3.3.2.5.02 Storm Doors"},"","","",{"$f":"IF(AM16=\"Yes\",AT16,\"\")","v":""},null,null,{"$f":"IF(OR(AG16=\"X\",AH16=\"X\",AI16=\"X\"),\"Yes\",\"No\")","v":"No"},{"$f":"'Cap Needs Input'!$C494","v":""},{"$f":"'Cap Needs Input'!$C495","v":""},{"$f":"'Cap Needs Input'!$C496","v":""},{"$f":"'Cap Needs Input'!$E494","v":""},{"$f":"'Cap Needs Input'!$E495","v":""},{"$f":"'Cap Needs Input'!$E496","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B488,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B488,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A498&\" \"&'Cap Needs Input'!B498","v":"3.3.2.9.01 Bldg Envelope Other #1"},"","","","","*","","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T17,'Cap Needs Input'!G509,'Cap Needs Input'!G510,'Cap Needs Input'!G506,0)","v":0},{"$f":"IF('Cap Needs Input'!F498=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C17=\"X\",AC159,0)+IF($D17=\"X\",AC160,0)+IF($E17=\"X\",AC161,0)","v":0},{"$f":"IF($C17=\"X\",AD159,0)+IF($D17=\"X\",AD160,0)+IF($E17=\"X\",AD161,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC159+AC160+AC161","v":0},"AND statement.",null,null,null,"3.3.2.9.01 Bldg Envelope Other #1",{"$f":"IF(AND(AN17=\"Now\",AQ17=\"Green\",$AL17=\"Yes\"),\"X\",\"\")","v":""},"","","",null,{"$f":"IF('Cap Needs Input'!G509+'Cap Needs Input'!G510=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C527","v":""},{"$f":"'Cap Needs Input'!$C528","v":""},{"$f":"'Cap Needs Input'!$C529","v":""},{"$f":"'Cap Needs Input'!$E527","v":""},{"$f":"'Cap Needs Input'!$E528","v":""},{"$f":"'Cap Needs Input'!$E529","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B521,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B521,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A531&\" \"&'Cap Needs Input'!B531","v":"3.3.2.9.02 Bldg Envelope Other #2"},"","","","","*","","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T18,'Cap Needs Input'!G542,'Cap Needs Input'!G543,'Cap Needs Input'!G539,0)","v":0},{"$f":"IF('Cap Needs Input'!F531=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C18=\"X\",AC163,0)+IF($D18=\"X\",AC164,0)+IF($E18=\"X\",AC165,0)","v":0},{"$f":"IF($C18=\"X\",AD163,0)+IF($D18=\"X\",AD164,0)+IF($E18=\"X\",AD165,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC163+AC164+AC165","v":0},null,null,null,null,"3.3.2.9.02 Bldg Envelope Other #2","","","","",null,{"$f":"IF('Cap Needs Input'!G542+'Cap Needs Input'!G543=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C560","v":""},{"$f":"'Cap Needs Input'!$C561","v":""},{"$f":"'Cap Needs Input'!$C562","v":""},{"$f":"'Cap Needs Input'!$E560","v":""},{"$f":"'Cap Needs Input'!$E561","v":""},{"$f":"'Cap Needs Input'!$E562","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B554,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B554,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A564&\" \"&'Cap Needs Input'!B564","v":"3.3.2.9.03 Bldg Envelope Other #3"},"","","","","*","","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T19,'Cap Needs Input'!G575,'Cap Needs Input'!G576,'Cap Needs Input'!G572,0)","v":0},{"$f":"IF('Cap Needs Input'!F564=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C19=\"X\",AC167,0)+IF($D19=\"X\",AC168,0)+IF($E19=\"X\",AC169,0)","v":0},{"$f":"IF($C19=\"X\",AD167,0)+IF($D19=\"X\",AD168,0)+IF($E19=\"X\",AD169,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC167+AC168+AC169","v":0},null,null,null,null,"3.3.2.9.03 Bldg Envelope Other #3","","","","",null,{"$f":"IF('Cap Needs Input'!G575+'Cap Needs Input'!G576=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C593","v":""},{"$f":"'Cap Needs Input'!$C594","v":""},{"$f":"'Cap Needs Input'!$C595","v":""},{"$f":"'Cap Needs Input'!$E593","v":""},{"$f":"'Cap Needs Input'!$E594","v":""},{"$f":"'Cap Needs Input'!$E595","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B587,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B587,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A597&\" \"&'Cap Needs Input'!B597","v":"3.3.2.9.04 Bldg Envelope Other #4"},"","","","","*","","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T20,'Cap Needs Input'!G608,'Cap Needs Input'!G609,'Cap Needs Input'!G605,0)","v":0},{"$f":"IF('Cap Needs Input'!F597=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C20=\"X\",AC171,0)+IF($D20=\"X\",AC172,0)+IF($E20=\"X\",AC173,0)","v":0},{"$f":"IF($C20=\"X\",AD171,0)+IF($D20=\"X\",AD172,0)+IF($E20=\"X\",AD173,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC171+AC172+AC173","v":0},null,null,null,null,"3.3.2.9.04 Bldg Envelope Other #4","","","","",null,{"$f":"IF('Cap Needs Input'!G608+'Cap Needs Input'!G609=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C626","v":""},{"$f":"'Cap Needs Input'!$C627","v":""},{"$f":"'Cap Needs Input'!$C628","v":""},{"$f":"'Cap Needs Input'!$E626","v":""},{"$f":"'Cap Needs Input'!$E627","v":""},{"$f":"'Cap Needs Input'!$E628","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B620,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B620,2))","v":"T"}]
[null,{"$f":"Controls!P22","v":"3.3.4 Roofs"},"","","","","*","","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T21,'Cap Needs Input'!G641,'Cap Needs Input'!G642,'Cap Needs Input'!G638,0)","v":0},{"$f":"IF('Cap Needs Input'!D630=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C21=\"X\",AC175,0)+IF($D21=\"X\",AC176,0)+IF($E21=\"X\",AC177,0)","v":0},{"$f":"IF($C21=\"X\",AD172,0)+IF($D21=\"X\",AD173,0)+IF($E21=\"X\",AD174,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC175+AC176+AC177","v":0},null,null,null,null,"3.3.4 Roofs",{"$f":"IF(AND(AN21=\"Now\",AQ21=\"Green\"),\"X\",\"\")","v":""},{"$f":"IF(AND(AO21=\"Now\",AR21=\"Green\"),\"X\",\"\")","v":""},{"$f":"IF(AND(AP21=\"Now\",AS21=\"Green\"),\"X\",\"\")","v":""},"",null,null,"No",{"$f":"'Cap Needs Input'!$C659","v":""},{"$f":"'Cap Needs Input'!$C660","v":""},{"$f":"'Cap Needs Input'!$C661","v":""},{"$f":"'Cap Needs Input'!$E659","v":""},{"$f":"'Cap Needs Input'!$E660","v":""},{"$f":"'Cap Needs Input'!$E661","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B653,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B653,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A663&\" \"&'Cap Needs Input'!B663","v":"3.4.1.2.01 DHW #1"},"","","","",null,{"$f":"IF(AND($V22=\"T\",AA22<>0),AA22,\"\")","v":""},"",{"$f":"IF(AND(H22=\"\",K22=\"\"),\"\",IF(AND(H22>0,$C22=\"\",$D22=\"\",$E22=\"\"),H22,IF(ISERROR(H22-K22),\"\",H22-K22)))","v":""},"","",null,"","",{"$f":"IF(AND(N22=\"\",Q22=\"\"),\"\",IF(AND(N22>0,$C22=\"\",$D22=\"\",$E22=\"\"),N22,IF(ISERROR(N22-Q22),\"\",N22-Q22)))","v":""},"","",null,4,{"$f":"CHOOSE(T22,'Cap Needs Input'!G674,'Cap Needs Input'!G675,'Cap Needs Input'!G671,0)","v":0},{"$f":"IF('Cap Needs Input'!F663=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C22=\"X\",AC179,0)+IF($D22=\"X\",AC180,0)+IF($E22=\"X\",AC181,0)","v":0},{"$f":"IF($C22=\"X\",AD179,0)+IF($D22=\"X\",AD180,0)+IF($E22=\"X\",AD181,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC179+AC180+AC181","v":0},null,null,null,null,"3.4.1.2.01 DHW #1",{"$f":"IF(AND(AN22=\"Now\",AQ22=\"Green\",$AL22=\"Yes\"),\"X\",\"\")","v":""},"","","",null,{"$f":"IF('Cap Needs Input'!G674+'Cap Needs Input'!G675=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C692","v":""},{"$f":"'Cap Needs Input'!$C693","v":""},{"$f":"'Cap Needs Input'!$C694","v":""},{"$f":"'Cap Needs Input'!$E692","v":""},{"$f":"'Cap Needs Input'!$E693","v":""},{"$f":"'Cap Needs Input'!$E694","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B686,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B686,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A696&\" \"&'Cap Needs Input'!B696","v":"3.4.1.2.02 DHW #2"},"","","","",null,"","",{"$f":"IF(AND(H23=\"\",K23=\"\"),\"\",IF(AND(H23>0,$C23=\"\",$D23=\"\",$E23=\"\"),H23,IF(ISERROR(H23-K23),\"\",H23-K23)))","v":""},"","",null,"","",{"$f":"IF(AND(N23=\"\",Q23=\"\"),\"\",IF(AND(N23>0,$C23=\"\",$D23=\"\",$E23=\"\"),N23,IF(ISERROR(N23-Q23),\"\",N23-Q23)))","v":""},"","",null,4,{"$f":"CHOOSE(T23,'Cap Needs Input'!G707,'Cap Needs Input'!G708,'Cap Needs Input'!G704,0)","v":0},{"$f":"IF('Cap Needs Input'!F696=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C23=\"X\",AC183,0)+IF($D23=\"X\",AC184,0)+IF($E23=\"X\",AC185,0)","v":0},{"$f":"IF($C23=\"X\",AD183,0)+IF($D23=\"X\",AD184,0)+IF($E23=\"X\",AD185,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC183+AC184+AC185","v":0},null,null,null,null,"3.4.1.2.02 DHW #2","","","","",null,{"$f":"IF('Cap Needs Input'!G707+'Cap Needs Input'!G708=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C725","v":""},{"$f":"'Cap Needs Input'!$C726","v":""},{"$f":"'Cap Needs Input'!$C727","v":""},{"$f":"'Cap Needs Input'!$E725","v":""},{"$f":"'Cap Needs Input'!$E726","v":""},{"$f":"'Cap Needs Input'!$E727","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B719,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B719,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A729&\" \"&'Cap Needs Input'!B729","v":"3.4.1.2.03 DHW #3"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T24,'Cap Needs Input'!G740,'Cap Needs Input'!G741,'Cap Needs Input'!G737,0)","v":0},{"$f":"IF('Cap Needs Input'!F729=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C24=\"X\",AC187,0)+IF($D24=\"X\",AC188,0)+IF($E24=\"X\",AC189,0)","v":0},{"$f":"IF($C24=\"X\",AD187,0)+IF($D24=\"X\",AD188,0)+IF($E24=\"X\",AD189,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC187+AC188+AC189","v":0},null,null,null,null,"3.4.1.2.03 DHW #3","","","","",null,{"$f":"IF('Cap Needs Input'!G740+'Cap Needs Input'!G741=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C758","v":""},{"$f":"'Cap Needs Input'!$C759","v":""},{"$f":"'Cap Needs Input'!$C760","v":""},{"$f":"'Cap Needs Input'!$E758","v":""},{"$f":"'Cap Needs Input'!$E759","v":""},{"$f":"'Cap Needs Input'!$E760","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B752,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B752,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A762&\" \"&'Cap Needs Input'!B762","v":"3.4.1.2.04 DHW #4"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T25,'Cap Needs Input'!G773,'Cap Needs Input'!G774,'Cap Needs Input'!G770,0)","v":0},{"$f":"IF('Cap Needs Input'!F762=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C25=\"X\",AC191,0)+IF($D25=\"X\",AC192,0)+IF($E25=\"X\",AC193,0)","v":0},{"$f":"IF($C25=\"X\",AD191,0)+IF($D25=\"X\",AD192,0)+IF($E25=\"X\",AD193,0)","v":0},{"$f":"+W25-X25","v":0},{"$f":"+Y25/$N$1/12","v":{"$error":"#DIV/0!"}},{"$f":"+AC191+AC192+AC193","v":0},null,null,null,null,"3.4.1.2.04 DHW #4","","","","",null,{"$f":"IF('Cap Needs Input'!G773+'Cap Needs Input'!G774=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C791","v":""},{"$f":"'Cap Needs Input'!$C792","v":""},{"$f":"'Cap Needs Input'!$C793","v":""},{"$f":"'Cap Needs Input'!$E791","v":""},{"$f":"'Cap Needs Input'!$E792","v":""},{"$f":"'Cap Needs Input'!$E793","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B785,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B785,2))","v":"T"}]
[null,{"$f":"Controls!P30","v":"3.4.2.1.01 HVAC Common Area Heating"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T26,'Cap Needs Input'!G905,'Cap Needs Input'!G906,'Cap Needs Input'!G902,0)","v":0},{"$f":"IF('Cap Needs Input'!D894=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C26=\"X\",AC195,0)+IF($D26=\"X\",AC196,0)+IF($E26=\"X\",AC197,0)","v":0},{"$f":"IF($C26=\"X\",AD195,0)+IF($D26=\"X\",AD196,0)+IF($E26=\"X\",AD197,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC195+AC196+AC197","v":0},null,null,null,null,"3.4.2.1.01 HVAC Common Area Heating",{"$f":"IF(AND(AN26=\"Now\",AQ26=\"Green\"),\"X\",\"\")","v":""},"","",{"$f":"IF(AM26=\"Yes\",AT26,\"\")","v":""},null,null,"No",{"$f":"'Cap Needs Input'!$C923","v":""},{"$f":"'Cap Needs Input'!$C924","v":""},{"$f":"'Cap Needs Input'!$C925","v":""},{"$f":"'Cap Needs Input'!$E923","v":""},{"$f":"'Cap Needs Input'!$E924","v":""},{"$f":"'Cap Needs Input'!$E925","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B917,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B917,2))","v":"T"}]
[null,{"$f":"Controls!P31","v":"3.4.2.1.02 HVAC In-Unit Heating"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T27,'Cap Needs Input'!G938,'Cap Needs Input'!G939,'Cap Needs Input'!G935,0)","v":0},{"$f":"IF('Cap Needs Input'!D927=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C27=\"X\",AC199,0)+IF($D27=\"X\",AC200,0)+IF($E27=\"X\",AC201,0)","v":0},{"$f":"IF($C27=\"X\",AD199,0)+IF($D27=\"X\",AD200,0)+IF($E27=\"X\",AD201,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC199+AC200+AC201","v":0},null,null,null,null,"3.4.2.1.02 HVAC In-Unit Heating","","","","",null,null,"No",{"$f":"'Cap Needs Input'!$C956","v":""},{"$f":"'Cap Needs Input'!$C957","v":""},{"$f":"'Cap Needs Input'!$C958","v":""},{"$f":"'Cap Needs Input'!$E956","v":""},{"$f":"'Cap Needs Input'!$E957","v":""},{"$f":"'Cap Needs Input'!$E958","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B950,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B950,2))","v":"T"}]
[null,{"$f":"Controls!P33","v":"3.4.3.1.02 HVAC Common Area Cooling"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T28,'Cap Needs Input'!G1004,'Cap Needs Input'!G1005,'Cap Needs Input'!G1001,0)","v":0},{"$f":"IF('Cap Needs Input'!D993=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C28=\"X\",AC203,0)+IF($D28=\"X\",AC204,0)+IF($E28=\"X\",AC205,0)","v":0},{"$f":"IF($C28=\"X\",AD203,0)+IF($D28=\"X\",AD204,0)+IF($E28=\"X\",AD205,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC203+AC204+AC205","v":0},null,null,null,null,"3.4.3.1.02 HVAC Common Area Cooling","","","","",null,null,"No",{"$f":"'Cap Needs Input'!$C1022","v":""},{"$f":"'Cap Needs Input'!$C1023","v":""},{"$f":"'Cap Needs Input'!$C1024","v":""},{"$f":"'Cap Needs Input'!$E1022","v":""},{"$f":"'Cap Needs Input'!$E1023","v":""},{"$f":"'Cap Needs Input'!$E1024","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1016,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1016,2))","v":"T"}]
[null,{"$f":"Controls!P34","v":"3.4.3.1.03 HVAC In-Unit Cooling"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T29,'Cap Needs Input'!G1037,'Cap Needs Input'!G1038,'Cap Needs Input'!G1034,0)","v":0},{"$f":"IF('Cap Needs Input'!D1026=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C29=\"X\",AC207,0)+IF($D29=\"X\",AC208,0)+IF($E29=\"X\",AC209,0)","v":0},{"$f":"IF($C29=\"X\",AD207,0)+IF($D29=\"X\",AD208,0)+IF($E29=\"X\",AD209,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC207+AC208+AC209","v":0},null,null,null,null,"3.4.3.1.03 HVAC In-Unit Cooling","","","","",null,null,"No",{"$f":"'Cap Needs Input'!$C1055","v":""},{"$f":"'Cap Needs Input'!$C1056","v":""},{"$f":"'Cap Needs Input'!$C1057","v":""},{"$f":"'Cap Needs Input'!$E1055","v":""},{"$f":"'Cap Needs Input'!$E1056","v":""},{"$f":"'Cap Needs Input'!$E1057","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1049,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1049,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A1092&\" \"&'Cap Needs Input'!B1092","v":"3.4.9.02 M&E Other #1"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T30,'Cap Needs Input'!G1103,'Cap Needs Input'!G1104,'Cap Needs Input'!G1100,0)","v":0},{"$f":"IF('Cap Needs Input'!F1092=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C30=\"X\",AC211,0)+IF($D30=\"X\",AC212,0)+IF($E30=\"X\",AC213,0)","v":0},{"$f":"IF($C30=\"X\",AD211,0)+IF($D30=\"X\",AD212,0)+IF($E30=\"X\",AD213,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC211+AC212+AC213","v":0},null,null,null,null,"3.4.9.02 M&E Other #1",{"$f":"IF(AND(AN30=\"Now\",AQ30=\"Green\",$AL30=\"Yes\"),\"X\",\"\")","v":""},"","","",null,{"$f":"IF('Cap Needs Input'!G1103+'Cap Needs Input'!G1104=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C1121","v":""},{"$f":"'Cap Needs Input'!$C1122","v":""},{"$f":"'Cap Needs Input'!$C1123","v":""},{"$f":"'Cap Needs Input'!$E1121","v":""},{"$f":"'Cap Needs Input'!$E1122","v":""},{"$f":"'Cap Needs Input'!$E1123","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1115,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1115,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A1125&\" \"&'Cap Needs Input'!B1125","v":"3.4.9.03 M&E Other #2"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T31,'Cap Needs Input'!G1136,'Cap Needs Input'!G1137,'Cap Needs Input'!G1133,0)","v":0},{"$f":"IF('Cap Needs Input'!F1125=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C31=\"X\",AC215,0)+IF($D31=\"X\",AC216,0)+IF($E31=\"X\",AC217,0)","v":0},{"$f":"IF($C31=\"X\",AD215,0)+IF($D31=\"X\",AD216,0)+IF($E31=\"X\",AD217,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC215+AC216+AC217","v":0},null,null,null,null,"3.4.9.03 M&E Other #2","","","","",null,{"$f":"IF('Cap Needs Input'!G1136+'Cap Needs Input'!G1137=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C1154","v":""},{"$f":"'Cap Needs Input'!$C1155","v":""},{"$f":"'Cap Needs Input'!$C1156","v":""},{"$f":"'Cap Needs Input'!$E1154","v":""},{"$f":"'Cap Needs Input'!$E1155","v":""},{"$f":"'Cap Needs Input'!$E1156","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1148,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1148,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A1158&\" \"&'Cap Needs Input'!B1158","v":"3.4.9.04 M&E Other #3"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T32,'Cap Needs Input'!G1169,'Cap Needs Input'!G1170,'Cap Needs Input'!G1166,0)","v":0},{"$f":"IF('Cap Needs Input'!F1158=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C32=\"X\",AC219,0)+IF($D32=\"X\",AC220,0)+IF($E32=\"X\",AC221,0)","v":0},{"$f":"IF($C32=\"X\",AD219,0)+IF($D32=\"X\",AD220,0)+IF($E32=\"X\",AD221,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC219+AC220+AC221","v":0},null,null,null,null,"3.4.9.04 M&E Other #3","","","","",null,{"$f":"IF('Cap Needs Input'!G1169+'Cap Needs Input'!G1170=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C1187","v":""},{"$f":"'Cap Needs Input'!$C1188","v":""},{"$f":"'Cap Needs Input'!$C1189","v":""},{"$f":"'Cap Needs Input'!$E1187","v":""},{"$f":"'Cap Needs Input'!$E1188","v":""},{"$f":"'Cap Needs Input'!$E1189","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1181,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1181,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A1224&\" \"&'Cap Needs Input'!B1224","v":"3.5.01 Elevators Other #1"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T33,'Cap Needs Input'!G1235,'Cap Needs Input'!G1236,'Cap Needs Input'!G1232,0)","v":0},{"$f":"IF('Cap Needs Input'!F1224=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C33=\"X\",AC223,0)+IF($D33=\"X\",AC224,0)+IF($E33=\"X\",AC225,0)","v":0},{"$f":"IF($C33=\"X\",AD223,0)+IF($D33=\"X\",AD224,0)+IF($E33=\"X\",AD225,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC223+AC224+AC225","v":0},null,null,null,null,"3.5.01 Elevators Other #1","","","","",null,{"$f":"IF('Cap Needs Input'!G1235+'Cap Needs Input'!G1236=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C1253","v":""},{"$f":"'Cap Needs Input'!$C1254","v":""},{"$f":"'Cap Needs Input'!$C1255","v":""},{"$f":"'Cap Needs Input'!$E1253","v":""},{"$f":"'Cap Needs Input'!$E1254","v":""},{"$f":"'Cap Needs Input'!$E1255","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1247,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1247,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A1323&\" \"&'Cap Needs Input'!B1323","v":"3.6.03 Life Safety Other #1"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T34,'Cap Needs Input'!G1334,'Cap Needs Input'!G1335,'Cap Needs Input'!G1331,0)","v":0},{"$f":"IF('Cap Needs Input'!F1323=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C34=\"X\",AC227,0)+IF($D34=\"X\",AC228,0)+IF($E34=\"X\",AC229,0)","v":0},{"$f":"IF($C34=\"X\",AD227,0)+IF($D34=\"X\",AD228,0)+IF($E34=\"X\",AD229,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC227+AC228+AC229","v":0},null,null,null,null,"3.6.03 Life Safety Other #1","","","","",null,{"$f":"IF('Cap Needs Input'!G1334+'Cap Needs Input'!G1335=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C1352","v":""},{"$f":"'Cap Needs Input'!$C1353","v":""},{"$f":"'Cap Needs Input'!$C1354","v":""},{"$f":"'Cap Needs Input'!$E1352","v":""},{"$f":"'Cap Needs Input'!$E1353","v":""},{"$f":"'Cap Needs Input'!$E1354","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1346,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1346,2))","v":"T"}]
[null,{"$f":"Controls!P45","v":"3.7.1.02 Common Area Inter. Lighting Bulbs"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T35,'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($C35=\"X\",AC231,0)+IF($D35=\"X\",AC232,0)+IF($E35=\"X\",AC233,0)","v":0},{"$f":"IF($C35=\"X\",AD231,0)+IF($D35=\"X\",AD232,0)+IF($E35=\"X\",AD233,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC231+AC232+AC233","v":0},null,null,null,null,"3.7.1.02 Common Area Inter. Lighting Bulbs",{"$f":"IF(AND(AN35=\"Now\",AQ35=\"Green\"),\"X\",\"\")","v":""},"","","",null,null,"No",{"$f":"'Cap Needs Input'!$C1418","v":""},{"$f":"'Cap Needs Input'!$C1419","v":""},{"$f":"'Cap Needs Input'!$C1420","v":""},{"$f":"'Cap Needs Input'!$E1418","v":""},{"$f":"'Cap Needs Input'!$E1419","v":""},{"$f":"'Cap Needs Input'!$E1420","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1412,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1412,2))","v":"T"}]
[null,{"$f":"Controls!P46","v":"3.7.1.03 Common Area Inter. Lighting Fixtures"},"","","","",null,"","","","","",null,"","","","","",null,{"$f":"IF(F36=\"G1\",1,IF(F36=\"G2\",2,IF(F36=\"T\",3,4)))","v":4},{"$f":"CHOOSE(T36,'Cap Needs Input'!G1433,'Cap Needs Input'!G1434,'Cap Needs Input'!G1430,0)","v":0},{"$f":"IF('Cap Needs Input'!D1422=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C36=\"X\",AC235,0)+IF($D36=\"X\",AC236,0)+IF($E36=\"X\",AC237,0)","v":0},{"$f":"IF($C36=\"X\",AD235,0)+IF($D36=\"X\",AD236,0)+IF($E36=\"X\",AD237,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC235+AC236+AC237","v":0},null,null,null,null,"3.7.1.03 Common Area Inter. Lighting Fixtures","","","","",null,null,"No",{"$f":"'Cap Needs Input'!$C1451","v":""},{"$f":"'Cap Needs Input'!$C1452","v":""},{"$f":"'Cap Needs Input'!$C1453","v":""},{"$f":"'Cap Needs Input'!$E1451","v":""},{"$f":"'Cap Needs Input'!$E1452","v":""},{"$f":"'Cap Needs Input'!$E1453","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1445,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1445,2))","v":"T"}]
[null,{"$f":"Controls!P48","v":"3.7.1.05 Exterior Lighting"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T37,'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($C37=\"X\",AC239,0)+IF($D37=\"X\",AC240,0)+IF($E37=\"X\",AC241,0)","v":0},{"$f":"IF($C37=\"X\",AD239,0)+IF($D37=\"X\",AD240,0)+IF($E37=\"X\",AD241,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC239+AC240+AC241","v":0},null,null,null,null,"3.7.1.05 Exterior Lighting","","","","",null,null,"No",{"$f":"'Cap Needs Input'!$C1517","v":""},{"$f":"'Cap Needs Input'!$C1518","v":""},{"$f":"'Cap Needs Input'!$C1519","v":""},{"$f":"'Cap Needs Input'!$E1517","v":""},{"$f":"'Cap Needs Input'!$E1518","v":""},{"$f":"'Cap Needs Input'!$E1519","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1511,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1511,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A1521&\" \"&'Cap Needs Input'!B1521","v":"3.7.1.9.01 Common Area Other #1"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T38,'Cap Needs Input'!G1532,'Cap Needs Input'!G1533,'Cap Needs Input'!G1529,0)","v":0},{"$f":"IF('Cap Needs Input'!F1521=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C38=\"X\",AC243,0)+IF($D38=\"X\",AC244,0)+IF($E38=\"X\",AC245,0)","v":0},{"$f":"IF($C38=\"X\",AD243,0)+IF($D38=\"X\",AD244,0)+IF($E38=\"X\",AD245,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC243+AC244+AC245","v":0},null,null,null,null,"3.7.1.9.01 Common Area Other #1",{"$f":"IF(AND(AN38=\"Now\",AQ38=\"Green\",$AL38=\"Yes\"),\"X\",\"\")","v":""},"","","",null,{"$f":"IF('Cap Needs Input'!G1532+'Cap Needs Input'!G1533=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C1550","v":""},{"$f":"'Cap Needs Input'!$C1551","v":""},{"$f":"'Cap Needs Input'!$C1552","v":""},{"$f":"'Cap Needs Input'!$E1550","v":""},{"$f":"'Cap Needs Input'!$E1551","v":""},{"$f":"'Cap Needs Input'!$E1552","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1544,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1544,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A1554&\" \"&'Cap Needs Input'!B1554","v":"3.7.1.9.02 Common Area Other #2"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T39,'Cap Needs Input'!G1565,'Cap Needs Input'!G1566,'Cap Needs Input'!G1562,0)","v":0},{"$f":"IF('Cap Needs Input'!F1554=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C39=\"X\",AC247,0)+IF($D39=\"X\",AC248,0)+IF($E39=\"X\",AC249,0)","v":0},{"$f":"IF($C39=\"X\",AD247,0)+IF($D39=\"X\",AD248,0)+IF($E39=\"X\",AD249,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC247+AC248+AC249","v":0},null,null,null,null,"3.7.1.9.02 Common Area Other #2","","","","",null,{"$f":"IF('Cap Needs Input'!G1565+'Cap Needs Input'!G1566=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C1583","v":""},{"$f":"'Cap Needs Input'!$C1584","v":""},{"$f":"'Cap Needs Input'!$C1585","v":""},{"$f":"'Cap Needs Input'!$E1583","v":""},{"$f":"'Cap Needs Input'!$E1584","v":""},{"$f":"'Cap Needs Input'!$E1585","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1577,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1577,2))","v":"T"}]
[null,{"$f":"Controls!P54","v":"3.7.2.11.01 Dishwashers"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T40,'Cap Needs Input'!G1697,'Cap Needs Input'!G1698,'Cap Needs Input'!G1694,0)","v":0},{"$f":"IF('Cap Needs Input'!D1686=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C40=\"X\",AC251,0)+IF($D40=\"X\",AC252,0)+IF($E40=\"X\",AC253,0)","v":0},{"$f":"IF($C40=\"X\",AD251,0)+IF($D40=\"X\",AD252,0)+IF($E40=\"X\",AD253,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC251+AC252+AC253","v":0},null,null,null,null,"3.7.2.11.01 Dishwashers",{"$f":"IF(AND(AN40=\"Now\",AQ40=\"Green\"),\"X\",\"\")","v":""},"","","",null,null,"No",{"$f":"'Cap Needs Input'!$C1715","v":""},{"$f":"'Cap Needs Input'!$C1716","v":""},{"$f":"'Cap Needs Input'!$C1717","v":""},{"$f":"'Cap Needs Input'!$E1715","v":""},{"$f":"'Cap Needs Input'!$E1716","v":""},{"$f":"'Cap Needs Input'!$E1717","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1709,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1709,2))","v":"T"}]
[null,{"$f":"Controls!P56","v":"3.7.2.11.03 Ranges"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T41,'Cap Needs Input'!G1763,'Cap Needs Input'!G1764,'Cap Needs Input'!G1760,0)","v":0},{"$f":"IF('Cap Needs Input'!D1752=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C41=\"X\",AC255,0)+IF($D41=\"X\",AC256,0)+IF($E41=\"X\",AC257,0)","v":0},{"$f":"IF($C41=\"X\",AD255,0)+IF($D41=\"X\",AD256,0)+IF($E41=\"X\",AD257,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC255+AC256+AC257","v":0},null,null,null,null,"3.7.2.11.03 Ranges","","","","",null,null,"No",{"$f":"'Cap Needs Input'!$C1781","v":""},{"$f":"'Cap Needs Input'!$C1782","v":""},{"$f":"'Cap Needs Input'!$C1783","v":""},{"$f":"'Cap Needs Input'!$E1781","v":""},{"$f":"'Cap Needs Input'!$E1782","v":""},{"$f":"'Cap Needs Input'!$E1783","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1775,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1775,2))","v":"T"}]
[null,{"$f":"Controls!P57","v":"3.7.2.11.04 Refrigerators 1"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T42,'Cap Needs Input'!G1796,'Cap Needs Input'!G1797,'Cap Needs Input'!G1793,0)","v":0},{"$f":"IF('Cap Needs Input'!D1785=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C42=\"X\",AC259,0)+IF($D42=\"X\",AC260,0)+IF($E42=\"X\",AC261,0)","v":0},{"$f":"IF($C42=\"X\",AD259,0)+IF($D42=\"X\",AD260,0)+IF($E42=\"X\",AD261,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC259+AC260+AC261","v":0},null,null,null,null,"3.7.2.11.04 Refrigerators 1","","","","",null,null,"No",{"$f":"'Cap Needs Input'!$C1814","v":""},{"$f":"'Cap Needs Input'!$C1815","v":""},{"$f":"'Cap Needs Input'!$C1816","v":""},{"$f":"'Cap Needs Input'!$E1814","v":""},{"$f":"'Cap Needs Input'!$E1815","v":""},{"$f":"'Cap Needs Input'!$E1816","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1808,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1808,2))","v":"T"}]
[null,{"$f":"Controls!P58","v":"3.7.2.11.05 Refrigerators 2"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T43,'Cap Needs Input'!G1829,'Cap Needs Input'!G1830,'Cap Needs Input'!G1826,0)","v":0},{"$f":"IF('Cap Needs Input'!D1818=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C43=\"X\",AC263,0)+IF($D43=\"X\",AC264,0)+IF($E43=\"X\",AC265,0)","v":0},{"$f":"IF($C43=\"X\",AD263,0)+IF($D43=\"X\",AD264,0)+IF($E43=\"X\",AD265,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC263+AC264+AC265","v":0},null,null,null,null,"3.7.2.11.05 Refrigerators 2","","","","",null,null,"No",{"$f":"'Cap Needs Input'!$C1847","v":""},{"$f":"'Cap Needs Input'!$C1848","v":""},{"$f":"'Cap Needs Input'!$C1849","v":""},{"$f":"'Cap Needs Input'!$E1847","v":""},{"$f":"'Cap Needs Input'!$E1848","v":""},{"$f":"'Cap Needs Input'!$E1849","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1841,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1841,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A1851&\" \"&'Cap Needs Input'!B1851","v":"3.7.2.19 Other Appliances"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T44,'Cap Needs Input'!G1862,'Cap Needs Input'!G1863,'Cap Needs Input'!G1859,0)","v":0},{"$f":"IF('Cap Needs Input'!F1851=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C44=\"X\",AC267,0)+IF($D44=\"X\",AC268,0)+IF($E44=\"X\",AC269,0)","v":0},{"$f":"IF($C44=\"X\",AD267,0)+IF($D44=\"X\",AD268,0)+IF($E44=\"X\",AD269,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC267+AC268+AC269","v":0},null,null,null,null,"3.7.2.19 Other Appliances",{"$f":"IF(AND(AN44=\"Now\",AQ44=\"Green\",$AL44=\"Yes\"),\"X\",\"\")","v":""},{"$f":"IF(AND(AO44=\"Now\",AR44=\"Green\",$AL44=\"Yes\"),\"X\",\"\")","v":""},{"$f":"IF(AND(AP44=\"Now\",AS44=\"Green\",$AL44=\"Yes\"),\"X\",\"\")","v":""},{"$f":"IF(AM44=\"Yes\",AT44,\"\")","v":""},null,{"$f":"IF('Cap Needs Input'!G1862+'Cap Needs Input'!G1863=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C1880","v":""},{"$f":"'Cap Needs Input'!$C1881","v":""},{"$f":"'Cap Needs Input'!$C1882","v":""},{"$f":"'Cap Needs Input'!$E1880","v":""},{"$f":"'Cap Needs Input'!$E1881","v":""},{"$f":"'Cap Needs Input'!$E1882","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1874,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1874,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A1917&\" \"&'Cap Needs Input'!B1917","v":"3.7.2.19.02 Kitchen Other #1"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T45,'Cap Needs Input'!G1928,'Cap Needs Input'!G1929,'Cap Needs Input'!G1925,0)","v":0},{"$f":"IF('Cap Needs Input'!F1917=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C45=\"X\",AC271,0)+IF($D45=\"X\",AC272,0)+IF($E45=\"X\",AC273,0)","v":0},{"$f":"IF($C45=\"X\",AD271,0)+IF($D45=\"X\",AD272,0)+IF($E45=\"X\",AD273,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC271+AC272+AC273","v":0},null,null,null,null,"3.7.2.19.02 Kitchen Other #1","","","","",null,{"$f":"IF('Cap Needs Input'!G1928+'Cap Needs Input'!G1929=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C1946","v":""},{"$f":"'Cap Needs Input'!$C1947","v":""},{"$f":"'Cap Needs Input'!$C1948","v":""},{"$f":"'Cap Needs Input'!$E1946","v":""},{"$f":"'Cap Needs Input'!$E1947","v":""},{"$f":"'Cap Needs Input'!$E1948","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1940,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1940,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A1950&\" \"&'Cap Needs Input'!B1950","v":"3.7.2.19.03 Kitchen Other #2"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T46,'Cap Needs Input'!G1961,'Cap Needs Input'!G1962,'Cap Needs Input'!G1958,0)","v":0},{"$f":"IF('Cap Needs Input'!F1950=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C46=\"X\",AC275,0)+IF($D46=\"X\",AC276,0)+IF($E46=\"X\",AC277,0)","v":0},{"$f":"IF($C46=\"X\",AD275,0)+IF($D46=\"X\",AD276,0)+IF($E46=\"X\",AD277,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC275+AC276+AC277","v":0},null,null,null,null,"3.7.2.19.03 Kitchen Other #2","","","","",null,{"$f":"IF('Cap Needs Input'!G1961+'Cap Needs Input'!G1962=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C1979","v":""},{"$f":"'Cap Needs Input'!$C1980","v":""},{"$f":"'Cap Needs Input'!$C1981","v":""},{"$f":"'Cap Needs Input'!$E1979","v":""},{"$f":"'Cap Needs Input'!$E1980","v":""},{"$f":"'Cap Needs Input'!$E1981","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B1973,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B1973,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A1983&\" \"&'Cap Needs Input'!B1983","v":"3.7.2.19.04 Kitchen Other #3"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T47,'Cap Needs Input'!G1994,'Cap Needs Input'!G1995,'Cap Needs Input'!G1991,0)","v":0},{"$f":"IF('Cap Needs Input'!F1983=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C47=\"X\",AC279,0)+IF($D47=\"X\",AC280,0)+IF($E47=\"X\",AC281,0)","v":0},{"$f":"IF($C47=\"X\",AD279,0)+IF($D47=\"X\",AD280,0)+IF($E47=\"X\",AD281,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC279+AC280+AC281","v":0},null,null,null,null,"3.7.2.19.04 Kitchen Other #3","","","","",null,{"$f":"IF('Cap Needs Input'!G1994+'Cap Needs Input'!G1995=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2012","v":""},{"$f":"'Cap Needs Input'!$C2013","v":""},{"$f":"'Cap Needs Input'!$C2014","v":""},{"$f":"'Cap Needs Input'!$E2012","v":""},{"$f":"'Cap Needs Input'!$E2013","v":""},{"$f":"'Cap Needs Input'!$E2014","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2006,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2006,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2115&\" \"&'Cap Needs Input'!B2115","v":"3.7.2.29.01 Bath Other #1"},{"$f":"AG48","v":""},{"$f":"AH48","v":""},{"$f":"AI48","v":""},{"$f":"AJ48","v":""},null,"","","",{"$f":"IF(AND($V48=\"T\",$U48<>0),Y48,\"\")","v":""},{"$f":"IF(AND($V48=\"T\",$U48<>0),Z48,\"\")","v":""},null,"","","",{"$f":"IF(AND($V48=\"O\",$U48<>0),Y48,\"\")","v":""},{"$f":"IF(AND($V48=\"O\",$U48<>0),Z48,\"\")","v":""},null,4,{"$f":"CHOOSE(T48,'Cap Needs Input'!G2126,'Cap Needs Input'!G2127,'Cap Needs Input'!G2123,0)","v":0},{"$f":"IF('Cap Needs Input'!F2115=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C48=\"X\",AC283,0)+IF($D48=\"X\",AC284,0)+IF($E48=\"X\",AC285,0)","v":0},{"$f":"IF($C48=\"X\",AD283,0)+IF($D48=\"X\",AD284,0)+IF($E48=\"X\",AD285,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC283+AC284+AC285","v":0},null,null,null,null,{"$f":"B48","v":"3.7.2.29.01 Bath Other #1"},"","","","",null,{"$f":"IF('Cap Needs Input'!G2126+'Cap Needs Input'!G2127=0,\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AG48=\"X\",AH48=\"X\",AI48=\"X\"),\"Yes\",\"No\")","v":"No"},{"$f":"'Cap Needs Input'!$C2144","v":""},{"$f":"'Cap Needs Input'!$C2145","v":""},{"$f":"'Cap Needs Input'!$C2146","v":""},{"$f":"'Cap Needs Input'!$E2144","v":""},{"$f":"'Cap Needs Input'!$E2145","v":""},{"$f":"'Cap Needs Input'!$E2146","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2138,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2138,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2148&\" \"&'Cap Needs Input'!B2148","v":"3.7.2.29.02 Bath Other #2"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T49,'Cap Needs Input'!G2159,'Cap Needs Input'!G2160,'Cap Needs Input'!G2156,0)","v":0},{"$f":"IF('Cap Needs Input'!F2148=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C49=\"X\",AC287,0)+IF($D49=\"X\",AC288,0)+IF($E49=\"X\",AC289,0)","v":0},{"$f":"IF($C49=\"X\",AD287,0)+IF($D49=\"X\",AD288,0)+IF($E49=\"X\",AD289,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC287+AC288+AC289","v":0},null,null,null,null,"3.7.2.29.02 Bath Other #2","","","","",null,{"$f":"IF('Cap Needs Input'!G2159+'Cap Needs Input'!G2160=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2177","v":""},{"$f":"'Cap Needs Input'!$C2178","v":""},{"$f":"'Cap Needs Input'!$C2179","v":""},{"$f":"'Cap Needs Input'!$E2177","v":""},{"$f":"'Cap Needs Input'!$E2178","v":""},{"$f":"'Cap Needs Input'!$E2179","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2171,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2171,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2181&\" \"&'Cap Needs Input'!B2181","v":"3.7.2.29.03 Bath Other #3"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T50,'Cap Needs Input'!G2192,'Cap Needs Input'!G2193,'Cap Needs Input'!G2189,0)","v":0},{"$f":"IF('Cap Needs Input'!F2181=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C50=\"X\",AC291,0)+IF($D50=\"X\",AC292,0)+IF($E50=\"X\",AC293,0)","v":0},{"$f":"IF($C50=\"X\",AD291,0)+IF($D50=\"X\",AD292,0)+IF($E50=\"X\",AD293,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC291+AC292+AC293","v":0},null,null,null,null,"3.7.2.29.03 Bath Other #3","","","","",null,{"$f":"IF('Cap Needs Input'!G2192+'Cap Needs Input'!G2193=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2210","v":""},{"$f":"'Cap Needs Input'!$C2211","v":""},{"$f":"'Cap Needs Input'!$C2212","v":""},{"$f":"'Cap Needs Input'!$E2210","v":""},{"$f":"'Cap Needs Input'!$E2211","v":""},{"$f":"'Cap Needs Input'!$E2212","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2204,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2204,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2214&\" \"&'Cap Needs Input'!B2214","v":"3.7.2.29.04 Bath Other #4"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T51,'Cap Needs Input'!G2225,'Cap Needs Input'!G2226,'Cap Needs Input'!G2222,0)","v":0},{"$f":"IF('Cap Needs Input'!F2214=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C51=\"X\",AC295,0)+IF($D51=\"X\",AC296,0)+IF($E51=\"X\",AC297,0)","v":0},{"$f":"IF($C51=\"X\",AD295,0)+IF($D51=\"X\",AD296,0)+IF($E51=\"X\",AD297,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC295+AC296+AC297","v":0},null,null,null,null,"3.7.2.29.04 Bath Other #4","","","","",null,{"$f":"IF('Cap Needs Input'!G2225+'Cap Needs Input'!G2226=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2243","v":""},{"$f":"'Cap Needs Input'!$C2244","v":""},{"$f":"'Cap Needs Input'!$C2245","v":""},{"$f":"'Cap Needs Input'!$E2243","v":""},{"$f":"'Cap Needs Input'!$E2244","v":""},{"$f":"'Cap Needs Input'!$E2245","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2237,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2237,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2346&\" \"&'Cap Needs Input'!B2346","v":"3.7.2.39.01 Interior Other #1"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T52,'Cap Needs Input'!G2357,'Cap Needs Input'!G2358,'Cap Needs Input'!G2354,0)","v":0},{"$f":"IF('Cap Needs Input'!F2346=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C52=\"X\",AC299,0)+IF($D52=\"X\",AC300,0)+IF($E52=\"X\",AC301,0)","v":0},{"$f":"IF($C52=\"X\",AD299,0)+IF($D52=\"X\",AD300,0)+IF($E52=\"X\",AD301,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC299+AC300+AC301","v":0},null,null,null,null,"3.7.2.39.01 Interior Other #1","","","","",null,{"$f":"IF('Cap Needs Input'!G2357+'Cap Needs Input'!G2358=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2375","v":""},{"$f":"'Cap Needs Input'!$C2376","v":""},{"$f":"'Cap Needs Input'!$C2377","v":""},{"$f":"'Cap Needs Input'!$E2375","v":""},{"$f":"'Cap Needs Input'!$E2376","v":""},{"$f":"'Cap Needs Input'!$E2377","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2369,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2369,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2379&\" \"&'Cap Needs Input'!B2379","v":"3.7.2.39.02 Interior Other #2"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T53,'Cap Needs Input'!G2390,'Cap Needs Input'!G2391,'Cap Needs Input'!G2387,0)","v":0},{"$f":"IF('Cap Needs Input'!F2379=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C53=\"X\",AC303,0)+IF($D53=\"X\",AC304,0)+IF($E53=\"X\",AC305,0)","v":0},{"$f":"IF($C53=\"X\",AD303,0)+IF($D53=\"X\",AD304,0)+IF($E53=\"X\",AD305,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC303+AC304+AC305","v":0},null,null,null,null,"3.7.2.39.02 Interior Other #2","","","","",null,{"$f":"IF('Cap Needs Input'!G2390+'Cap Needs Input'!G2391=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2408","v":""},{"$f":"'Cap Needs Input'!$C2409","v":""},{"$f":"'Cap Needs Input'!$C2410","v":""},{"$f":"'Cap Needs Input'!$E2408","v":""},{"$f":"'Cap Needs Input'!$E2409","v":""},{"$f":"'Cap Needs Input'!$E2410","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2402,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2402,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2412&\" \"&'Cap Needs Input'!B2412","v":"3.7.2.39.03 Interior Other #3"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T54,'Cap Needs Input'!G2423,'Cap Needs Input'!G2424,'Cap Needs Input'!G2420,0)","v":0},{"$f":"IF('Cap Needs Input'!F2412=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C54=\"X\",AC307,0)+IF($D54=\"X\",AC308,0)+IF($E54=\"X\",AC309,0)","v":0},{"$f":"IF($C54=\"X\",AD307,0)+IF($D54=\"X\",AD308,0)+IF($E54=\"X\",AD309,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC307+AC308+AC309","v":0},null,null,null,null,"3.7.2.39.03 Interior Other #3","","","","",null,{"$f":"IF('Cap Needs Input'!G2423+'Cap Needs Input'!G2424=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2441","v":""},{"$f":"'Cap Needs Input'!$C2442","v":""},{"$f":"'Cap Needs Input'!$C2443","v":""},{"$f":"'Cap Needs Input'!$E2441","v":""},{"$f":"'Cap Needs Input'!$E2442","v":""},{"$f":"'Cap Needs Input'!$E2443","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2435,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2435,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2445&\" \"&'Cap Needs Input'!B2445","v":"3.7.2.39.04 Interior Other #4"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T55,'Cap Needs Input'!G2456,'Cap Needs Input'!G2457,'Cap Needs Input'!G2453,0)","v":0},{"$f":"IF('Cap Needs Input'!F2445=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C55=\"X\",AC311,0)+IF($D55=\"X\",AC312,0)+IF($E55=\"X\",AC313,0)","v":0},{"$f":"IF($C55=\"X\",AD311,0)+IF($D55=\"X\",AD312,0)+IF($E55=\"X\",AD313,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC311+AC312+AC313","v":0},null,null,null,null,"3.7.2.39.04 Interior Other #4","","","","",null,{"$f":"IF('Cap Needs Input'!G2456+'Cap Needs Input'!G2457=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2474","v":""},{"$f":"'Cap Needs Input'!$C2475","v":""},{"$f":"'Cap Needs Input'!$C2476","v":""},{"$f":"'Cap Needs Input'!$E2474","v":""},{"$f":"'Cap Needs Input'!$E2475","v":""},{"$f":"'Cap Needs Input'!$E2476","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2468,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2468,2))","v":"T"}]
[null,{"$f":"Controls!P79","v":"3.7.2.4.02 In-Unit Lighting Bulbs"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T56,'Cap Needs Input'!G2522,'Cap Needs Input'!G2523,'Cap Needs Input'!G2519,0)","v":0},{"$f":"IF('Cap Needs Input'!D2511=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C56=\"X\",AC315,0)+IF($D56=\"X\",AC316,0)+IF($E56=\"X\",AC317,0)","v":0},{"$f":"IF($C56=\"X\",AD315,0)+IF($D56=\"X\",AD316,0)+IF($E56=\"X\",AD317,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC315+AC316+AC317","v":0},null,null,null,null,"3.7.2.4.02 In-Unit Lighting Bulbs",{"$f":"IF(AND(AN56=\"Now\",AQ56=\"Green\"),\"X\",\"\")","v":""},"","",{"$f":"IF(AM56=\"Yes\",AT56,\"\")","v":""},null,null,"No",{"$f":"'Cap Needs Input'!$C2540","v":""},{"$f":"'Cap Needs Input'!$C2541","v":""},{"$f":"'Cap Needs Input'!$C2542","v":""},{"$f":"'Cap Needs Input'!$E2540","v":""},{"$f":"'Cap Needs Input'!$E2541","v":""},{"$f":"'Cap Needs Input'!$E2542","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2534,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2534,2))","v":"T"}]
[null,{"$f":"Controls!P80","v":"3.7.2.4.03 In-Unit Lighting Fixtures"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T57,'Cap Needs Input'!G2555,'Cap Needs Input'!G2556,'Cap Needs Input'!G2552,0)","v":0},{"$f":"IF('Cap Needs Input'!D2544=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C57=\"X\",AC319,0)+IF($D57=\"X\",AC320,0)+IF($E57=\"X\",AC321,0)","v":0},{"$f":"IF($C57=\"X\",AD319,0)+IF($D57=\"X\",AD320,0)+IF($E57=\"X\",AD321,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC319+AC320+AC321","v":0},null,null,null,null,"3.7.2.4.03 In-Unit Lighting Fixtures","","","",{"$f":"IF(AM57=\"Yes\",AT57,\"\")","v":""},null,null,"No",{"$f":"'Cap Needs Input'!$C2573","v":""},{"$f":"'Cap Needs Input'!$C2574","v":""},{"$f":"'Cap Needs Input'!$C2575","v":""},{"$f":"'Cap Needs Input'!$E2573","v":""},{"$f":"'Cap Needs Input'!$E2574","v":""},{"$f":"'Cap Needs Input'!$E2575","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2567,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2567,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2577&\" \"&'Cap Needs Input'!B2577","v":"3.7.2.4.04 In-Unit Electrical Other #1"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T58,'Cap Needs Input'!G2588,'Cap Needs Input'!G2589,'Cap Needs Input'!G2585,0)","v":0},{"$f":"IF('Cap Needs Input'!F2577=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C58=\"X\",AC323,0)+IF($D58=\"X\",AC324,0)+IF($E58=\"X\",AC325,0)","v":0},{"$f":"IF($C58=\"X\",AD323,0)+IF($D58=\"X\",AD324,0)+IF($E58=\"X\",AD325,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC323+AC324+AC325","v":0},null,null,null,null,"3.7.2.4.04 In-Unit Electrical Other #1",{"$f":"IF(AND(AN58=\"Now\",AQ58=\"Green\",$AL58=\"Yes\"),\"X\",\"\")","v":""},{"$f":"IF(AND(AO58=\"Now\",AR58=\"Green\",$AL58=\"Yes\"),\"X\",\"\")","v":""},{"$f":"IF(AND(AP58=\"Now\",AS58=\"Green\",$AL58=\"Yes\"),\"X\",\"\")","v":""},{"$f":"IF(AM58=\"Yes\",AT58,\"\")","v":""},null,{"$f":"IF('Cap Needs Input'!G2588+'Cap Needs Input'!G2589=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2606","v":""},{"$f":"'Cap Needs Input'!$C2607","v":""},{"$f":"'Cap Needs Input'!$C2608","v":""},{"$f":"'Cap Needs Input'!$E2606","v":""},{"$f":"'Cap Needs Input'!$E2607","v":""},{"$f":"'Cap Needs Input'!$E2608","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2600,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2600,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2610&\" \"&'Cap Needs Input'!B2610","v":"3.7.2.4.05 In-Unit Electrical Other #2"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T59,'Cap Needs Input'!G2621,'Cap Needs Input'!G2622,'Cap Needs Input'!G2618,0)","v":0},{"$f":"IF('Cap Needs Input'!F2610=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C59=\"X\",AC327,0)+IF($D59=\"X\",AC328,0)+IF($E59=\"X\",AC329,0)","v":0},{"$f":"IF($C59=\"X\",AD327,0)+IF($D59=\"X\",AD328,0)+IF($E59=\"X\",AD329,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC327+AC328+AC329","v":0},null,null,null,null,"3.7.2.4.05 In-Unit Electrical Other #2","","","","",null,{"$f":"IF('Cap Needs Input'!G2621+'Cap Needs Input'!G2622=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2639","v":""},{"$f":"'Cap Needs Input'!$C2640","v":""},{"$f":"'Cap Needs Input'!$C2641","v":""},{"$f":"'Cap Needs Input'!$E2639","v":""},{"$f":"'Cap Needs Input'!$E2640","v":""},{"$f":"'Cap Needs Input'!$E2641","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2633,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2633,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2643&\" \"&'Cap Needs Input'!B2643","v":"3.8.01 Other #01"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T60,'Cap Needs Input'!G2654,'Cap Needs Input'!G2655,'Cap Needs Input'!G2651,0)","v":0},{"$f":"IF('Cap Needs Input'!F2643=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C60=\"X\",AC331,0)+IF($D60=\"X\",AC332,0)+IF($E60=\"X\",AC333,0)","v":0},{"$f":"IF($C60=\"X\",AD331,0)+IF($D60=\"X\",AD332,0)+IF($E60=\"X\",AD333,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC331+AC332+AC333","v":0},null,null,null,null,"3.8.01 Other #01","","","","",null,{"$f":"IF('Cap Needs Input'!G2654+'Cap Needs Input'!G2655=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2672","v":""},{"$f":"'Cap Needs Input'!$C2673","v":""},{"$f":"'Cap Needs Input'!$C2674","v":""},{"$f":"'Cap Needs Input'!$E2672","v":""},{"$f":"'Cap Needs Input'!$E2673","v":""},{"$f":"'Cap Needs Input'!$E2674","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2666,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2666,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2676&\" \"&'Cap Needs Input'!B2676","v":"3.8.02 Other #02"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T61,'Cap Needs Input'!G2687,'Cap Needs Input'!G2688,'Cap Needs Input'!G2684,0)","v":0},{"$f":"IF('Cap Needs Input'!F2676=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C61=\"X\",AC335,0)+IF($D61=\"X\",AC336,0)+IF($E61=\"X\",AC337,0)","v":0},{"$f":"IF($C61=\"X\",AD335,0)+IF($D61=\"X\",AD336,0)+IF($E61=\"X\",AD337,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC335+AC336+AC337","v":0},null,null,null,null,"3.8.02 Other #02","","","","",null,{"$f":"IF('Cap Needs Input'!G2687+'Cap Needs Input'!G2688=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2705","v":""},{"$f":"'Cap Needs Input'!$C2706","v":""},{"$f":"'Cap Needs Input'!$C2707","v":""},{"$f":"'Cap Needs Input'!$E2705","v":""},{"$f":"'Cap Needs Input'!$E2706","v":""},{"$f":"'Cap Needs Input'!$E2707","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2699,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2699,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2709&\" \"&'Cap Needs Input'!B2709","v":"3.8.03 Other #03"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T62,'Cap Needs Input'!G2720,'Cap Needs Input'!G2721,'Cap Needs Input'!G2717,0)","v":0},{"$f":"IF('Cap Needs Input'!F2709=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C62=\"X\",AC339,0)+IF($D62=\"X\",AC340,0)+IF($E62=\"X\",AC341,0)","v":0},{"$f":"IF($C62=\"X\",AD339,0)+IF($D62=\"X\",AD340,0)+IF($E62=\"X\",AD341,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC339+AC340+AC341","v":0},null,null,null,null,"3.8.03 Other #03","","","","",null,{"$f":"IF('Cap Needs Input'!G2720+'Cap Needs Input'!G2721=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2738","v":""},{"$f":"'Cap Needs Input'!$C2739","v":""},{"$f":"'Cap Needs Input'!$C2740","v":""},{"$f":"'Cap Needs Input'!$E2738","v":""},{"$f":"'Cap Needs Input'!$E2739","v":""},{"$f":"'Cap Needs Input'!$E2740","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2732,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2732,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2742&\" \"&'Cap Needs Input'!B2742","v":"3.8.04 Other #04"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T63,'Cap Needs Input'!G2753,'Cap Needs Input'!G2754,'Cap Needs Input'!G2750,0)","v":0},{"$f":"IF('Cap Needs Input'!F2742=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C63=\"X\",AC343,0)+IF($D63=\"X\",AC344,0)+IF($E63=\"X\",AC345,0)","v":0},{"$f":"IF($C63=\"X\",AD343,0)+IF($D63=\"X\",AD344,0)+IF($E63=\"X\",AD345,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC343+AC344+AC345","v":0},null,null,null,null,"3.8.04 Other #04","","","","",null,{"$f":"IF('Cap Needs Input'!G2753+'Cap Needs Input'!G2754=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2771","v":""},{"$f":"'Cap Needs Input'!$C2772","v":""},{"$f":"'Cap Needs Input'!$C2773","v":""},{"$f":"'Cap Needs Input'!$E2771","v":""},{"$f":"'Cap Needs Input'!$E2772","v":""},{"$f":"'Cap Needs Input'!$E2773","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2765,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2765,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2775&\" \"&'Cap Needs Input'!B2775","v":"3.8.05 Other #05"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T64,'Cap Needs Input'!G2786,'Cap Needs Input'!G2787,'Cap Needs Input'!G2783,0)","v":0},{"$f":"IF('Cap Needs Input'!F2775=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C64=\"X\",AC347,0)+IF($D64=\"X\",AC348,0)+IF($E64=\"X\",AC349,0)","v":0},{"$f":"IF($C64=\"X\",AD347,0)+IF($D64=\"X\",AD348,0)+IF($E64=\"X\",AD349,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC347+AC348+AC349","v":0},null,null,null,null,"3.8.05 Other #05","","","","",null,{"$f":"IF('Cap Needs Input'!G2786+'Cap Needs Input'!G2787=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2804","v":""},{"$f":"'Cap Needs Input'!$C2805","v":""},{"$f":"'Cap Needs Input'!$C2806","v":""},{"$f":"'Cap Needs Input'!$E2804","v":""},{"$f":"'Cap Needs Input'!$E2805","v":""},{"$f":"'Cap Needs Input'!$E2806","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2798,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2798,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2808&\" \"&'Cap Needs Input'!B2808","v":"3.8.06 Other #06"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T65,'Cap Needs Input'!G2819,'Cap Needs Input'!G2820,'Cap Needs Input'!G2816,0)","v":0},{"$f":"IF('Cap Needs Input'!F2808=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C65=\"X\",AC351,0)+IF($D65=\"X\",AC352,0)+IF($E65=\"X\",AC353,0)","v":0},{"$f":"IF($C65=\"X\",AD351,0)+IF($D65=\"X\",AD352,0)+IF($E65=\"X\",AD353,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC351+AC352+AC353","v":0},null,null,null,null,"3.8.06 Other #06","","","","",null,{"$f":"IF('Cap Needs Input'!G2819+'Cap Needs Input'!G2820=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2837","v":""},{"$f":"'Cap Needs Input'!$C2838","v":""},{"$f":"'Cap Needs Input'!$C2839","v":""},{"$f":"'Cap Needs Input'!$E2837","v":""},{"$f":"'Cap Needs Input'!$E2838","v":""},{"$f":"'Cap Needs Input'!$E2839","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2831,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2831,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2841&\" \"&'Cap Needs Input'!B2841","v":"3.8.07 Other #07"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T66,'Cap Needs Input'!G2852,'Cap Needs Input'!G2853,'Cap Needs Input'!G2849,0)","v":0},{"$f":"IF('Cap Needs Input'!F2841=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C66=\"X\",AC355,0)+IF($D66=\"X\",AC356,0)+IF($E66=\"X\",AC357,0)","v":0},{"$f":"IF($C66=\"X\",AD355,0)+IF($D66=\"X\",AD356,0)+IF($E66=\"X\",AD357,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC355+AC356+AC357","v":0},null,null,null,null,"3.8.07 Other #07","","","","",null,{"$f":"IF('Cap Needs Input'!G2852+'Cap Needs Input'!G2853=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2870","v":""},{"$f":"'Cap Needs Input'!$C2871","v":""},{"$f":"'Cap Needs Input'!$C2872","v":""},{"$f":"'Cap Needs Input'!$E2870","v":""},{"$f":"'Cap Needs Input'!$E2871","v":""},{"$f":"'Cap Needs Input'!$E2872","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2864,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2864,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2874&\" \"&'Cap Needs Input'!B2874","v":"3.8.08 Other #08"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T67,'Cap Needs Input'!G2885,'Cap Needs Input'!G2886,'Cap Needs Input'!G2882,0)","v":0},{"$f":"IF('Cap Needs Input'!F2874=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C67=\"X\",AC359,0)+IF($D67=\"X\",AC360,0)+IF($E67=\"X\",AC361,0)","v":0},{"$f":"IF($C67=\"X\",AD359,0)+IF($D67=\"X\",AD360,0)+IF($E67=\"X\",AD361,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC359+AC360+AC361","v":0},null,null,null,null,"3.8.08 Other #08","","","","",null,{"$f":"IF('Cap Needs Input'!G2885+'Cap Needs Input'!G2886=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2903","v":""},{"$f":"'Cap Needs Input'!$C2904","v":""},{"$f":"'Cap Needs Input'!$C2905","v":""},{"$f":"'Cap Needs Input'!$E2903","v":""},{"$f":"'Cap Needs Input'!$E2904","v":""},{"$f":"'Cap Needs Input'!$E2905","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2897,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2897,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2907&\" \"&'Cap Needs Input'!B2907","v":"3.8.09 Other #09"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T68,'Cap Needs Input'!G2918,'Cap Needs Input'!G2919,'Cap Needs Input'!G2915,0)","v":0},{"$f":"IF('Cap Needs Input'!F2907=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C68=\"X\",AC363,0)+IF($D68=\"X\",AC364,0)+IF($E68=\"X\",AC365,0)","v":0},{"$f":"IF($C68=\"X\",AD363,0)+IF($D68=\"X\",AD364,0)+IF($E68=\"X\",AD365,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC363+AC364+AC365","v":0},null,null,null,null,"3.8.09 Other #09","","","","",null,{"$f":"IF('Cap Needs Input'!G2918+'Cap Needs Input'!G2919=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C2936","v":""},{"$f":"'Cap Needs Input'!$C2937","v":""},{"$f":"'Cap Needs Input'!$C2938","v":""},{"$f":"'Cap Needs Input'!$E2936","v":""},{"$f":"'Cap Needs Input'!$E2937","v":""},{"$f":"'Cap Needs Input'!$E2938","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2930,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2930,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2940&\" \"&'Cap Needs Input'!B2940","v":"3.8.10 Other #10"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T69,'Cap Needs Input'!G2951,'Cap Needs Input'!G2952,'Cap Needs Input'!G2948,0)","v":0},{"$f":"IF('Cap Needs Input'!F2940=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C69=\"X\",AC367,0)+IF($D69=\"X\",AC368,0)+IF($E69=\"X\",AC369,0)","v":0},{"$f":"IF($C69=\"X\",AD367,0)+IF($D69=\"X\",AD368,0)+IF($E69=\"X\",AD369,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC367+AC368+AC369","v":0},null,null,null,null,"3.8.10 Other #10","","","",{"$f":"IF(AM69=\"Yes\",AT69,\"\")","v":""},null,{"$f":"IF('Cap Needs Input'!G2951+'Cap Needs Input'!G2952=0,\"No\",\"Yes\")","v":"No"},{"$f":"IF(OR(AG69=\"X\",AH69=\"X\",AI69=\"X\"),\"Yes\",\"No\")","v":"No"},{"$f":"'Cap Needs Input'!$C2969","v":""},{"$f":"'Cap Needs Input'!$C2970","v":""},{"$f":"'Cap Needs Input'!$C2971","v":""},{"$f":"'Cap Needs Input'!$E2969","v":""},{"$f":"'Cap Needs Input'!$E2970","v":""},{"$f":"'Cap Needs Input'!$E2971","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2963,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2963,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A2973&\" \"&'Cap Needs Input'!B2973","v":"3.8.11 Other #11"},"","","","",null,"","","","","",null,"","","","","",null,4,{"$f":"CHOOSE(T70,'Cap Needs Input'!G2984,'Cap Needs Input'!G2985,'Cap Needs Input'!G2981,0)","v":0},{"$f":"IF('Cap Needs Input'!F2973=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C70=\"X\",AC371,0)+IF($D70=\"X\",AC372,0)+IF($E70=\"X\",AC373,0)","v":0},{"$f":"IF($C70=\"X\",AD371,0)+IF($D70=\"X\",AD372,0)+IF($E70=\"X\",AD373,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC371+AC372+AC373","v":0},null,null,null,null,"3.8.11 Other #11","","","","",null,{"$f":"IF('Cap Needs Input'!G2984+'Cap Needs Input'!G2985=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C3002","v":""},{"$f":"'Cap Needs Input'!$C3003","v":""},{"$f":"'Cap Needs Input'!$C3004","v":""},{"$f":"'Cap Needs Input'!$E3002","v":""},{"$f":"'Cap Needs Input'!$E3003","v":""},{"$f":"'Cap Needs Input'!$E3004","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B2996,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B2996,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A3006&\" \"&'Cap Needs Input'!B3006","v":"3.8.12 Other #12"},"","","","",null,"",{"$f":"IF(H71=\"\",\"\",H71/$N$1/12)","v":""},"","","",null,{"$f":"IF(AND($V71=\"O\",AA71<>0),AA71,\"\")","v":""},{"$f":"IF(N71=\"\",\"\",N71/$N$1/12)","v":""},"","","",null,4,{"$f":"CHOOSE(T71,'Cap Needs Input'!G3017,'Cap Needs Input'!G3018,'Cap Needs Input'!G3014,0)","v":0},{"$f":"IF('Cap Needs Input'!F3006=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C71=\"X\",AC375,0)+IF($D71=\"X\",AC376,0)+IF($E71=\"X\",AC377,0)","v":0},{"$f":"IF($C71=\"X\",AD375,0)+IF($D71=\"X\",AD376,0)+IF($E71=\"X\",AD377,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC375+AC376+AC377","v":0},null,null,null,null,"3.8.12 Other #12","","","","",null,{"$f":"IF('Cap Needs Input'!G3017+'Cap Needs Input'!G3018=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C3035","v":""},{"$f":"'Cap Needs Input'!$C3036","v":""},{"$f":"'Cap Needs Input'!$C3037","v":""},{"$f":"'Cap Needs Input'!$E3035","v":""},{"$f":"'Cap Needs Input'!$E3036","v":""},{"$f":"'Cap Needs Input'!$E3037","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B3029,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B3029,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A3039&\" \"&'Cap Needs Input'!B3039","v":"3.8.13 Other #13"},"","","","",null,"",{"$f":"IF(H72=\"\",\"\",H72/$N$1/12)","v":""},"","","",null,{"$f":"IF(AND($V72=\"O\",AA72<>0),AA72,\"\")","v":""},{"$f":"IF(N72=\"\",\"\",N72/$N$1/12)","v":""},"","","",null,4,{"$f":"CHOOSE(T72,'Cap Needs Input'!G3050,'Cap Needs Input'!G3051,'Cap Needs Input'!G3047,0)","v":0},{"$f":"IF('Cap Needs Input'!F3039=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C72=\"X\",AC379,0)+IF($D72=\"X\",AC380,0)+IF($E72=\"X\",AC381,0)","v":0},{"$f":"IF($C72=\"X\",AD379,0)+IF($D72=\"X\",AD380,0)+IF($E72=\"X\",AD381,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC379+AC380+AC381","v":0},null,null,null,null,"3.8.13 Other #13","","","","",null,{"$f":"IF('Cap Needs Input'!G3050+'Cap Needs Input'!G3051=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C3068","v":""},{"$f":"'Cap Needs Input'!$C3069","v":""},{"$f":"'Cap Needs Input'!$C3070","v":""},{"$f":"'Cap Needs Input'!$E3068","v":""},{"$f":"'Cap Needs Input'!$E3069","v":""},{"$f":"'Cap Needs Input'!$E3070","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B3062,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B3062,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A3072&\" \"&'Cap Needs Input'!B3072","v":"3.8.14 Other #14"},"","","","",null,"",{"$f":"IF(H73=\"\",\"\",H73/$N$1/12)","v":""},"","","",null,{"$f":"IF(AND($V73=\"O\",AA73<>0),AA73,\"\")","v":""},{"$f":"IF(N73=\"\",\"\",N73/$N$1/12)","v":""},"","","",null,4,{"$f":"CHOOSE(T73,'Cap Needs Input'!G3083,'Cap Needs Input'!G3084,'Cap Needs Input'!G3080,0)","v":0},{"$f":"IF('Cap Needs Input'!F3072=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C73=\"X\",AC383,0)+IF($D73=\"X\",AC384,0)+IF($E73=\"X\",AC385,0)","v":0},{"$f":"IF($C73=\"X\",AD383,0)+IF($D73=\"X\",AD384,0)+IF($E73=\"X\",AD385,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC383+AC384+AC385","v":0},null,null,null,null,"3.8.14 Other #14","","","","",null,{"$f":"IF('Cap Needs Input'!G3083+'Cap Needs Input'!G3084=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C3101","v":""},{"$f":"'Cap Needs Input'!$C3102","v":""},{"$f":"'Cap Needs Input'!$C3103","v":""},{"$f":"'Cap Needs Input'!$E3101","v":""},{"$f":"'Cap Needs Input'!$E3102","v":""},{"$f":"'Cap Needs Input'!$E3103","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B3095,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B3095,2))","v":"T"}]
[null,{"$f":"'Cap Needs Input'!A3105&\" \"&'Cap Needs Input'!B3105","v":"3.8.15 Other #15"},"","","","",null,"",{"$f":"IF(H74=\"\",\"\",H74/$N$1/12)","v":""},"","","",null,{"$f":"IF(AND($V74=\"O\",AA74<>0),AA74,\"\")","v":""},{"$f":"IF(N74=\"\",\"\",N74/$N$1/12)","v":""},"","","",null,4,{"$f":"CHOOSE(T74,'Cap Needs Input'!G3116,'Cap Needs Input'!G3117,'Cap Needs Input'!G3113,0)","v":0},{"$f":"IF('Cap Needs Input'!F3105=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C74=\"X\",AC387,0)+IF($D74=\"X\",AC388,0)+IF($E74=\"X\",AC389,0)","v":0},{"$f":"IF($C74=\"X\",AD387,0)+IF($D74=\"X\",AD388,0)+IF($E74=\"X\",AD389,0)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+AC387+AC388+AC389","v":0},null,null,null,null,"3.8.15 Other #15","","","","",null,{"$f":"IF('Cap Needs Input'!G3116+'Cap Needs Input'!G3117=0,\"No\",\"Yes\")","v":"No"},"No",{"$f":"'Cap Needs Input'!$C3134","v":""},{"$f":"'Cap Needs Input'!$C3135","v":""},{"$f":"'Cap Needs Input'!$C3136","v":""},{"$f":"'Cap Needs Input'!$E3134","v":""},{"$f":"'Cap Needs Input'!$E3135","v":""},{"$f":"'Cap Needs Input'!$E3136","v":""},{"$f":"IF(LEFT('Cap Needs Input'!B3128,2)=\"T:\",\"T\",LEFT('Cap Needs Input'!B3128,2))","v":"T"}]
[null,"* Remove duplicative existing cost",null,null,null,null,"*",{"$f":"-SUM(H12:H21)","v":0},null,null,null,null,"*",{"$f":"-SUM(N12:N21)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Estimate for existing owner-paid utilities for vacant units",null,1,"See explanation below"]
[null,null,null,null,null,null,null,null,null,null,null,"Estimate for other existing owner-paid electricity (e.g., office equipment)",null,2,"See explanation below"]
[null,null,null,null,null,null,null,null,null,null,null,"Estimate for any other existing owner-paid utilities (except water and sewer)",null,3,"See explanation below"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Estimate of TOTAL existing owner-paid utilities",null,{"$f":"SUM(N5:N80)+10","v":16},"Includes water and sewer"]
[]
[null,"   Total Utilities (Except Water and Sewer)",null,null,null,null,null,{"$f":"SUM(H5:H80)","v":0},null,{"$f":"SUM(J5:J80)","v":0},{"$f":"SUM(K5:K80)","v":0},{"$f":"SUM(L5:L80)","v":0},null,{"$f":"SUM(N5:N80)","v":6},null,{"$f":"SUM(P5:P80)","v":0},{"$f":"SUM(Q5:Q80)","v":0},{"$f":"SUM(R5:R80)","v":0}]
[null,"   PUPM",null,null,null,null,null,{"$f":"IF($N$1=0,0,H83/$N$1/12)","v":0},null,{"$f":"IF($N$1=0,0,J83/$N$1/12)","v":0},{"$f":"IF($N$1=0,0,K83/$N$1/12)","v":0},null,null,{"$f":"IF($N$1=0,0,N83/$N$1/12)","v":0},null,{"$f":"IF($N$1=0,0,P83/$N$1/12)","v":0},{"$f":"IF($N$1=0,0,Q83/$N$1/12)","v":0}]
[]
[]
[null,"Explain estimate for owner-paid utilities for vacant units:"]
[null,"Owner vacant unit utilities (optional):          Equal to Owner-Paid estimation times UW Phys. Vacancy (below) times User Specified % (below)"]
[null,null,null,null,{"$f":"N81","v":16},"x",null,7.0000000000000007E-2,"x",0.75,"=",{"$f":"ROUND(E89*H89*J89,0)","v":1}]
[null,"Comment:"]
[]
[]
[]
[null,"Explain estimate for other owner-paid electricity:"]
[null,"Comment:"]
[]
[]
[]
[null,"Explain estimate for any other owner-paid utilities (except water and sewer):"]
[null,"Comment:"]
[]
[]
[]
[null,{"$f":"\"Estimate of existing owner-paid utilities (excluding water and sewer) is \"&TEXT($N$83,\"$#,##0\")&\" vs \"&TEXT($N$85,\"$#,##0\")&\" THT.  Explain:\"","v":"Estimate of existing owner-paid utilities (excluding water and sewer) is $6 vs $0 THT.  Explain:"}]
[null,"Comment:"]
[]
[]
[]
[null,"Estimate of Utility Savings:"]
[null,"Water and sewer",{"$f":"+'Water Savers'!D28","v":0},"See Water Savers page"]
[null,"Other tenant-paid utilities",{"$f":"IF(H83=0,0,K83/H83)","v":0},"See Total line above"]
[null,"Other owner-paid utilities",{"$f":"IF(N83=0,0,Q83/N83)","v":0},"See Total line above",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Util Cost","Util Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-2-3 \nAs Is","1-2-3 If Repl'd"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"US Row #/Descrpt","Existing","UW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'Cap Needs Input'!C72*'Cap Needs Input'!G72*'Cap Needs Input'!$J$69","v":0},{"$f":"'Cap Needs Input'!$C72*$U$6*'Cap Needs Input'!$J$69","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D21","v":"Parking and Driveways Other #1"},{"$f":"'Cap Needs Input'!C73*'Cap Needs Input'!G73*'Cap Needs Input'!$J$69","v":0},{"$f":"'Cap Needs Input'!$C73*$U$6*'Cap Needs Input'!$J$69","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!C74*'Cap Needs Input'!G74*'Cap Needs Input'!$J$69","v":0},{"$f":"'Cap Needs Input'!$C74*$U$6*'Cap Needs Input'!$J$69","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB115+1","v":7},{"$f":"'Cap Needs Input'!C105*'Cap Needs Input'!G105*'Cap Needs Input'!$J$102","v":0},{"$f":"'Cap Needs Input'!$C105*$U$7*'Cap Needs Input'!$J$102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D22","v":"Parking and Driveways Other #2"},{"$f":"'Cap Needs Input'!C106*'Cap Needs Input'!G106*'Cap Needs Input'!$J$102","v":0},{"$f":"'Cap Needs Input'!$C106*$U$7*'Cap Needs Input'!$J$102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!C107*'Cap Needs Input'!G107*'Cap Needs Input'!$J$102","v":0},{"$f":"'Cap Needs Input'!$C107*$U$7*'Cap Needs Input'!$J$102","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB119+1","v":8},{"$f":"'Cap Needs Input'!$C171*'Cap Needs Input'!$G171*'Cap Needs Input'!$J$168","v":0},{"$f":"'Cap Needs Input'!$C171*$U$8*'Cap Needs Input'!$J$168","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D24","v":"Site Other #1"},{"$f":"'Cap Needs Input'!$C172*'Cap Needs Input'!$G172*'Cap Needs Input'!$J$168","v":0},{"$f":"'Cap Needs Input'!$C172*$U$8*'Cap Needs Input'!$J$168","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C173*'Cap Needs Input'!$G173*'Cap Needs Input'!$J$168","v":0},{"$f":"'Cap Needs Input'!$C173*$U$8*'Cap Needs Input'!$J$168","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB123+1","v":9},{"$f":"'Cap Needs Input'!$C204*'Cap Needs Input'!$G204*'Cap Needs Input'!$J$201","v":0},{"$f":"'Cap Needs Input'!$C204*$U$9*'Cap Needs Input'!$J$201","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D25","v":"Site Other #2"},{"$f":"'Cap Needs Input'!$C205*'Cap Needs Input'!$G205*'Cap Needs Input'!$J$201","v":0},{"$f":"'Cap Needs Input'!$C205*$U$9*'Cap Needs Input'!$J$201","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C206*'Cap Needs Input'!$G206*'Cap Needs Input'!$J$201","v":0},{"$f":"'Cap Needs Input'!$C206*$U$9*'Cap Needs Input'!$J$201","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB127+1","v":10},{"$f":"'Cap Needs Input'!$C237*'Cap Needs Input'!$G237*'Cap Needs Input'!$J$234","v":0},{"$f":"'Cap Needs Input'!$C237*$U$10*'Cap Needs Input'!$J$234","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D26","v":"Site Other #3"},{"$f":"'Cap Needs Input'!$C238*'Cap Needs Input'!$G238*'Cap Needs Input'!$J$234","v":0},{"$f":"'Cap Needs Input'!$C238*$U$10*'Cap Needs Input'!$J$234","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C239*'Cap Needs Input'!$G239*'Cap Needs Input'!$J$234","v":0},{"$f":"'Cap Needs Input'!$C239*$U$10*'Cap Needs Input'!$J$234","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB131+1","v":11},{"$f":"'Cap Needs Input'!$C270*'Cap Needs Input'!$G270*'Cap Needs Input'!$J$267","v":0},{"$f":"'Cap Needs Input'!$C270*$U$11*'Cap Needs Input'!$J$267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D27","v":"Site Other #4"},{"$f":"'Cap Needs Input'!$C271*'Cap Needs Input'!$G271*'Cap Needs Input'!$J$267","v":0},{"$f":"'Cap Needs Input'!$C271*$U$11*'Cap Needs Input'!$J$267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C272*'Cap Needs Input'!$G272*'Cap Needs Input'!$J$267","v":0},{"$f":"'Cap Needs Input'!$C272*$U$11*'Cap Needs Input'!$J$267","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB135+1","v":12},{"$f":"'Cap Needs Input'!$C303*'Cap Needs Input'!$G303*'Cap Needs Input'!$J$633","v":0},{"$f":"'Cap Needs Input'!$C303*$U$12*'Cap Needs Input'!$J$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D28","v":"Exterior Walls"},{"$f":"'Cap Needs Input'!$C304*'Cap Needs Input'!$G304*'Cap Needs Input'!$J$633","v":0},{"$f":"'Cap Needs Input'!$C304*$U$12*'Cap Needs Input'!$J$300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C305*'Cap Needs Input'!$G305*'Cap Needs Input'!$J$633","v":0},{"$f":"'Cap Needs Input'!$C305*$U$12*'Cap Needs Input'!$J$300","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB139+1","v":13},{"$f":"'Cap Needs Input'!$C336*'Cap Needs Input'!$G336*'Cap Needs Input'!$J$333","v":0},{"$f":"'Cap Needs Input'!$C336*$U$13*'Cap Needs Input'!$J$333","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D29","v":"Insulation"},{"$f":"'Cap Needs Input'!$C337*'Cap Needs Input'!$G337*'Cap Needs Input'!$J$333","v":0},{"$f":"'Cap Needs Input'!$C337*$U$13*'Cap Needs Input'!$J$333","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C338*'Cap Needs Input'!$G338*'Cap Needs Input'!$J$333","v":0},{"$f":"'Cap Needs Input'!$C338*$U$13*'Cap Needs Input'!$J$333","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB143+1","v":14},{"$f":"'Cap Needs Input'!$C369*'Cap Needs Input'!$G369*'Cap Needs Input'!$J$366","v":0},{"$f":"'Cap Needs Input'!$C369*$U$14*'Cap Needs Input'!$J$366","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D30","v":"Sliding Glass Doors"},{"$f":"'Cap Needs Input'!$C370*'Cap Needs Input'!$G370*'Cap Needs Input'!$J$366","v":0},{"$f":"'Cap Needs Input'!$C370*$U$14*'Cap Needs Input'!$J$366","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C371*'Cap Needs Input'!$G371*'Cap Needs Input'!$J$366","v":0},{"$f":"'Cap Needs Input'!$C371*$U$14*'Cap Needs Input'!$J$366","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB147+1","v":15},{"$f":"'Cap Needs Input'!$C402*'Cap Needs Input'!$G402*'Cap Needs Input'!$J$399","v":0},{"$f":"'Cap Needs Input'!$C402*$U$15*'Cap Needs Input'!$J$399","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D31","v":"Windows"},{"$f":"'Cap Needs Input'!$C403*'Cap Needs Input'!$G403*'Cap Needs Input'!$J$399","v":0},{"$f":"'Cap Needs Input'!$C403*$U$15*'Cap Needs Input'!$J$399","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C404*'Cap Needs Input'!$G404*'Cap Needs Input'!$J$399","v":0},{"$f":"'Cap Needs Input'!$C404*$U$15*'Cap Needs Input'!$J$399","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB151+1","v":16},{"$f":"'Cap Needs Input'!$C468*'Cap Needs Input'!$G468*'Cap Needs Input'!$J$465","v":0},{"$f":"'Cap Needs Input'!$C468*$U$16*'Cap Needs Input'!$J$465","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D33","v":"Storm Doors"},{"$f":"'Cap Needs Input'!$C469*'Cap Needs Input'!$G469*'Cap Needs Input'!$J$465","v":0},{"$f":"'Cap Needs Input'!$C469*$U$16*'Cap Needs Input'!$J$465","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C470*'Cap Needs Input'!$G470*'Cap Needs Input'!$J$465","v":0},{"$f":"'Cap Needs Input'!$C470*$U$16*'Cap Needs Input'!$J$465","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB155+1","v":17},{"$f":"'Cap Needs Input'!$C501*'Cap Needs Input'!$G501*'Cap Needs Input'!$J$498","v":0},{"$f":"'Cap Needs Input'!$C501*$U$17*'Cap Needs Input'!$J$498","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D34","v":"Bldg Envelope Other #1"},{"$f":"'Cap Needs Input'!$C502*'Cap Needs Input'!$G502*'Cap Needs Input'!$J$498","v":0},{"$f":"'Cap Needs Input'!$C502*$U$17*'Cap Needs Input'!$J$498","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C503*'Cap Needs Input'!$G503*'Cap Needs Input'!$J$498","v":0},{"$f":"'Cap Needs Input'!$C503*$U$17*'Cap Needs Input'!$J$498","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB159+1","v":18},{"$f":"'Cap Needs Input'!$C534*'Cap Needs Input'!$G534*'Cap Needs Input'!$J$531","v":0},{"$f":"'Cap Needs Input'!$C534*$U$18*'Cap Needs Input'!$J$531","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D35","v":"Bldg Envelope Other #2"},{"$f":"'Cap Needs Input'!$C535*'Cap Needs Input'!$G535*'Cap Needs Input'!$J$531","v":0},{"$f":"'Cap Needs Input'!$C535*$U$18*'Cap Needs Input'!$J$531","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C536*'Cap Needs Input'!$G536*'Cap Needs Input'!$J$531","v":0},{"$f":"'Cap Needs Input'!$C536*$U$18*'Cap Needs Input'!$J$531","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB163+1","v":19},{"$f":"'Cap Needs Input'!$C567*'Cap Needs Input'!$G567*'Cap Needs Input'!$J$564","v":0},{"$f":"'Cap Needs Input'!$C567*$U$19*'Cap Needs Input'!$J$564","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D36","v":"Bldg Envelope Other #3"},{"$f":"'Cap Needs Input'!$C568*'Cap Needs Input'!$G568*'Cap Needs Input'!$J$564","v":0},{"$f":"'Cap Needs Input'!$C568*$U$19*'Cap Needs Input'!$J$564","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C569*'Cap Needs Input'!$G569*'Cap Needs Input'!$J$564","v":0},{"$f":"'Cap Needs Input'!$C569*$U$19*'Cap Needs Input'!$J$564","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB167+1","v":20},{"$f":"'Cap Needs Input'!$C600*'Cap Needs Input'!$G600*'Cap Needs Input'!$J$597","v":0},{"$f":"'Cap Needs Input'!$C600*$U$20*'Cap Needs Input'!$J$597","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D37","v":"Bldg Envelope Other #4"},{"$f":"'Cap Needs Input'!$C601*'Cap Needs Input'!$G601*'Cap Needs Input'!$J$597","v":0},{"$f":"'Cap Needs Input'!$C601*$U$20*'Cap Needs Input'!$J$597","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C602*'Cap Needs Input'!$G602*'Cap Needs Input'!$J$597","v":0},{"$f":"'Cap Needs Input'!$C602*$U$20*'Cap Needs Input'!$J$597","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB171+1","v":21},{"$f":"'Cap Needs Input'!$C633*'Cap Needs Input'!$G633*'Cap Needs Input'!$J$630","v":0},{"$f":"'Cap Needs Input'!$C633*$U$21*'Cap Needs Input'!$J$630","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D38","v":"Roofs"},{"$f":"'Cap Needs Input'!$C634*'Cap Needs Input'!$G634*'Cap Needs Input'!$J$630","v":0},{"$f":"'Cap Needs Input'!$C634*$U$21*'Cap Needs Input'!$J$630","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C635*'Cap Needs Input'!$G635*'Cap Needs Input'!$J$630","v":0},{"$f":"'Cap Needs Input'!$C635*$U$21*'Cap Needs Input'!$J$630","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB175+1","v":22},{"$f":"'Cap Needs Input'!$C666*'Cap Needs Input'!$G666*'Cap Needs Input'!$J$663","v":0},{"$f":"'Cap Needs Input'!$C666*$U$22*'Cap Needs Input'!$J$663","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D39","v":"DHW #1"},{"$f":"'Cap Needs Input'!$C667*'Cap Needs Input'!$G667*'Cap Needs Input'!$J$663","v":0},{"$f":"'Cap Needs Input'!$C667*$U$22*'Cap Needs Input'!$J$663","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C668*'Cap Needs Input'!$G668*'Cap Needs Input'!$J$663","v":0},{"$f":"'Cap Needs Input'!$C668*$U$22*'Cap Needs Input'!$J$663","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB179+1","v":23},{"$f":"'Cap Needs Input'!$C699*'Cap Needs Input'!$G699*'Cap Needs Input'!$J$696","v":0},{"$f":"'Cap Needs Input'!$C699*$U$23*'Cap Needs Input'!$J$696","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D40","v":"DHW #2"},{"$f":"'Cap Needs Input'!$C700*'Cap Needs Input'!$G700*'Cap Needs Input'!$J$696","v":0},{"$f":"'Cap Needs Input'!$C700*$U$23*'Cap Needs Input'!$J$696","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C701*'Cap Needs Input'!$G701*'Cap Needs Input'!$J$696","v":0},{"$f":"'Cap Needs Input'!$C701*$U$23*'Cap Needs Input'!$J$696","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183+1","v":24},{"$f":"'Cap Needs Input'!$C732*'Cap Needs Input'!$G732*'Cap Needs Input'!$J$729","v":0},{"$f":"'Cap Needs Input'!$C732*$U$24*'Cap Needs Input'!$J$729","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D41","v":"DHW #3"},{"$f":"'Cap Needs Input'!$C733*'Cap Needs Input'!$G733*'Cap Needs Input'!$J$729","v":0},{"$f":"'Cap Needs Input'!$C733*$U$24*'Cap Needs Input'!$J$729","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C734*'Cap Needs Input'!$G734*'Cap Needs Input'!$J$729","v":0},{"$f":"'Cap Needs Input'!$C734*$U$24*'Cap Needs Input'!$J$729","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB187+1","v":25},{"$f":"'Cap Needs Input'!$C765*'Cap Needs Input'!$G765*'Cap Needs Input'!$J$762","v":0},{"$f":"'Cap Needs Input'!$C765*$U$25*'Cap Needs Input'!$J$762","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D42","v":"DHW #4"},{"$f":"'Cap Needs Input'!$C766*'Cap Needs Input'!$G766*'Cap Needs Input'!$J$762","v":0},{"$f":"'Cap Needs Input'!$C766*$U$25*'Cap Needs Input'!$J$762","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C767*'Cap Needs Input'!$G767*'Cap Needs Input'!$J$762","v":0},{"$f":"'Cap Needs Input'!$C767*$U$25*'Cap Needs Input'!$J$762","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB191+1","v":26},{"$f":"'Cap Needs Input'!$C897*'Cap Needs Input'!$G897*'Cap Needs Input'!$J$894","v":0},{"$f":"'Cap Needs Input'!$C897*$U$26*'Cap Needs Input'!$J$894","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D46","v":"HVAC Common Area Heating"},{"$f":"'Cap Needs Input'!$C898*'Cap Needs Input'!$G898*'Cap Needs Input'!$J$894","v":0},{"$f":"'Cap Needs Input'!$C898*$U$26*'Cap Needs Input'!$J$894","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C899*'Cap Needs Input'!$G899*'Cap Needs Input'!$J$894","v":0},{"$f":"'Cap Needs Input'!$C899*$U$26*'Cap Needs Input'!$J$894","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195+1","v":27},{"$f":"'Cap Needs Input'!$C930*'Cap Needs Input'!$G930*'Cap Needs Input'!$J$927","v":0},{"$f":"'Cap Needs Input'!$C930*$U$27*'Cap Needs Input'!$J$927","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D47","v":"HVAC In-Unit Heating"},{"$f":"'Cap Needs Input'!$C931*'Cap Needs Input'!$G931*'Cap Needs Input'!$J$927","v":0},{"$f":"'Cap Needs Input'!$C931*$U$27*'Cap Needs Input'!$J$927","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C932*'Cap Needs Input'!$G932*'Cap Needs Input'!$J$927","v":0},{"$f":"'Cap Needs Input'!$C932*$U$27*'Cap Needs Input'!$J$927","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB199+1","v":28},{"$f":"'Cap Needs Input'!$C996*'Cap Needs Input'!$G996*'Cap Needs Input'!$J$993","v":0},{"$f":"'Cap Needs Input'!$C996*$U$28*'Cap Needs Input'!$J$993","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D49","v":"HVAC Common Area Cooling"},{"$f":"'Cap Needs Input'!$C997*'Cap Needs Input'!$G997*'Cap Needs Input'!$J$993","v":0},{"$f":"'Cap Needs Input'!$C997*$U$28*'Cap Needs Input'!$J$993","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C998*'Cap Needs Input'!$G998*'Cap Needs Input'!$J$993","v":0},{"$f":"'Cap Needs Input'!$C998*$U$28*'Cap Needs Input'!$J$993","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB203+1","v":29},{"$f":"'Cap Needs Input'!$C1029*'Cap Needs Input'!$G1029*'Cap Needs Input'!$J$1026","v":0},{"$f":"'Cap Needs Input'!$C1029*$U$29*'Cap Needs Input'!$J$1026","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D50","v":"HVAC In-Unit Cooling"},{"$f":"'Cap Needs Input'!$C1030*'Cap Needs Input'!$G1030*'Cap Needs Input'!$J$1026","v":0},{"$f":"'Cap Needs Input'!$C1030*$U$29*'Cap Needs Input'!$J$1026","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1031*'Cap Needs Input'!$G1031*'Cap Needs Input'!$J$1026","v":0},{"$f":"'Cap Needs Input'!$C1031*$U$29*'Cap Needs Input'!$J$1026","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB207+1","v":30},{"$f":"'Cap Needs Input'!$C1095*'Cap Needs Input'!$G1095*'Cap Needs Input'!$J$1092","v":0},{"$f":"'Cap Needs Input'!$C1095*$U$30*'Cap Needs Input'!$J$1092","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D52","v":"M&E Other #1"},{"$f":"'Cap Needs Input'!$C1096*'Cap Needs Input'!$G1096*'Cap Needs Input'!$J$1092","v":0},{"$f":"'Cap Needs Input'!$C1096*$U$30*'Cap Needs Input'!$J$1092","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1097*'Cap Needs Input'!$G1097*'Cap Needs Input'!$J$1092","v":0},{"$f":"'Cap Needs Input'!$C1097*$U$30*'Cap Needs Input'!$J$1092","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB211+1","v":31},{"$f":"'Cap Needs Input'!$C1128*'Cap Needs Input'!$G1128*'Cap Needs Input'!$J$1125","v":0},{"$f":"'Cap Needs Input'!$C1128*$U$31*'Cap Needs Input'!$J$1125","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D53","v":"M&E Other #2"},{"$f":"'Cap Needs Input'!$C1129*'Cap Needs Input'!$G1129*'Cap Needs Input'!$J$1125","v":0},{"$f":"'Cap Needs Input'!$C1129*$U$31*'Cap Needs Input'!$J$1125","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1130*'Cap Needs Input'!$G1130*'Cap Needs Input'!$J$1125","v":0},{"$f":"'Cap Needs Input'!$C1130*$U$31*'Cap Needs Input'!$J$1125","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB215+1","v":32},{"$f":"'Cap Needs Input'!$C1161*'Cap Needs Input'!$G1161*'Cap Needs Input'!$J$1158","v":0},{"$f":"'Cap Needs Input'!$C1161*$U$32*'Cap Needs Input'!$J$1158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D54","v":"M&E Other #3"},{"$f":"'Cap Needs Input'!$C1162*'Cap Needs Input'!$G1162*'Cap Needs Input'!$J$1158","v":0},{"$f":"'Cap Needs Input'!$C1162*$U$32*'Cap Needs Input'!$J$1158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1163*'Cap Needs Input'!$G1163*'Cap Needs Input'!$J$1158","v":0},{"$f":"'Cap Needs Input'!$C1163*$U$32*'Cap Needs Input'!$J$1158","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB219+1","v":33},{"$f":"'Cap Needs Input'!$C1227*'Cap Needs Input'!$G1227*'Cap Needs Input'!$J$1224","v":0},{"$f":"'Cap Needs Input'!$C1227*$U$33*'Cap Needs Input'!$J$1224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D56","v":"Elevators Other #1"},{"$f":"'Cap Needs Input'!$C1228*'Cap Needs Input'!$G1228*'Cap Needs Input'!$J$1224","v":0},{"$f":"'Cap Needs Input'!$C1228*$U$33*'Cap Needs Input'!$J$1224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1229*'Cap Needs Input'!$G1229*'Cap Needs Input'!$J$1224","v":0},{"$f":"'Cap Needs Input'!$C1229*$U$33*'Cap Needs Input'!$J$1224","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB223+1","v":34},{"$f":"'Cap Needs Input'!$C1326*'Cap Needs Input'!$G1326*'Cap Needs Input'!$J$1323","v":0},{"$f":"'Cap Needs Input'!$C1326*$U$34*'Cap Needs Input'!$J$1323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D59","v":"Life Safety Other #1"},{"$f":"'Cap Needs Input'!$C1327*'Cap Needs Input'!$G1327*'Cap Needs Input'!$J$1323","v":0},{"$f":"'Cap Needs Input'!$C1327*$U$34*'Cap Needs Input'!$J$1323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1328*'Cap Needs Input'!$G1328*'Cap Needs Input'!$J$1323","v":0},{"$f":"'Cap Needs Input'!$C1328*$U$34*'Cap Needs Input'!$J$1323","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB227+1","v":35},{"$f":"'Cap Needs Input'!$C1392*'Cap Needs Input'!$G1392*'Cap Needs Input'!$J$1389","v":0},{"$f":"'Cap Needs Input'!$C1392*$U$35*'Cap Needs Input'!$J$1389","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D61","v":"Common Area Interior Lighting Bulbs"},{"$f":"'Cap Needs Input'!$C1393*'Cap Needs Input'!$G1393*'Cap Needs Input'!$J$1389","v":0},{"$f":"'Cap Needs Input'!$C1393*$U$35*'Cap Needs Input'!$J$1389","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1394*'Cap Needs Input'!$G1394*'Cap Needs Input'!$J$1389","v":0},{"$f":"'Cap Needs Input'!$C1394*$U$35*'Cap Needs Input'!$J$1389","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB231+1","v":36},{"$f":"'Cap Needs Input'!$C1425*'Cap Needs Input'!$G1425*'Cap Needs Input'!$J$1422","v":0},{"$f":"'Cap Needs Input'!$C1425*$U$36*'Cap Needs Input'!$J$1422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D62","v":"Common Area Interior Lighting Fixtures"},{"$f":"'Cap Needs Input'!$C1426*'Cap Needs Input'!$G1426*'Cap Needs Input'!$J$1422","v":0},{"$f":"'Cap Needs Input'!$C1426*$U$36*'Cap Needs Input'!$J$1422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1427*'Cap Needs Input'!$G1427*'Cap Needs Input'!$J$1422","v":0},{"$f":"'Cap Needs Input'!$C1427*$U$36*'Cap Needs Input'!$J$1422","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB235+1","v":37},{"$f":"'Cap Needs Input'!$C1491*'Cap Needs Input'!$G1491*'Cap Needs Input'!$J$1488","v":0},{"$f":"'Cap Needs Input'!$C1491*$U$37*'Cap Needs Input'!$J$1488","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D64","v":"Exterior Lighting"},{"$f":"'Cap Needs Input'!$C1492*'Cap Needs Input'!$G1492*'Cap Needs Input'!$J$1488","v":0},{"$f":"'Cap Needs Input'!$C1492*$U$37*'Cap Needs Input'!$J$1488","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1493*'Cap Needs Input'!$G1493*'Cap Needs Input'!$J$1488","v":0},{"$f":"'Cap Needs Input'!$C1493*$U$37*'Cap Needs Input'!$J$1488","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB239+1","v":38},{"$f":"'Cap Needs Input'!$C1524*'Cap Needs Input'!$G1524*'Cap Needs Input'!$J$1521","v":0},{"$f":"'Cap Needs Input'!$C1524*$U$38*'Cap Needs Input'!$J$1521","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D65","v":"Common Area Other #1"},{"$f":"'Cap Needs Input'!$C1525*'Cap Needs Input'!$G1525*'Cap Needs Input'!$J$1521","v":0},{"$f":"'Cap Needs Input'!$C1525*$U$38*'Cap Needs Input'!$J$1521","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1526*'Cap Needs Input'!$G1526*'Cap Needs Input'!$J$1521","v":0},{"$f":"'Cap Needs Input'!$C1526*$U$38*'Cap Needs Input'!$J$1521","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB243+1","v":39},{"$f":"'Cap Needs Input'!$C1557*'Cap Needs Input'!$G1557*'Cap Needs Input'!$J$1554","v":0},{"$f":"'Cap Needs Input'!$C1557*$U$39*'Cap Needs Input'!$J$1554","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D66","v":"Common Area Other #2"},{"$f":"'Cap Needs Input'!$C1558*'Cap Needs Input'!$G1558*'Cap Needs Input'!$J$1554","v":0},{"$f":"'Cap Needs Input'!$C1558*$U$39*'Cap Needs Input'!$J$1554","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1559*'Cap Needs Input'!$G1559*'Cap Needs Input'!$J$1554","v":0},{"$f":"'Cap Needs Input'!$C1559*$U$39*'Cap Needs Input'!$J$1554","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB247+1","v":40},{"$f":"'Cap Needs Input'!$C1689*'Cap Needs Input'!$G1689*'Cap Needs Input'!$J$1686","v":0},{"$f":"'Cap Needs Input'!$C1689*$U$40*'Cap Needs Input'!$J$1686","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D70","v":"Dishwashers"},{"$f":"'Cap Needs Input'!$C1690*'Cap Needs Input'!$G1690*'Cap Needs Input'!$J$1686","v":0},{"$f":"'Cap Needs Input'!$C1690*$U$40*'Cap Needs Input'!$J$1686","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1691*'Cap Needs Input'!$G1691*'Cap Needs Input'!$J$1686","v":0},{"$f":"'Cap Needs Input'!$C1691*$U$40*'Cap Needs Input'!$J$1686","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB251+1","v":41},{"$f":"'Cap Needs Input'!$C1755*'Cap Needs Input'!$G1755*'Cap Needs Input'!$J$1752","v":0},{"$f":"'Cap Needs Input'!$C1755*$U$41*'Cap Needs Input'!$J$1752","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D72","v":"Ranges"},{"$f":"'Cap Needs Input'!$C1756*'Cap Needs Input'!$G1756*'Cap Needs Input'!$J$1752","v":0},{"$f":"'Cap Needs Input'!$C1756*$U$41*'Cap Needs Input'!$J$1752","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1757*'Cap Needs Input'!$G1757*'Cap Needs Input'!$J$1752","v":0},{"$f":"'Cap Needs Input'!$C1757*$U$41*'Cap Needs Input'!$J$1752","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB255+1","v":42},{"$f":"'Cap Needs Input'!$C1788*'Cap Needs Input'!$G1788*'Cap Needs Input'!$J$1785","v":0},{"$f":"'Cap Needs Input'!$C1788*$U$42*'Cap Needs Input'!$J$1785","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D73","v":"Refrigerators 1"},{"$f":"'Cap Needs Input'!$C1789*'Cap Needs Input'!$G1789*'Cap Needs Input'!$J$1785","v":0},{"$f":"'Cap Needs Input'!$C1789*$U$42*'Cap Needs Input'!$J$1785","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1790*'Cap Needs Input'!$G1790*'Cap Needs Input'!$J$1785","v":0},{"$f":"'Cap Needs Input'!$C1790*$U$42*'Cap Needs Input'!$J$1785","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB259+1","v":43},{"$f":"'Cap Needs Input'!$C1821*'Cap Needs Input'!$G1821*'Cap Needs Input'!$J$1818","v":0},{"$f":"'Cap Needs Input'!$C1821*$U$43*'Cap Needs Input'!$J$1818","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D74","v":"Refrigerators 2"},{"$f":"'Cap Needs Input'!$C1822*'Cap Needs Input'!$G1822*'Cap Needs Input'!$J$1818","v":0},{"$f":"'Cap Needs Input'!$C1822*$U$43*'Cap Needs Input'!$J$1818","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1823*'Cap Needs Input'!$G1823*'Cap Needs Input'!$J$1818","v":0},{"$f":"'Cap Needs Input'!$C1823*$U$43*'Cap Needs Input'!$J$1818","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB263+1","v":44},{"$f":"'Cap Needs Input'!$C1854*'Cap Needs Input'!$G1854*'Cap Needs Input'!$J$1851","v":0},{"$f":"'Cap Needs Input'!$C1854*$U$44*'Cap Needs Input'!$J$1851","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D75","v":"Other Appliances"},{"$f":"'Cap Needs Input'!$C1855*'Cap Needs Input'!$G1855*'Cap Needs Input'!$J$1851","v":0},{"$f":"'Cap Needs Input'!$C1855*$U$44*'Cap Needs Input'!$J$1851","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1856*'Cap Needs Input'!$G1856*'Cap Needs Input'!$J$1851","v":0},{"$f":"'Cap Needs Input'!$C1856*$U$44*'Cap Needs Input'!$J$1851","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB267+1","v":45},{"$f":"'Cap Needs Input'!$C1920*'Cap Needs Input'!$G1920*'Cap Needs Input'!$J$1917","v":0},{"$f":"'Cap Needs Input'!$C1920*$U$45*'Cap Needs Input'!$J$1917","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D77","v":"Kitchen Other #1"},{"$f":"'Cap Needs Input'!$C1921*'Cap Needs Input'!$G1921*'Cap Needs Input'!$J$1917","v":0},{"$f":"'Cap Needs Input'!$C1921*$U$45*'Cap Needs Input'!$J$1917","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1922*'Cap Needs Input'!$G1922*'Cap Needs Input'!$J$1917","v":0},{"$f":"'Cap Needs Input'!$C1922*$U$45*'Cap Needs Input'!$J$1917","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB271+1","v":46},{"$f":"'Cap Needs Input'!$C1953*'Cap Needs Input'!$G1953*'Cap Needs Input'!$J$1950","v":0},{"$f":"'Cap Needs Input'!$C1953*$U$46*'Cap Needs Input'!$J$1950","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D78","v":"Kitchen Other #2"},{"$f":"'Cap Needs Input'!$C1954*'Cap Needs Input'!$G1954*'Cap Needs Input'!$J$1950","v":0},{"$f":"'Cap Needs Input'!$C1954*$U$46*'Cap Needs Input'!$J$1950","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1955*'Cap Needs Input'!$G1955*'Cap Needs Input'!$J$1950","v":0},{"$f":"'Cap Needs Input'!$C1955*$U$46*'Cap Needs Input'!$J$1950","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB275+1","v":47},{"$f":"'Cap Needs Input'!$C1986*'Cap Needs Input'!$G1986*'Cap Needs Input'!$J$1983","v":0},{"$f":"'Cap Needs Input'!$C1986*$U$47*'Cap Needs Input'!$J$1983","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D79","v":"Kitchen Other #3"},{"$f":"'Cap Needs Input'!$C1987*'Cap Needs Input'!$G1987*'Cap Needs Input'!$J$1983","v":0},{"$f":"'Cap Needs Input'!$C1987*$U$47*'Cap Needs Input'!$J$1983","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C1988*'Cap Needs Input'!$G1988*'Cap Needs Input'!$J$1983","v":0},{"$f":"'Cap Needs Input'!$C1988*$U$47*'Cap Needs Input'!$J$1983","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB279+1","v":48},{"$f":"'Cap Needs Input'!$C2118*'Cap Needs Input'!$G2118*'Cap Needs Input'!$J$2115","v":0},{"$f":"'Cap Needs Input'!$C2118*$U$48*'Cap Needs Input'!$J$2115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D83","v":"Bath Other #1"},{"$f":"'Cap Needs Input'!$C2119*'Cap Needs Input'!$G2119*'Cap Needs Input'!$J$2115","v":0},{"$f":"'Cap Needs Input'!$C2119*$U$48*'Cap Needs Input'!$J$2115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2120*'Cap Needs Input'!$G2120*'Cap Needs Input'!$J$2115","v":0},{"$f":"'Cap Needs Input'!$C2120*$U$48*'Cap Needs Input'!$J$2115","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB283+1","v":49},{"$f":"'Cap Needs Input'!$C2151*'Cap Needs Input'!$G2151*'Cap Needs Input'!$J$2148","v":0},{"$f":"'Cap Needs Input'!$C2151*$U$49*'Cap Needs Input'!$J$2148","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D84","v":"Bath Other #2"},{"$f":"'Cap Needs Input'!$C2152*'Cap Needs Input'!$G2152*'Cap Needs Input'!$J$2148","v":0},{"$f":"'Cap Needs Input'!$C2152*$U$49*'Cap Needs Input'!$J$2148","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2153*'Cap Needs Input'!$G2153*'Cap Needs Input'!$J$2148","v":0},{"$f":"'Cap Needs Input'!$C2153*$U$49*'Cap Needs Input'!$J$2148","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB287+1","v":50},{"$f":"'Cap Needs Input'!$C2184*'Cap Needs Input'!$G2184*'Cap Needs Input'!$J$2181","v":0},{"$f":"'Cap Needs Input'!$C2184*$U$50*'Cap Needs Input'!$J$2181","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D85","v":"Bath Other #3"},{"$f":"'Cap Needs Input'!$C2185*'Cap Needs Input'!$G2185*'Cap Needs Input'!$J$2181","v":0},{"$f":"'Cap Needs Input'!$C2185*$U$50*'Cap Needs Input'!$J$2181","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2186*'Cap Needs Input'!$G2186*'Cap Needs Input'!$J$2181","v":0},{"$f":"'Cap Needs Input'!$C2186*$U$50*'Cap Needs Input'!$J$2181","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB291+1","v":51},{"$f":"'Cap Needs Input'!$C2217*'Cap Needs Input'!$G2217*'Cap Needs Input'!$J$2214","v":0},{"$f":"'Cap Needs Input'!$C2217*$U$51*'Cap Needs Input'!$J$2214","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D86","v":"Bath Other #4"},{"$f":"'Cap Needs Input'!$C2218*'Cap Needs Input'!$G2218*'Cap Needs Input'!$J$2214","v":0},{"$f":"'Cap Needs Input'!$C2218*$U$51*'Cap Needs Input'!$J$2214","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2219*'Cap Needs Input'!$G2219*'Cap Needs Input'!$J$2214","v":0},{"$f":"'Cap Needs Input'!$C2219*$U$51*'Cap Needs Input'!$J$2214","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB295+1","v":52},{"$f":"'Cap Needs Input'!$C2349*'Cap Needs Input'!$G2349*'Cap Needs Input'!$J$2346","v":0},{"$f":"'Cap Needs Input'!$C2349*$U$52*'Cap Needs Input'!$J$2346","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D90","v":"Interior Other #1"},{"$f":"'Cap Needs Input'!$C2350*'Cap Needs Input'!$G2350*'Cap Needs Input'!$J$2346","v":0},{"$f":"'Cap Needs Input'!$C2350*$U$52*'Cap Needs Input'!$J$2346","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2351*'Cap Needs Input'!$G2351*'Cap Needs Input'!$J$2346","v":0},{"$f":"'Cap Needs Input'!$C2351*$U$52*'Cap Needs Input'!$J$2346","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB299+1","v":53},{"$f":"'Cap Needs Input'!$C2382*'Cap Needs Input'!$G2382*'Cap Needs Input'!$J$2379","v":0},{"$f":"'Cap Needs Input'!$C2382*$U$53*'Cap Needs Input'!$J$2379","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D91","v":"Interior Other #2"},{"$f":"'Cap Needs Input'!$C2383*'Cap Needs Input'!$G2383*'Cap Needs Input'!$J$2379","v":0},{"$f":"'Cap Needs Input'!$C2383*$U$53*'Cap Needs Input'!$J$2379","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2384*'Cap Needs Input'!$G2384*'Cap Needs Input'!$J$2379","v":0},{"$f":"'Cap Needs Input'!$C2384*$U$53*'Cap Needs Input'!$J$2379","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB303+1","v":54},{"$f":"'Cap Needs Input'!$C2415*'Cap Needs Input'!$G2415*'Cap Needs Input'!$J$2412","v":0},{"$f":"'Cap Needs Input'!$C2415*$U$54*'Cap Needs Input'!$J$2412","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D92","v":"Interior Other #3"},{"$f":"'Cap Needs Input'!$C2416*'Cap Needs Input'!$G2416*'Cap Needs Input'!$J$2412","v":0},{"$f":"'Cap Needs Input'!$C2416*$U$54*'Cap Needs Input'!$J$2412","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2417*'Cap Needs Input'!$G2417*'Cap Needs Input'!$J$2412","v":0},{"$f":"'Cap Needs Input'!$C2417*$U$54*'Cap Needs Input'!$J$2412","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB307+1","v":55},{"$f":"'Cap Needs Input'!$C2448*'Cap Needs Input'!$G2448*'Cap Needs Input'!$J$2445","v":0},{"$f":"'Cap Needs Input'!$C2448*$U$55*'Cap Needs Input'!$J$2445","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D93","v":"Interior Other #4"},{"$f":"'Cap Needs Input'!$C2449*'Cap Needs Input'!$G2449*'Cap Needs Input'!$J$2445","v":0},{"$f":"'Cap Needs Input'!$C2449*$U$55*'Cap Needs Input'!$J$2445","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2450*'Cap Needs Input'!$G2450*'Cap Needs Input'!$J$2445","v":0},{"$f":"'Cap Needs Input'!$C2450*$U$55*'Cap Needs Input'!$J$2445","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB311+1","v":56},{"$f":"'Cap Needs Input'!$C2514*'Cap Needs Input'!$G2514*'Cap Needs Input'!$J$2511","v":0},{"$f":"'Cap Needs Input'!$C2514*$U$56*'Cap Needs Input'!$J$2511","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D95","v":"In-Unit Lighting Bulbs"},{"$f":"'Cap Needs Input'!$C2515*'Cap Needs Input'!$G2515*'Cap Needs Input'!$J$2511","v":0},{"$f":"'Cap Needs Input'!$C2515*$U$56*'Cap Needs Input'!$J$2511","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2516*'Cap Needs Input'!$G2516*'Cap Needs Input'!$J$2511","v":0},{"$f":"'Cap Needs Input'!$C2516*$U$56*'Cap Needs Input'!$J$2511","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB315+1","v":57},{"$f":"'Cap Needs Input'!$C2547*'Cap Needs Input'!$G2547*'Cap Needs Input'!$J$2544","v":0},{"$f":"'Cap Needs Input'!$C2547*$U$57*'Cap Needs Input'!$J$2544","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D96","v":"In-Unit Lighting Fixtures"},{"$f":"'Cap Needs Input'!$C2548*'Cap Needs Input'!$G2548*'Cap Needs Input'!$J$2544","v":0},{"$f":"'Cap Needs Input'!$C2548*$U$57*'Cap Needs Input'!$J$2544","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2549*'Cap Needs Input'!$G2549*'Cap Needs Input'!$J$2544","v":0},{"$f":"'Cap Needs Input'!$C2549*$U$57*'Cap Needs Input'!$J$2544","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB319+1","v":58},{"$f":"'Cap Needs Input'!$C2580*'Cap Needs Input'!$G2580*'Cap Needs Input'!$J$2577","v":0},{"$f":"'Cap Needs Input'!$C2580*$U$58*'Cap Needs Input'!$J$2577","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D97","v":"In-Unit Electrical Other #1"},{"$f":"'Cap Needs Input'!$C2581*'Cap Needs Input'!$G2581*'Cap Needs Input'!$J$2577","v":0},{"$f":"'Cap Needs Input'!$C2581*$U$58*'Cap Needs Input'!$J$2577","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2582*'Cap Needs Input'!$G2582*'Cap Needs Input'!$J$2577","v":0},{"$f":"'Cap Needs Input'!$C2582*$U$58*'Cap Needs Input'!$J$2577","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB323+1","v":59},{"$f":"'Cap Needs Input'!$C2613*'Cap Needs Input'!$G2613*'Cap Needs Input'!$J$2610","v":0},{"$f":"'Cap Needs Input'!$C2613*$U$59*'Cap Needs Input'!$J$2610","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D98","v":"In-Unit Electrical Other #2"},{"$f":"'Cap Needs Input'!$C2614*'Cap Needs Input'!$G2614*'Cap Needs Input'!$J$2610","v":0},{"$f":"'Cap Needs Input'!$C2614*$U$59*'Cap Needs Input'!$J$2610","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2615*'Cap Needs Input'!$G2615*'Cap Needs Input'!$J$2610","v":0},{"$f":"'Cap Needs Input'!$C2615*$U$59*'Cap Needs Input'!$J$2610","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB327+1","v":60},{"$f":"'Cap Needs Input'!$C2646*'Cap Needs Input'!$G2646*'Cap Needs Input'!$J$2643","v":0},{"$f":"'Cap Needs Input'!$C2646*$U$60*'Cap Needs Input'!$J$2643","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D99","v":"Other #01"},{"$f":"'Cap Needs Input'!$C2647*'Cap Needs Input'!$G2647*'Cap Needs Input'!$J$2643","v":0},{"$f":"'Cap Needs Input'!$C2647*$U$60*'Cap Needs Input'!$J$2643","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2648*'Cap Needs Input'!$G2648*'Cap Needs Input'!$J$2643","v":0},{"$f":"'Cap Needs Input'!$C2648*$U$60*'Cap Needs Input'!$J$2643","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB331+1","v":61},{"$f":"'Cap Needs Input'!$C2679*'Cap Needs Input'!$G2679*'Cap Needs Input'!$J$2676","v":0},{"$f":"'Cap Needs Input'!$C2679*$U$61*'Cap Needs Input'!$J$2676","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D100","v":"Other #02"},{"$f":"'Cap Needs Input'!$C2680*'Cap Needs Input'!$G2680*'Cap Needs Input'!$J$2676","v":0},{"$f":"'Cap Needs Input'!$C2680*$U$61*'Cap Needs Input'!$J$2676","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2681*'Cap Needs Input'!$G2681*'Cap Needs Input'!$J$2676","v":0},{"$f":"'Cap Needs Input'!$C2681*$U$61*'Cap Needs Input'!$J$2676","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB335+1","v":62},{"$f":"'Cap Needs Input'!$C2712*'Cap Needs Input'!$G2712*'Cap Needs Input'!$J$2709","v":0},{"$f":"'Cap Needs Input'!$C2712*$U$62*'Cap Needs Input'!$J$2709","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D101","v":"Other #03"},{"$f":"'Cap Needs Input'!$C2713*'Cap Needs Input'!$G2713*'Cap Needs Input'!$J$2709","v":0},{"$f":"'Cap Needs Input'!$C2713*$U$62*'Cap Needs Input'!$J$2709","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2714*'Cap Needs Input'!$G2714*'Cap Needs Input'!$J$2709","v":0},{"$f":"'Cap Needs Input'!$C2714*$U$62*'Cap Needs Input'!$J$2709","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB339+1","v":63},{"$f":"'Cap Needs Input'!$C2745*'Cap Needs Input'!$G2745*'Cap Needs Input'!$J$2742","v":0},{"$f":"'Cap Needs Input'!$C2745*$U$63*'Cap Needs Input'!$J$2742","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D102","v":"Other #04"},{"$f":"'Cap Needs Input'!$C2746*'Cap Needs Input'!$G2746*'Cap Needs Input'!$J$2742","v":0},{"$f":"'Cap Needs Input'!$C2746*$U$63*'Cap Needs Input'!$J$2742","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2747*'Cap Needs Input'!$G2747*'Cap Needs Input'!$J$2742","v":0},{"$f":"'Cap Needs Input'!$C2747*$U$63*'Cap Needs Input'!$J$2742","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB343+1","v":64},{"$f":"'Cap Needs Input'!$C2778*'Cap Needs Input'!$G2778*'Cap Needs Input'!$J$2775","v":0},{"$f":"'Cap Needs Input'!$C2778*$U$64*'Cap Needs Input'!$J$2775","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D103","v":"Other #05"},{"$f":"'Cap Needs Input'!$C2779*'Cap Needs Input'!$G2779*'Cap Needs Input'!$J$2775","v":0},{"$f":"'Cap Needs Input'!$C2779*$U$64*'Cap Needs Input'!$J$2775","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2780*'Cap Needs Input'!$G2780*'Cap Needs Input'!$J$2775","v":0},{"$f":"'Cap Needs Input'!$C2780*$U$64*'Cap Needs Input'!$J$2775","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB347+1","v":65},{"$f":"'Cap Needs Input'!$C2811*'Cap Needs Input'!$G2811*'Cap Needs Input'!$J$2808","v":0},{"$f":"'Cap Needs Input'!$C2811*$U$65*'Cap Needs Input'!$J$2808","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D104","v":"Other #06"},{"$f":"'Cap Needs Input'!$C2812*'Cap Needs Input'!$G2812*'Cap Needs Input'!$J$2808","v":0},{"$f":"'Cap Needs Input'!$C2812*$U$65*'Cap Needs Input'!$J$2808","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2813*'Cap Needs Input'!$G2813*'Cap Needs Input'!$J$2808","v":0},{"$f":"'Cap Needs Input'!$C2813*$U$65*'Cap Needs Input'!$J$2808","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB351+1","v":66},{"$f":"'Cap Needs Input'!$C2844*'Cap Needs Input'!$G2844*'Cap Needs Input'!$J$2841","v":0},{"$f":"'Cap Needs Input'!$C2844*$U$66*'Cap Needs Input'!$J$2841","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D105","v":"Other #07"},{"$f":"'Cap Needs Input'!$C2845*'Cap Needs Input'!$G2845*'Cap Needs Input'!$J$2841","v":0},{"$f":"'Cap Needs Input'!$C2845*$U$66*'Cap Needs Input'!$J$2841","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2846*'Cap Needs Input'!$G2846*'Cap Needs Input'!$J$2841","v":0},{"$f":"'Cap Needs Input'!$C2846*$U$66*'Cap Needs Input'!$J$2841","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB355+1","v":67},{"$f":"'Cap Needs Input'!$C2877*'Cap Needs Input'!$G2877*'Cap Needs Input'!$J$2874","v":0},{"$f":"'Cap Needs Input'!$C2877*$U$67*'Cap Needs Input'!$J$2874","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D106","v":"Other #08"},{"$f":"'Cap Needs Input'!$C2878*'Cap Needs Input'!$G2878*'Cap Needs Input'!$J$2874","v":0},{"$f":"'Cap Needs Input'!$C2878*$U$67*'Cap Needs Input'!$J$2874","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2879*'Cap Needs Input'!$G2879*'Cap Needs Input'!$J$2874","v":0},{"$f":"'Cap Needs Input'!$C2879*$U$67*'Cap Needs Input'!$J$2874","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB359+1","v":68},{"$f":"'Cap Needs Input'!$C2910*'Cap Needs Input'!$G2910*'Cap Needs Input'!$J$2907","v":0},{"$f":"'Cap Needs Input'!$C2910*$U$68*'Cap Needs Input'!$J$2907","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D107","v":"Other #09"},{"$f":"'Cap Needs Input'!$C2911*'Cap Needs Input'!$G2911*'Cap Needs Input'!$J$2907","v":0},{"$f":"'Cap Needs Input'!$C2911*$U$68*'Cap Needs Input'!$J$2907","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2912*'Cap Needs Input'!$G2912*'Cap Needs Input'!$J$2907","v":0},{"$f":"'Cap Needs Input'!$C2912*$U$68*'Cap Needs Input'!$J$2907","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB363+1","v":69},{"$f":"'Cap Needs Input'!$C2943*'Cap Needs Input'!$G2943*'Cap Needs Input'!$J$2940","v":0},{"$f":"'Cap Needs Input'!$C2943*$U$69*'Cap Needs Input'!$J$2940","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D108","v":"Other #10"},{"$f":"'Cap Needs Input'!$C2944*'Cap Needs Input'!$G2944*'Cap Needs Input'!$J$2940","v":0},{"$f":"'Cap Needs Input'!$C2944*$U$69*'Cap Needs Input'!$J$2940","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2945*'Cap Needs Input'!$G2945*'Cap Needs Input'!$J$2940","v":0},{"$f":"'Cap Needs Input'!$C2945*$U$69*'Cap Needs Input'!$J$2940","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB367+1","v":70},{"$f":"'Cap Needs Input'!$C2976*'Cap Needs Input'!$G2976*'Cap Needs Input'!$J$2973","v":0},{"$f":"'Cap Needs Input'!$C2976*$U$70*'Cap Needs Input'!$J$2973","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D109","v":"Other #11"},{"$f":"'Cap Needs Input'!$C2977*'Cap Needs Input'!$G2977*'Cap Needs Input'!$J$2973","v":0},{"$f":"'Cap Needs Input'!$C2977*$U$70*'Cap Needs Input'!$J$2973","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C2978*'Cap Needs Input'!$G2978*'Cap Needs Input'!$J$2973","v":0},{"$f":"'Cap Needs Input'!$C2978*$U$70*'Cap Needs Input'!$J$2973","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB371+1","v":71},{"$f":"'Cap Needs Input'!$C3009*'Cap Needs Input'!$G3009*'Cap Needs Input'!$J$3006","v":0},{"$f":"'Cap Needs Input'!$C3009*$U$71*'Cap Needs Input'!$J$3006","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D110","v":"Other #12"},{"$f":"'Cap Needs Input'!$C3010*'Cap Needs Input'!$G3010*'Cap Needs Input'!$J$3006","v":0},{"$f":"'Cap Needs Input'!$C3010*$U$71*'Cap Needs Input'!$J$3006","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C3011*'Cap Needs Input'!$G3011*'Cap Needs Input'!$J$3006","v":0},{"$f":"'Cap Needs Input'!$C3011*$U$71*'Cap Needs Input'!$J$3006","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB375+1","v":72},{"$f":"'Cap Needs Input'!$C3042*'Cap Needs Input'!$G3042*'Cap Needs Input'!$J$3039","v":0},{"$f":"'Cap Needs Input'!$C3042*$U$72*'Cap Needs Input'!$J$3039","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D111","v":"Other #13"},{"$f":"'Cap Needs Input'!$C3043*'Cap Needs Input'!$G3043*'Cap Needs Input'!$J$3039","v":0},{"$f":"'Cap Needs Input'!$C3043*$U$72*'Cap Needs Input'!$J$3039","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C3044*'Cap Needs Input'!$G3044*'Cap Needs Input'!$J$3039","v":0},{"$f":"'Cap Needs Input'!$C3044*$U$72*'Cap Needs Input'!$J$3039","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB379+1","v":73},{"$f":"'Cap Needs Input'!$C3075*'Cap Needs Input'!$G3075*'Cap Needs Input'!$J$3072","v":0},{"$f":"'Cap Needs Input'!$C3075*$U$73*'Cap Needs Input'!$J$3072","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D112","v":"Other #14"},{"$f":"'Cap Needs Input'!$C3076*'Cap Needs Input'!$G3076*'Cap Needs Input'!$J$3072","v":0},{"$f":"'Cap Needs Input'!$C3076*$U$73*'Cap Needs Input'!$J$3072","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C3077*'Cap Needs Input'!$G3077*'Cap Needs Input'!$J$3072","v":0},{"$f":"'Cap Needs Input'!$C3077*$U$73*'Cap Needs Input'!$J$3072","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB383+1","v":74},{"$f":"'Cap Needs Input'!$C3108*'Cap Needs Input'!$G3108*'Cap Needs Input'!$J$3105","v":0},{"$f":"'Cap Needs Input'!$C3108*$U$74*'Cap Needs Input'!$J$3105","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!D113","v":"Other #15"},{"$f":"'Cap Needs Input'!$C3109*'Cap Needs Input'!$G3109*'Cap Needs Input'!$J$3105","v":0},{"$f":"'Cap Needs Input'!$C3109*$U$74*'Cap Needs Input'!$J$3105","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cap Needs Input'!$C3110*'Cap Needs Input'!$G3110*'Cap Needs Input'!$J$3105","v":0},{"$f":"'Cap Needs Input'!$C3110*$U$74*'Cap Needs Input'!$J$3105","v":0}]

{"sheet":"Water Savers","index":11,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[[11,1,11,4],[14,1,14,4],[15,6,15,8],[15,9,15,10],[29,0,31,4]]}
["Water and Sewer Usage / Savings Calculations"]
[]
["Water Using Components","Existing","Proposed"]
[]
["Toilets"]
["Shower heads"]
["Bath faucets / aerators"]
["Kitchen faucets / aerators"]
["Lawn irrigation"]
[]
["Are water savers planned for lawn irrigation?"]
["If so, please describe the improvements being recommended.","Comment"]
[]
["Are other water savers planned (e.g. laundry)?"]
["If so, please describe the improvements being recommended.","Comment"]
[null,null,null,null,null,null,"Relative Consumption",null,null,"Percentages"]
["By Water Using Component:","Existing Consumption","Theoretical % Savings","Weighted Savings %",null,null,"If no Water Savers","Existing","Proposed","Existing Share","Proposed Share"]
["Showers",{"$f":"+J18","v":0.18181818181818182},{"$f":"IF(H18=0,0,(H18-I18)/H18)","v":0},{"$f":"B18*C18","v":0},null,null,{"$f":"+G30","v":20},{"$f":"ROUND(G18*(1-$I$49),1)","v":20},{"$f":"ROUND(H18*(1-$I$50),1)","v":20},{"$f":"+H18/H$26","v":0.18181818181818182},0.18433179723502305]
["Bathtubs",0.18181818181818182,0,0,null,null,{"$f":"+G31","v":20},{"$f":"+G19","v":20},{"$f":"+H19","v":20},0.18181818181818182,0.18433179723502305]
["Toilets",0.22727272727272727,0,0,null,null,{"$f":"+G32","v":25},{"$f":"ROUND(G20*(1-$I$44),1)","v":25},{"$f":"ROUND(H20*(1-$I$45),1)","v":25},0.22727272727272727,0.2304147465437788]
["Kitchen Sink",0.18181818181818182,0,0,null,null,{"$f":"+G33","v":20},{"$f":"ROUND(G21*(1-($I$60+$I$62)/2),1)","v":20},{"$f":"ROUND(H21*(1-($I$61+$I$62)/2),1)","v":20},0.18181818181818182,0.18433179723502305]
["Bath Sinks",9.0909090909090912E-2,0,0,null,null,{"$f":"+G34","v":10},{"$f":"ROUND(G22*(1-$I$54),1)","v":10},{"$f":"ROUND(H22*(1-$I$55),1)","v":10},9.0909090909090912E-2,9.2165898617511524E-2]
["Lawn Irrigation",9.0909090909090912E-2,0.1,9.0909090909090922E-3,null,null,{"$f":"IF(B9=\"No\",0,$G$35)","v":10},{"$f":"+G23","v":10},{"$f":"IF(OR($B$9=\"No\",$C$9=\"No\"),0,IF($C$11=\"No\",H23,ROUND(H23*(1-$G$38),1)))","v":9},9.0909090909090912E-2,8.294930875576037E-2]
["Other",4.5454545454545456E-2,0.1,4.5454545454545461E-3,null,null,{"$f":"+G36","v":5},{"$f":"+G24","v":5},{"$f":"IF($C$14=\"No\",H24,ROUND(H24*(1-$G$39),1))","v":4.5},4.5454545454545456E-2,4.1474654377880185E-2]
["Theoretical W&S Savings (%)",null,null,{"$f":"SUM(D18:D24)","v":1.3636363636363637E-2}]
["Calculated % Savings in Water and Sewer Expense",null,null,{"$f":"IF(D25<G41,G41,IF(D25>G42,G42,D25))","v":0.1},null,null,{"$f":"SUM(G18:G25)","v":110},{"$f":"SUM(H18:H25)","v":110},{"$f":"SUM(I18:I25)","v":108.5},{"$f":"+H26/H$26","v":1},{"$f":"+I26/I$26","v":1}]
[null,null,null,null,null,null,null,{"$f":"+(G26-H26)/G26","v":0},{"$f":"+(H26-I26)/H26","v":1.3636363636363636E-2}]
["Estimate for Water and Sewer Savings",null,null,0]
[null,null,null,null,null,null,"Program Variables Are Below"]
["Comment",null,null,null,null,null,20,"relative consumption for showers if no water savers"]
[null,null,null,null,null,null,20,"relative consumption for bathtubs if no water savers"]
[null,null,null,null,null,null,25,"relative consumption for toilets if no water savers"]
[null,null,null,null,null,null,20,"relative consumption for kitchen sink if no water savers"]
[null,null,null,null,null,null,10,"relative consumption for bath sinks if no water savers"]
[null,null,null,null,null,null,10,"relative consumption for lawn irrigation (if applicable) if no water savers"]
[null,null,null,null,null,null,5,"relative consumption for 'other' (e.g. laundry) if no water savers"]
[]
[null,null,null,null,null,null,0.1,"assumed W&S savings for lawn irrigation"]
[null,null,null,null,null,null,0.1,"assumed W&S savings for 'other'"]
[]
[null,null,null,null,null,null,0.1,"minimum % savings to be underwritten"]
[null,null,null,null,null,null,0.3,"maximum % savings to be underwritten"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((G47-G45)/G47),0,(G47-G45)/G47)","v":0},{"$f":"\"est'd savings for toilets (existing vs. \"&G46&\")\"","v":"est'd savings for toilets (existing vs. 5+ gpf)"}]
[null,null,null,null,null,null,{"$f":"HLOOKUP(B5,$G46:$L47,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C5,$G46:$L47,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR((G45-H45)/G45),0,(G45-H45)/G45)","v":0},{"$f":"\"est'd savings for toilets (\"&TEXT(H45,\"0.0\")&\" vs. \"&TEXT(G45,\"0.0\")&\")\"","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"5+ gpf","3.5 gpf","1.6 gpf","1.3 gpf","1.2 gpf","Other"]
[null,null,null,null,null,null,5,3.5,1.6,1.3,1.2,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((G52-G50)/G52),0,(G52-G50)/G52)","v":0},{"$f":"\"est'd savings for showers (existing vs. \"&G51&\")\"","v":"est'd savings for showers (existing vs. 5+ gal)"}]
[null,null,null,null,null,null,{"$f":"HLOOKUP(B6,$G51:$L52,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C6,$G51:$L52,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR((G50-H50)/G50),0,(G50-H50)/G50)","v":0},{"$f":"\"est'd savings for showers (\"&TEXT(H50,\"0.0\")&\" vs. \"&TEXT(G50,\"0.0\")&\")\"","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"5+ gal","4+ gal","3+ gal","2.5 gal","2.0 gal","Other"]
[null,null,null,null,null,null,5,4,3,2.5,2,0]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((G57-G55)/G57),0,(G57-G55)/G57)","v":0},{"$f":"\"est'd savings for bath sinks (existing vs. \"&G56&\")\"","v":"est'd savings for bath sinks (existing vs. 2.2 gpm)"}]
[null,null,null,null,null,null,{"$f":"HLOOKUP(B7,$G56:$L57,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C7,$G56:$L57,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR((G55-H55)/G55),0,(G55-H55)/G55)","v":0},{"$f":"\"est'd savings for bath sinks (\"&TEXT(H55,\"0.0\")&\" vs. \"&TEXT(G55,\"0.0\")&\")\"","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,"2.2 gpm","2.0 gpm","1.5 gpm","1.0 gpm","0.5 gpm","Other"]
[null,null,null,null,null,null,2.2000000000000002,2,1.5,1,0.5,0]
[]
[null,null,null,null,null,null,"No","Yes"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR((G62-G61)/G62),0,(G62-G61)/G62)","v":0},{"$f":"\"savings for k-sink hand washing (existing vs. \"&G62&\")\"","v":"savings for k-sink hand washing (existing vs. 2.2)"}]
[null,null,null,null,null,null,{"$f":"HLOOKUP(B8,$G56:$K57,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C8,$G56:$L57,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR((G61-H61)/G61),0,(G61-H61)/G61)","v":0},{"$f":"\"savings for k-sink hand washing (\"&TEXT(H61,\"0.0\")&\" vs. \"&TEXT(G61,\"0.0\")&\")\"","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,{"$f":"+G57","v":2.2000000000000002},null,0,"savings for k-sink other (e.g. filling pots)"]

{"sheet":"20 Year Detail","index":12,"n_rows":1941,"n_cols":90,"rows_kept":1941,"cut":false,"hidden":false,"merged":[[944,34,945,34],[944,35,945,35],[894,34,895,34],[894,35,895,35],[904,34,905,34],[904,35,905,35],[914,34,915,34],[914,35,915,35],[924,34,925,34],[924,35,925,35],[934,34,935,34],[934,35,935,35],[844,34,845,34],[844,35,845,35],[854,34,855,34],[854,35,855,35],[864,34,865,34],[864,35,865,35],[874,34,875,34],[874,35,875,35],[884,34,885,34],[884,35,885,35],[794,34,795,34],[794,35,795,35],[804,34,805,34],[804,35,805,35],[814,34,815,34],[814,35,815,35],[824,34,825,34],[824,35,825,35],[834,34,835,34],[834,35,835,35],[744,34,745,34],[744,35,745,35],[754,34,755,34],[754,35,755,35],[764,34,765,34],[764,35,765,35],[774,34,775,34],[774,35,775,35],[784,34,785,34],[784,35,785,35],[694,34,695,34],[694,35,695,35],[704,34,705,34],[704,35,705,35],[714,34,715,34],[714,35,715,35],[724,34,725,34],[724,35,725,35],[734,34,735,34],[734,35,735,35],[644,34,645,34],[644,35,645,35],[654,34,655,34],[654,35,655,35],[664,34,665,34],[664,35,665,35],[674,34,675,34],[674,35,675,35],[684,34,685,34],[684,35,685,35],[594,34,595,34],[594,35,595,35],[604,34,605,34],[604,35,605,35],[614,34,615,34],[614,35,615,35],[624,34,625,34],[624,35,625,35],[634,34,635,34],[634,35,635,35],[544,34,545,34],[544,35,545,35],[554,34,555,34],[554,35,555,35],[564,34,565,34],[564,35,565,35],[574,34,575,34],[574,35,575,35],[584,34,585,34],[584,35,585,35],[494,34,495,34],[494,35,495,35],[504,34,505,34],[504,35,505,35],[514,34,515,34],[514,35,515,35],[524,34,525,34],[524,35,525,35],[534,34,535,34],[534,35,535,35],[444,34,445,34],[444,35,445,35],[454,34,455,34],[454,35,455,35],[464,34,465,34],[464,35,465,35],[474,34,475,34],[474,35,475,35],[484,34,485,34],[484,35,485,35],[394,34,395,34],[394,35,395,35],[404,34,405,34],[404,35,405,35],[414,34,415,34],[414,35,415,35],[424,34,425,34],[424,35,425,35],[434,34,435,34],[434,35,435,35],[344,34,345,34],[344,35,345,35],[354,34,355,34],[354,35,355,35],[364,34,365,34],[364,35,365,35],[374,34,375,34],[374,35,375,35],[384,34,385,34],[384,35,385,35],[294,34,295,34],[294,35,295,35],[304,34,305,34],[304,35,305,35],[314,34,315,34],[314,35,315,35],[324,34,325,34],[324,35,325,35],[334,34,335,34],[334,35,335,35],[244,34,245,34],[244,35,245,35],[254,34,255,34],[254,35,255,35],[264,34,265,34],[264,35,265,35],[274,34,275,34],[274,35,275,35],[284,34,285,34],[284,35,285,35],[194,34,195,34],[194,35,195,35],[204,34,205,34],[204,35,205,35],[214,34,215,34],[214,35,215,35],[224,34,225,34],[224,35,225,35],[234,34,235,34],[234,35,235,35],[2,2,2,17],[4,34,5,34],[4,35,5,35],[992,2,992,17],[1012,2,1012,17],[1022,2,1022,17],[44,34,45,34],[44,35,45,35],[54,34,55,34],[54,35,55,35],[64,34,65,34],[64,35,65,35],[74,34,75,34],[74,35,75,35],[84,34,85,34],[84,35,85,35],[94,34,95,34],[94,35,95,35],[104,34,105,34],[104,35,105,35],[114,34,115,34],[114,35,115,35],[124,34,125,34],[124,35,125,35],[12,2,12,17],[14,34,15,34],[14,35,15,35],[22,2,22,17],[24,34,25,34],[24,35,25,35],[32,2,32,17],[34,34,35,34],[34,35,35,35],[0,14,0,18],[892,2,892,17],[902,2,902,17],[912,2,912,17],[922,2,922,17],[932,2,932,17],[942,2,942,17],[802,2,802,17],[812,2,812,17],[822,2,822,17],[832,2,832,17],[842,2,842,17],[852,2,852,17],[862,2,862,17],[872,2,872,17],[882,2,882,17],[162,2,162,17],[172,2,172,17],[182,2,182,17],[202,2,202,17],[212,2,212,17],[222,2,222,17],[102,2,102,17],[112,2,112,17],[52,2,52,17],[62,2,62,17],[72,2,72,17],[82,2,82,17],[192,2,192,17],[92,2,92,17],[42,2,42,17],[134,34,135,34],[134,35,135,35],[144,34,145,34],[144,35,145,35],[154,34,155,34],[154,35,155,35],[164,34,165,34],[164,35,165,35],[174,34,175,34],[174,35,175,35],[184,34,185,34],[184,35,185,35],[122,2,122,17],[132,2,132,17],[142,2,142,17],[152,2,152,17],[292,2,292,17],[302,2,302,17],[312,2,312,17],[322,2,322,17],[332,2,332,17],[342,2,342,17],[232,2,232,17],[242,2,242,17],[252,2,252,17],[262,2,262,17],[272,2,272,17],[282,2,282,17],[412,2,412,17],[422,2,422,17],[432,2,432,17],[442,2,442,17],[452,2,452,17],[462,2,462,17],[352,2,352,17],[362,2,362,17],[372,2,372,17],[382,2,382,17],[392,2,392,17],[402,2,402,17],[532,2,532,17],[542,2,542,17],[552,2,552,17],[562,2,562,17],[572,2,572,17],[582,2,582,17],[472,2,472,17],[482,2,482,17],[492,2,492,17],[502,2,502,17],[512,2,512,17],[522,2,522,17],[592,2,592,17],[602,2,602,17],[612,2,612,17],[622,2,622,17],[632,2,632,17],[642,2,642,17],[682,2,682,17],[692,2,692,17],[702,2,702,17],[1052,2,1052,17],[1062,2,1062,17],[1072,2,1072,17],[652,2,652,17],[662,2,662,17],[672,2,672,17],[1002,2,1002,17],[1032,2,1032,17],[1042,2,1042,17],[712,2,712,17],[722,2,722,17],[732,2,732,17],[742,2,742,17],[752,2,752,17],[762,2,762,17],[772,2,772,17],[782,2,782,17],[792,2,792,17],[1182,2,1182,17],[1082,2,1082,17],[1092,2,1092,17],[1232,2,1232,17],[1242,2,1242,17],[1252,2,1252,17],[1262,2,1262,17],[1272,2,1272,17],[1282,2,1282,17],[1162,2,1162,17],[1172,2,1172,17],[1192,2,1192,17],[1202,2,1202,17],[1212,2,1212,17],[1222,2,1222,17],[1102,2,1102,17],[1112,2,1112,17],[1122,2,1122,17],[1132,2,1132,17],[1142,2,1142,17],[1152,2,1152,17],[1352,2,1352,17],[1362,2,1362,17],[1372,2,1372,17],[1382,2,1382,17],[1392,2,1392,17],[1402,2,1402,17],[1292,2,1292,17],[1302,2,1302,17],[1312,2,1312,17],[1322,2,1322,17],[1332,2,1332,17],[1342,2,1342,17],[1472,2,1472,17],[1482,2,1482,17],[1492,2,1492,17],[1502,2,1502,17],[1512,2,1512,17],[1522,2,1522,17],[1412,2,1412,17],[1422,2,1422,17],[1432,2,1432,17],[1442,2,1442,17],[1452,2,1452,17],[1462,2,1462,17],[1652,2,1652,17],[1662,2,1662,17],[1592,2,1592,17],[1602,2,1602,17],[1612,2,1612,17],[1622,2,1622,17],[1632,2,1632,17],[1642,2,1642,17],[1532,2,1532,17],[1542,2,1542,17],[1552,2,1552,17],[1562,2,1562,17],[1572,2,1572,17],[1582,2,1582,17],[1672,2,1672,17],[1682,2,1682,17],[1692,2,1692,17],[1702,2,1702,17],[1712,2,1712,17],[1722,2,1722,17],[1732,2,1732,17],[1742,2,1742,17],[1752,2,1752,17],[1762,2,1762,17],[1772,2,1772,17],[1782,2,1782,17],[1792,2,1792,17],[1802,2,1802,17],[1812,2,1812,17],[1822,2,1822,17],[1832,2,1832,17],[1842,2,1842,17],[1852,2,1852,17],[1862,2,1862,17],[1872,2,1872,17],[1882,2,1882,17],[1892,2,1892,17],[1902,2,1902,17],[1912,2,1912,17],[1922,2,1922,17],[1932,2,1932,17]]}
[{"$f":"\"20 Year Detail Sheet for: \"&'Primary Input'!D13","v":"20 Year Detail Sheet for: "},null,null,null,null,null,null,null,null,null,null,null,null,"Jump to:","3.2.2 Storm Water Drainage",null,null,null,null,null,null,null,null,null,null,null,"A button is provided to the right to restore "]
[null,null,"Bright green shading in column B indicates a green replacement selection",null,null,null,null,null,null,null,null,null,null,"Aqua shading & red font indicates the user has changed the default data",null,null,null,null,null,null,null,null,null,null,null,null,"the default calculations if needed"]
[{"$f":"+'Cap Needs Input'!A3","v":"3.2.2 Storm Water Drainage"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DESIGNER NOTE: THIS SECTION IS FOR THE 'RESTORE 20-YEAR DEFAULTS' ROUTINE"]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C5","v":2014},{"$f":"+D5+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"TOT"]
[{"$f":"+'Cap Needs Input'!C6","v":0},{"$f":"+'Cap Needs Input'!G32","v":""},{"$f":"IF(AND(C5>=$AC7,AJ7=\"Now\"),$AF7,0)","v":0},{"$f":"IF(AND(D5>=$AC7,AJ7=\"End of Cycle\"),$AF7,0)","v":0},{"$f":"IF(E5<$AC7,0,IF($AG7=0,0,IF(OR($AG7=1,MOD(E5-$AC7+1,$AG7)=1),$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},{"$f":"IF(AB7<D5,D5,AB7)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C32","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BL5>=$AC7,CS7=\"Now\"),$AF7,0)","v":0},{"$f":"IF(AND(BM5>=$AC7,CS7=\"End of Cycle\"),$AF7,0)","v":0},{"$f":"IF(BN5<$AC7,0,IF($AG7=0,0,IF(OR($AG7=1,MOD(BN5-$AC7+1,$AG7)=1),$AF7,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL7:CF7)","v":0},null,null,null,null,{"$f":"IF(CK7<BM5,BM5,CK7)","v":0}]
[{"$f":"+'Cap Needs Input'!C7","v":0},{"$f":"+'Cap Needs Input'!G33","v":""},{"$f":"IF(AND(C5>=$AC8,AJ8=\"Now\"),$AF8,0)","v":0},{"$f":"IF(AND(D5>=$AC8,AJ8=\"End of Cycle\"),$AF8,0)","v":0},{"$f":"IF(E5<$AC8,0,IF($AG8=0,0,IF(OR($AG8=1,MOD(E5-$AC8+1,$AG8)=1),$AF8,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C6,AA8)","v":0},{"$f":"IF(AB8<D5,D5,AB8)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C33","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BL5>=$AC8,CS8=\"Now\"),$AF8,0)","v":0},{"$f":"IF(AND(BM5>=$AC8,CS8=\"End of Cycle\"),$AF8,0)","v":0},{"$f":"IF(BN5<$AC8,0,IF($AG8=0,0,IF(OR($AG8=1,MOD(BN5-$AC8+1,$AG8)=1),$AF8,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL8:CF8)","v":0},null,null,null,null,{"$f":"IF(CK8<BM5,BM5,CK8)","v":0}]
[{"$f":"+'Cap Needs Input'!C8","v":0},{"$f":"+'Cap Needs Input'!G34","v":""},{"$f":"IF(AND(C5>=$AC9,AJ9=\"Now\"),$AF9,0)","v":0},{"$f":"IF(AND(D5>=$AC9,AJ9=\"End of Cycle\"),$AF9,0)","v":0},{"$f":"IF(E5<$AC9,0,IF($AG9=0,0,IF(OR($AG9=1,MOD(E5-$AC9+1,$AG9)=1),$AF9,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C7,AA9)","v":0},{"$f":"IF(AB9<D5,D5,AB9)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C34","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BL5>=$AC9,CS9=\"Now\"),$AF9,0)","v":0},{"$f":"IF(AND(BM5>=$AC9,CS9=\"End of Cycle\"),$AF9,0)","v":0},{"$f":"IF(BN5<$AC9,0,IF($AG9=0,0,IF(OR($AG9=1,MOD(BN5-$AC9+1,$AG9)=1),$AF9,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL9:CF9)","v":0},null,null,null,null,{"$f":"IF(CK9<BM5,BM5,CK9)","v":0}]
[]
[{"$f":"SUM(A7:A10)","v":0},{"$f":"+A3","v":"3.2.2 Storm Water Drainage"},{"$f":"SUM(C7:C9)","v":0},{"$f":"SUM(D7:D9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(AD7:AD10)","v":0},{"$f":"+AF11/AD11","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF7:AF10)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A36","v":"3.2.4 Parking and Driveways"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C15","v":2014},{"$f":"+D15+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C39","v":0},{"$f":"+'Cap Needs Input'!G65","v":""},{"$f":"IF(AND(C15>=$AC17,AJ17=\"Now\"),$AF17,0)","v":0},{"$f":"IF(AND(D15>=$AC17,AJ17=\"End of Cycle\"),$AF17,0)","v":0},{"$f":"IF(E15<$AC17,0,IF($AG17=0,0,IF(OR($AG17=1,MOD(E15-$AC17+1,$AG17)=1),$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$2,'20 Year Detail'!$C15,AA17)","v":0},{"$f":"IF(AB17<D15,D15,AB17)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C65","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK17<BM15,BM15,CK17)","v":0}]
[{"$f":"+'Cap Needs Input'!C40","v":0},{"$f":"+'Cap Needs Input'!G66","v":""},{"$f":"IF(AND(C15>=$AC18,AJ18=\"Now\"),$AF18,0)","v":0},{"$f":"IF(AND(D15>=$AC18,AJ18=\"End of Cycle\"),$AF18,0)","v":0},{"$f":"IF(E15<$AC18,0,IF($AG18=0,0,IF(OR($AG18=1,MOD(E15-$AC18+1,$AG18)=1),$AF18,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C15,AA18)","v":0},{"$f":"IF(AB18<D15,D15,AB18)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C66","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK18<BM15,BM15,CK18)","v":0}]
[{"$f":"+'Cap Needs Input'!C41","v":0},{"$f":"+'Cap Needs Input'!G67","v":""},{"$f":"IF(AND(C15>=$AC19,AJ19=\"Now\"),$AF19,0)","v":0},{"$f":"IF(AND(D15>=$AC19,AJ19=\"End of Cycle\"),$AF19,0)","v":0},{"$f":"IF(E15<$AC19,0,IF($AG19=0,0,IF(OR($AG19=1,MOD(E15-$AC19+1,$AG19)=1),$AF19,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C15,AA19)","v":0},{"$f":"IF(AB19<D15,D15,AB19)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C67","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK19<BM15,BM15,CK19)","v":0}]
[]
[{"$f":"SUM(A17:A20)","v":0},{"$f":"+A13","v":"3.2.4 Parking and Driveways"},{"$f":"SUM(C17:C19)","v":0},{"$f":"SUM(D17:D19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(AD17:AD20)","v":0},{"$f":"+AF21/AD21","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF17:AF20)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A69","v":"3.2.4.01"},{"$f":"+'Cap Needs Input'!B69","v":"Parking and Driveways Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C25","v":2014},{"$f":"+D25+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C72","v":0},{"$f":"+'Cap Needs Input'!G98","v":""},{"$f":"IF(AND(C25>=$AC27,AJ27=\"Now\"),$AF27,0)","v":0},{"$f":"IF(AND(D25>=$AC27,AJ27=\"End of Cycle\"),$AF27,0)","v":0},{"$f":"IF(E25<$AC27,0,IF($AG27=0,0,IF(OR($AG27=1,MOD(E25-$AC27+1,$AG27)=1),$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},{"$f":"IF(AB27<D25,D25,AB27)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C98","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK27<BM25,BM25,CK27)","v":0}]
[{"$f":"+'Cap Needs Input'!C73","v":0},{"$f":"+'Cap Needs Input'!G99","v":""},{"$f":"IF(AND(C25>=$AC28,AJ28=\"Now\"),$AF28,0)","v":0},{"$f":"IF(AND(D25>=$AC28,AJ28=\"End of Cycle\"),$AF28,0)","v":0},{"$f":"IF(E25<$AC28,0,IF($AG28=0,0,IF(OR($AG28=1,MOD(E25-$AC28+1,$AG28)=1),$AF28,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C26,AA28)","v":0},{"$f":"IF(AB28<D25,D25,AB28)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C99","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK28<BM25,BM25,CK28)","v":0}]
[{"$f":"+'Cap Needs Input'!C74","v":0},{"$f":"+'Cap Needs Input'!G100","v":""},{"$f":"IF(AND(C25>=$AC29,AJ29=\"Now\"),$AF29,0)","v":0},{"$f":"IF(AND(D25>=$AC29,AJ29=\"End of Cycle\"),$AF29,0)","v":0},{"$f":"IF(E25<$AC29,0,IF($AG29=0,0,IF(OR($AG29=1,MOD(E25-$AC29+1,$AG29)=1),$AF29,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C27,AA29)","v":0},{"$f":"IF(AB29<D25,D25,AB29)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C100","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK29<BM25,BM25,CK29)","v":0}]
[]
[{"$f":"SUM(A27:A30)","v":0},{"$f":"+A23&\" \"&B23","v":"3.2.4.01 Parking and Driveways Other #1"},{"$f":"SUM(C27:C30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A102","v":"3.2.4.02"},{"$f":"+'Cap Needs Input'!B102","v":"Parking and Driveways Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C35","v":2014},{"$f":"+D35+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C105","v":0},{"$f":"+'Cap Needs Input'!G131","v":""},{"$f":"IF(AND(C35>=$AC37,AJ37=\"Now\"),$AF37,0)","v":0},{"$f":"IF(AND(D35>=$AC37,AJ37=\"End of Cycle\"),$AF37,0)","v":0},{"$f":"IF(E35<$AC37,0,IF($AG37=0,0,IF(OR($AG37=1,MOD(E35-$AC37+1,$AG37)=1),$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},{"$f":"IF(AB37<D35,D35,AB37)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C131","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK37<BM35,BM35,CK37)","v":0}]
[{"$f":"+'Cap Needs Input'!C106","v":0},{"$f":"+'Cap Needs Input'!G132","v":""},{"$f":"IF(AND(C35>=$AC38,AJ38=\"Now\"),$AF38,0)","v":0},{"$f":"IF(AND(D35>=$AC38,AJ38=\"End of Cycle\"),$AF38,0)","v":0},{"$f":"IF(E35<$AC38,0,IF($AG38=0,0,IF(OR($AG38=1,MOD(E35-$AC38+1,$AG38)=1),$AF38,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C36,AA38)","v":0},{"$f":"IF(AB38<D35,D35,AB38)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C132","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK38<BM35,BM35,CK38)","v":0}]
[{"$f":"+'Cap Needs Input'!C107","v":0},{"$f":"+'Cap Needs Input'!G133","v":""},{"$f":"IF(AND(C35>=$AC39,AJ39=\"Now\"),$AF39,0)","v":0},{"$f":"IF(AND(D35>=$AC39,AJ39=\"End of Cycle\"),$AF39,0)","v":0},{"$f":"IF(E35<$AC39,0,IF($AG39=0,0,IF(OR($AG39=1,MOD(E35-$AC39+1,$AG39)=1),$AF39,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C37,AA39)","v":0},{"$f":"IF(AB39<D35,D35,AB39)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C133","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK39<BM35,BM35,CK39)","v":0}]
[]
[{"$f":"SUM(A37:A40)","v":0},{"$f":"+A33&\" \"&B33","v":"3.2.4.02 Parking and Driveways Other #2"},{"$f":"SUM(C37:C40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A135","v":"3.2.6 Land and Grounds: Irrigation"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C45","v":2014},{"$f":"+D45+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C138","v":0},{"$f":"+'Cap Needs Input'!G164","v":""},{"$f":"IF(AND(C45>=$AC47,AJ47=\"Now\"),$AF47,0)","v":0},{"$f":"IF(AND(D45>=$AC47,AJ47=\"End of Cycle\"),$AF47,0)","v":0},{"$f":"IF(E45<$AC47,0,IF($AG47=0,0,IF(OR($AG47=1,MOD(E45-$AC47+1,$AG47)=1),$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},{"$f":"IF(AB47<D45,D45,AB47)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C164","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK47<BM45,BM45,CK47)","v":0}]
[{"$f":"+'Cap Needs Input'!C139","v":0},{"$f":"+'Cap Needs Input'!G165","v":""},{"$f":"IF(AND(C45>=$AC48,AJ48=\"Now\"),$AF48,0)","v":0},{"$f":"IF(AND(D45>=$AC48,AJ48=\"End of Cycle\"),$AF48,0)","v":0},{"$f":"IF(E45<$AC48,0,IF($AG48=0,0,IF(OR($AG48=1,MOD(E45-$AC48+1,$AG48)=1),$AF48,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB48<D45,D45,AB48)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C165","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK48<BM45,BM45,CK48)","v":0}]
[{"$f":"+'Cap Needs Input'!C140","v":0},{"$f":"+'Cap Needs Input'!G166","v":""},{"$f":"IF(AND(C45>=$AC49,AJ49=\"Now\"),$AF49,0)","v":0},{"$f":"IF(AND(D45>=$AC49,AJ49=\"End of Cycle\"),$AF49,0)","v":0},{"$f":"IF(E45<$AC49,0,IF($AG49=0,0,IF(OR($AG49=1,MOD(E45-$AC49+1,$AG49)=1),$AF49,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB49<D45,D45,AB49)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C166","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK49<BM45,BM45,CK49)","v":0}]
[]
[{"$f":"SUM(A47:A50)","v":0},{"$f":"+A43","v":"3.2.6 Land and Grounds: Irrigation"},{"$f":"SUM(C47:C50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A168","v":"3.2.9.01"},{"$f":"+'Cap Needs Input'!B168","v":"Site Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C55","v":2014},{"$f":"+D55+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C171","v":0},{"$f":"+'Cap Needs Input'!G197","v":""},{"$f":"IF(AND(C55>=$AC57,AJ57=\"Now\"),$AF57,0)","v":0},{"$f":"IF(AND(D55>=$AC57,AJ57=\"End of Cycle\"),$AF57,0)","v":0},{"$f":"IF(E55<$AC57,0,IF($AG57=0,0,IF(OR($AG57=1,MOD(E55-$AC57+1,$AG57)=1),$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},{"$f":"IF(AB57<D55,D55,AB57)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C197","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK57<BM55,BM55,CK57)","v":0}]
[{"$f":"+'Cap Needs Input'!C172","v":0},{"$f":"+'Cap Needs Input'!G198","v":""},{"$f":"IF(AND(C55>=$AC58,AJ58=\"Now\"),$AF58,0)","v":0},{"$f":"IF(AND(D55>=$AC58,AJ58=\"End of Cycle\"),$AF58,0)","v":0},{"$f":"IF(E55<$AC58,0,IF($AG58=0,0,IF(OR($AG58=1,MOD(E55-$AC58+1,$AG58)=1),$AF58,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB58<D55,D55,AB58)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C198","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK58<BM55,BM55,CK58)","v":0}]
[{"$f":"+'Cap Needs Input'!C173","v":0},{"$f":"+'Cap Needs Input'!G199","v":""},{"$f":"IF(AND(C55>=$AC59,AJ59=\"Now\"),$AF59,0)","v":0},{"$f":"IF(AND(D55>=$AC59,AJ59=\"End of Cycle\"),$AF59,0)","v":0},{"$f":"IF(E55<$AC59,0,IF($AG59=0,0,IF(OR($AG59=1,MOD(E55-$AC59+1,$AG59)=1),$AF59,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB59<D55,D55,AB59)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C199","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK59<BM55,BM55,CK59)","v":0}]
[]
[{"$f":"SUM(A57:A60)","v":0},{"$f":"+A53&\" \"&B53","v":"3.2.9.01 Site Other #1"},{"$f":"SUM(C57:C60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A201","v":"3.2.9.02"},{"$f":"+'Cap Needs Input'!B201","v":"Site Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C65","v":2014},{"$f":"+D65+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C204","v":0},{"$f":"+'Cap Needs Input'!G230","v":""},{"$f":"IF(AND(C65>=$AC67,AJ67=\"Now\"),$AF67,0)","v":0},{"$f":"IF(AND(D65>=$AC67,AJ67=\"End of Cycle\"),$AF67,0)","v":0},{"$f":"IF(E65<$AC67,0,IF($AG67=0,0,IF(OR($AG67=1,MOD(E65-$AC67+1,$AG67)=1),$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$2,'20 Year Detail'!$C65,AA67)","v":0},{"$f":"IF(AB67<D65,D65,AB67)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C230","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK67<BM65,BM65,CK67)","v":0}]
[{"$f":"+'Cap Needs Input'!C205","v":0},{"$f":"+'Cap Needs Input'!G231","v":""},{"$f":"IF(AND(C65>=$AC68,AJ68=\"Now\"),$AF68,0)","v":0},{"$f":"IF(AND(D65>=$AC68,AJ68=\"End of Cycle\"),$AF68,0)","v":0},{"$f":"IF(E65<$AC68,0,IF($AG68=0,0,IF(OR($AG68=1,MOD(E65-$AC68+1,$AG68)=1),$AF68,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C65,AA68)","v":0},{"$f":"IF(AB68<D65,D65,AB68)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C231","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK68<BM65,BM65,CK68)","v":0}]
[{"$f":"+'Cap Needs Input'!C206","v":0},{"$f":"+'Cap Needs Input'!G232","v":""},{"$f":"IF(AND(C65>=$AC69,AJ69=\"Now\"),$AF69,0)","v":0},{"$f":"IF(AND(D65>=$AC69,AJ69=\"End of Cycle\"),$AF69,0)","v":0},{"$f":"IF(E65<$AC69,0,IF($AG69=0,0,IF(OR($AG69=1,MOD(E65-$AC69+1,$AG69)=1),$AF69,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C65,AA69)","v":0},{"$f":"IF(AB69<D65,D65,AB69)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C232","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK69<BM65,BM65,CK69)","v":0}]
[]
[{"$f":"SUM(A67:A70)","v":0},{"$f":"+A63&\" \"&B63","v":"3.2.9.02 Site Other #2"},{"$f":"SUM(C67:C70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A234","v":"3.2.9.03"},{"$f":"+'Cap Needs Input'!B234","v":"Site Other #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C75","v":2014},{"$f":"+D75+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C237","v":0},{"$f":"+'Cap Needs Input'!G263","v":""},{"$f":"IF(AND(C75>=$AC77,AJ77=\"Now\"),$AF77,0)","v":0},{"$f":"IF(AND(D75>=$AC77,AJ77=\"End of Cycle\"),$AF77,0)","v":0},{"$f":"IF(E75<$AC77,0,IF($AG77=0,0,IF(OR($AG77=1,MOD(E75-$AC77+1,$AG77)=1),$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},{"$f":"IF(AB77<D75,D75,AB77)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C263","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK77<BM75,BM75,CK77)","v":0}]
[{"$f":"+'Cap Needs Input'!C238","v":0},{"$f":"+'Cap Needs Input'!G264","v":""},{"$f":"IF(AND(C75>=$AC78,AJ78=\"Now\"),$AF78,0)","v":0},{"$f":"IF(AND(D75>=$AC78,AJ78=\"End of Cycle\"),$AF78,0)","v":0},{"$f":"IF(E75<$AC78,0,IF($AG78=0,0,IF(OR($AG78=1,MOD(E75-$AC78+1,$AG78)=1),$AF78,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB78<D75,D75,AB78)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C264","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK78<BM75,BM75,CK78)","v":0}]
[{"$f":"+'Cap Needs Input'!C239","v":0},{"$f":"+'Cap Needs Input'!G265","v":""},{"$f":"IF(AND(C75>=$AC79,AJ79=\"Now\"),$AF79,0)","v":0},{"$f":"IF(AND(D75>=$AC79,AJ79=\"End of Cycle\"),$AF79,0)","v":0},{"$f":"IF(E75<$AC79,0,IF($AG79=0,0,IF(OR($AG79=1,MOD(E75-$AC79+1,$AG79)=1),$AF79,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB79<D75,D75,AB79)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C265","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK79<BM75,BM75,CK79)","v":0}]
[]
[{"$f":"SUM(A77:A80)","v":0},{"$f":"+A73&\" \"&B73","v":"3.2.9.03 Site Other #3"},{"$f":"SUM(C77:C80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A267","v":"3.2.9.04"},{"$f":"+'Cap Needs Input'!B267","v":"Site Other #4"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C85","v":2014},{"$f":"+D85+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C270","v":0},{"$f":"+'Cap Needs Input'!G296","v":""},{"$f":"IF(AND(C85>=$AC87,AJ87=\"Now\"),$AF87,0)","v":0},{"$f":"IF(AND(D85>=$AC87,AJ87=\"End of Cycle\"),$AF87,0)","v":0},{"$f":"IF(E85<$AC87,0,IF($AG87=0,0,IF(OR($AG87=1,MOD(E85-$AC87+1,$AG87)=1),$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},{"$f":"IF(AB87<D85,D85,AB87)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C296","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK87<BM85,BM85,CK87)","v":0}]
[{"$f":"+'Cap Needs Input'!C271","v":0},{"$f":"+'Cap Needs Input'!G297","v":""},{"$f":"IF(AND(C85>=$AC88,AJ88=\"Now\"),$AF88,0)","v":0},{"$f":"IF(AND(D85>=$AC88,AJ88=\"End of Cycle\"),$AF88,0)","v":0},{"$f":"IF(E85<$AC88,0,IF($AG88=0,0,IF(OR($AG88=1,MOD(E85-$AC88+1,$AG88)=1),$AF88,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB88<D85,D85,AB88)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C297","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK88<BM85,BM85,CK88)","v":0}]
[{"$f":"+'Cap Needs Input'!C272","v":0},{"$f":"+'Cap Needs Input'!G298","v":""},{"$f":"IF(AND(C85>=$AC89,AJ89=\"Now\"),$AF89,0)","v":0},{"$f":"IF(AND(D85>=$AC89,AJ89=\"End of Cycle\"),$AF89,0)","v":0},{"$f":"IF(E85<$AC89,0,IF($AG89=0,0,IF(OR($AG89=1,MOD(E85-$AC89+1,$AG89)=1),$AF89,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB89<D85,D85,AB89)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C298","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK89<BM85,BM85,CK89)","v":0}]
[]
[{"$f":"SUM(A87:A90)","v":0},{"$f":"+A83&\" \"&B83","v":"3.2.9.04 Site Other #4"},{"$f":"SUM(C87:C90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A300","v":"3.3.2.2 Exterior Walls"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C95","v":2014},{"$f":"+D95+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C303","v":0},{"$f":"+'Cap Needs Input'!G329","v":""},{"$f":"IF(AND(C95>=$AC97,AJ97=\"Now\"),$AF97,0)","v":0},{"$f":"IF(AND(D95>=$AC97,AJ97=\"End of Cycle\"),$AF97,0)","v":0},{"$f":"IF(E95<$AC97,0,IF($AG97=0,0,IF(OR($AG97=1,MOD(E95-$AC97+1,$AG97)=1),$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$2,'20 Year Detail'!$C95,AA97)","v":0},{"$f":"IF(AB97<D95,D95,AB97)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C329","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK97<BM95,BM95,CK97)","v":0}]
[{"$f":"+'Cap Needs Input'!C304","v":0},{"$f":"+'Cap Needs Input'!G330","v":""},{"$f":"IF(AND(C95>=$AC98,AJ98=\"Now\"),$AF98,0)","v":0},{"$f":"IF(AND(D95>=$AC98,AJ98=\"End of Cycle\"),$AF98,0)","v":0},{"$f":"IF(E95<$AC98,0,IF($AG98=0,0,IF(OR($AG98=1,MOD(E95-$AC98+1,$AG98)=1),$AF98,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C95,AA98)","v":0},{"$f":"IF(AB98<D95,D95,AB98)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C330","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK98<BM95,BM95,CK98)","v":0}]
[{"$f":"+'Cap Needs Input'!C305","v":0},{"$f":"+'Cap Needs Input'!G331","v":""},{"$f":"IF(AND(C95>=$AC99,AJ99=\"Now\"),$AF99,0)","v":0},{"$f":"IF(AND(D95>=$AC99,AJ99=\"End of Cycle\"),$AF99,0)","v":0},{"$f":"IF(E95<$AC99,0,IF($AG99=0,0,IF(OR($AG99=1,MOD(E95-$AC99+1,$AG99)=1),$AF99,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C99:W99)","v":0},{"$f":"+'Cap Needs Input'!J305","v":0},{"$f":"+'Cap Needs Input'!I305","v":0},{"$f":"+Z99+Y99","v":0},{"$f":"IF('Cap Needs Input'!C331='Cap Needs Input'!$Q$2,'20 Year Detail'!$C95,AA99)","v":0},{"$f":"IF(AB99<D95,D95,AB99)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C331","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK99<BM95,BM95,CK99)","v":0}]
[]
[{"$f":"SUM(A97:A100)","v":0},{"$f":"+A93","v":"3.3.2.2 Exterior Walls"},{"$f":"SUM(C97:C100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A333","v":"3.3.2.3 Insulation"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C105","v":2014},{"$f":"+D105+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C336","v":0},{"$f":"+'Cap Needs Input'!G362","v":""},{"$f":"IF(AND(C105>=$AC107,AJ107=\"Now\"),$AF107,0)","v":0},{"$f":"IF(AND(D105>=$AC107,AJ107=\"End of Cycle\"),$AF107,0)","v":0},{"$f":"IF(E105<$AC107,0,IF($AG107=0,0,IF(OR($AG107=1,MOD(E105-$AC107+1,$AG107)=1),$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},{"$f":"IF(AB107<D105,D105,AB107)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C362","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK107<BM105,BM105,CK107)","v":0}]
[{"$f":"+'Cap Needs Input'!C337","v":0},{"$f":"+'Cap Needs Input'!G363","v":""},{"$f":"IF(AND(C105>=$AC108,AJ108=\"Now\"),$AF108,0)","v":0},{"$f":"IF(AND(D105>=$AC108,AJ108=\"End of Cycle\"),$AF108,0)","v":0},{"$f":"IF(E105<$AC108,0,IF($AG108=0,0,IF(OR($AG108=1,MOD(E105-$AC108+1,$AG108)=1),$AF108,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB108<D105,D105,AB108)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C363","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK108<BM105,BM105,CK108)","v":0}]
[{"$f":"+'Cap Needs Input'!C338","v":0},{"$f":"+'Cap Needs Input'!G364","v":""},{"$f":"IF(AND(C105>=$AC109,AJ109=\"Now\"),$AF109,0)","v":0},{"$f":"IF(AND(D105>=$AC109,AJ109=\"End of Cycle\"),$AF109,0)","v":0},{"$f":"IF(E105<$AC109,0,IF($AG109=0,0,IF(OR($AG109=1,MOD(E105-$AC109+1,$AG109)=1),$AF109,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB109<D105,D105,AB109)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C364","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK109<BM105,BM105,CK109)","v":0}]
[]
[{"$f":"SUM(A107:A110)","v":0},{"$f":"+A103","v":"3.3.2.3 Insulation"},{"$f":"SUM(C107:C110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A366","v":"3.3.2.4.01 Sliding Glass Doors"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C115","v":2014},{"$f":"+D115+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C369","v":0},{"$f":"+'Cap Needs Input'!G395","v":""},{"$f":"IF(AND(C115>=$AC117,AJ117=\"Now\"),$AF117,0)","v":0},{"$f":"IF(AND(D115>=$AC117,AJ117=\"End of Cycle\"),$AF117,0)","v":0},{"$f":"IF(E115<$AC117,0,IF($AG117=0,0,IF(OR($AG117=1,MOD(E115-$AC117+1,$AG117)=1),$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},{"$f":"IF(AB117<D115,D115,AB117)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C395","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK117<BM115,BM115,CK117)","v":0}]
[{"$f":"+'Cap Needs Input'!C370","v":0},{"$f":"+'Cap Needs Input'!G396","v":""},{"$f":"IF(AND(C115>=$AC118,AJ118=\"Now\"),$AF118,0)","v":0},{"$f":"IF(AND(D115>=$AC118,AJ118=\"End of Cycle\"),$AF118,0)","v":0},{"$f":"IF(E115<$AC118,0,IF($AG118=0,0,IF(OR($AG118=1,MOD(E115-$AC118+1,$AG118)=1),$AF118,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB118<D115,D115,AB118)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C396","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK118<BM115,BM115,CK118)","v":0}]
[{"$f":"+'Cap Needs Input'!C371","v":0},{"$f":"+'Cap Needs Input'!G397","v":""},{"$f":"IF(AND(C115>=$AC119,AJ119=\"Now\"),$AF119,0)","v":0},{"$f":"IF(AND(D115>=$AC119,AJ119=\"End of Cycle\"),$AF119,0)","v":0},{"$f":"IF(E115<$AC119,0,IF($AG119=0,0,IF(OR($AG119=1,MOD(E115-$AC119+1,$AG119)=1),$AF119,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB119<D115,D115,AB119)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C397","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK119<BM115,BM115,CK119)","v":0}]
[]
[{"$f":"SUM(A117:A120)","v":0},{"$f":"+A113","v":"3.3.2.4.01 Sliding Glass Doors"},{"$f":"SUM(C117:C120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A399","v":"3.3.2.4.02 Windows"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C125","v":2014},{"$f":"+D125+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C402","v":0},{"$f":"+'Cap Needs Input'!G428","v":""},{"$f":"IF(AND(C125>=$AC127,AJ127=\"Now\"),$AF127,0)","v":0},{"$f":"IF(AND(D125>=$AC127,AJ127=\"End of Cycle\"),$AF127,0)","v":0},{"$f":"IF(E125<$AC127,0,IF($AG127=0,0,IF(OR($AG127=1,MOD(E125-$AC127+1,$AG127)=1),$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$2,'20 Year Detail'!$C125,AA127)","v":0},{"$f":"IF(AB127<D125,D125,AB127)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C428","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK127<BM125,BM125,CK127)","v":0}]
[{"$f":"+'Cap Needs Input'!C403","v":0},{"$f":"+'Cap Needs Input'!G429","v":""},{"$f":"IF(AND(C125>=$AC128,AJ128=\"Now\"),$AF128,0)","v":0},{"$f":"IF(AND(D125>=$AC128,AJ128=\"End of Cycle\"),$AF128,0)","v":0},{"$f":"IF(E125<$AC128,0,IF($AG128=0,0,IF(OR($AG128=1,MOD(E125-$AC128+1,$AG128)=1),$AF128,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C125,AA128)","v":0},{"$f":"IF(AB128<D125,D125,AB128)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C429","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK128<BM125,BM125,CK128)","v":0}]
[{"$f":"+'Cap Needs Input'!C404","v":0},{"$f":"+'Cap Needs Input'!G430","v":""},{"$f":"IF(AND(C125>=$AC129,AJ129=\"Now\"),$AF129,0)","v":0},{"$f":"IF(AND(D125>=$AC129,AJ129=\"End of Cycle\"),$AF129,0)","v":0},{"$f":"IF(E125<$AC129,0,IF($AG129=0,0,IF(OR($AG129=1,MOD(E125-$AC129+1,$AG129)=1),$AF129,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C125,AA129)","v":0},{"$f":"IF(AB129<D125,D125,AB129)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C430","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK129<BM125,BM125,CK129)","v":0}]
[]
[{"$f":"SUM(A127:A130)","v":0},{"$f":"+A123","v":"3.3.2.4.02 Windows"},{"$f":"SUM(C127:C130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A432","v":"3.3.2.5.01 Exterior Doors"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C135","v":2014},{"$f":"+D135+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C435","v":0},{"$f":"+'Cap Needs Input'!G461","v":""},{"$f":"IF(AND(C135>=$AC137,AJ137=\"Now\"),$AF137,0)","v":0},{"$f":"IF(AND(D135>=$AC137,AJ137=\"End of Cycle\"),$AF137,0)","v":0},{"$f":"IF(E135<$AC137,0,IF($AG137=0,0,IF(OR($AG137=1,MOD(E135-$AC137+1,$AG137)=1),$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},{"$f":"IF(AB137<D135,D135,AB137)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C461","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK137<BM135,BM135,CK137)","v":0}]
[{"$f":"+'Cap Needs Input'!C436","v":0},{"$f":"+'Cap Needs Input'!G462","v":""},{"$f":"IF(AND(C135>=$AC138,AJ138=\"Now\"),$AF138,0)","v":0},{"$f":"IF(AND(D135>=$AC138,AJ138=\"End of Cycle\"),$AF138,0)","v":0},{"$f":"IF(E135<$AC138,0,IF($AG138=0,0,IF(OR($AG138=1,MOD(E135-$AC138+1,$AG138)=1),$AF138,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB138<D135,D135,AB138)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C462","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK138<BM135,BM135,CK138)","v":0}]
[{"$f":"+'Cap Needs Input'!C437","v":0},{"$f":"+'Cap Needs Input'!G463","v":""},{"$f":"IF(AND(C135>=$AC139,AJ139=\"Now\"),$AF139,0)","v":0},{"$f":"IF(AND(D135>=$AC139,AJ139=\"End of Cycle\"),$AF139,0)","v":0},{"$f":"IF(E135<$AC139,0,IF($AG139=0,0,IF(OR($AG139=1,MOD(E135-$AC139+1,$AG139)=1),$AF139,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB139<D135,D135,AB139)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C463","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK139<BM135,BM135,CK139)","v":0}]
[]
[{"$f":"SUM(A137:A140)","v":0},{"$f":"+A133","v":"3.3.2.5.01 Exterior Doors"},{"$f":"SUM(C137:C140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A465","v":"3.3.2.5.02 Storm Doors"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C145","v":2014},{"$f":"+D145+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C468","v":0},{"$f":"+'Cap Needs Input'!G494","v":""},{"$f":"IF(AND(C145>=$AC147,AJ147=\"Now\"),$AF147,0)","v":0},{"$f":"IF(AND(D145>=$AC147,AJ147=\"End of Cycle\"),$AF147,0)","v":0},{"$f":"IF(E145<$AC147,0,IF($AG147=0,0,IF(OR($AG147=1,MOD(E145-$AC147+1,$AG147)=1),$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},{"$f":"IF(AB147<D145,D145,AB147)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C494","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK147<BM145,BM145,CK147)","v":0}]
[{"$f":"+'Cap Needs Input'!C469","v":0},{"$f":"+'Cap Needs Input'!G495","v":""},{"$f":"IF(AND(C145>=$AC148,AJ148=\"Now\"),$AF148,0)","v":0},{"$f":"IF(AND(D145>=$AC148,AJ148=\"End of Cycle\"),$AF148,0)","v":0},{"$f":"IF(E145<$AC148,0,IF($AG148=0,0,IF(OR($AG148=1,MOD(E145-$AC148+1,$AG148)=1),$AF148,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB148<D145,D145,AB148)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C495","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK148<BM145,BM145,CK148)","v":0}]
[{"$f":"+'Cap Needs Input'!C470","v":0},{"$f":"+'Cap Needs Input'!G496","v":""},{"$f":"IF(AND(C145>=$AC149,AJ149=\"Now\"),$AF149,0)","v":0},{"$f":"IF(AND(D145>=$AC149,AJ149=\"End of Cycle\"),$AF149,0)","v":0},{"$f":"IF(E145<$AC149,0,IF($AG149=0,0,IF(OR($AG149=1,MOD(E145-$AC149+1,$AG149)=1),$AF149,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB149<D145,D145,AB149)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C496","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK149<BM145,BM145,CK149)","v":0}]
[]
[{"$f":"SUM(A147:A150)","v":0},{"$f":"+A143","v":"3.3.2.5.02 Storm Doors"},{"$f":"SUM(C147:C150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A498","v":"3.3.2.9.01"},{"$f":"+'Cap Needs Input'!B498","v":"Bldg Envelope Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C155","v":2014},{"$f":"+D155+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C501","v":0},{"$f":"+'Cap Needs Input'!G527","v":""},{"$f":"IF(AND(C155>=$AC157,AJ157=\"Now\"),$AF157,0)","v":0},{"$f":"IF(AND(D155>=$AC157,AJ157=\"End of Cycle\"),$AF157,0)","v":0},{"$f":"IF(E155<$AC157,0,IF($AG157=0,0,IF(OR($AG157=1,MOD(E155-$AC157+1,$AG157)=1),$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},{"$f":"IF(AB157<D155,D155,AB157)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C527","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK157<BM155,BM155,CK157)","v":0}]
[{"$f":"+'Cap Needs Input'!C502","v":0},{"$f":"+'Cap Needs Input'!G528","v":""},{"$f":"IF(AND(C155>=$AC158,AJ158=\"Now\"),$AF158,0)","v":0},{"$f":"IF(AND(D155>=$AC158,AJ158=\"End of Cycle\"),$AF158,0)","v":0},{"$f":"IF(E155<$AC158,0,IF($AG158=0,0,IF(OR($AG158=1,MOD(E155-$AC158+1,$AG158)=1),$AF158,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB158<D155,D155,AB158)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C528","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK158<BM155,BM155,CK158)","v":0}]
[{"$f":"+'Cap Needs Input'!C503","v":0},{"$f":"+'Cap Needs Input'!G529","v":""},{"$f":"IF(AND(C155>=$AC159,AJ159=\"Now\"),$AF159,0)","v":0},{"$f":"IF(AND(D155>=$AC159,AJ159=\"End of Cycle\"),$AF159,0)","v":0},{"$f":"IF(E155<$AC159,0,IF($AG159=0,0,IF(OR($AG159=1,MOD(E155-$AC159+1,$AG159)=1),$AF159,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB159<D155,D155,AB159)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C529","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK159<BM155,BM155,CK159)","v":0}]
[]
[{"$f":"SUM(A157:A160)","v":0},{"$f":"+A153&\" \"&B153","v":"3.3.2.9.01 Bldg Envelope Other #1"},{"$f":"SUM(C157:C160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A531","v":"3.3.2.9.02"},{"$f":"+'Cap Needs Input'!B531","v":"Bldg Envelope Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C165","v":2014},{"$f":"+D165+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C534","v":0},{"$f":"+'Cap Needs Input'!G560","v":""},{"$f":"IF(AND(C165>=$AC167,AJ167=\"Now\"),$AF167,0)","v":0},{"$f":"IF(AND(D165>=$AC167,AJ167=\"End of Cycle\"),$AF167,0)","v":0},{"$f":"IF(E165<$AC167,0,IF($AG167=0,0,IF(OR($AG167=1,MOD(E165-$AC167+1,$AG167)=1),$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},{"$f":"IF(AB167<D165,D165,AB167)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C560","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK167<BM165,BM165,CK167)","v":0}]
[{"$f":"+'Cap Needs Input'!C535","v":0},{"$f":"+'Cap Needs Input'!G561","v":""},{"$f":"IF(AND(C165>=$AC168,AJ168=\"Now\"),$AF168,0)","v":0},{"$f":"IF(AND(D165>=$AC168,AJ168=\"End of Cycle\"),$AF168,0)","v":0},{"$f":"IF(E165<$AC168,0,IF($AG168=0,0,IF(OR($AG168=1,MOD(E165-$AC168+1,$AG168)=1),$AF168,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB168<D165,D165,AB168)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C561","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK168<BM165,BM165,CK168)","v":0}]
[{"$f":"+'Cap Needs Input'!C536","v":0},{"$f":"+'Cap Needs Input'!G562","v":""},{"$f":"IF(AND(C165>=$AC169,AJ169=\"Now\"),$AF169,0)","v":0},{"$f":"IF(AND(D165>=$AC169,AJ169=\"End of Cycle\"),$AF169,0)","v":0},{"$f":"IF(E165<$AC169,0,IF($AG169=0,0,IF(OR($AG169=1,MOD(E165-$AC169+1,$AG169)=1),$AF169,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB169<D165,D165,AB169)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C562","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK169<BM165,BM165,CK169)","v":0}]
[]
[{"$f":"SUM(A167:A170)","v":0},{"$f":"+A163&\" \"&B163","v":"3.3.2.9.02 Bldg Envelope Other #2"},{"$f":"SUM(C167:C170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A564","v":"3.3.2.9.03"},{"$f":"+'Cap Needs Input'!B564","v":"Bldg Envelope Other #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C175","v":2014},{"$f":"+D175+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C567","v":0},{"$f":"+'Cap Needs Input'!G593","v":""},{"$f":"IF(AND(C175>=$AC177,AJ177=\"Now\"),$AF177,0)","v":0},{"$f":"IF(AND(D175>=$AC177,AJ177=\"End of Cycle\"),$AF177,0)","v":0},{"$f":"IF(E175<$AC177,0,IF($AG177=0,0,IF(OR($AG177=1,MOD(E175-$AC177+1,$AG177)=1),$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$2,'20 Year Detail'!$C175,AA177)","v":0},{"$f":"IF(AB177<D175,D175,AB177)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C593","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK177<BM175,BM175,CK177)","v":0}]
[{"$f":"+'Cap Needs Input'!C568","v":0},{"$f":"+'Cap Needs Input'!G594","v":""},{"$f":"IF(AND(C175>=$AC178,AJ178=\"Now\"),$AF178,0)","v":0},{"$f":"IF(AND(D175>=$AC178,AJ178=\"End of Cycle\"),$AF178,0)","v":0},{"$f":"IF(E175<$AC178,0,IF($AG178=0,0,IF(OR($AG178=1,MOD(E175-$AC178+1,$AG178)=1),$AF178,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C175,AA178)","v":0},{"$f":"IF(AB178<D175,D175,AB178)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C594","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK178<BM175,BM175,CK178)","v":0}]
[{"$f":"+'Cap Needs Input'!C569","v":0},{"$f":"+'Cap Needs Input'!G595","v":""},{"$f":"IF(AND(C175>=$AC179,AJ179=\"Now\"),$AF179,0)","v":0},{"$f":"IF(AND(D175>=$AC179,AJ179=\"End of Cycle\"),$AF179,0)","v":0},{"$f":"IF(E175<$AC179,0,IF($AG179=0,0,IF(OR($AG179=1,MOD(E175-$AC179+1,$AG179)=1),$AF179,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C175,AA179)","v":0},{"$f":"IF(AB179<D175,D175,AB179)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C595","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK179<BM175,BM175,CK179)","v":0}]
[]
[{"$f":"SUM(A177:A180)","v":0},{"$f":"+A173&\" \"&B173","v":"3.3.2.9.03 Bldg Envelope Other #3"},{"$f":"SUM(C177:C180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A597","v":"3.3.2.9.04"},{"$f":"+'Cap Needs Input'!B597","v":"Bldg Envelope Other #4"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C185","v":2014},{"$f":"+D185+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C600","v":0},{"$f":"+'Cap Needs Input'!G626","v":""},{"$f":"IF(AND(C185>=$AC187,AJ187=\"Now\"),$AF187,0)","v":0},{"$f":"IF(AND(D185>=$AC187,AJ187=\"End of Cycle\"),$AF187,0)","v":0},{"$f":"IF(E185<$AC187,0,IF($AG187=0,0,IF(OR($AG187=1,MOD(E185-$AC187+1,$AG187)=1),$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},{"$f":"IF(AB187<D185,D185,AB187)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C626","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK187<BM185,BM185,CK187)","v":0}]
[{"$f":"+'Cap Needs Input'!C601","v":0},{"$f":"+'Cap Needs Input'!G627","v":""},{"$f":"IF(AND(C185>=$AC188,AJ188=\"Now\"),$AF188,0)","v":0},{"$f":"IF(AND(D185>=$AC188,AJ188=\"End of Cycle\"),$AF188,0)","v":0},{"$f":"IF(E185<$AC188,0,IF($AG188=0,0,IF(OR($AG188=1,MOD(E185-$AC188+1,$AG188)=1),$AF188,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB188<D185,D185,AB188)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C627","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK188<BM185,BM185,CK188)","v":0}]
[{"$f":"+'Cap Needs Input'!C602","v":0},{"$f":"+'Cap Needs Input'!G628","v":""},{"$f":"IF(AND(C185>=$AC189,AJ189=\"Now\"),$AF189,0)","v":0},{"$f":"IF(AND(D185>=$AC189,AJ189=\"End of Cycle\"),$AF189,0)","v":0},{"$f":"IF(E185<$AC189,0,IF($AG189=0,0,IF(OR($AG189=1,MOD(E185-$AC189+1,$AG189)=1),$AF189,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB189<D185,D185,AB189)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C628","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK189<BM185,BM185,CK189)","v":0}]
[]
[{"$f":"SUM(A187:A190)","v":0},{"$f":"+A183&\" \"&B183","v":"3.3.2.9.04 Bldg Envelope Other #4"},{"$f":"SUM(C187:C190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"'Cap Needs Input'!A630","v":"3.3.4 Roofs"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C195","v":2014},{"$f":"+D195+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C633","v":0},{"$f":"+'Cap Needs Input'!G659","v":""},{"$f":"IF(AND(C195>=$AC197,AJ197=\"Now\"),$AF197,0)","v":0},{"$f":"IF(AND(D195>=$AC197,AJ197=\"End of Cycle\"),$AF197,0)","v":0},{"$f":"IF(E195<$AC197,0,IF($AG197=0,0,IF(OR($AG197=1,MOD(E195-$AC197+1,$AG197)=1),$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},{"$f":"IF(AB197<D195,D195,AB197)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C659","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK197<BM195,BM195,CK197)","v":0}]
[{"$f":"+'Cap Needs Input'!C634","v":0},{"$f":"+'Cap Needs Input'!G660","v":""},{"$f":"IF(AND(C195>=$AC198,AJ198=\"Now\"),$AF198,0)","v":0},{"$f":"IF(AND(D195>=$AC198,AJ198=\"End of Cycle\"),$AF198,0)","v":0},{"$f":"IF(E195<$AC198,0,IF($AG198=0,0,IF(OR($AG198=1,MOD(E195-$AC198+1,$AG198)=1),$AF198,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB198<D195,D195,AB198)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C660","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK198<BM195,BM195,CK198)","v":0}]
[{"$f":"+'Cap Needs Input'!C635","v":0},{"$f":"+'Cap Needs Input'!G661","v":""},{"$f":"IF(AND(C195>=$AC199,AJ199=\"Now\"),$AF199,0)","v":0},{"$f":"IF(AND(D195>=$AC199,AJ199=\"End of Cycle\"),$AF199,0)","v":0},{"$f":"IF(E195<$AC199,0,IF($AG199=0,0,IF(OR($AG199=1,MOD(E195-$AC199+1,$AG199)=1),$AF199,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB199<D195,D195,AB199)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C661","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK199<BM195,BM195,CK199)","v":0}]
[]
[{"$f":"SUM(A197:A200)","v":0},{"$f":"+A193","v":"3.3.4 Roofs"},{"$f":"SUM(C197:C200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A663","v":"3.4.1.2.01"},{"$f":"+'Cap Needs Input'!B663","v":"DHW #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C205","v":2014},{"$f":"+D205+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C666","v":0},{"$f":"+'Cap Needs Input'!G692","v":""},{"$f":"IF(AND(C205>=$AC207,AJ207=\"Now\"),$AF207,0)","v":0},{"$f":"IF(AND(D205>=$AC207,AJ207=\"End of Cycle\"),$AF207,0)","v":0},{"$f":"IF(E205<$AC207,0,IF($AG207=0,0,IF(OR($AG207=1,MOD(E205-$AC207+1,$AG207)=1),$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},{"$f":"IF(AB207<D205,D205,AB207)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C692","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK207<BM205,BM205,CK207)","v":0}]
[{"$f":"+'Cap Needs Input'!C667","v":0},{"$f":"+'Cap Needs Input'!G693","v":""},{"$f":"IF(AND(C205>=$AC208,AJ208=\"Now\"),$AF208,0)","v":0},{"$f":"IF(AND(D205>=$AC208,AJ208=\"End of Cycle\"),$AF208,0)","v":0},{"$f":"IF(E205<$AC208,0,IF($AG208=0,0,IF(OR($AG208=1,MOD(E205-$AC208+1,$AG208)=1),$AF208,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB208<D205,D205,AB208)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C693","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK208<BM205,BM205,CK208)","v":0}]
[{"$f":"+'Cap Needs Input'!C668","v":0},{"$f":"+'Cap Needs Input'!G694","v":""},{"$f":"IF(AND(C205>=$AC209,AJ209=\"Now\"),$AF209,0)","v":0},{"$f":"IF(AND(D205>=$AC209,AJ209=\"End of Cycle\"),$AF209,0)","v":0},{"$f":"IF(E205<$AC209,0,IF($AG209=0,0,IF(OR($AG209=1,MOD(E205-$AC209+1,$AG209)=1),$AF209,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB209<D205,D205,AB209)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C694","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK209<BM205,BM205,CK209)","v":0}]
[]
[{"$f":"SUM(A207:A210)","v":0},{"$f":"+A203&\" \"&B203","v":"3.4.1.2.01 DHW #1"},{"$f":"SUM(C207:C210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A696","v":"3.4.1.2.02"},{"$f":"+'Cap Needs Input'!B696","v":"DHW #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C215","v":2014},{"$f":"+D215+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C699","v":0},{"$f":"+'Cap Needs Input'!G725","v":""},{"$f":"IF(AND(C215>=$AC217,AJ217=\"Now\"),$AF217,0)","v":0},{"$f":"IF(AND(D215>=$AC217,AJ217=\"End of Cycle\"),$AF217,0)","v":0},{"$f":"IF(E215<$AC217,0,IF($AG217=0,0,IF(OR($AG217=1,MOD(E215-$AC217+1,$AG217)=1),$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},{"$f":"IF(AB217<D215,D215,AB217)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C725","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK217<BM215,BM215,CK217)","v":0}]
[{"$f":"+'Cap Needs Input'!C700","v":0},{"$f":"+'Cap Needs Input'!G726","v":""},{"$f":"IF(AND(C215>=$AC218,AJ218=\"Now\"),$AF218,0)","v":0},{"$f":"IF(AND(D215>=$AC218,AJ218=\"End of Cycle\"),$AF218,0)","v":0},{"$f":"IF(E215<$AC218,0,IF($AG218=0,0,IF(OR($AG218=1,MOD(E215-$AC218+1,$AG218)=1),$AF218,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB218<D215,D215,AB218)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C726","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK218<BM215,BM215,CK218)","v":0}]
[{"$f":"+'Cap Needs Input'!C701","v":0},{"$f":"+'Cap Needs Input'!G727","v":""},{"$f":"IF(AND(C215>=$AC219,AJ219=\"Now\"),$AF219,0)","v":0},{"$f":"IF(AND(D215>=$AC219,AJ219=\"End of Cycle\"),$AF219,0)","v":0},{"$f":"IF(E215<$AC219,0,IF($AG219=0,0,IF(OR($AG219=1,MOD(E215-$AC219+1,$AG219)=1),$AF219,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB219<D215,D215,AB219)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C727","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK219<BM215,BM215,CK219)","v":0}]
[]
[{"$f":"SUM(A217:A220)","v":0},{"$f":"+A213&\" \"&B213","v":"3.4.1.2.02 DHW #2"},{"$f":"SUM(C217:C220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A729","v":"3.4.1.2.03"},{"$f":"+'Cap Needs Input'!B729","v":"DHW #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C225","v":2014},{"$f":"+D225+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C732","v":0},{"$f":"+'Cap Needs Input'!G758","v":""},{"$f":"IF(AND(C225>=$AC227,AJ227=\"Now\"),$AF227,0)","v":0},{"$f":"IF(AND(D225>=$AC227,AJ227=\"End of Cycle\"),$AF227,0)","v":0},{"$f":"IF(E225<$AC227,0,IF($AG227=0,0,IF(OR($AG227=1,MOD(E225-$AC227+1,$AG227)=1),$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},{"$f":"IF(AB227<D225,D225,AB227)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C758","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK227<BM225,BM225,CK227)","v":0}]
[{"$f":"+'Cap Needs Input'!C733","v":0},{"$f":"+'Cap Needs Input'!G759","v":""},{"$f":"IF(AND(C225>=$AC228,AJ228=\"Now\"),$AF228,0)","v":0},{"$f":"IF(AND(D225>=$AC228,AJ228=\"End of Cycle\"),$AF228,0)","v":0},{"$f":"IF(E225<$AC228,0,IF($AG228=0,0,IF(OR($AG228=1,MOD(E225-$AC228+1,$AG228)=1),$AF228,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB228<D225,D225,AB228)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C759","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK228<BM225,BM225,CK228)","v":0}]
[{"$f":"+'Cap Needs Input'!C734","v":0},{"$f":"+'Cap Needs Input'!G760","v":""},{"$f":"IF(AND(C225>=$AC229,AJ229=\"Now\"),$AF229,0)","v":0},{"$f":"IF(AND(D225>=$AC229,AJ229=\"End of Cycle\"),$AF229,0)","v":0},{"$f":"IF(E225<$AC229,0,IF($AG229=0,0,IF(OR($AG229=1,MOD(E225-$AC229+1,$AG229)=1),$AF229,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB229<D225,D225,AB229)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C760","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK229<BM225,BM225,CK229)","v":0}]
[]
[{"$f":"SUM(A227:A230)","v":0},{"$f":"+A223&\" \"&B223","v":"3.4.1.2.03 DHW #3"},{"$f":"SUM(C227:C230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A762","v":"3.4.1.2.04"},{"$f":"+'Cap Needs Input'!B762","v":"DHW #4"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C235","v":2014},{"$f":"+D235+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C765","v":0},{"$f":"+'Cap Needs Input'!G791","v":""},{"$f":"IF(AND(C235>=$AC237,AJ237=\"Now\"),$AF237,0)","v":0},{"$f":"IF(AND(D235>=$AC237,AJ237=\"End of Cycle\"),$AF237,0)","v":0},{"$f":"IF(E235<$AC237,0,IF($AG237=0,0,IF(OR($AG237=1,MOD(E235-$AC237+1,$AG237)=1),$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$2,'20 Year Detail'!$C235,AA237)","v":0},{"$f":"IF(AB237<D235,D235,AB237)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C791","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK237<BM235,BM235,CK237)","v":0}]
[{"$f":"+'Cap Needs Input'!C766","v":0},{"$f":"+'Cap Needs Input'!G792","v":""},{"$f":"IF(AND(C235>=$AC238,AJ238=\"Now\"),$AF238,0)","v":0},{"$f":"IF(AND(D235>=$AC238,AJ238=\"End of Cycle\"),$AF238,0)","v":0},{"$f":"IF(E235<$AC238,0,IF($AG238=0,0,IF(OR($AG238=1,MOD(E235-$AC238+1,$AG238)=1),$AF238,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C235,AA238)","v":0},{"$f":"IF(AB238<D235,D235,AB238)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C792","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK238<BM235,BM235,CK238)","v":0}]
[{"$f":"+'Cap Needs Input'!C767","v":0},{"$f":"+'Cap Needs Input'!G793","v":""},{"$f":"IF(AND(C235>=$AC239,AJ239=\"Now\"),$AF239,0)","v":0},{"$f":"IF(AND(D235>=$AC239,AJ239=\"End of Cycle\"),$AF239,0)","v":0},{"$f":"IF(E235<$AC239,0,IF($AG239=0,0,IF(OR($AG239=1,MOD(E235-$AC239+1,$AG239)=1),$AF239,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C235,AA239)","v":0},{"$f":"IF(AB239<D235,D235,AB239)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C793","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK239<BM235,BM235,CK239)","v":0}]
[]
[{"$f":"SUM(A237:A240)","v":0},{"$f":"+A233&\" \"&B233","v":"3.4.1.2.04 DHW #4"},{"$f":"SUM(C237:C240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A795","v":"3.4.1.3.01 Water Savers: Faucets"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C245","v":2014},{"$f":"+D245+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C798","v":0},{"$f":"+'Cap Needs Input'!G824","v":""},{"$f":"IF(AND(C245>=$AC247,AJ247=\"Now\"),$AF247,0)","v":0},{"$f":"IF(AND(D245>=$AC247,AJ247=\"End of Cycle\"),$AF247,0)","v":0},{"$f":"IF(E245<$AC247,0,IF($AG247=0,0,IF(OR($AG247=1,MOD(E245-$AC247+1,$AG247)=1),$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$2,'20 Year Detail'!$C245,AA247)","v":0},{"$f":"IF(AB247<D245,D245,AB247)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C824","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK247<BM245,BM245,CK247)","v":0}]
[{"$f":"+'Cap Needs Input'!C799","v":0},{"$f":"+'Cap Needs Input'!G825","v":""},{"$f":"IF(AND(C245>=$AC248,AJ248=\"Now\"),$AF248,0)","v":0},{"$f":"IF(AND(D245>=$AC248,AJ248=\"End of Cycle\"),$AF248,0)","v":0},{"$f":"IF(E245<$AC248,0,IF($AG248=0,0,IF(OR($AG248=1,MOD(E245-$AC248+1,$AG248)=1),$AF248,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C245,AA248)","v":0},{"$f":"IF(AB248<D245,D245,AB248)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C825","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK248<BM245,BM245,CK248)","v":0}]
[{"$f":"+'Cap Needs Input'!C800","v":0},{"$f":"+'Cap Needs Input'!G826","v":""},{"$f":"IF(AND(C245>=$AC249,AJ249=\"Now\"),$AF249,0)","v":0},{"$f":"IF(AND(D245>=$AC249,AJ249=\"End of Cycle\"),$AF249,0)","v":0},{"$f":"IF(E245<$AC249,0,IF($AG249=0,0,IF(OR($AG249=1,MOD(E245-$AC249+1,$AG249)=1),$AF249,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C245,AA249)","v":0},{"$f":"IF(AB249<D245,D245,AB249)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C826","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK249<BM245,BM245,CK249)","v":0}]
[]
[{"$f":"SUM(A247:A250)","v":0},{"$f":"+A243","v":"3.4.1.3.01 Water Savers: Faucets"},{"$f":"SUM(C247:C250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A828","v":"3.4.1.3.02 Water Savers: Shower Heads"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C255","v":2014},{"$f":"+D255+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C831","v":0},{"$f":"+'Cap Needs Input'!G857","v":""},{"$f":"IF(AND(C255>=$AC257,AJ257=\"Now\"),$AF257,0)","v":0},{"$f":"IF(AND(D255>=$AC257,AJ257=\"End of Cycle\"),$AF257,0)","v":0},{"$f":"IF(E255<$AC257,0,IF($AG257=0,0,IF(OR($AG257=1,MOD(E255-$AC257+1,$AG257)=1),$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$2,'20 Year Detail'!$C255,AA257)","v":0},{"$f":"IF(AB257<D255,D255,AB257)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C857","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK257<BM255,BM255,CK257)","v":0}]
[{"$f":"+'Cap Needs Input'!C832","v":0},{"$f":"+'Cap Needs Input'!G858","v":""},{"$f":"IF(AND(C255>=$AC258,AJ258=\"Now\"),$AF258,0)","v":0},{"$f":"IF(AND(D255>=$AC258,AJ258=\"End of Cycle\"),$AF258,0)","v":0},{"$f":"IF(E255<$AC258,0,IF($AG258=0,0,IF(OR($AG258=1,MOD(E255-$AC258+1,$AG258)=1),$AF258,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C255,AA258)","v":0},{"$f":"IF(AB258<D255,D255,AB258)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C858","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK258<BM255,BM255,CK258)","v":0}]
[{"$f":"+'Cap Needs Input'!C833","v":0},{"$f":"+'Cap Needs Input'!G859","v":""},{"$f":"IF(AND(C255>=$AC259,AJ259=\"Now\"),$AF259,0)","v":0},{"$f":"IF(AND(D255>=$AC259,AJ259=\"End of Cycle\"),$AF259,0)","v":0},{"$f":"IF(E255<$AC259,0,IF($AG259=0,0,IF(OR($AG259=1,MOD(E255-$AC259+1,$AG259)=1),$AF259,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C255,AA259)","v":0},{"$f":"IF(AB259<D255,D255,AB259)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C859","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK259<BM255,BM255,CK259)","v":0}]
[]
[{"$f":"SUM(A257:A260)","v":0},{"$f":"+A253","v":"3.4.1.3.02 Water Savers: Shower Heads"},{"$f":"SUM(C257:C260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A861","v":"3.4.1.3.03 Water Savers: Toilets"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C265","v":2014},{"$f":"+D265+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C864","v":0},{"$f":"+'Cap Needs Input'!G890","v":""},{"$f":"IF(AND(C265>=$AC267,AJ267=\"Now\"),$AF267,0)","v":0},{"$f":"IF(AND(D265>=$AC267,AJ267=\"End of Cycle\"),$AF267,0)","v":0},{"$f":"IF(E265<$AC267,0,IF($AG267=0,0,IF(OR($AG267=1,MOD(E265-$AC267+1,$AG267)=1),$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$2,'20 Year Defaults'!$C265,AA267)","v":0},{"$f":"IF(AB267<D265,D265,AB267)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C890","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK267<BM265,BM265,CK267)","v":0}]
[{"$f":"+'Cap Needs Input'!C865","v":0},{"$f":"+'Cap Needs Input'!G891","v":""},{"$f":"IF(AND(C265>=$AC268,AJ268=\"Now\"),$AF268,0)","v":0},{"$f":"IF(AND(D265>=$AC268,AJ268=\"End of Cycle\"),$AF268,0)","v":0},{"$f":"IF(E265<$AC268,0,IF($AG268=0,0,IF(OR($AG268=1,MOD(E265-$AC268+1,$AG268)=1),$AF268,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Defaults'!$C265,AA268)","v":0},{"$f":"IF(AB268<D265,D265,AB268)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C891","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK268<BM265,BM265,CK268)","v":0}]
[{"$f":"+'Cap Needs Input'!C866","v":0},{"$f":"+'Cap Needs Input'!G892","v":""},{"$f":"IF(AND(C265>=$AC269,AJ269=\"Now\"),$AF269,0)","v":0},{"$f":"IF(AND(D265>=$AC269,AJ269=\"End of Cycle\"),$AF269,0)","v":0},{"$f":"IF(E265<$AC269,0,IF($AG269=0,0,IF(OR($AG269=1,MOD(E265-$AC269+1,$AG269)=1),$AF269,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Defaults'!$C265,AA269)","v":0},{"$f":"IF(AB269<D265,D265,AB269)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C892","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK269<BM265,BM265,CK269)","v":0}]
[]
[{"$f":"SUM(A267:A270)","v":0},{"$f":"+A263","v":"3.4.1.3.03 Water Savers: Toilets"},{"$f":"SUM(C267:C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A894","v":"3.4.2.1.01 HVAC Common Area Heating"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C275","v":2014},{"$f":"+D275+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C897","v":0},{"$f":"+'Cap Needs Input'!G923","v":""},{"$f":"IF(AND(C275>=$AC277,AJ277=\"Now\"),$AF277,0)","v":0},{"$f":"IF(AND(D275>=$AC277,AJ277=\"End of Cycle\"),$AF277,0)","v":0},{"$f":"IF(E275<$AC277,0,IF($AG277=0,0,IF(OR($AG277=1,MOD(E275-$AC277+1,$AG277)=1),$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},{"$f":"IF(AB277<D275,D275,AB277)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C923","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK277<BM275,BM275,CK277)","v":0}]
[{"$f":"+'Cap Needs Input'!C898","v":0},{"$f":"+'Cap Needs Input'!G924","v":""},{"$f":"IF(AND(C275>=$AC278,AJ278=\"Now\"),$AF278,0)","v":0},{"$f":"IF(AND(D275>=$AC278,AJ278=\"End of Cycle\"),$AF278,0)","v":0},{"$f":"IF(E275<$AC278,0,IF($AG278=0,0,IF(OR($AG278=1,MOD(E275-$AC278+1,$AG278)=1),$AF278,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB278<D275,D275,AB278)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C924","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK278<BM275,BM275,CK278)","v":0}]
[{"$f":"+'Cap Needs Input'!C899","v":0},{"$f":"+'Cap Needs Input'!G925","v":""},{"$f":"IF(AND(C275>=$AC279,AJ279=\"Now\"),$AF279,0)","v":0},{"$f":"IF(AND(D275>=$AC279,AJ279=\"End of Cycle\"),$AF279,0)","v":0},{"$f":"IF(E275<$AC279,0,IF($AG279=0,0,IF(OR($AG279=1,MOD(E275-$AC279+1,$AG279)=1),$AF279,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB279<D275,D275,AB279)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C925","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK279<BM275,BM275,CK279)","v":0}]
[]
[{"$f":"SUM(A277:A280)","v":0},{"$f":"+A273","v":"3.4.2.1.01 HVAC Common Area Heating"},{"$f":"SUM(C277:C280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A927","v":"3.4.2.1.02 HVAC In-Unit Heating"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C285","v":2014},{"$f":"+D285+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C930","v":0},{"$f":"+'Cap Needs Input'!G956","v":""},{"$f":"IF(AND(C285>=$AC287,AJ287=\"Now\"),$AF287,0)","v":0},{"$f":"IF(AND(D285>=$AC287,AJ287=\"End of Cycle\"),$AF287,0)","v":0},{"$f":"IF(E285<$AC287,0,IF($AG287=0,0,IF(OR($AG287=1,MOD(E285-$AC287+1,$AG287)=1),$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$2,'20 Year Defaults'!$C$285,AA287)","v":0},{"$f":"IF(AB287<D285,D285,AB287)","v":2014},{"$f":"+'Cap Needs Input'!A956","v":0},{"$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":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK287<BM285,BM285,CK287)","v":0}]
[{"$f":"+'Cap Needs Input'!C931","v":0},{"$f":"+'Cap Needs Input'!G957","v":""},{"$f":"IF(AND(C285>=$AC288,AJ288=\"Now\"),$AF288,0)","v":0},{"$f":"IF(AND(D285>=$AC288,AJ288=\"End of Cycle\"),$AF288,0)","v":0},{"$f":"IF(E285<$AC288,0,IF($AG288=0,0,IF(OR($AG288=1,MOD(E285-$AC288+1,$AG288)=1),$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$2,'20 Year Defaults'!$C$285,AA288)","v":0},{"$f":"IF(AB288<D285,D285,AB288)","v":2014},{"$f":"+'Cap Needs Input'!A957","v":0},{"$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":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK288<BM285,BM285,CK288)","v":0}]
[{"$f":"+'Cap Needs Input'!C932","v":0},{"$f":"+'Cap Needs Input'!G958","v":""},{"$f":"IF(AND(C285>=$AC289,AJ289=\"Now\"),$AF289,0)","v":0},{"$f":"IF(AND(D285>=$AC289,AJ289=\"End of Cycle\"),$AF289,0)","v":0},{"$f":"IF(E285<$AC289,0,IF($AG289=0,0,IF(OR($AG289=1,MOD(E285-$AC289+1,$AG289)=1),$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$2,'20 Year Defaults'!$C$285,AA289)","v":0},{"$f":"IF(AB289<D285,D285,AB289)","v":2014},{"$f":"+'Cap Needs Input'!A958","v":0},{"$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":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK289<BM285,BM285,CK289)","v":0}]
[]
[{"$f":"SUM(A287:A290)","v":0},{"$f":"+A283","v":"3.4.2.1.02 HVAC In-Unit Heating"},{"$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":"3.4.3.1.01 Bath Exhaust Fans"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C295","v":2014},{"$f":"+D295+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C963","v":0},{"$f":"+'Cap Needs Input'!G989","v":""},{"$f":"IF(AND(C295>=$AC297,AJ297=\"Now\"),$AF297,0)","v":0},{"$f":"IF(AND(D295>=$AC297,AJ297=\"End of Cycle\"),$AF297,0)","v":0},{"$f":"IF(E295<$AC297,0,IF($AG297=0,0,IF(OR($AG297=1,MOD(E295-$AC297+1,$AG297)=1),$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$2,'20 Year Defaults'!$C$295,AA297)","v":0},{"$f":"IF(AB297<D295,D295,AB297)","v":2014},{"$f":"+'Cap Needs Input'!A989","v":0},{"$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":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK297<BM295,BM295,CK297)","v":0}]
[{"$f":"+'Cap Needs Input'!C964","v":0},{"$f":"+'Cap Needs Input'!G990","v":""},{"$f":"IF(AND(C295>=$AC298,AJ298=\"Now\"),$AF298,0)","v":0},{"$f":"IF(AND(D295>=$AC298,AJ298=\"End of Cycle\"),$AF298,0)","v":0},{"$f":"IF(E295<$AC298,0,IF($AG298=0,0,IF(OR($AG298=1,MOD(E295-$AC298+1,$AG298)=1),$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$2,'20 Year Defaults'!$C$295,AA298)","v":0},{"$f":"IF(AB298<D295,D295,AB298)","v":2014},{"$f":"+'Cap Needs Input'!A990","v":0},{"$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":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK298<BM295,BM295,CK298)","v":0}]
[{"$f":"+'Cap Needs Input'!C965","v":0},{"$f":"+'Cap Needs Input'!G991","v":""},{"$f":"IF(AND(C295>=$AC299,AJ299=\"Now\"),$AF299,0)","v":0},{"$f":"IF(AND(D295>=$AC299,AJ299=\"End of Cycle\"),$AF299,0)","v":0},{"$f":"IF(E295<$AC299,0,IF($AG299=0,0,IF(OR($AG299=1,MOD(E295-$AC299+1,$AG299)=1),$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$2,'20 Year Defaults'!$C$295,AA299)","v":0},{"$f":"IF(AB299<D295,D295,AB299)","v":2014},{"$f":"+'Cap Needs Input'!A991","v":0},{"$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":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK299<BM295,BM295,CK299)","v":0}]
[]
[{"$f":"SUM(A297:A300)","v":0},{"$f":"+A293","v":"3.4.3.1.01 Bath Exhaust Fans"},{"$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":"3.4.3.1.02 HVAC Common Area Cooling"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C305","v":2014},{"$f":"+D305+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C996","v":0},{"$f":"+'Cap Needs Input'!G1022","v":""},{"$f":"IF(AND(C305>=$AC307,AJ307=\"Now\"),$AF307,0)","v":0},{"$f":"IF(AND(D305>=$AC307,AJ307=\"End of Cycle\"),$AF307,0)","v":0},{"$f":"IF(E305<$AC307,0,IF($AG307=0,0,IF(OR($AG307=1,MOD(E305-$AC307+1,$AG307)=1),$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},{"$f":"IF(AB307<D305,D305,AB307)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1022","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK307<BM305,BM305,CK307)","v":0}]
[{"$f":"+'Cap Needs Input'!C997","v":0},{"$f":"+'Cap Needs Input'!G1023","v":""},{"$f":"IF(AND(C305>=$AC308,AJ308=\"Now\"),$AF308,0)","v":0},{"$f":"IF(AND(D305>=$AC308,AJ308=\"End of Cycle\"),$AF308,0)","v":0},{"$f":"IF(E305<$AC308,0,IF($AG308=0,0,IF(OR($AG308=1,MOD(E305-$AC308+1,$AG308)=1),$AF308,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB308<D305,D305,AB308)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1023","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK308<BM305,BM305,CK308)","v":0}]
[{"$f":"+'Cap Needs Input'!C998","v":0},{"$f":"+'Cap Needs Input'!G1024","v":""},{"$f":"IF(AND(C305>=$AC309,AJ309=\"Now\"),$AF309,0)","v":0},{"$f":"IF(AND(D305>=$AC309,AJ309=\"End of Cycle\"),$AF309,0)","v":0},{"$f":"IF(E305<$AC309,0,IF($AG309=0,0,IF(OR($AG309=1,MOD(E305-$AC309+1,$AG309)=1),$AF309,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB309<D305,D305,AB309)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1024","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK309<BM305,BM305,CK309)","v":0}]
[]
[{"$f":"SUM(A307:A310)","v":0},{"$f":"+A303","v":"3.4.3.1.02 HVAC Common Area Cooling"},{"$f":"SUM(C307:C310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1026","v":"3.4.3.1.03 HVAC In-Unit Cooling"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C315","v":2014},{"$f":"+D315+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1029","v":0},{"$f":"+'Cap Needs Input'!G1055","v":""},{"$f":"IF(AND(C315>=$AC317,AJ317=\"Now\"),$AF317,0)","v":0},{"$f":"IF(AND(D315>=$AC317,AJ317=\"End of Cycle\"),$AF317,0)","v":0},{"$f":"IF(E315<$AC317,0,IF($AG317=0,0,IF(OR($AG317=1,MOD(E315-$AC317+1,$AG317)=1),$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},{"$f":"IF(AB317<D315,D315,AB317)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1055","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK317<BM315,BM315,CK317)","v":0}]
[{"$f":"+'Cap Needs Input'!C1030","v":0},{"$f":"+'Cap Needs Input'!G1056","v":""},{"$f":"IF(AND(C315>=$AC318,AJ318=\"Now\"),$AF318,0)","v":0},{"$f":"IF(AND(D315>=$AC318,AJ318=\"End of Cycle\"),$AF318,0)","v":0},{"$f":"IF(E315<$AC318,0,IF($AG318=0,0,IF(OR($AG318=1,MOD(E315-$AC318+1,$AG318)=1),$AF318,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB318<D315,D315,AB318)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1056","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK318<BM315,BM315,CK318)","v":0}]
[{"$f":"+'Cap Needs Input'!C1031","v":0},{"$f":"+'Cap Needs Input'!G1057","v":""},{"$f":"IF(AND(C315>=$AC319,AJ319=\"Now\"),$AF319,0)","v":0},{"$f":"IF(AND(D315>=$AC319,AJ319=\"End of Cycle\"),$AF319,0)","v":0},{"$f":"IF(E315<$AC319,0,IF($AG319=0,0,IF(OR($AG319=1,MOD(E315-$AC319+1,$AG319)=1),$AF319,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB319<D315,D315,AB319)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1057","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK319<BM315,BM315,CK319)","v":0}]
[]
[{"$f":"SUM(A317:A320)","v":0},{"$f":"+A313","v":"3.4.3.1.03 HVAC In-Unit Cooling"},{"$f":"SUM(C317:C320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1059","v":"3.4.9.01 Programmable Thermostats"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C325","v":2014},{"$f":"+D325+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1062","v":0},{"$f":"+'Cap Needs Input'!G1088","v":""},{"$f":"IF(AND(C325>=$AC327,AJ327=\"Now\"),$AF327,0)","v":0},{"$f":"IF(AND(D325>=$AC327,AJ327=\"End of Cycle\"),$AF327,0)","v":0},{"$f":"IF(E325<$AC327,0,IF($AG327=0,0,IF(OR($AG327=1,MOD(E325-$AC327+1,$AG327)=1),$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},{"$f":"IF(AB327<D325,D325,AB327)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1088","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK327<BM325,BM325,CK327)","v":0}]
[{"$f":"+'Cap Needs Input'!C1063","v":0},{"$f":"+'Cap Needs Input'!G1089","v":""},{"$f":"IF(AND(C325>=$AC328,AJ328=\"Now\"),$AF328,0)","v":0},{"$f":"IF(AND(D325>=$AC328,AJ328=\"End of Cycle\"),$AF328,0)","v":0},{"$f":"IF(E325<$AC328,0,IF($AG328=0,0,IF(OR($AG328=1,MOD(E325-$AC328+1,$AG328)=1),$AF328,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB328<D325,D325,AB328)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1089","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK328<BM325,BM325,CK328)","v":0}]
[{"$f":"+'Cap Needs Input'!C1064","v":0},{"$f":"+'Cap Needs Input'!G1090","v":""},{"$f":"IF(AND(C325>=$AC329,AJ329=\"Now\"),$AF329,0)","v":0},{"$f":"IF(AND(D325>=$AC329,AJ329=\"End of Cycle\"),$AF329,0)","v":0},{"$f":"IF(E325<$AC329,0,IF($AG329=0,0,IF(OR($AG329=1,MOD(E325-$AC329+1,$AG329)=1),$AF329,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB329<D325,D325,AB329)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1090","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK329<BM325,BM325,CK329)","v":0}]
[]
[{"$f":"SUM(A327:A330)","v":0},{"$f":"+A323","v":"3.4.9.01 Programmable Thermostats"},{"$f":"SUM(C327:C330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1092","v":"3.4.9.02"},{"$f":"+'Cap Needs Input'!B1092","v":"M&E Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C335","v":2014},{"$f":"+D335+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1095","v":0},{"$f":"+'Cap Needs Input'!G1121","v":""},{"$f":"IF(AND(C335>=$AC337,AJ337=\"Now\"),$AF337,0)","v":0},{"$f":"IF(AND(D335>=$AC337,AJ337=\"End of Cycle\"),$AF337,0)","v":0},{"$f":"IF(E335<$AC337,0,IF($AG337=0,0,IF(OR($AG337=1,MOD(E335-$AC337+1,$AG337)=1),$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},{"$f":"IF(AB337<D335,D335,AB337)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1121","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK337<BM335,BM335,CK337)","v":0}]
[{"$f":"+'Cap Needs Input'!C1096","v":0},{"$f":"+'Cap Needs Input'!G1122","v":""},{"$f":"IF(AND(C335>=$AC338,AJ338=\"Now\"),$AF338,0)","v":0},{"$f":"IF(AND(D335>=$AC338,AJ338=\"End of Cycle\"),$AF338,0)","v":0},{"$f":"IF(E335<$AC338,0,IF($AG338=0,0,IF(OR($AG338=1,MOD(E335-$AC338+1,$AG338)=1),$AF338,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB338<D335,D335,AB338)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1122","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK338<BM335,BM335,CK338)","v":0}]
[{"$f":"+'Cap Needs Input'!C1097","v":0},{"$f":"+'Cap Needs Input'!G1123","v":""},{"$f":"IF(AND(C335>=$AC339,AJ339=\"Now\"),$AF339,0)","v":0},{"$f":"IF(AND(D335>=$AC339,AJ339=\"End of Cycle\"),$AF339,0)","v":0},{"$f":"IF(E335<$AC339,0,IF($AG339=0,0,IF(OR($AG339=1,MOD(E335-$AC339+1,$AG339)=1),$AF339,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB339<D335,D335,AB339)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1123","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK339<BM335,BM335,CK339)","v":0}]
[]
[{"$f":"SUM(A337:A340)","v":0},{"$f":"+A333&\" \"&B333","v":"3.4.9.02 M&E Other #1"},{"$f":"SUM(C337:C340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1125","v":"3.4.9.03"},{"$f":"+'Cap Needs Input'!B1125","v":"M&E Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C345","v":2014},{"$f":"+D345+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1128","v":0},{"$f":"+'Cap Needs Input'!G1154","v":""},{"$f":"IF(AND(C345>=$AC347,AJ347=\"Now\"),$AF347,0)","v":0},{"$f":"IF(AND(D345>=$AC347,AJ347=\"End of Cycle\"),$AF347,0)","v":0},{"$f":"IF(E345<$AC347,0,IF($AG347=0,0,IF(OR($AG347=1,MOD(E345-$AC347+1,$AG347)=1),$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$2,'20 Year Detail'!$C345,AA347)","v":0},{"$f":"IF(AB347<D345,D345,AB347)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1154","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK347<BM345,BM345,CK347)","v":0}]
[{"$f":"+'Cap Needs Input'!C1129","v":0},{"$f":"+'Cap Needs Input'!G1155","v":""},{"$f":"IF(AND(C345>=$AC348,AJ348=\"Now\"),$AF348,0)","v":0},{"$f":"IF(AND(D345>=$AC348,AJ348=\"End of Cycle\"),$AF348,0)","v":0},{"$f":"IF(E345<$AC348,0,IF($AG348=0,0,IF(OR($AG348=1,MOD(E345-$AC348+1,$AG348)=1),$AF348,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C345,AA348)","v":0},{"$f":"IF(AB348<D345,D345,AB348)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1155","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK348<BM345,BM345,CK348)","v":0}]
[{"$f":"+'Cap Needs Input'!C1130","v":0},{"$f":"+'Cap Needs Input'!G1156","v":""},{"$f":"IF(AND(C345>=$AC349,AJ349=\"Now\"),$AF349,0)","v":0},{"$f":"IF(AND(D345>=$AC349,AJ349=\"End of Cycle\"),$AF349,0)","v":0},{"$f":"IF(E345<$AC349,0,IF($AG349=0,0,IF(OR($AG349=1,MOD(E345-$AC349+1,$AG349)=1),$AF349,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C345,AA349)","v":0},{"$f":"IF(AB349<D345,D345,AB349)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1156","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK349<BM345,BM345,CK349)","v":0}]
[]
[{"$f":"SUM(A347:A350)","v":0},{"$f":"+A343&\" \"&B343","v":"3.4.9.03 M&E Other #2"},{"$f":"SUM(C347:C350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1158","v":"3.4.9.04"},{"$f":"+'Cap Needs Input'!B1158","v":"M&E Other #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C355","v":2014},{"$f":"+D355+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1161","v":0},{"$f":"+'Cap Needs Input'!G1187","v":""},{"$f":"IF(AND(C355>=$AC357,AJ357=\"Now\"),$AF357,0)","v":0},{"$f":"IF(AND(D355>=$AC357,AJ357=\"End of Cycle\"),$AF357,0)","v":0},{"$f":"IF(E355<$AC357,0,IF($AG357=0,0,IF(OR($AG357=1,MOD(E355-$AC357+1,$AG357)=1),$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},{"$f":"IF(AB357<D355,D355,AB357)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1187","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK357<BM355,BM355,CK357)","v":0}]
[{"$f":"+'Cap Needs Input'!C1162","v":0},{"$f":"+'Cap Needs Input'!G1188","v":""},{"$f":"IF(AND(C355>=$AC358,AJ358=\"Now\"),$AF358,0)","v":0},{"$f":"IF(AND(D355>=$AC358,AJ358=\"End of Cycle\"),$AF358,0)","v":0},{"$f":"IF(E355<$AC358,0,IF($AG358=0,0,IF(OR($AG358=1,MOD(E355-$AC358+1,$AG358)=1),$AF358,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB358<D355,D355,AB358)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1188","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK358<BM355,BM355,CK358)","v":0}]
[{"$f":"+'Cap Needs Input'!C1163","v":0},{"$f":"+'Cap Needs Input'!G1189","v":""},{"$f":"IF(AND(C355>=$AC359,AJ359=\"Now\"),$AF359,0)","v":0},{"$f":"IF(AND(D355>=$AC359,AJ359=\"End of Cycle\"),$AF359,0)","v":0},{"$f":"IF(E355<$AC359,0,IF($AG359=0,0,IF(OR($AG359=1,MOD(E355-$AC359+1,$AG359)=1),$AF359,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB359<D355,D355,AB359)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1189","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK359<BM355,BM355,CK359)","v":0}]
[]
[{"$f":"SUM(A357:A360)","v":0},{"$f":"+A353&\" \"&B353","v":"3.4.9.04 M&E Other #3"},{"$f":"SUM(C357:C360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1191","v":"3.5 Elevators"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C365","v":2014},{"$f":"+D365+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1194","v":0},{"$f":"+'Cap Needs Input'!G1220","v":""},{"$f":"IF(AND(C365>=$AC367,AJ367=\"Now\"),$AF367,0)","v":0},{"$f":"IF(AND(D365>=$AC367,AJ367=\"End of Cycle\"),$AF367,0)","v":0},{"$f":"IF(E365<$AC367,0,IF($AG367=0,0,IF(OR($AG367=1,MOD(E365-$AC367+1,$AG367)=1),$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},{"$f":"IF(AB367<D365,D365,AB367)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1220","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK367<BM365,BM365,CK367)","v":0}]
[{"$f":"+'Cap Needs Input'!C1195","v":0},{"$f":"+'Cap Needs Input'!G1221","v":""},{"$f":"IF(AND(C365>=$AC368,AJ368=\"Now\"),$AF368,0)","v":0},{"$f":"IF(AND(D365>=$AC368,AJ368=\"End of Cycle\"),$AF368,0)","v":0},{"$f":"IF(E365<$AC368,0,IF($AG368=0,0,IF(OR($AG368=1,MOD(E365-$AC368+1,$AG368)=1),$AF368,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB368<D365,D365,AB368)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1221","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK368<BM365,BM365,CK368)","v":0}]
[{"$f":"+'Cap Needs Input'!C1196","v":0},{"$f":"+'Cap Needs Input'!G1222","v":""},{"$f":"IF(AND(C365>=$AC369,AJ369=\"Now\"),$AF369,0)","v":0},{"$f":"IF(AND(D365>=$AC369,AJ369=\"End of Cycle\"),$AF369,0)","v":0},{"$f":"IF(E365<$AC369,0,IF($AG369=0,0,IF(OR($AG369=1,MOD(E365-$AC369+1,$AG369)=1),$AF369,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB369<D365,D365,AB369)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1222","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK369<BM365,BM365,CK369)","v":0}]
[]
[{"$f":"SUM(A367:A370)","v":0},{"$f":"+A363","v":"3.5 Elevators"},{"$f":"SUM(C367:C370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1224","v":"3.5.01"},{"$f":"+'Cap Needs Input'!B1224","v":"Elevators Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C375","v":2014},{"$f":"+D375+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1227","v":0},{"$f":"+'Cap Needs Input'!G1253","v":""},{"$f":"IF(AND(C375>=$AC377,AJ377=\"Now\"),$AF377,0)","v":0},{"$f":"IF(AND(D375>=$AC377,AJ377=\"End of Cycle\"),$AF377,0)","v":0},{"$f":"IF(E375<$AC377,0,IF($AG377=0,0,IF(OR($AG377=1,MOD(E375-$AC377+1,$AG377)=1),$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},{"$f":"IF(AB377<D375,D375,AB377)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1253","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK377<BM375,BM375,CK377)","v":0}]
[{"$f":"+'Cap Needs Input'!C1228","v":0},{"$f":"+'Cap Needs Input'!G1254","v":""},{"$f":"IF(AND(C375>=$AC378,AJ378=\"Now\"),$AF378,0)","v":0},{"$f":"IF(AND(D375>=$AC378,AJ378=\"End of Cycle\"),$AF378,0)","v":0},{"$f":"IF(E375<$AC378,0,IF($AG378=0,0,IF(OR($AG378=1,MOD(E375-$AC378+1,$AG378)=1),$AF378,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB378<D375,D375,AB378)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1254","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK378<BM375,BM375,CK378)","v":0}]
[{"$f":"+'Cap Needs Input'!C1229","v":0},{"$f":"+'Cap Needs Input'!G1255","v":""},{"$f":"IF(AND(C375>=$AC379,AJ379=\"Now\"),$AF379,0)","v":0},{"$f":"IF(AND(D375>=$AC379,AJ379=\"End of Cycle\"),$AF379,0)","v":0},{"$f":"IF(E375<$AC379,0,IF($AG379=0,0,IF(OR($AG379=1,MOD(E375-$AC379+1,$AG379)=1),$AF379,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C379:W379)","v":0},{"$f":"+'Cap Needs Input'!J1229","v":0},{"$f":"+'Cap Needs Input'!I1229","v":0},{"$f":"+Z379+Y379","v":0},{"$f":"IF('Cap Needs Input'!C1255='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C375,AA379)","v":0},{"$f":"IF(AB379<D375,D375,AB379)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1255","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK379<BM375,BM375,CK379)","v":0}]
[]
[{"$f":"SUM(A377:A380)","v":0},{"$f":"+A373&\" \"&B373","v":"3.5.01 Elevators Other #1"},{"$f":"SUM(C377:C380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1257","v":"3.6.01 CO Detectors/Alarms"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C385","v":2014},{"$f":"+D385+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1260","v":0},{"$f":"+'Cap Needs Input'!G1286","v":""},{"$f":"IF(AND(C385>=$AC387,AJ387=\"Now\"),$AF387,0)","v":0},{"$f":"IF(AND(D385>=$AC387,AJ387=\"End of Cycle\"),$AF387,0)","v":0},{"$f":"IF(E385<$AC387,0,IF($AG387=0,0,IF(OR($AG387=1,MOD(E385-$AC387+1,$AG387)=1),$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$2,'20 Year Detail'!$C385,AA387)","v":0},{"$f":"IF(AB387<D385,D385,AB387)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1286","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK387<BM385,BM385,CK387)","v":0}]
[{"$f":"+'Cap Needs Input'!C1261","v":0},{"$f":"+'Cap Needs Input'!G1287","v":""},{"$f":"IF(AND(C385>=$AC388,AJ388=\"Now\"),$AF388,0)","v":0},{"$f":"IF(AND(D385>=$AC388,AJ388=\"End of Cycle\"),$AF388,0)","v":0},{"$f":"IF(E385<$AC388,0,IF($AG388=0,0,IF(OR($AG388=1,MOD(E385-$AC388+1,$AG388)=1),$AF388,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C385,AA388)","v":0},{"$f":"IF(AB388<D385,D385,AB388)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1287","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK388<BM385,BM385,CK388)","v":0}]
[{"$f":"+'Cap Needs Input'!C1262","v":0},{"$f":"+'Cap Needs Input'!G1288","v":""},{"$f":"IF(AND(C385>=$AC389,AJ389=\"Now\"),$AF389,0)","v":0},{"$f":"IF(AND(D385>=$AC389,AJ389=\"End of Cycle\"),$AF389,0)","v":0},{"$f":"IF(E385<$AC389,0,IF($AG389=0,0,IF(OR($AG389=1,MOD(E385-$AC389+1,$AG389)=1),$AF389,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C385,AA389)","v":0},{"$f":"IF(AB389<D385,D385,AB389)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1288","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK389<BM385,BM385,CK389)","v":0}]
[]
[{"$f":"SUM(A387:A390)","v":0},{"$f":"+A383","v":"3.6.01 CO Detectors/Alarms"},{"$f":"SUM(C387:C390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1290","v":"3.6.02 Smoke Detectors"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C395","v":2014},{"$f":"+D395+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1293","v":0},{"$f":"+'Cap Needs Input'!G1319","v":""},{"$f":"IF(AND(C395>=$AC397,AJ397=\"Now\"),$AF397,0)","v":0},{"$f":"IF(AND(D395>=$AC397,AJ397=\"End of Cycle\"),$AF397,0)","v":0},{"$f":"IF(E395<$AC397,0,IF($AG397=0,0,IF(OR($AG397=1,MOD(E395-$AC397+1,$AG397)=1),$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},{"$f":"IF(AB397<D395,D395,AB397)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1319","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK397<BM395,BM395,CK397)","v":0}]
[{"$f":"+'Cap Needs Input'!C1294","v":0},{"$f":"+'Cap Needs Input'!G1320","v":""},{"$f":"IF(AND(C395>=$AC398,AJ398=\"Now\"),$AF398,0)","v":0},{"$f":"IF(AND(D395>=$AC398,AJ398=\"End of Cycle\"),$AF398,0)","v":0},{"$f":"IF(E395<$AC398,0,IF($AG398=0,0,IF(OR($AG398=1,MOD(E395-$AC398+1,$AG398)=1),$AF398,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB398<D395,D395,AB398)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1320","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK398<BM395,BM395,CK398)","v":0}]
[{"$f":"+'Cap Needs Input'!C1295","v":0},{"$f":"+'Cap Needs Input'!G1321","v":""},{"$f":"IF(AND(C395>=$AC399,AJ399=\"Now\"),$AF399,0)","v":0},{"$f":"IF(AND(D395>=$AC399,AJ399=\"End of Cycle\"),$AF399,0)","v":0},{"$f":"IF(E395<$AC399,0,IF($AG399=0,0,IF(OR($AG399=1,MOD(E395-$AC399+1,$AG399)=1),$AF399,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB399<D395,D395,AB399)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1321","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK399<BM395,BM395,CK399)","v":0}]
[]
[{"$f":"SUM(A397:A400)","v":0},{"$f":"+A393","v":"3.6.02 Smoke Detectors"},{"$f":"SUM(C397:C400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1323","v":"3.6.03"},{"$f":"+'Cap Needs Input'!B1323","v":"Life Safety Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C405","v":2014},{"$f":"+D405+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1326","v":0},{"$f":"+'Cap Needs Input'!G1352","v":""},{"$f":"IF(AND(C405>=$AC407,AJ407=\"Now\"),$AF407,0)","v":0},{"$f":"IF(AND(D405>=$AC407,AJ407=\"End of Cycle\"),$AF407,0)","v":0},{"$f":"IF(E405<$AC407,0,IF($AG407=0,0,IF(OR($AG407=1,MOD(E405-$AC407+1,$AG407)=1),$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},{"$f":"IF(AB407<D405,D405,AB407)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1352","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK407<BM405,BM405,CK407)","v":0}]
[{"$f":"+'Cap Needs Input'!C1327","v":0},{"$f":"+'Cap Needs Input'!G1353","v":""},{"$f":"IF(AND(C405>=$AC408,AJ408=\"Now\"),$AF408,0)","v":0},{"$f":"IF(AND(D405>=$AC408,AJ408=\"End of Cycle\"),$AF408,0)","v":0},{"$f":"IF(E405<$AC408,0,IF($AG408=0,0,IF(OR($AG408=1,MOD(E405-$AC408+1,$AG408)=1),$AF408,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB408<D405,D405,AB408)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1353","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK408<BM405,BM405,CK408)","v":0}]
[{"$f":"+'Cap Needs Input'!C1328","v":0},{"$f":"+'Cap Needs Input'!G1354","v":""},{"$f":"IF(AND(C405>=$AC409,AJ409=\"Now\"),$AF409,0)","v":0},{"$f":"IF(AND(D405>=$AC409,AJ409=\"End of Cycle\"),$AF409,0)","v":0},{"$f":"IF(E405<$AC409,0,IF($AG409=0,0,IF(OR($AG409=1,MOD(E405-$AC409+1,$AG409)=1),$AF409,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB409<D405,D405,AB409)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1354","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK409<BM405,BM405,CK409)","v":0}]
[]
[{"$f":"SUM(A407:A410)","v":0},{"$f":"+A403&\" \"&B403","v":"3.6.03 Life Safety Other #1"},{"$f":"SUM(C407:C410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1356","v":"3.7.1.01 Common Area Floor Coverings"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C415","v":2014},{"$f":"+D415+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1359","v":0},{"$f":"+'Cap Needs Input'!G1385","v":""},{"$f":"IF(AND(C415>=$AC417,AJ417=\"Now\"),$AF417,0)","v":0},{"$f":"IF(AND(D415>=$AC417,AJ417=\"End of Cycle\"),$AF417,0)","v":0},{"$f":"IF(E415<$AC417,0,IF($AG417=0,0,IF(OR($AG417=1,MOD(E415-$AC417+1,$AG417)=1),$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},{"$f":"IF(AB417<D415,D415,AB417)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1385","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK417<BM415,BM415,CK417)","v":0}]
[{"$f":"+'Cap Needs Input'!C1360","v":0},{"$f":"+'Cap Needs Input'!G1386","v":""},{"$f":"IF(AND(C415>=$AC418,AJ418=\"Now\"),$AF418,0)","v":0},{"$f":"IF(AND(D415>=$AC418,AJ418=\"End of Cycle\"),$AF418,0)","v":0},{"$f":"IF(E415<$AC418,0,IF($AG418=0,0,IF(OR($AG418=1,MOD(E415-$AC418+1,$AG418)=1),$AF418,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB418<D415,D415,AB418)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1386","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK418<BM415,BM415,CK418)","v":0}]
[{"$f":"+'Cap Needs Input'!C1361","v":0},{"$f":"+'Cap Needs Input'!G1387","v":""},{"$f":"IF(AND(C415>=$AC419,AJ419=\"Now\"),$AF419,0)","v":0},{"$f":"IF(AND(D415>=$AC419,AJ419=\"End of Cycle\"),$AF419,0)","v":0},{"$f":"IF(E415<$AC419,0,IF($AG419=0,0,IF(OR($AG419=1,MOD(E415-$AC419+1,$AG419)=1),$AF419,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB419<D415,D415,AB419)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1387","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK419<BM415,BM415,CK419)","v":0}]
[]
[{"$f":"SUM(A417:A420)","v":0},{"$f":"+A413","v":"3.7.1.01 Common Area Floor Coverings"},{"$f":"SUM(C417:C420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1389","v":"3.7.1.02 Common Interior Lighting Bulbs"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C425","v":2014},{"$f":"+D425+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1392","v":0},{"$f":"+'Cap Needs Input'!G1418","v":""},{"$f":"IF(AND(C425>=$AC427,AJ427=\"Now\"),$AF427,0)","v":0},{"$f":"IF(AND(D425>=$AC427,AJ427=\"End of Cycle\"),$AF427,0)","v":0},{"$f":"IF(E425<$AC427,0,IF($AG427=0,0,IF(OR($AG427=1,MOD(E425-$AC427+1,$AG427)=1),$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},{"$f":"IF(AB427<D425,D425,AB427)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1418","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK427<BM425,BM425,CK427)","v":0}]
[{"$f":"+'Cap Needs Input'!C1393","v":0},{"$f":"+'Cap Needs Input'!G1419","v":""},{"$f":"IF(AND(C425>=$AC428,AJ428=\"Now\"),$AF428,0)","v":0},{"$f":"IF(AND(D425>=$AC428,AJ428=\"End of Cycle\"),$AF428,0)","v":0},{"$f":"IF(E425<$AC428,0,IF($AG428=0,0,IF(OR($AG428=1,MOD(E425-$AC428+1,$AG428)=1),$AF428,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB428<D425,D425,AB428)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1419","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK428<BM425,BM425,CK428)","v":0}]
[{"$f":"+'Cap Needs Input'!C1394","v":0},{"$f":"+'Cap Needs Input'!G1420","v":""},{"$f":"IF(AND(C425>=$AC429,AJ429=\"Now\"),$AF429,0)","v":0},{"$f":"IF(AND(D425>=$AC429,AJ429=\"End of Cycle\"),$AF429,0)","v":0},{"$f":"IF(E425<$AC429,0,IF($AG429=0,0,IF(OR($AG429=1,MOD(E425-$AC429+1,$AG429)=1),$AF429,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB429<D425,D425,AB429)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1420","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK429<BM425,BM425,CK429)","v":0}]
[]
[{"$f":"SUM(A427:A430)","v":0},{"$f":"+A423","v":"3.7.1.02 Common Interior Lighting Bulbs"},{"$f":"SUM(C427:C430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1422","v":"3.7.1.03 Common Area Interior Lighting Fixtures"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C435","v":2014},{"$f":"+D435+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1425","v":0},{"$f":"+'Cap Needs Input'!G1451","v":""},{"$f":"IF(AND(C435>=$AC437,AJ437=\"Now\"),$AF437,0)","v":0},{"$f":"IF(AND(D435>=$AC437,AJ437=\"End of Cycle\"),$AF437,0)","v":0},{"$f":"IF(E435<$AC437,0,IF($AG437=0,0,IF(OR($AG437=1,MOD(E435-$AC437+1,$AG437)=1),$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},{"$f":"IF(AB437<D435,D435,AB437)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1451","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK437<BM435,BM435,CK437)","v":0}]
[{"$f":"+'Cap Needs Input'!C1426","v":0},{"$f":"+'Cap Needs Input'!G1452","v":""},{"$f":"IF(AND(C435>=$AC438,AJ438=\"Now\"),$AF438,0)","v":0},{"$f":"IF(AND(D435>=$AC438,AJ438=\"End of Cycle\"),$AF438,0)","v":0},{"$f":"IF(E435<$AC438,0,IF($AG438=0,0,IF(OR($AG438=1,MOD(E435-$AC438+1,$AG438)=1),$AF438,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB438<D435,D435,AB438)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1452","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK438<BM435,BM435,CK438)","v":0}]
[{"$f":"+'Cap Needs Input'!C1427","v":0},{"$f":"+'Cap Needs Input'!G1453","v":""},{"$f":"IF(AND(C435>=$AC439,AJ439=\"Now\"),$AF439,0)","v":0},{"$f":"IF(AND(D435>=$AC439,AJ439=\"End of Cycle\"),$AF439,0)","v":0},{"$f":"IF(E435<$AC439,0,IF($AG439=0,0,IF(OR($AG439=1,MOD(E435-$AC439+1,$AG439)=1),$AF439,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB439<D435,D435,AB439)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1453","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK439<BM435,BM435,CK439)","v":0}]
[]
[{"$f":"SUM(A437:A440)","v":0},{"$f":"+A433","v":"3.7.1.03 Common Area Interior Lighting Fixtures"},{"$f":"SUM(C437:C440)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1455","v":"3.7.1.04 Exit Signs"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C445","v":2014},{"$f":"+D445+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1458","v":0},{"$f":"+'Cap Needs Input'!G1484","v":""},{"$f":"IF(AND(C445>=$AC447,AJ447=\"Now\"),$AF447,0)","v":0},{"$f":"IF(AND(D445>=$AC447,AJ447=\"End of Cycle\"),$AF447,0)","v":0},{"$f":"IF(E445<$AC447,0,IF($AG447=0,0,IF(OR($AG447=1,MOD(E445-$AC447+1,$AG447)=1),$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},{"$f":"IF(AB447<D445,D445,AB447)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1484","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK447<BM445,BM445,CK447)","v":0}]
[{"$f":"+'Cap Needs Input'!C1459","v":0},{"$f":"+'Cap Needs Input'!G1485","v":""},{"$f":"IF(AND(C445>=$AC448,AJ448=\"Now\"),$AF448,0)","v":0},{"$f":"IF(AND(D445>=$AC448,AJ448=\"End of Cycle\"),$AF448,0)","v":0},{"$f":"IF(E445<$AC448,0,IF($AG448=0,0,IF(OR($AG448=1,MOD(E445-$AC448+1,$AG448)=1),$AF448,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB448<D445,D445,AB448)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1485","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK448<BM445,BM445,CK448)","v":0}]
[{"$f":"+'Cap Needs Input'!C1460","v":0},{"$f":"+'Cap Needs Input'!G1486","v":""},{"$f":"IF(AND(C445>=$AC449,AJ449=\"Now\"),$AF449,0)","v":0},{"$f":"IF(AND(D445>=$AC449,AJ449=\"End of Cycle\"),$AF449,0)","v":0},{"$f":"IF(E445<$AC449,0,IF($AG449=0,0,IF(OR($AG449=1,MOD(E445-$AC449+1,$AG449)=1),$AF449,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB449<D445,D445,AB449)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1486","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK449<BM445,BM445,CK449)","v":0}]
[]
[{"$f":"SUM(A447:A450)","v":0},{"$f":"+A443","v":"3.7.1.04 Exit Signs"},{"$f":"SUM(C447:C450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1488","v":"3.7.1.05 Exterior Lighting"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C455","v":2014},{"$f":"+D455+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1491","v":0},{"$f":"+'Cap Needs Input'!G1517","v":""},{"$f":"IF(AND(C455>=$AC457,AJ457=\"Now\"),$AF457,0)","v":0},{"$f":"IF(AND(D455>=$AC457,AJ457=\"End of Cycle\"),$AF457,0)","v":0},{"$f":"IF(E455<$AC457,0,IF($AG457=0,0,IF(OR($AG457=1,MOD(E455-$AC457+1,$AG457)=1),$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},{"$f":"IF(AB457<D455,D455,AB457)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1517","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK457<BM455,BM455,CK457)","v":0}]
[{"$f":"+'Cap Needs Input'!C1492","v":0},{"$f":"+'Cap Needs Input'!G1518","v":""},{"$f":"IF(AND(C455>=$AC458,AJ458=\"Now\"),$AF458,0)","v":0},{"$f":"IF(AND(D455>=$AC458,AJ458=\"End of Cycle\"),$AF458,0)","v":0},{"$f":"IF(E455<$AC458,0,IF($AG458=0,0,IF(OR($AG458=1,MOD(E455-$AC458+1,$AG458)=1),$AF458,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB458<D455,D455,AB458)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1518","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK458<BM455,BM455,CK458)","v":0}]
[{"$f":"+'Cap Needs Input'!C1493","v":0},{"$f":"+'Cap Needs Input'!G1519","v":""},{"$f":"IF(AND(C455>=$AC459,AJ459=\"Now\"),$AF459,0)","v":0},{"$f":"IF(AND(D455>=$AC459,AJ459=\"End of Cycle\"),$AF459,0)","v":0},{"$f":"IF(E455<$AC459,0,IF($AG459=0,0,IF(OR($AG459=1,MOD(E455-$AC459+1,$AG459)=1),$AF459,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB459<D455,D455,AB459)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1519","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK459<BM455,BM455,CK459)","v":0}]
[]
[{"$f":"SUM(A457:A460)","v":0},{"$f":"+A453","v":"3.7.1.05 Exterior Lighting"},{"$f":"SUM(C457:C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1521","v":"3.7.1.9.01"},{"$f":"+'Cap Needs Input'!B1521","v":"Common Area Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C465","v":2014},{"$f":"+D465+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1524","v":0},{"$f":"+'Cap Needs Input'!G1550","v":""},{"$f":"IF(AND(C465>=$AC467,AJ467=\"Now\"),$AF467,0)","v":0},{"$f":"IF(AND(D465>=$AC467,AJ467=\"End of Cycle\"),$AF467,0)","v":0},{"$f":"IF(E465<$AC467,0,IF($AG467=0,0,IF(OR($AG467=1,MOD(E465-$AC467+1,$AG467)=1),$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},{"$f":"IF(AB467<D465,D465,AB467)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1550","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK467<BM465,BM465,CK467)","v":0}]
[{"$f":"+'Cap Needs Input'!C1525","v":0},{"$f":"+'Cap Needs Input'!G1551","v":""},{"$f":"IF(AND(C465>=$AC468,AJ468=\"Now\"),$AF468,0)","v":0},{"$f":"IF(AND(D465>=$AC468,AJ468=\"End of Cycle\"),$AF468,0)","v":0},{"$f":"IF(E465<$AC468,0,IF($AG468=0,0,IF(OR($AG468=1,MOD(E465-$AC468+1,$AG468)=1),$AF468,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB468<D465,D465,AB468)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1551","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK468<BM465,BM465,CK468)","v":0}]
[{"$f":"+'Cap Needs Input'!C1526","v":0},{"$f":"+'Cap Needs Input'!G1552","v":""},{"$f":"IF(AND(C465>=$AC469,AJ469=\"Now\"),$AF469,0)","v":0},{"$f":"IF(AND(D465>=$AC469,AJ469=\"End of Cycle\"),$AF469,0)","v":0},{"$f":"IF(E465<$AC469,0,IF($AG469=0,0,IF(OR($AG469=1,MOD(E465-$AC469+1,$AG469)=1),$AF469,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB469<D465,D465,AB469)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1552","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK469<BM465,BM465,CK469)","v":0}]
[]
[{"$f":"SUM(A467:A470)","v":0},{"$f":"+A463&\" \"&B463","v":"3.7.1.9.01 Common Area Other #1"},{"$f":"SUM(C467:C470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1554","v":"3.7.1.9.02"},{"$f":"+'Cap Needs Input'!B1554","v":"Common Area Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C475","v":2014},{"$f":"+D475+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1557","v":0},{"$f":"+'Cap Needs Input'!G1583","v":""},{"$f":"IF(AND(C475>=$AC477,AJ477=\"Now\"),$AF477,0)","v":0},{"$f":"IF(AND(D475>=$AC477,AJ477=\"End of Cycle\"),$AF477,0)","v":0},{"$f":"IF(E475<$AC477,0,IF($AG477=0,0,IF(OR($AG477=1,MOD(E475-$AC477+1,$AG477)=1),$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},{"$f":"IF(AB477<D475,D475,AB477)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1583","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK477<BM475,BM475,CK477)","v":0}]
[{"$f":"+'Cap Needs Input'!C1558","v":0},{"$f":"+'Cap Needs Input'!G1584","v":""},{"$f":"IF(AND(C475>=$AC478,AJ478=\"Now\"),$AF478,0)","v":0},{"$f":"IF(AND(D475>=$AC478,AJ478=\"End of Cycle\"),$AF478,0)","v":0},{"$f":"IF(E475<$AC478,0,IF($AG478=0,0,IF(OR($AG478=1,MOD(E475-$AC478+1,$AG478)=1),$AF478,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB478<D475,D475,AB478)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1584","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK478<BM475,BM475,CK478)","v":0}]
[{"$f":"+'Cap Needs Input'!C1559","v":0},{"$f":"+'Cap Needs Input'!G1585","v":""},{"$f":"IF(AND(C475>=$AC479,AJ479=\"Now\"),$AF479,0)","v":0},{"$f":"IF(AND(D475>=$AC479,AJ479=\"End of Cycle\"),$AF479,0)","v":0},{"$f":"IF(E475<$AC479,0,IF($AG479=0,0,IF(OR($AG479=1,MOD(E475-$AC479+1,$AG479)=1),$AF479,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB479<D475,D475,AB479)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1585","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK479<BM475,BM475,CK479)","v":0}]
[]
[{"$f":"SUM(A477:A480)","v":0},{"$f":"+A473&\" \"&B473","v":"3.7.1.9.02 Common Area Other #2"},{"$f":"SUM(C477:C480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1587","v":"3.7.2.1.01 Kitchen Cabinets"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C485","v":2014},{"$f":"+D485+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1590","v":0},{"$f":"+'Cap Needs Input'!G1616","v":""},{"$f":"IF(AND(C485>=$AC487,AJ487=\"Now\"),$AF487,0)","v":0},{"$f":"IF(AND(D485>=$AC487,AJ487=\"End of Cycle\"),$AF487,0)","v":0},{"$f":"IF(E485<$AC487,0,IF($AG487=0,0,IF(OR($AG487=1,MOD(E485-$AC487+1,$AG487)=1),$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},{"$f":"IF(AB487<D485,D485,AB487)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1616","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK487<BM485,BM485,CK487)","v":0}]
[{"$f":"+'Cap Needs Input'!C1591","v":0},{"$f":"+'Cap Needs Input'!G1617","v":""},{"$f":"IF(AND(C485>=$AC488,AJ488=\"Now\"),$AF488,0)","v":0},{"$f":"IF(AND(D485>=$AC488,AJ488=\"End of Cycle\"),$AF488,0)","v":0},{"$f":"IF(E485<$AC488,0,IF($AG488=0,0,IF(OR($AG488=1,MOD(E485-$AC488+1,$AG488)=1),$AF488,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB488<D485,D485,AB488)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1617","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK488<BM485,BM485,CK488)","v":0}]
[{"$f":"+'Cap Needs Input'!C1592","v":0},{"$f":"+'Cap Needs Input'!G1618","v":""},{"$f":"IF(AND(C485>=$AC489,AJ489=\"Now\"),$AF489,0)","v":0},{"$f":"IF(AND(D485>=$AC489,AJ489=\"End of Cycle\"),$AF489,0)","v":0},{"$f":"IF(E485<$AC489,0,IF($AG489=0,0,IF(OR($AG489=1,MOD(E485-$AC489+1,$AG489)=1),$AF489,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB489<D485,D485,AB489)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1618","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK489<BM485,BM485,CK489)","v":0}]
[]
[{"$f":"SUM(A487:A490)","v":0},{"$f":"+A483","v":"3.7.2.1.01 Kitchen Cabinets"},{"$f":"SUM(C487:C490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1620","v":"3.7.2.1.02 Kitchen Counter Tops, Sinks"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C495","v":2014},{"$f":"+D495+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1623","v":0},{"$f":"+'Cap Needs Input'!G1649","v":""},{"$f":"IF(AND(C495>=$AC497,AJ497=\"Now\"),$AF497,0)","v":0},{"$f":"IF(AND(D495>=$AC497,AJ497=\"End of Cycle\"),$AF497,0)","v":0},{"$f":"IF(E495<$AC497,0,IF($AG497=0,0,IF(OR($AG497=1,MOD(E495-$AC497+1,$AG497)=1),$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},{"$f":"IF(AB497<D495,D495,AB497)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1649","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK497<BM495,BM495,CK497)","v":0}]
[{"$f":"+'Cap Needs Input'!C1624","v":0},{"$f":"+'Cap Needs Input'!G1650","v":""},{"$f":"IF(AND(C495>=$AC498,AJ498=\"Now\"),$AF498,0)","v":0},{"$f":"IF(AND(D495>=$AC498,AJ498=\"End of Cycle\"),$AF498,0)","v":0},{"$f":"IF(E495<$AC498,0,IF($AG498=0,0,IF(OR($AG498=1,MOD(E495-$AC498+1,$AG498)=1),$AF498,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB498<D495,D495,AB498)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1650","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK498<BM495,BM495,CK498)","v":0}]
[{"$f":"+'Cap Needs Input'!C1625","v":0},{"$f":"+'Cap Needs Input'!G1651","v":""},{"$f":"IF(AND(C495>=$AC499,AJ499=\"Now\"),$AF499,0)","v":0},{"$f":"IF(AND(D495>=$AC499,AJ499=\"End of Cycle\"),$AF499,0)","v":0},{"$f":"IF(E495<$AC499,0,IF($AG499=0,0,IF(OR($AG499=1,MOD(E495-$AC499+1,$AG499)=1),$AF499,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB499<D495,D495,AB499)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1651","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK499<BM495,BM495,CK499)","v":0}]
[]
[{"$f":"SUM(A497:A500)","v":0},{"$f":"+A493","v":"3.7.2.1.02 Kitchen Counter Tops, Sinks"},{"$f":"SUM(C497:C500)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1653","v":"3.7.2.1.03 Kitchen Floor Coverings"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C505","v":2014},{"$f":"+D505+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1656","v":0},{"$f":"+'Cap Needs Input'!G1682","v":""},{"$f":"IF(AND(C505>=$AC507,AJ507=\"Now\"),$AF507,0)","v":0},{"$f":"IF(AND(D505>=$AC507,AJ507=\"End of Cycle\"),$AF507,0)","v":0},{"$f":"IF(E505<$AC507,0,IF($AG507=0,0,IF(OR($AG507=1,MOD(E505-$AC507+1,$AG507)=1),$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},{"$f":"IF(AB507<D505,D505,AB507)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1682","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK507<BM505,BM505,CK507)","v":0}]
[{"$f":"+'Cap Needs Input'!C1657","v":0},{"$f":"+'Cap Needs Input'!G1683","v":""},{"$f":"IF(AND(C505>=$AC508,AJ508=\"Now\"),$AF508,0)","v":0},{"$f":"IF(AND(D505>=$AC508,AJ508=\"End of Cycle\"),$AF508,0)","v":0},{"$f":"IF(E505<$AC508,0,IF($AG508=0,0,IF(OR($AG508=1,MOD(E505-$AC508+1,$AG508)=1),$AF508,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB508<D505,D505,AB508)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1683","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK508<BM505,BM505,CK508)","v":0}]
[{"$f":"+'Cap Needs Input'!C1658","v":0},{"$f":"+'Cap Needs Input'!G1684","v":""},{"$f":"IF(AND(C505>=$AC509,AJ509=\"Now\"),$AF509,0)","v":0},{"$f":"IF(AND(D505>=$AC509,AJ509=\"End of Cycle\"),$AF509,0)","v":0},{"$f":"IF(E505<$AC509,0,IF($AG509=0,0,IF(OR($AG509=1,MOD(E505-$AC509+1,$AG509)=1),$AF509,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB509<D505,D505,AB509)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1684","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK509<BM505,BM505,CK509)","v":0}]
[]
[{"$f":"SUM(A507:A510)","v":0},{"$f":"+A503","v":"3.7.2.1.03 Kitchen Floor Coverings"},{"$f":"SUM(C507:C510)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1686","v":"3.7.2.11.01 Dishwashers"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C515","v":2014},{"$f":"+D515+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1689","v":0},{"$f":"+'Cap Needs Input'!G1715","v":""},{"$f":"IF(AND(C515>=$AC517,AJ517=\"Now\"),$AF517,0)","v":0},{"$f":"IF(AND(D515>=$AC517,AJ517=\"End of Cycle\"),$AF517,0)","v":0},{"$f":"IF(E515<$AC517,0,IF($AG517=0,0,IF(OR($AG517=1,MOD(E515-$AC517+1,$AG517)=1),$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},{"$f":"IF(AB517<D515,D515,AB517)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1715","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK517<BM515,BM515,CK517)","v":0}]
[{"$f":"+'Cap Needs Input'!C1690","v":0},{"$f":"+'Cap Needs Input'!G1716","v":""},{"$f":"IF(AND(C515>=$AC518,AJ518=\"Now\"),$AF518,0)","v":0},{"$f":"IF(AND(D515>=$AC518,AJ518=\"End of Cycle\"),$AF518,0)","v":0},{"$f":"IF(E515<$AC518,0,IF($AG518=0,0,IF(OR($AG518=1,MOD(E515-$AC518+1,$AG518)=1),$AF518,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB518<D515,D515,AB518)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1716","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK518<BM515,BM515,CK518)","v":0}]
[{"$f":"+'Cap Needs Input'!C1691","v":0},{"$f":"+'Cap Needs Input'!G1717","v":""},{"$f":"IF(AND(C515>=$AC519,AJ519=\"Now\"),$AF519,0)","v":0},{"$f":"IF(AND(D515>=$AC519,AJ519=\"End of Cycle\"),$AF519,0)","v":0},{"$f":"IF(E515<$AC519,0,IF($AG519=0,0,IF(OR($AG519=1,MOD(E515-$AC519+1,$AG519)=1),$AF519,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB519<D515,D515,AB519)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1717","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK519<BM515,BM515,CK519)","v":0}]
[]
[{"$f":"SUM(A517:A520)","v":0},{"$f":"+A513","v":"3.7.2.11.01 Dishwashers"},{"$f":"SUM(C517:C520)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1719","v":"3.7.2.11.02 Range Hoods"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C525","v":2014},{"$f":"+D525+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1722","v":0},{"$f":"+'Cap Needs Input'!G1748","v":""},{"$f":"IF(AND(C525>=$AC527,AJ527=\"Now\"),$AF527,0)","v":0},{"$f":"IF(AND(D525>=$AC527,AJ527=\"End of Cycle\"),$AF527,0)","v":0},{"$f":"IF(E525<$AC527,0,IF($AG527=0,0,IF(OR($AG527=1,MOD(E525-$AC527+1,$AG527)=1),$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$2,'20 Year Detail'!$C525,AA527)","v":0},{"$f":"IF(AB527<D525,D525,AB527)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1748","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK527<BM525,BM525,CK527)","v":0}]
[{"$f":"+'Cap Needs Input'!C1723","v":0},{"$f":"+'Cap Needs Input'!G1749","v":""},{"$f":"IF(AND(C525>=$AC528,AJ528=\"Now\"),$AF528,0)","v":0},{"$f":"IF(AND(D525>=$AC528,AJ528=\"End of Cycle\"),$AF528,0)","v":0},{"$f":"IF(E525<$AC528,0,IF($AG528=0,0,IF(OR($AG528=1,MOD(E525-$AC528+1,$AG528)=1),$AF528,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C525,AA528)","v":0},{"$f":"IF(AB528<D525,D525,AB528)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1749","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK528<BM525,BM525,CK528)","v":0}]
[{"$f":"+'Cap Needs Input'!C1724","v":0},{"$f":"+'Cap Needs Input'!G1750","v":""},{"$f":"IF(AND(C525>=$AC529,AJ529=\"Now\"),$AF529,0)","v":0},{"$f":"IF(AND(D525>=$AC529,AJ529=\"End of Cycle\"),$AF529,0)","v":0},{"$f":"IF(E525<$AC529,0,IF($AG529=0,0,IF(OR($AG529=1,MOD(E525-$AC529+1,$AG529)=1),$AF529,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C525,AA529)","v":0},{"$f":"IF(AB529<D525,D525,AB529)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1750","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK529<BM525,BM525,CK529)","v":0}]
[]
[{"$f":"SUM(A527:A530)","v":0},{"$f":"+A523","v":"3.7.2.11.02 Range Hoods"},{"$f":"SUM(C527:C530)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1752","v":"3.7.2.11.03 Ranges"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C535","v":2014},{"$f":"+D535+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1755","v":0},{"$f":"+'Cap Needs Input'!G1781","v":""},{"$f":"IF(AND(C535>=$AC537,AJ537=\"Now\"),$AF537,0)","v":0},{"$f":"IF(AND(D535>=$AC537,AJ537=\"End of Cycle\"),$AF537,0)","v":0},{"$f":"IF(E535<$AC537,0,IF($AG537=0,0,IF(OR($AG537=1,MOD(E535-$AC537+1,$AG537)=1),$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$2,'20 Year Detail'!$C535,AA537)","v":0},{"$f":"IF(AB537<D535,D535,AB537)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1781","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK537<BM535,BM535,CK537)","v":0}]
[{"$f":"+'Cap Needs Input'!C1756","v":0},{"$f":"+'Cap Needs Input'!G1782","v":""},{"$f":"IF(AND(C535>=$AC538,AJ538=\"Now\"),$AF538,0)","v":0},{"$f":"IF(AND(D535>=$AC538,AJ538=\"End of Cycle\"),$AF538,0)","v":0},{"$f":"IF(E535<$AC538,0,IF($AG538=0,0,IF(OR($AG538=1,MOD(E535-$AC538+1,$AG538)=1),$AF538,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C535,AA538)","v":0},{"$f":"IF(AB538<D535,D535,AB538)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1782","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK538<BM535,BM535,CK538)","v":0}]
[{"$f":"+'Cap Needs Input'!C1757","v":0},{"$f":"+'Cap Needs Input'!G1783","v":""},{"$f":"IF(AND(C535>=$AC539,AJ539=\"Now\"),$AF539,0)","v":0},{"$f":"IF(AND(D535>=$AC539,AJ539=\"End of Cycle\"),$AF539,0)","v":0},{"$f":"IF(E535<$AC539,0,IF($AG539=0,0,IF(OR($AG539=1,MOD(E535-$AC539+1,$AG539)=1),$AF539,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C535,AA539)","v":0},{"$f":"IF(AB539<D535,D535,AB539)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1783","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK539<BM535,BM535,CK539)","v":0}]
[]
[{"$f":"SUM(A537:A540)","v":0},{"$f":"+A533","v":"3.7.2.11.03 Ranges"},{"$f":"SUM(C537:C540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1785","v":"3.7.2.11.04 Refrigerators 1"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C545","v":2014},{"$f":"+D545+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1788","v":0},{"$f":"+'Cap Needs Input'!G1814","v":""},{"$f":"IF(AND(C545>=$AC547,AJ547=\"Now\"),$AF547,0)","v":0},{"$f":"IF(AND(D545>=$AC547,AJ547=\"End of Cycle\"),$AF547,0)","v":0},{"$f":"IF(E545<$AC547,0,IF($AG547=0,0,IF(OR($AG547=1,MOD(E545-$AC547+1,$AG547)=1),$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$2,'20 Year Detail'!$C545,AA547)","v":0},{"$f":"IF(AB547<D545,D545,AB547)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1814","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK547<BM545,BM545,CK547)","v":0}]
[{"$f":"+'Cap Needs Input'!C1789","v":0},{"$f":"+'Cap Needs Input'!G1815","v":""},{"$f":"IF(AND(C545>=$AC548,AJ548=\"Now\"),$AF548,0)","v":0},{"$f":"IF(AND(D545>=$AC548,AJ548=\"End of Cycle\"),$AF548,0)","v":0},{"$f":"IF(E545<$AC548,0,IF($AG548=0,0,IF(OR($AG548=1,MOD(E545-$AC548+1,$AG548)=1),$AF548,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C545,AA548)","v":0},{"$f":"IF(AB548<D545,D545,AB548)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1815","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK548<BM545,BM545,CK548)","v":0}]
[{"$f":"+'Cap Needs Input'!C1790","v":0},{"$f":"+'Cap Needs Input'!G1816","v":""},{"$f":"IF(AND(C545>=$AC549,AJ549=\"Now\"),$AF549,0)","v":0},{"$f":"IF(AND(D545>=$AC549,AJ549=\"End of Cycle\"),$AF549,0)","v":0},{"$f":"IF(E545<$AC549,0,IF($AG549=0,0,IF(OR($AG549=1,MOD(E545-$AC549+1,$AG549)=1),$AF549,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Detail'!$C545,AA549)","v":0},{"$f":"IF(AB549<D545,D545,AB549)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1816","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK549<BM545,BM545,CK549)","v":0}]
[]
[{"$f":"SUM(A547:A550)","v":0},{"$f":"+A543","v":"3.7.2.11.04 Refrigerators 1"},{"$f":"SUM(C547:C550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1818","v":"3.7.2.11.05 Refrigerators 2"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C555","v":2014},{"$f":"+D555+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1821","v":0},{"$f":"+'Cap Needs Input'!G1847","v":""},{"$f":"IF(AND(C555>=$AC557,AJ557=\"Now\"),$AF557,0)","v":0},{"$f":"IF(AND(D555>=$AC557,AJ557=\"End of Cycle\"),$AF557,0)","v":0},{"$f":"IF(E555<$AC557,0,IF($AG557=0,0,IF(OR($AG557=1,MOD(E555-$AC557+1,$AG557)=1),$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},{"$f":"IF(AB557<D555,D555,AB557)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1847","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK557<BM555,BM555,CK557)","v":0}]
[{"$f":"+'Cap Needs Input'!C1822","v":0},{"$f":"+'Cap Needs Input'!G1848","v":""},{"$f":"IF(AND(C555>=$AC558,AJ558=\"Now\"),$AF558,0)","v":0},{"$f":"IF(AND(D555>=$AC558,AJ558=\"End of Cycle\"),$AF558,0)","v":0},{"$f":"IF(E555<$AC558,0,IF($AG558=0,0,IF(OR($AG558=1,MOD(E555-$AC558+1,$AG558)=1),$AF558,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB558<D555,D555,AB558)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1848","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK558<BM555,BM555,CK558)","v":0}]
[{"$f":"+'Cap Needs Input'!C1823","v":0},{"$f":"+'Cap Needs Input'!G1849","v":""},{"$f":"IF(AND(C555>=$AC559,AJ559=\"Now\"),$AF559,0)","v":0},{"$f":"IF(AND(D555>=$AC559,AJ559=\"End of Cycle\"),$AF559,0)","v":0},{"$f":"IF(E555<$AC559,0,IF($AG559=0,0,IF(OR($AG559=1,MOD(E555-$AC559+1,$AG559)=1),$AF559,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C559:W559)","v":0},{"$f":"+'Cap Needs Input'!J1823","v":0},{"$f":"+'Cap Needs Input'!I1823","v":0},{"$f":"+Z559+Y559","v":0},{"$f":"IF('Cap Needs Input'!C1849='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C555,AA559)","v":0},{"$f":"IF(AB559<D555,D555,AB559)","v":2014},{"$f":"+'Cap Needs Input'!A1849","v":0},{"$f":"+'Cap Needs Input'!J1849","v":0},{"$f":"+AE559*AD559","v":0},{"$f":"+'Cap Needs Input'!K1849","v":0},null,{"$f":"'Cap Needs Input'!E1849","v":""},{"$f":"'Cap Needs Input'!C1849","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK559<BM555,BM555,CK559)","v":0}]
[]
[{"$f":"SUM(A557:A560)","v":0},{"$f":"+A553","v":"3.7.2.11.05 Refrigerators 2"},{"$f":"SUM(C557:C560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1851","v":"3.7.2.19"},{"$f":"+'Cap Needs Input'!B1851","v":"Other Appliances"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C565","v":2014},{"$f":"+D565+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1854","v":0},{"$f":"+'Cap Needs Input'!G1880","v":""},{"$f":"IF(AND(C565>=$AC567,AJ567=\"Now\"),$AF567,0)","v":0},{"$f":"IF(AND(D565>=$AC567,AJ567=\"End of Cycle\"),$AF567,0)","v":0},{"$f":"IF(E565<$AC567,0,IF($AG567=0,0,IF(OR($AG567=1,MOD(E565-$AC567+1,$AG567)=1),$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},{"$f":"IF(AB567<D565,D565,AB567)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1880","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK567<BM565,BM565,CK567)","v":0}]
[{"$f":"+'Cap Needs Input'!C1855","v":0},{"$f":"+'Cap Needs Input'!G1881","v":""},{"$f":"IF(AND(C565>=$AC568,AJ568=\"Now\"),$AF568,0)","v":0},{"$f":"IF(AND(D565>=$AC568,AJ568=\"End of Cycle\"),$AF568,0)","v":0},{"$f":"IF(E565<$AC568,0,IF($AG568=0,0,IF(OR($AG568=1,MOD(E565-$AC568+1,$AG568)=1),$AF568,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB568<D565,D565,AB568)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1881","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK568<BM565,BM565,CK568)","v":0}]
[{"$f":"+'Cap Needs Input'!C1856","v":0},{"$f":"+'Cap Needs Input'!G1882","v":""},{"$f":"IF(AND(C565>=$AC569,AJ569=\"Now\"),$AF569,0)","v":0},{"$f":"IF(AND(D565>=$AC569,AJ569=\"End of Cycle\"),$AF569,0)","v":0},{"$f":"IF(E565<$AC569,0,IF($AG569=0,0,IF(OR($AG569=1,MOD(E565-$AC569+1,$AG569)=1),$AF569,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C569:W569)","v":0},{"$f":"+'Cap Needs Input'!J1856","v":0},{"$f":"+'Cap Needs Input'!I1856","v":0},{"$f":"+Z569+Y569","v":0},{"$f":"IF('Cap Needs Input'!C1882='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C565,AA569)","v":0},{"$f":"IF(AB569<D565,D565,AB569)","v":2014},{"$f":"+'Cap Needs Input'!A1882","v":0},{"$f":"+'Cap Needs Input'!J1882","v":0},{"$f":"+AE569*AD569","v":0},{"$f":"+'Cap Needs Input'!K1882","v":0},null,{"$f":"'Cap Needs Input'!E1882","v":""},{"$f":"'Cap Needs Input'!C1882","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK569<BM565,BM565,CK569)","v":0}]
[]
[{"$f":"SUM(A567:A570)","v":0},{"$f":"+A563&\" \"&B563","v":"3.7.2.19 Other Appliances"},{"$f":"SUM(C567:C570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1884","v":"3.7.2.19.01 Kitchen Exhaust Fans"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C575","v":2014},{"$f":"+D575+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1887","v":0},{"$f":"+'Cap Needs Input'!G1913","v":""},{"$f":"IF(AND(C575>=$AC577,AJ577=\"Now\"),$AF577,0)","v":0},{"$f":"IF(AND(D575>=$AC577,AJ577=\"End of Cycle\"),$AF577,0)","v":0},{"$f":"IF(E575<$AC577,0,IF($AG577=0,0,IF(OR($AG577=1,MOD(E575-$AC577+1,$AG577)=1),$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},{"$f":"IF(AB577<D575,D575,AB577)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1913","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK577<BM575,BM575,CK577)","v":0}]
[{"$f":"+'Cap Needs Input'!C1888","v":0},{"$f":"+'Cap Needs Input'!G1914","v":""},{"$f":"IF(AND(C575>=$AC578,AJ578=\"Now\"),$AF578,0)","v":0},{"$f":"IF(AND(D575>=$AC578,AJ578=\"End of Cycle\"),$AF578,0)","v":0},{"$f":"IF(E575<$AC578,0,IF($AG578=0,0,IF(OR($AG578=1,MOD(E575-$AC578+1,$AG578)=1),$AF578,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB578<D575,D575,AB578)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1914","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK578<BM575,BM575,CK578)","v":0}]
[{"$f":"+'Cap Needs Input'!C1889","v":0},{"$f":"+'Cap Needs Input'!G1915","v":""},{"$f":"IF(AND(C575>=$AC579,AJ579=\"Now\"),$AF579,0)","v":0},{"$f":"IF(AND(D575>=$AC579,AJ579=\"End of Cycle\"),$AF579,0)","v":0},{"$f":"IF(E575<$AC579,0,IF($AG579=0,0,IF(OR($AG579=1,MOD(E575-$AC579+1,$AG579)=1),$AF579,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C579:W579)","v":0},{"$f":"+'Cap Needs Input'!J1889","v":0},{"$f":"+'Cap Needs Input'!I1889","v":0},{"$f":"+Z579+Y579","v":0},{"$f":"IF('Cap Needs Input'!C1915='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C575,AA579)","v":0},{"$f":"IF(AB579<D575,D575,AB579)","v":2014},{"$f":"+'Cap Needs Input'!A1915","v":0},{"$f":"+'Cap Needs Input'!J1915","v":0},{"$f":"+AE579*AD579","v":0},{"$f":"+'Cap Needs Input'!K1915","v":0},null,{"$f":"'Cap Needs Input'!E1915","v":""},{"$f":"'Cap Needs Input'!C1915","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK579<BM575,BM575,CK579)","v":0}]
[]
[{"$f":"SUM(A577:A580)","v":0},{"$f":"+A573","v":"3.7.2.19.01 Kitchen Exhaust Fans"},{"$f":"SUM(C577:C580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1917","v":"3.7.2.19.02"},{"$f":"+'Cap Needs Input'!B1917","v":"Kitchen Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C585","v":2014},{"$f":"+D585+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1920","v":0},{"$f":"'Cap Needs Input'!G1946","v":""},{"$f":"IF(AND(C585>=$AC587,AJ587=\"Now\"),$AF587,0)","v":0},{"$f":"IF(AND(D585>=$AC587,AJ587=\"End of Cycle\"),$AF587,0)","v":0},{"$f":"IF(E585<$AC587,0,IF($AG587=0,0,IF(OR($AG587=1,MOD(E585-$AC587+1,$AG587)=1),$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},{"$f":"IF(AB587<D585,D585,AB587)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1946","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK587<BM585,BM585,CK587)","v":0}]
[{"$f":"+'Cap Needs Input'!C1921","v":0},{"$f":"'Cap Needs Input'!G1947","v":""},{"$f":"IF(AND(C585>=$AC588,AJ588=\"Now\"),$AF588,0)","v":0},{"$f":"IF(AND(D585>=$AC588,AJ588=\"End of Cycle\"),$AF588,0)","v":0},{"$f":"IF(E585<$AC588,0,IF($AG588=0,0,IF(OR($AG588=1,MOD(E585-$AC588+1,$AG588)=1),$AF588,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB588<D585,D585,AB588)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1947","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK588<BM585,BM585,CK588)","v":0}]
[{"$f":"+'Cap Needs Input'!C1922","v":0},{"$f":"'Cap Needs Input'!G1948","v":""},{"$f":"IF(AND(C585>=$AC589,AJ589=\"Now\"),$AF589,0)","v":0},{"$f":"IF(AND(D585>=$AC589,AJ589=\"End of Cycle\"),$AF589,0)","v":0},{"$f":"IF(E585<$AC589,0,IF($AG589=0,0,IF(OR($AG589=1,MOD(E585-$AC589+1,$AG589)=1),$AF589,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C589:W589)","v":0},{"$f":"+'Cap Needs Input'!J1922","v":0},{"$f":"+'Cap Needs Input'!I1922","v":0},{"$f":"+Z589+Y589","v":0},{"$f":"IF('Cap Needs Input'!C1948='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C585,AA589)","v":0},{"$f":"IF(AB589<D585,D585,AB589)","v":2014},{"$f":"+'Cap Needs Input'!A1948","v":0},{"$f":"+'Cap Needs Input'!J1948","v":0},{"$f":"+AE589*AD589","v":0},{"$f":"+'Cap Needs Input'!K1948","v":0},null,{"$f":"'Cap Needs Input'!E1948","v":""},{"$f":"'Cap Needs Input'!C1948","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK589<BM585,BM585,CK589)","v":0}]
[]
[{"$f":"SUM(A587:A590)","v":0},{"$f":"+A583&\" \"&B583","v":"3.7.2.19.02 Kitchen Other #1"},{"$f":"SUM(C587:C590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1950","v":"3.7.2.19.03"},{"$f":"+'Cap Needs Input'!B1950","v":"Kitchen Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C595","v":2014},{"$f":"+D595+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1953","v":0},{"$f":"+'Cap Needs Input'!G1979","v":""},{"$f":"IF(AND(C595>=$AC597,AJ597=\"Now\"),$AF597,0)","v":0},{"$f":"IF(AND(D595>=$AC597,AJ597=\"End of Cycle\"),$AF597,0)","v":0},{"$f":"IF(E595<$AC597,0,IF($AG597=0,0,IF(OR($AG597=1,MOD(E595-$AC597+1,$AG597)=1),$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},{"$f":"IF(AB597<D595,D595,AB597)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1979","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK597<BM595,BM595,CK597)","v":0}]
[{"$f":"+'Cap Needs Input'!C1954","v":0},{"$f":"+'Cap Needs Input'!G1980","v":""},{"$f":"IF(AND(C595>=$AC598,AJ598=\"Now\"),$AF598,0)","v":0},{"$f":"IF(AND(D595>=$AC598,AJ598=\"End of Cycle\"),$AF598,0)","v":0},{"$f":"IF(E595<$AC598,0,IF($AG598=0,0,IF(OR($AG598=1,MOD(E595-$AC598+1,$AG598)=1),$AF598,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB598<D595,D595,AB598)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1980","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK598<BM595,BM595,CK598)","v":0}]
[{"$f":"+'Cap Needs Input'!C1955","v":0},{"$f":"+'Cap Needs Input'!G1981","v":""},{"$f":"IF(AND(C595>=$AC599,AJ599=\"Now\"),$AF599,0)","v":0},{"$f":"IF(AND(D595>=$AC599,AJ599=\"End of Cycle\"),$AF599,0)","v":0},{"$f":"IF(E595<$AC599,0,IF($AG599=0,0,IF(OR($AG599=1,MOD(E595-$AC599+1,$AG599)=1),$AF599,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C599:W599)","v":0},{"$f":"+'Cap Needs Input'!J1955","v":0},{"$f":"+'Cap Needs Input'!I1955","v":0},{"$f":"+Z599+Y599","v":0},{"$f":"IF('Cap Needs Input'!C1981='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C595,AA599)","v":0},{"$f":"IF(AB599<D595,D595,AB599)","v":2014},{"$f":"+'Cap Needs Input'!A1981","v":0},{"$f":"+'Cap Needs Input'!J1981","v":0},{"$f":"+AE599*AD599","v":0},{"$f":"+'Cap Needs Input'!K1981","v":0},null,{"$f":"'Cap Needs Input'!E1981","v":""},{"$f":"'Cap Needs Input'!C1981","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK599<BM595,BM595,CK599)","v":0}]
[]
[{"$f":"SUM(A597:A600)","v":0},{"$f":"+A593&\" \"&B593","v":"3.7.2.19.03 Kitchen Other #2"},{"$f":"SUM(C597:C600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A1983","v":"3.7.2.19.04"},{"$f":"+'Cap Needs Input'!B1983","v":"Kitchen Other #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C605","v":2014},{"$f":"+D605+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1986","v":0},{"$f":"+'Cap Needs Input'!G2012","v":""},{"$f":"IF(AND(C605>=$AC607,AJ607=\"Now\"),$AF607,0)","v":0},{"$f":"IF(AND(D605>=$AC607,AJ607=\"End of Cycle\"),$AF607,0)","v":0},{"$f":"IF(E605<$AC607,0,IF($AG607=0,0,IF(OR($AG607=1,MOD(E605-$AC607+1,$AG607)=1),$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},{"$f":"IF(AB607<D605,D605,AB607)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2012","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK607<BM605,BM605,CK607)","v":0}]
[{"$f":"+'Cap Needs Input'!C1987","v":0},{"$f":"+'Cap Needs Input'!G2013","v":""},{"$f":"IF(AND(C605>=$AC608,AJ608=\"Now\"),$AF608,0)","v":0},{"$f":"IF(AND(D605>=$AC608,AJ608=\"End of Cycle\"),$AF608,0)","v":0},{"$f":"IF(E605<$AC608,0,IF($AG608=0,0,IF(OR($AG608=1,MOD(E605-$AC608+1,$AG608)=1),$AF608,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB608<D605,D605,AB608)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2013","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK608<BM605,BM605,CK608)","v":0}]
[{"$f":"+'Cap Needs Input'!C1988","v":0},{"$f":"+'Cap Needs Input'!G2014","v":""},{"$f":"IF(AND(C605>=$AC609,AJ609=\"Now\"),$AF609,0)","v":0},{"$f":"IF(AND(D605>=$AC609,AJ609=\"End of Cycle\"),$AF609,0)","v":0},{"$f":"IF(E605<$AC609,0,IF($AG609=0,0,IF(OR($AG609=1,MOD(E605-$AC609+1,$AG609)=1),$AF609,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C609:W609)","v":0},{"$f":"+'Cap Needs Input'!J1988","v":0},{"$f":"+'Cap Needs Input'!I1988","v":0},{"$f":"+Z609+Y609","v":0},{"$f":"IF('Cap Needs Input'!C2014='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C605,AA609)","v":0},{"$f":"IF(AB609<D605,D605,AB609)","v":2014},{"$f":"+'Cap Needs Input'!A2014","v":0},{"$f":"+'Cap Needs Input'!J2014","v":0},{"$f":"+AE609*AD609","v":0},{"$f":"+'Cap Needs Input'!K2014","v":0},null,{"$f":"'Cap Needs Input'!E2014","v":""},{"$f":"'Cap Needs Input'!C2014","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK609<BM605,BM605,CK609)","v":0}]
[]
[{"$f":"SUM(A607:A610)","v":0},{"$f":"+A603&\" \"&B603","v":"3.7.2.19.04 Kitchen Other #3"},{"$f":"SUM(C607:C610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A2016","v":"3.7.2.2.01 Bath Counter Tops, Sinks"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C615","v":2014},{"$f":"+D615+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2019","v":0},{"$f":"+'Cap Needs Input'!G2045","v":""},{"$f":"IF(AND(C615>=$AC617,AJ617=\"Now\"),$AF617,0)","v":0},{"$f":"IF(AND(D615>=$AC617,AJ617=\"End of Cycle\"),$AF617,0)","v":0},{"$f":"IF(E615<$AC617,0,IF($AG617=0,0,IF(OR($AG617=1,MOD(E615-$AC617+1,$AG617)=1),$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},{"$f":"IF(AB617<D615,D615,AB617)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2045","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK617<BM615,BM615,CK617)","v":0}]
[{"$f":"+'Cap Needs Input'!C2020","v":0},{"$f":"+'Cap Needs Input'!G2046","v":""},{"$f":"IF(AND(C615>=$AC618,AJ618=\"Now\"),$AF618,0)","v":0},{"$f":"IF(AND(D615>=$AC618,AJ618=\"End of Cycle\"),$AF618,0)","v":0},{"$f":"IF(E615<$AC618,0,IF($AG618=0,0,IF(OR($AG618=1,MOD(E615-$AC618+1,$AG618)=1),$AF618,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB618<D615,D615,AB618)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2046","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK618<BM615,BM615,CK618)","v":0}]
[{"$f":"+'Cap Needs Input'!C2021","v":0},{"$f":"+'Cap Needs Input'!G2047","v":""},{"$f":"IF(AND(C615>=$AC619,AJ619=\"Now\"),$AF619,0)","v":0},{"$f":"IF(AND(D615>=$AC619,AJ619=\"End of Cycle\"),$AF619,0)","v":0},{"$f":"IF(E615<$AC619,0,IF($AG619=0,0,IF(OR($AG619=1,MOD(E615-$AC619+1,$AG619)=1),$AF619,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C619:W619)","v":0},{"$f":"+'Cap Needs Input'!J2021","v":0},{"$f":"+'Cap Needs Input'!I2021","v":0},{"$f":"+Z619+Y619","v":0},{"$f":"IF('Cap Needs Input'!C2047='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C615,AA619)","v":0},{"$f":"IF(AB619<D615,D615,AB619)","v":2014},{"$f":"+'Cap Needs Input'!A2047","v":0},{"$f":"+'Cap Needs Input'!J2047","v":0},{"$f":"+AE619*AD619","v":0},{"$f":"+'Cap Needs Input'!K2047","v":0},null,{"$f":"'Cap Needs Input'!E2047","v":""},{"$f":"'Cap Needs Input'!C2047","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK619<BM615,BM615,CK619)","v":0}]
[]
[{"$f":"SUM(A617:A620)","v":0},{"$f":"+A613","v":"3.7.2.2.01 Bath Counter Tops, Sinks"},{"$f":"SUM(C617:C620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A2049","v":"3.7.2.2.02 Bath Floor Covering"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C625","v":2014},{"$f":"+D625+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2052","v":0},{"$f":"+'Cap Needs Input'!G2078","v":""},{"$f":"IF(AND(C625>=$AC627,AJ627=\"Now\"),$AF627,0)","v":0},{"$f":"IF(AND(D625>=$AC627,AJ627=\"End of Cycle\"),$AF627,0)","v":0},{"$f":"IF(E625<$AC627,0,IF($AG627=0,0,IF(OR($AG627=1,MOD(E625-$AC627+1,$AG627)=1),$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},{"$f":"IF(AB627<D625,D625,AB627)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2078","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK627<BM625,BM625,CK627)","v":0}]
[{"$f":"+'Cap Needs Input'!C2053","v":0},{"$f":"+'Cap Needs Input'!G2079","v":""},{"$f":"IF(AND(C625>=$AC628,AJ628=\"Now\"),$AF628,0)","v":0},{"$f":"IF(AND(D625>=$AC628,AJ628=\"End of Cycle\"),$AF628,0)","v":0},{"$f":"IF(E625<$AC628,0,IF($AG628=0,0,IF(OR($AG628=1,MOD(E625-$AC628+1,$AG628)=1),$AF628,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB628<D625,D625,AB628)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2079","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK628<BM625,BM625,CK628)","v":0}]
[{"$f":"+'Cap Needs Input'!C2054","v":0},{"$f":"+'Cap Needs Input'!G2080","v":""},{"$f":"IF(AND(C625>=$AC629,AJ629=\"Now\"),$AF629,0)","v":0},{"$f":"IF(AND(D625>=$AC629,AJ629=\"End of Cycle\"),$AF629,0)","v":0},{"$f":"IF(E625<$AC629,0,IF($AG629=0,0,IF(OR($AG629=1,MOD(E625-$AC629+1,$AG629)=1),$AF629,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C629:W629)","v":0},{"$f":"+'Cap Needs Input'!J2054","v":0},{"$f":"+'Cap Needs Input'!I2054","v":0},{"$f":"+Z629+Y629","v":0},{"$f":"IF('Cap Needs Input'!C2080='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C625,AA629)","v":0},{"$f":"IF(AB629<D625,D625,AB629)","v":2014},{"$f":"+'Cap Needs Input'!A2080","v":0},{"$f":"+'Cap Needs Input'!J2080","v":0},{"$f":"+AE629*AD629","v":0},{"$f":"+'Cap Needs Input'!K2080","v":0},null,{"$f":"'Cap Needs Input'!E2080","v":""},{"$f":"'Cap Needs Input'!C2080","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK629<BM625,BM625,CK629)","v":0}]
[]
[{"$f":"SUM(A627:A630)","v":0},{"$f":"+A623","v":"3.7.2.2.02 Bath Floor Covering"},{"$f":"SUM(C627:C630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A2082","v":"3.7.2.2.03 Bath Vanities"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C635","v":2014},{"$f":"+D635+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2085","v":0},{"$f":"+'Cap Needs Input'!G2111","v":""},{"$f":"IF(AND(C635>=$AC637,AJ637=\"Now\"),$AF637,0)","v":0},{"$f":"IF(AND(D635>=$AC637,AJ637=\"End of Cycle\"),$AF637,0)","v":0},{"$f":"IF(E635<$AC637,0,IF($AG637=0,0,IF(OR($AG637=1,MOD(E635-$AC637+1,$AG637)=1),$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},{"$f":"IF(AB637<D635,D635,AB637)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2111","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK637<BM635,BM635,CK637)","v":0}]
[{"$f":"+'Cap Needs Input'!C2086","v":0},{"$f":"+'Cap Needs Input'!G2112","v":""},{"$f":"IF(AND(C635>=$AC638,AJ638=\"Now\"),$AF638,0)","v":0},{"$f":"IF(AND(D635>=$AC638,AJ638=\"End of Cycle\"),$AF638,0)","v":0},{"$f":"IF(E635<$AC638,0,IF($AG638=0,0,IF(OR($AG638=1,MOD(E635-$AC638+1,$AG638)=1),$AF638,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB638<D635,D635,AB638)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2112","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK638<BM635,BM635,CK638)","v":0}]
[{"$f":"+'Cap Needs Input'!C2087","v":0},{"$f":"+'Cap Needs Input'!G2113","v":""},{"$f":"IF(AND(C635>=$AC639,AJ639=\"Now\"),$AF639,0)","v":0},{"$f":"IF(AND(D635>=$AC639,AJ639=\"End of Cycle\"),$AF639,0)","v":0},{"$f":"IF(E635<$AC639,0,IF($AG639=0,0,IF(OR($AG639=1,MOD(E635-$AC639+1,$AG639)=1),$AF639,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C639:W639)","v":0},{"$f":"+'Cap Needs Input'!J2087","v":0},{"$f":"+'Cap Needs Input'!I2087","v":0},{"$f":"+Z639+Y639","v":0},{"$f":"IF('Cap Needs Input'!C2113='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C635,AA639)","v":0},{"$f":"IF(AB639<D635,D635,AB639)","v":2014},{"$f":"+'Cap Needs Input'!A2113","v":0},{"$f":"+'Cap Needs Input'!J2113","v":0},{"$f":"+AE639*AD639","v":0},{"$f":"+'Cap Needs Input'!K2113","v":0},null,{"$f":"'Cap Needs Input'!E2113","v":""},{"$f":"'Cap Needs Input'!C2113","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK639<BM635,BM635,CK639)","v":0}]
[]
[{"$f":"SUM(A637:A640)","v":0},{"$f":"+A633","v":"3.7.2.2.03 Bath Vanities"},{"$f":"SUM(C637:C640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A2115","v":"3.7.2.29.01"},{"$f":"+'Cap Needs Input'!B2115","v":"Bath Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C645","v":2014},{"$f":"+D645+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2118","v":0},{"$f":"+'Cap Needs Input'!G2144","v":""},{"$f":"IF(AND(C645>=$AC647,AJ647=\"Now\"),$AF647,0)","v":0},{"$f":"IF(AND(D645>=$AC647,AJ647=\"End of Cycle\"),$AF647,0)","v":0},{"$f":"IF(E645<$AC647,0,IF($AG647=0,0,IF(OR($AG647=1,MOD(E645-$AC647+1,$AG647)=1),$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},{"$f":"IF(AB647<D645,D645,AB647)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2144","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK647<BM645,BM645,CK647)","v":0}]
[{"$f":"+'Cap Needs Input'!C2119","v":0},{"$f":"+'Cap Needs Input'!G2145","v":""},{"$f":"IF(AND(C645>=$AC648,AJ648=\"Now\"),$AF648,0)","v":0},{"$f":"IF(AND(D645>=$AC648,AJ648=\"End of Cycle\"),$AF648,0)","v":0},{"$f":"IF(E645<$AC648,0,IF($AG648=0,0,IF(OR($AG648=1,MOD(E645-$AC648+1,$AG648)=1),$AF648,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"IF(AB648<D645,D645,AB648)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2145","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK648<BM645,BM645,CK648)","v":0}]
[{"$f":"+'Cap Needs Input'!C2120","v":0},{"$f":"+'Cap Needs Input'!G2146","v":""},{"$f":"IF(AND(C645>=$AC649,AJ649=\"Now\"),$AF649,0)","v":0},{"$f":"IF(AND(D645>=$AC649,AJ649=\"End of Cycle\"),$AF649,0)","v":0},{"$f":"IF(E645<$AC649,0,IF($AG649=0,0,IF(OR($AG649=1,MOD(E645-$AC649+1,$AG649)=1),$AF649,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C649:W649)","v":0},{"$f":"+'Cap Needs Input'!J2120","v":0},{"$f":"+'Cap Needs Input'!I2120","v":0},{"$f":"+Z649+Y649","v":0},{"$f":"IF('Cap Needs Input'!C2146='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C645,AA649)","v":0},{"$f":"IF(AB649<D645,D645,AB649)","v":2014},{"$f":"+'Cap Needs Input'!A2146","v":0},{"$f":"+'Cap Needs Input'!J2146","v":0},{"$f":"+AE649*AD649","v":0},{"$f":"+'Cap Needs Input'!K2146","v":0},null,{"$f":"'Cap Needs Input'!E2146","v":""},{"$f":"'Cap Needs Input'!C2146","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK649<BM645,BM645,CK649)","v":0}]
[]
[{"$f":"SUM(A647:A650)","v":0},{"$f":"+A643&\" \"&B643","v":"3.7.2.29.01 Bath Other #1"},{"$f":"SUM(C647:C650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A2148","v":"3.7.2.29.02"},{"$f":"+'Cap Needs Input'!B2148","v":"Bath Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C655","v":2014},{"$f":"+D655+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2151","v":0},{"$f":"+'Cap Needs Input'!G2177","v":""},{"$f":"IF(AND(C655>=$AC657,AJ657=\"Now\"),$AF657,0)","v":0},{"$f":"IF(AND(D655>=$AC657,AJ657=\"End of Cycle\"),$AF657,0)","v":0},{"$f":"IF(E655<$AC657,0,IF($AG657=0,0,IF(OR($AG657=1,MOD(E655-$AC657+1,$AG657)=1),$AF657,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C657:W657)","v":0},{"$f":"+'Cap Needs Input'!J2151","v":0},{"$f":"+'Cap Needs Input'!I2151","v":0},{"$f":"+Z657+Y657","v":0},{"$f":"IF('Cap Needs Input'!C2177='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C655,AA657)","v":0},{"$f":"IF(AB657<D655,D655,AB657)","v":2014},{"$f":"+'Cap Needs Input'!A2177","v":0},{"$f":"+'Cap Needs Input'!J2177","v":0},{"$f":"+AE657*AD657","v":0},{"$f":"+'Cap Needs Input'!K2177","v":0},null,{"$f":"'Cap Needs Input'!E2177","v":""},{"$f":"'Cap Needs Input'!C2177","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK657<BM655,BM655,CK657)","v":0}]
[{"$f":"+'Cap Needs Input'!C2152","v":0},{"$f":"+'Cap Needs Input'!G2178","v":""},{"$f":"IF(AND(C655>=$AC658,AJ658=\"Now\"),$AF658,0)","v":0},{"$f":"IF(AND(D655>=$AC658,AJ658=\"End of Cycle\"),$AF658,0)","v":0},{"$f":"IF(E655<$AC658,0,IF($AG658=0,0,IF(OR($AG658=1,MOD(E655-$AC658+1,$AG658)=1),$AF658,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C658:W658)","v":0},{"$f":"+'Cap Needs Input'!J2152","v":0},{"$f":"+'Cap Needs Input'!I2152","v":0},{"$f":"+Z658+Y658","v":0},{"$f":"IF('Cap Needs Input'!C2178='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C655,AA658)","v":0},{"$f":"IF(AB658<D655,D655,AB658)","v":2014},{"$f":"+'Cap Needs Input'!A2178","v":0},{"$f":"+'Cap Needs Input'!J2178","v":0},{"$f":"+AE658*AD658","v":0},{"$f":"+'Cap Needs Input'!K2178","v":0},null,{"$f":"'Cap Needs Input'!E2178","v":""},{"$f":"'Cap Needs Input'!C2178","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK658<BM655,BM655,CK658)","v":0}]
[{"$f":"+'Cap Needs Input'!C2153","v":0},{"$f":"+'Cap Needs Input'!G2179","v":""},{"$f":"IF(AND(C655>=$AC659,AJ659=\"Now\"),$AF659,0)","v":0},{"$f":"IF(AND(D655>=$AC659,AJ659=\"End of Cycle\"),$AF659,0)","v":0},{"$f":"IF(E655<$AC659,0,IF($AG659=0,0,IF(OR($AG659=1,MOD(E655-$AC659+1,$AG659)=1),$AF659,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C659:W659)","v":0},{"$f":"+'Cap Needs Input'!J2153","v":0},{"$f":"+'Cap Needs Input'!I2153","v":0},{"$f":"+Z659+Y659","v":0},{"$f":"IF('Cap Needs Input'!C2179='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C655,AA659)","v":0},{"$f":"IF(AB659<D655,D655,AB659)","v":2014},{"$f":"+'Cap Needs Input'!A2179","v":0},{"$f":"+'Cap Needs Input'!J2179","v":0},{"$f":"+AE659*AD659","v":0},{"$f":"+'Cap Needs Input'!K2179","v":0},null,{"$f":"'Cap Needs Input'!E2179","v":""},{"$f":"'Cap Needs Input'!C2179","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK659<BM655,BM655,CK659)","v":0}]
[]
[{"$f":"SUM(A657:A660)","v":0},{"$f":"+A653&\" \"&B653","v":"3.7.2.29.02 Bath Other #2"},{"$f":"SUM(C657:C660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C661:W661)","v":0},null,null,null,null,null,{"$f":"SUM(AD657:AD660)","v":0},{"$f":"+AF661/AD661","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF657:AF660)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2181","v":"3.7.2.29.03"},{"$f":"+'Cap Needs Input'!B2181","v":"Bath Other #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C665","v":2014},{"$f":"+D665+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2184","v":0},{"$f":"+'Cap Needs Input'!G2210","v":""},{"$f":"IF(AND(C665>=$AC667,AJ667=\"Now\"),$AF667,0)","v":0},{"$f":"IF(AND(D665>=$AC667,AJ667=\"End of Cycle\"),$AF667,0)","v":0},{"$f":"IF(E665<$AC667,0,IF($AG667=0,0,IF(OR($AG667=1,MOD(E665-$AC667+1,$AG667)=1),$AF667,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C667:W667)","v":0},{"$f":"+'Cap Needs Input'!J2184","v":0},{"$f":"+'Cap Needs Input'!I2184","v":0},{"$f":"+Z667+Y667","v":0},{"$f":"IF('Cap Needs Input'!C2210='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C665,AA667)","v":0},{"$f":"IF(AB667<D665,D665,AB667)","v":2014},{"$f":"+'Cap Needs Input'!A2210","v":0},{"$f":"+'Cap Needs Input'!J2210","v":0},{"$f":"+AE667*AD667","v":0},{"$f":"+'Cap Needs Input'!K2210","v":0},null,{"$f":"'Cap Needs Input'!E2210","v":""},{"$f":"'Cap Needs Input'!C2210","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK667<BM665,BM665,CK667)","v":0}]
[{"$f":"+'Cap Needs Input'!C2185","v":0},{"$f":"+'Cap Needs Input'!G2211","v":""},{"$f":"IF(AND(C665>=$AC668,AJ668=\"Now\"),$AF668,0)","v":0},{"$f":"IF(AND(D665>=$AC668,AJ668=\"End of Cycle\"),$AF668,0)","v":0},{"$f":"IF(E665<$AC668,0,IF($AG668=0,0,IF(OR($AG668=1,MOD(E665-$AC668+1,$AG668)=1),$AF668,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C668:W668)","v":0},{"$f":"+'Cap Needs Input'!J2185","v":0},{"$f":"+'Cap Needs Input'!I2185","v":0},{"$f":"+Z668+Y668","v":0},{"$f":"IF('Cap Needs Input'!C2211='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C665,AA668)","v":0},{"$f":"IF(AB668<D665,D665,AB668)","v":2014},{"$f":"+'Cap Needs Input'!A2211","v":0},{"$f":"+'Cap Needs Input'!J2211","v":0},{"$f":"+AE668*AD668","v":0},{"$f":"+'Cap Needs Input'!K2211","v":0},null,{"$f":"'Cap Needs Input'!E2211","v":""},{"$f":"'Cap Needs Input'!C2211","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK668<BM665,BM665,CK668)","v":0}]
[{"$f":"+'Cap Needs Input'!C2186","v":0},{"$f":"+'Cap Needs Input'!G2212","v":""},{"$f":"IF(AND(C665>=$AC669,AJ669=\"Now\"),$AF669,0)","v":0},{"$f":"IF(AND(D665>=$AC669,AJ669=\"End of Cycle\"),$AF669,0)","v":0},{"$f":"IF(E665<$AC669,0,IF($AG669=0,0,IF(OR($AG669=1,MOD(E665-$AC669+1,$AG669)=1),$AF669,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C669:W669)","v":0},{"$f":"+'Cap Needs Input'!J2186","v":0},{"$f":"+'Cap Needs Input'!I2186","v":0},{"$f":"+Z669+Y669","v":0},{"$f":"IF('Cap Needs Input'!C2212='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C665,AA669)","v":0},{"$f":"IF(AB669<D665,D665,AB669)","v":2014},{"$f":"+'Cap Needs Input'!A2212","v":0},{"$f":"+'Cap Needs Input'!J2212","v":0},{"$f":"+AE669*AD669","v":0},{"$f":"+'Cap Needs Input'!K2212","v":0},null,{"$f":"'Cap Needs Input'!E2212","v":""},{"$f":"'Cap Needs Input'!C2212","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK669<BM665,BM665,CK669)","v":0}]
[]
[{"$f":"SUM(A667:A670)","v":0},{"$f":"+A663&\" \"&B663","v":"3.7.2.29.03 Bath Other #3"},{"$f":"SUM(C667:C670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C671:W671)","v":0},null,null,null,null,null,{"$f":"SUM(AD667:AD670)","v":0},{"$f":"+AF671/AD671","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF667:AF670)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2214","v":"3.7.2.29.04"},{"$f":"+'Cap Needs Input'!B2214","v":"Bath Other #4"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C675","v":2014},{"$f":"+D675+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2217","v":0},{"$f":"+'Cap Needs Input'!G2243","v":""},{"$f":"IF(AND(C675>=$AC677,AJ677=\"Now\"),$AF677,0)","v":0},{"$f":"IF(AND(D675>=$AC677,AJ677=\"End of Cycle\"),$AF677,0)","v":0},{"$f":"IF(E675<$AC677,0,IF($AG677=0,0,IF(OR($AG677=1,MOD(E675-$AC677+1,$AG677)=1),$AF677,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C677:W677)","v":0},{"$f":"+'Cap Needs Input'!J2217","v":0},{"$f":"+'Cap Needs Input'!I2217","v":0},{"$f":"+Z677+Y677","v":0},{"$f":"IF('Cap Needs Input'!C2243='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C675,AA677)","v":0},{"$f":"IF(AB677<D675,D675,AB677)","v":2014},{"$f":"+'Cap Needs Input'!A2243","v":0},{"$f":"+'Cap Needs Input'!J2243","v":0},{"$f":"+AE677*AD677","v":0},{"$f":"+'Cap Needs Input'!K2243","v":0},null,{"$f":"'Cap Needs Input'!E2243","v":""},{"$f":"'Cap Needs Input'!C2243","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK677<BM675,BM675,CK677)","v":0}]
[{"$f":"+'Cap Needs Input'!C2218","v":0},{"$f":"+'Cap Needs Input'!G2244","v":""},{"$f":"IF(AND(C675>=$AC678,AJ678=\"Now\"),$AF678,0)","v":0},{"$f":"IF(AND(D675>=$AC678,AJ678=\"End of Cycle\"),$AF678,0)","v":0},{"$f":"IF(E675<$AC678,0,IF($AG678=0,0,IF(OR($AG678=1,MOD(E675-$AC678+1,$AG678)=1),$AF678,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C678:W678)","v":0},{"$f":"+'Cap Needs Input'!J2218","v":0},{"$f":"+'Cap Needs Input'!I2218","v":0},{"$f":"+Z678+Y678","v":0},{"$f":"IF('Cap Needs Input'!C2244='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C675,AA678)","v":0},{"$f":"IF(AB678<D675,D675,AB678)","v":2014},{"$f":"+'Cap Needs Input'!A2244","v":0},{"$f":"+'Cap Needs Input'!J2244","v":0},{"$f":"+AE678*AD678","v":0},{"$f":"+'Cap Needs Input'!K2244","v":0},null,{"$f":"'Cap Needs Input'!E2244","v":""},{"$f":"'Cap Needs Input'!C2244","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK678<BM675,BM675,CK678)","v":0}]
[{"$f":"+'Cap Needs Input'!C2219","v":0},{"$f":"+'Cap Needs Input'!G2245","v":""},{"$f":"IF(AND(C675>=$AC679,AJ679=\"Now\"),$AF679,0)","v":0},{"$f":"IF(AND(D675>=$AC679,AJ679=\"End of Cycle\"),$AF679,0)","v":0},{"$f":"IF(E675<$AC679,0,IF($AG679=0,0,IF(OR($AG679=1,MOD(E675-$AC679+1,$AG679)=1),$AF679,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C679:W679)","v":0},{"$f":"+'Cap Needs Input'!J2219","v":0},{"$f":"+'Cap Needs Input'!I2219","v":0},{"$f":"+Z679+Y679","v":0},{"$f":"IF('Cap Needs Input'!C2245='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C675,AA679)","v":0},{"$f":"IF(AB679<D675,D675,AB679)","v":2014},{"$f":"+'Cap Needs Input'!A2245","v":0},{"$f":"+'Cap Needs Input'!J2245","v":0},{"$f":"+AE679*AD679","v":0},{"$f":"+'Cap Needs Input'!K2245","v":0},null,{"$f":"'Cap Needs Input'!E2245","v":""},{"$f":"'Cap Needs Input'!C2245","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK679<BM675,BM675,CK679)","v":0}]
[]
[{"$f":"SUM(A677:A680)","v":0},{"$f":"+A673&\" \"&B673","v":"3.7.2.29.04 Bath Other #4"},{"$f":"SUM(C677:C680)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C681:W681)","v":0},null,null,null,null,null,{"$f":"SUM(AD677:AD680)","v":0},{"$f":"+AF681/AD681","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF677:AF680)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2247","v":"3.7.2.3.01 Interior Carpet"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C685","v":2014},{"$f":"+D685+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2250","v":0},{"$f":"+'Cap Needs Input'!G2276","v":""},{"$f":"IF(AND(C685>=$AC687,AJ687=\"Now\"),$AF687,0)","v":0},{"$f":"IF(AND(D685>=$AC687,AJ687=\"End of Cycle\"),$AF687,0)","v":0},{"$f":"IF(E685<$AC687,0,IF($AG687=0,0,IF(OR($AG687=1,MOD(E685-$AC687+1,$AG687)=1),$AF687,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C687:W687)","v":0},{"$f":"+'Cap Needs Input'!J2250","v":0},{"$f":"+'Cap Needs Input'!I2250","v":0},{"$f":"+Z687+Y687","v":0},{"$f":"IF('Cap Needs Input'!C2276='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C685,AA687)","v":0},{"$f":"IF(AB687<D685,D685,AB687)","v":2014},{"$f":"+'Cap Needs Input'!A2276","v":0},{"$f":"+'Cap Needs Input'!J2276","v":0},{"$f":"+AE687*AD687","v":0},{"$f":"+'Cap Needs Input'!K2276","v":0},null,{"$f":"'Cap Needs Input'!E2276","v":""},{"$f":"'Cap Needs Input'!C2276","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK687<BM685,BM685,CK687)","v":0}]
[{"$f":"+'Cap Needs Input'!C2251","v":0},{"$f":"+'Cap Needs Input'!G2277","v":""},{"$f":"IF(AND(C685>=$AC688,AJ688=\"Now\"),$AF688,0)","v":0},{"$f":"IF(AND(D685>=$AC688,AJ688=\"End of Cycle\"),$AF688,0)","v":0},{"$f":"IF(E685<$AC688,0,IF($AG688=0,0,IF(OR($AG688=1,MOD(E685-$AC688+1,$AG688)=1),$AF688,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C688:W688)","v":0},{"$f":"+'Cap Needs Input'!J2251","v":0},{"$f":"+'Cap Needs Input'!I2251","v":0},{"$f":"+Z688+Y688","v":0},{"$f":"IF('Cap Needs Input'!C2277='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C685,AA688)","v":0},{"$f":"IF(AB688<D685,D685,AB688)","v":2014},{"$f":"+'Cap Needs Input'!A2277","v":0},{"$f":"+'Cap Needs Input'!J2277","v":0},{"$f":"+AE688*AD688","v":0},{"$f":"+'Cap Needs Input'!K2277","v":0},null,{"$f":"'Cap Needs Input'!E2277","v":""},{"$f":"'Cap Needs Input'!C2277","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK688<BM685,BM685,CK688)","v":0}]
[{"$f":"+'Cap Needs Input'!C2252","v":0},{"$f":"+'Cap Needs Input'!G2278","v":""},{"$f":"IF(AND(C685>=$AC689,AJ689=\"Now\"),$AF689,0)","v":0},{"$f":"IF(AND(D685>=$AC689,AJ689=\"End of Cycle\"),$AF689,0)","v":0},{"$f":"IF(E685<$AC689,0,IF($AG689=0,0,IF(OR($AG689=1,MOD(E685-$AC689+1,$AG689)=1),$AF689,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C689:W689)","v":0},{"$f":"+'Cap Needs Input'!J2252","v":0},{"$f":"+'Cap Needs Input'!I2252","v":0},{"$f":"+Z689+Y689","v":0},{"$f":"IF('Cap Needs Input'!C2278='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C685,AA689)","v":0},{"$f":"IF(AB689<D685,D685,AB689)","v":2014},{"$f":"+'Cap Needs Input'!A2278","v":0},{"$f":"+'Cap Needs Input'!J2278","v":0},{"$f":"+AE689*AD689","v":0},{"$f":"+'Cap Needs Input'!K2278","v":0},null,{"$f":"'Cap Needs Input'!E2278","v":""},{"$f":"'Cap Needs Input'!C2278","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK689<BM685,BM685,CK689)","v":0}]
[]
[{"$f":"SUM(A687:A690)","v":0},{"$f":"+A683","v":"3.7.2.3.01 Interior Carpet"},{"$f":"SUM(C687:C690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C691:W691)","v":0},null,null,null,null,null,{"$f":"SUM(AD687:AD690)","v":0},{"$f":"+AF691/AD691","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF687:AF690)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2280","v":"3.7.2.3.02 Interior Doors"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C695","v":2014},{"$f":"+D695+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2283","v":0},{"$f":"+'Cap Needs Input'!G2309","v":""},{"$f":"IF(AND(C695>=$AC697,AJ697=\"Now\"),$AF697,0)","v":0},{"$f":"IF(AND(D695>=$AC697,AJ697=\"End of Cycle\"),$AF697,0)","v":0},{"$f":"IF(E695<$AC697,0,IF($AG697=0,0,IF(OR($AG697=1,MOD(E695-$AC697+1,$AG697)=1),$AF697,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C697:W697)","v":0},{"$f":"+'Cap Needs Input'!J2283","v":0},{"$f":"+'Cap Needs Input'!I2283","v":0},{"$f":"+Z697+Y697","v":0},{"$f":"IF('Cap Needs Input'!C2309='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C695,AA697)","v":0},{"$f":"IF(AB697<D695,D695,AB697)","v":2014},{"$f":"+'Cap Needs Input'!A2309","v":0},{"$f":"+'Cap Needs Input'!J2309","v":0},{"$f":"+AE697*AD697","v":0},{"$f":"+'Cap Needs Input'!K2309","v":0},null,{"$f":"'Cap Needs Input'!E2309","v":""},{"$f":"'Cap Needs Input'!C2309","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK697<BM695,BM695,CK697)","v":0}]
[{"$f":"+'Cap Needs Input'!C2284","v":0},{"$f":"+'Cap Needs Input'!G2310","v":""},{"$f":"IF(AND(C695>=$AC698,AJ698=\"Now\"),$AF698,0)","v":0},{"$f":"IF(AND(D695>=$AC698,AJ698=\"End of Cycle\"),$AF698,0)","v":0},{"$f":"IF(E695<$AC698,0,IF($AG698=0,0,IF(OR($AG698=1,MOD(E695-$AC698+1,$AG698)=1),$AF698,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C698:W698)","v":0},{"$f":"+'Cap Needs Input'!J2284","v":0},{"$f":"+'Cap Needs Input'!I2284","v":0},{"$f":"+Z698+Y698","v":0},{"$f":"IF('Cap Needs Input'!C2310='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C695,AA698)","v":0},{"$f":"IF(AB698<D695,D695,AB698)","v":2014},{"$f":"+'Cap Needs Input'!A2310","v":0},{"$f":"+'Cap Needs Input'!J2310","v":0},{"$f":"+AE698*AD698","v":0},{"$f":"+'Cap Needs Input'!K2310","v":0},null,{"$f":"'Cap Needs Input'!E2310","v":""},{"$f":"'Cap Needs Input'!C2310","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK698<BM695,BM695,CK698)","v":0}]
[{"$f":"+'Cap Needs Input'!C2285","v":0},{"$f":"+'Cap Needs Input'!G2311","v":""},{"$f":"IF(AND(C695>=$AC699,AJ699=\"Now\"),$AF699,0)","v":0},{"$f":"IF(AND(D695>=$AC699,AJ699=\"End of Cycle\"),$AF699,0)","v":0},{"$f":"IF(E695<$AC699,0,IF($AG699=0,0,IF(OR($AG699=1,MOD(E695-$AC699+1,$AG699)=1),$AF699,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C699:W699)","v":0},{"$f":"+'Cap Needs Input'!J2285","v":0},{"$f":"+'Cap Needs Input'!I2285","v":0},{"$f":"+Z699+Y699","v":0},{"$f":"IF('Cap Needs Input'!C2311='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C695,AA699)","v":0},{"$f":"IF(AB699<D695,D695,AB699)","v":2014},{"$f":"+'Cap Needs Input'!A2311","v":0},{"$f":"+'Cap Needs Input'!J2311","v":0},{"$f":"+AE699*AD699","v":0},{"$f":"+'Cap Needs Input'!K2311","v":0},null,{"$f":"'Cap Needs Input'!E2311","v":""},{"$f":"'Cap Needs Input'!C2311","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK699<BM695,BM695,CK699)","v":0}]
[]
[{"$f":"SUM(A697:A700)","v":0},{"$f":"+A693","v":"3.7.2.3.02 Interior Doors"},{"$f":"SUM(C697:C700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C701:W701)","v":0},null,null,null,null,null,{"$f":"SUM(AD697:AD700)","v":0},{"$f":"+AF701/AD701","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF697:AF700)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2313","v":"3.7.2.3.03 Interior Painting"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C705","v":2014},{"$f":"+D705+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2316","v":0},{"$f":"+'Cap Needs Input'!G2342","v":""},{"$f":"IF(AND(C705>=$AC707,AJ707=\"Now\"),$AF707,0)","v":0},{"$f":"IF(AND(D705>=$AC707,AJ707=\"End of Cycle\"),$AF707,0)","v":0},{"$f":"IF(E705<$AC707,0,IF($AG707=0,0,IF(OR($AG707=1,MOD(E705-$AC707+1,$AG707)=1),$AF707,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C707:W707)","v":0},{"$f":"+'Cap Needs Input'!J2316","v":0},{"$f":"+'Cap Needs Input'!I2316","v":0},{"$f":"+Z707+Y707","v":0},{"$f":"IF('Cap Needs Input'!C2342='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C705,AA707)","v":0},{"$f":"IF(AB707<D705,D705,AB707)","v":2014},{"$f":"+'Cap Needs Input'!A2342","v":0},{"$f":"+'Cap Needs Input'!J2342","v":0},{"$f":"+AE707*AD707","v":0},{"$f":"+'Cap Needs Input'!K2342","v":0},null,{"$f":"'Cap Needs Input'!E2342","v":""},{"$f":"'Cap Needs Input'!C2342","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK707<BM705,BM705,CK707)","v":0}]
[{"$f":"+'Cap Needs Input'!C2317","v":0},{"$f":"+'Cap Needs Input'!G2343","v":""},{"$f":"IF(AND(C705>=$AC708,AJ708=\"Now\"),$AF708,0)","v":0},{"$f":"IF(AND(D705>=$AC708,AJ708=\"End of Cycle\"),$AF708,0)","v":0},{"$f":"IF(E705<$AC708,0,IF($AG708=0,0,IF(OR($AG708=1,MOD(E705-$AC708+1,$AG708)=1),$AF708,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C708:W708)","v":0},{"$f":"+'Cap Needs Input'!J2317","v":0},{"$f":"+'Cap Needs Input'!I2317","v":0},{"$f":"+Z708+Y708","v":0},{"$f":"IF('Cap Needs Input'!C2343='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C705,AA708)","v":0},{"$f":"IF(AB708<D705,D705,AB708)","v":2014},{"$f":"+'Cap Needs Input'!A2343","v":0},{"$f":"+'Cap Needs Input'!J2343","v":0},{"$f":"+AE708*AD708","v":0},{"$f":"+'Cap Needs Input'!K2343","v":0},null,{"$f":"'Cap Needs Input'!E2343","v":""},{"$f":"'Cap Needs Input'!C2343","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK708<BM705,BM705,CK708)","v":0}]
[{"$f":"+'Cap Needs Input'!C2318","v":0},{"$f":"+'Cap Needs Input'!G2344","v":""},{"$f":"IF(AND(C705>=$AC709,AJ709=\"Now\"),$AF709,0)","v":0},{"$f":"IF(AND(D705>=$AC709,AJ709=\"End of Cycle\"),$AF709,0)","v":0},{"$f":"IF(E705<$AC709,0,IF($AG709=0,0,IF(OR($AG709=1,MOD(E705-$AC709+1,$AG709)=1),$AF709,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C709:W709)","v":0},{"$f":"+'Cap Needs Input'!J2318","v":0},{"$f":"+'Cap Needs Input'!I2318","v":0},{"$f":"+Z709+Y709","v":0},{"$f":"IF('Cap Needs Input'!C2344='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C705,AA709)","v":0},{"$f":"IF(AB709<D705,D705,AB709)","v":2014},{"$f":"+'Cap Needs Input'!A2344","v":0},{"$f":"+'Cap Needs Input'!J2344","v":0},{"$f":"+AE709*AD709","v":0},{"$f":"+'Cap Needs Input'!K2344","v":0},null,{"$f":"'Cap Needs Input'!E2344","v":""},{"$f":"'Cap Needs Input'!C2344","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK709<BM705,BM705,CK709)","v":0}]
[]
[{"$f":"SUM(A707:A710)","v":0},{"$f":"+A703","v":"3.7.2.3.03 Interior Painting"},{"$f":"SUM(C707:C710)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C711:W711)","v":0},null,null,null,null,null,{"$f":"SUM(AD707:AD710)","v":0},{"$f":"+AF711/AD711","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF707:AF710)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2346","v":"3.7.2.39.01"},{"$f":"+'Cap Needs Input'!B2346","v":"Interior Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C715","v":2014},{"$f":"+D715+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2349","v":0},{"$f":"+'Cap Needs Input'!G2375","v":""},{"$f":"IF(AND(C715>=$AC717,AJ717=\"Now\"),$AF717,0)","v":0},{"$f":"IF(AND(D715>=$AC717,AJ717=\"End of Cycle\"),$AF717,0)","v":0},{"$f":"IF(E715<$AC717,0,IF($AG717=0,0,IF(OR($AG717=1,MOD(E715-$AC717+1,$AG717)=1),$AF717,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C717:W717)","v":0},{"$f":"+'Cap Needs Input'!J2349","v":0},{"$f":"+'Cap Needs Input'!I2349","v":0},{"$f":"+Z717+Y717","v":0},{"$f":"IF('Cap Needs Input'!C2375='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C715,AA717)","v":0},{"$f":"IF(AB717<D715,D715,AB717)","v":2014},{"$f":"+'Cap Needs Input'!A2375","v":0},{"$f":"+'Cap Needs Input'!J2375","v":0},{"$f":"+AE717*AD717","v":0},{"$f":"+'Cap Needs Input'!K2375","v":0},null,{"$f":"'Cap Needs Input'!E2375","v":""},{"$f":"'Cap Needs Input'!C2375","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK717<BM715,BM715,CK717)","v":0}]
[{"$f":"+'Cap Needs Input'!C2350","v":0},{"$f":"+'Cap Needs Input'!G2376","v":""},{"$f":"IF(AND(C715>=$AC718,AJ718=\"Now\"),$AF718,0)","v":0},{"$f":"IF(AND(D715>=$AC718,AJ718=\"End of Cycle\"),$AF718,0)","v":0},{"$f":"IF(E715<$AC718,0,IF($AG718=0,0,IF(OR($AG718=1,MOD(E715-$AC718+1,$AG718)=1),$AF718,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C718:W718)","v":0},{"$f":"+'Cap Needs Input'!J2350","v":0},{"$f":"+'Cap Needs Input'!I2350","v":0},{"$f":"+Z718+Y718","v":0},{"$f":"IF('Cap Needs Input'!C2376='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C715,AA718)","v":0},{"$f":"IF(AB718<D715,D715,AB718)","v":2014},{"$f":"+'Cap Needs Input'!A2376","v":0},{"$f":"+'Cap Needs Input'!J2376","v":0},{"$f":"+AE718*AD718","v":0},{"$f":"+'Cap Needs Input'!K2376","v":0},null,{"$f":"'Cap Needs Input'!E2376","v":""},{"$f":"'Cap Needs Input'!C2376","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK718<BM715,BM715,CK718)","v":0}]
[{"$f":"+'Cap Needs Input'!C2351","v":0},{"$f":"+'Cap Needs Input'!G2377","v":""},{"$f":"IF(AND(C715>=$AC719,AJ719=\"Now\"),$AF719,0)","v":0},{"$f":"IF(AND(D715>=$AC719,AJ719=\"End of Cycle\"),$AF719,0)","v":0},{"$f":"IF(E715<$AC719,0,IF($AG719=0,0,IF(OR($AG719=1,MOD(E715-$AC719+1,$AG719)=1),$AF719,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C719:W719)","v":0},{"$f":"+'Cap Needs Input'!J2351","v":0},{"$f":"+'Cap Needs Input'!I2351","v":0},{"$f":"+Z719+Y719","v":0},{"$f":"IF('Cap Needs Input'!C2377='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C715,AA719)","v":0},{"$f":"IF(AB719<D715,D715,AB719)","v":2014},{"$f":"+'Cap Needs Input'!A2377","v":0},{"$f":"+'Cap Needs Input'!J2377","v":0},{"$f":"+AE719*AD719","v":0},{"$f":"+'Cap Needs Input'!K2377","v":0},null,{"$f":"'Cap Needs Input'!E2377","v":""},{"$f":"'Cap Needs Input'!C2377","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK719<BM715,BM715,CK719)","v":0}]
[]
[{"$f":"SUM(A717:A720)","v":0},{"$f":"+A713&\" \"&B713","v":"3.7.2.39.01 Interior Other #1"},{"$f":"SUM(C717:C720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C721:W721)","v":0},null,null,null,null,null,{"$f":"SUM(AD717:AD720)","v":0},{"$f":"+AF721/AD721","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF717:AF720)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2379","v":"3.7.2.39.02"},{"$f":"+'Cap Needs Input'!B2379","v":"Interior Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C725","v":2014},{"$f":"+D725+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2382","v":0},{"$f":"+'Cap Needs Input'!G2408","v":""},{"$f":"IF(AND(C725>=$AC727,AJ727=\"Now\"),$AF727,0)","v":0},{"$f":"IF(AND(D725>=$AC727,AJ727=\"End of Cycle\"),$AF727,0)","v":0},{"$f":"IF(E725<$AC727,0,IF($AG727=0,0,IF(OR($AG727=1,MOD(E725-$AC727+1,$AG727)=1),$AF727,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C727:W727)","v":0},{"$f":"+'Cap Needs Input'!J2382","v":0},{"$f":"+'Cap Needs Input'!I2382","v":0},{"$f":"+Z727+Y727","v":0},{"$f":"IF('Cap Needs Input'!C2408='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C725,AA727)","v":0},{"$f":"IF(AB727<D725,D725,AB727)","v":2014},{"$f":"+'Cap Needs Input'!A2408","v":0},{"$f":"+'Cap Needs Input'!J2408","v":0},{"$f":"+AE727*AD727","v":0},{"$f":"+'Cap Needs Input'!K2408","v":0},null,{"$f":"'Cap Needs Input'!E2408","v":""},{"$f":"'Cap Needs Input'!C2408","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK727<BM725,BM725,CK727)","v":0}]
[{"$f":"+'Cap Needs Input'!C2383","v":0},{"$f":"+'Cap Needs Input'!G2409","v":""},{"$f":"IF(AND(C725>=$AC728,AJ728=\"Now\"),$AF728,0)","v":0},{"$f":"IF(AND(D725>=$AC728,AJ728=\"End of Cycle\"),$AF728,0)","v":0},{"$f":"IF(E725<$AC728,0,IF($AG728=0,0,IF(OR($AG728=1,MOD(E725-$AC728+1,$AG728)=1),$AF728,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C728:W728)","v":0},{"$f":"+'Cap Needs Input'!J2383","v":0},{"$f":"+'Cap Needs Input'!I2383","v":0},{"$f":"+Z728+Y728","v":0},{"$f":"IF('Cap Needs Input'!C2409='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C725,AA728)","v":0},{"$f":"IF(AB728<D725,D725,AB728)","v":2014},{"$f":"+'Cap Needs Input'!A2409","v":0},{"$f":"+'Cap Needs Input'!J2409","v":0},{"$f":"+AE728*AD728","v":0},{"$f":"+'Cap Needs Input'!K2409","v":0},null,{"$f":"'Cap Needs Input'!E2409","v":""},{"$f":"'Cap Needs Input'!C2409","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK728<BM725,BM725,CK728)","v":0}]
[{"$f":"+'Cap Needs Input'!C2384","v":0},{"$f":"+'Cap Needs Input'!G2410","v":""},{"$f":"IF(AND(C725>=$AC729,AJ729=\"Now\"),$AF729,0)","v":0},{"$f":"IF(AND(D725>=$AC729,AJ729=\"End of Cycle\"),$AF729,0)","v":0},{"$f":"IF(E725<$AC729,0,IF($AG729=0,0,IF(OR($AG729=1,MOD(E725-$AC729+1,$AG729)=1),$AF729,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C729:W729)","v":0},{"$f":"+'Cap Needs Input'!J2384","v":0},{"$f":"+'Cap Needs Input'!I2384","v":0},{"$f":"+Z729+Y729","v":0},{"$f":"IF('Cap Needs Input'!C2410='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C725,AA729)","v":0},{"$f":"IF(AB729<D725,D725,AB729)","v":2014},{"$f":"+'Cap Needs Input'!A2410","v":0},{"$f":"+'Cap Needs Input'!J2410","v":0},{"$f":"+AE729*AD729","v":0},{"$f":"+'Cap Needs Input'!K2410","v":0},null,{"$f":"'Cap Needs Input'!E2410","v":""},{"$f":"'Cap Needs Input'!C2410","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK729<BM725,BM725,CK729)","v":0}]
[]
[{"$f":"SUM(A727:A730)","v":0},{"$f":"+A723&\" \"&B723","v":"3.7.2.39.02 Interior Other #2"},{"$f":"SUM(C727:C730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C731:W731)","v":0},null,null,null,null,null,{"$f":"SUM(AD727:AD730)","v":0},{"$f":"+AF731/AD731","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF727:AF730)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2412","v":"3.7.2.39.03"},{"$f":"+'Cap Needs Input'!B2412","v":"Interior Other #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C735","v":2014},{"$f":"+D735+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2415","v":0},{"$f":"+'Cap Needs Input'!G2441","v":""},{"$f":"IF(AND(C735>=$AC737,AJ737=\"Now\"),$AF737,0)","v":0},{"$f":"IF(AND(D735>=$AC737,AJ737=\"End of Cycle\"),$AF737,0)","v":0},{"$f":"IF(E735<$AC737,0,IF($AG737=0,0,IF(OR($AG737=1,MOD(E735-$AC737+1,$AG737)=1),$AF737,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C737:W737)","v":0},{"$f":"+'Cap Needs Input'!J2415","v":0},{"$f":"+'Cap Needs Input'!I2415","v":0},{"$f":"+Z737+Y737","v":0},{"$f":"IF('Cap Needs Input'!C2441='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C735,AA737)","v":0},{"$f":"IF(AB737<D735,D735,AB737)","v":2014},{"$f":"+'Cap Needs Input'!A2441","v":0},{"$f":"+'Cap Needs Input'!J2441","v":0},{"$f":"+AE737*AD737","v":0},{"$f":"+'Cap Needs Input'!K2441","v":0},null,{"$f":"'Cap Needs Input'!E2441","v":""},{"$f":"'Cap Needs Input'!C2441","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK737<BM735,BM735,CK737)","v":0}]
[{"$f":"+'Cap Needs Input'!C2416","v":0},{"$f":"+'Cap Needs Input'!G2442","v":""},{"$f":"IF(AND(C735>=$AC738,AJ738=\"Now\"),$AF738,0)","v":0},{"$f":"IF(AND(D735>=$AC738,AJ738=\"End of Cycle\"),$AF738,0)","v":0},{"$f":"IF(E735<$AC738,0,IF($AG738=0,0,IF(OR($AG738=1,MOD(E735-$AC738+1,$AG738)=1),$AF738,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C738:W738)","v":0},{"$f":"+'Cap Needs Input'!J2416","v":0},{"$f":"+'Cap Needs Input'!I2416","v":0},{"$f":"+Z738+Y738","v":0},{"$f":"IF('Cap Needs Input'!C2442='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C735,AA738)","v":0},{"$f":"IF(AB738<D735,D735,AB738)","v":2014},{"$f":"+'Cap Needs Input'!A2442","v":0},{"$f":"+'Cap Needs Input'!J2442","v":0},{"$f":"+AE738*AD738","v":0},{"$f":"+'Cap Needs Input'!K2442","v":0},null,{"$f":"'Cap Needs Input'!E2442","v":""},{"$f":"'Cap Needs Input'!C2442","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK738<BM735,BM735,CK738)","v":0}]
[{"$f":"+'Cap Needs Input'!C2417","v":0},{"$f":"+'Cap Needs Input'!G2443","v":""},{"$f":"IF(AND(C735>=$AC739,AJ739=\"Now\"),$AF739,0)","v":0},{"$f":"IF(AND(D735>=$AC739,AJ739=\"End of Cycle\"),$AF739,0)","v":0},{"$f":"IF(E735<$AC739,0,IF($AG739=0,0,IF(OR($AG739=1,MOD(E735-$AC739+1,$AG739)=1),$AF739,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C739:W739)","v":0},{"$f":"+'Cap Needs Input'!J2417","v":0},{"$f":"+'Cap Needs Input'!I2417","v":0},{"$f":"+Z739+Y739","v":0},{"$f":"IF('Cap Needs Input'!C2443='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C735,AA739)","v":0},{"$f":"IF(AB739<D735,D735,AB739)","v":2014},{"$f":"+'Cap Needs Input'!A2443","v":0},{"$f":"+'Cap Needs Input'!J2443","v":0},{"$f":"+AE739*AD739","v":0},{"$f":"+'Cap Needs Input'!K2443","v":0},null,{"$f":"'Cap Needs Input'!E2443","v":""},{"$f":"'Cap Needs Input'!C2443","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK739<BM735,BM735,CK739)","v":0}]
[]
[{"$f":"SUM(A737:A740)","v":0},{"$f":"+A733&\" \"&B733","v":"3.7.2.39.03 Interior Other #3"},{"$f":"SUM(C737:C740)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C741:W741)","v":0},null,null,null,null,null,{"$f":"SUM(AD737:AD740)","v":0},{"$f":"+AF741/AD741","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF737:AF740)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2445","v":"3.7.2.39.04"},{"$f":"+'Cap Needs Input'!B2445","v":"Interior Other #4"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C745","v":2014},{"$f":"+D745+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2448","v":0},{"$f":"+'Cap Needs Input'!G2474","v":""},{"$f":"IF(AND(C745>=$AC747,AJ747=\"Now\"),$AF747,0)","v":0},{"$f":"IF(AND(D745>=$AC747,AJ747=\"End of Cycle\"),$AF747,0)","v":0},{"$f":"IF(E745<$AC747,0,IF($AG747=0,0,IF(OR($AG747=1,MOD(E745-$AC747+1,$AG747)=1),$AF747,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C747:W747)","v":0},{"$f":"+'Cap Needs Input'!J2448","v":0},{"$f":"+'Cap Needs Input'!I2448","v":0},{"$f":"+Z747+Y747","v":0},{"$f":"IF('Cap Needs Input'!C2474='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C745,AA747)","v":0},{"$f":"IF(AB747<D745,D745,AB747)","v":2014},{"$f":"+'Cap Needs Input'!A2474","v":0},{"$f":"+'Cap Needs Input'!J2474","v":0},{"$f":"+AE747*AD747","v":0},{"$f":"+'Cap Needs Input'!K2474","v":0},null,{"$f":"'Cap Needs Input'!E2474","v":""},{"$f":"'Cap Needs Input'!C2474","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK747<BM745,BM745,CK747)","v":0}]
[{"$f":"+'Cap Needs Input'!C2449","v":0},{"$f":"+'Cap Needs Input'!G2475","v":""},{"$f":"IF(AND(C745>=$AC748,AJ748=\"Now\"),$AF748,0)","v":0},{"$f":"IF(AND(D745>=$AC748,AJ748=\"End of Cycle\"),$AF748,0)","v":0},{"$f":"IF(E745<$AC748,0,IF($AG748=0,0,IF(OR($AG748=1,MOD(E745-$AC748+1,$AG748)=1),$AF748,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C748:W748)","v":0},{"$f":"+'Cap Needs Input'!J2449","v":0},{"$f":"+'Cap Needs Input'!I2449","v":0},{"$f":"+Z748+Y748","v":0},{"$f":"IF('Cap Needs Input'!C2475='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C745,AA748)","v":0},{"$f":"IF(AB748<D745,D745,AB748)","v":2014},{"$f":"+'Cap Needs Input'!A2475","v":0},{"$f":"+'Cap Needs Input'!J2475","v":0},{"$f":"+AE748*AD748","v":0},{"$f":"+'Cap Needs Input'!K2475","v":0},null,{"$f":"'Cap Needs Input'!E2475","v":""},{"$f":"'Cap Needs Input'!C2475","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK748<BM745,BM745,CK748)","v":0}]
[{"$f":"+'Cap Needs Input'!C2450","v":0},{"$f":"+'Cap Needs Input'!G2476","v":""},{"$f":"IF(AND(C745>=$AC749,AJ749=\"Now\"),$AF749,0)","v":0},{"$f":"IF(AND(D745>=$AC749,AJ749=\"End of Cycle\"),$AF749,0)","v":0},{"$f":"IF(E745<$AC749,0,IF($AG749=0,0,IF(OR($AG749=1,MOD(E745-$AC749+1,$AG749)=1),$AF749,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C749:W749)","v":0},{"$f":"+'Cap Needs Input'!J2450","v":0},{"$f":"+'Cap Needs Input'!I2450","v":0},{"$f":"+Z749+Y749","v":0},{"$f":"IF('Cap Needs Input'!C2476='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C745,AA749)","v":0},{"$f":"IF(AB749<D745,D745,AB749)","v":2014},{"$f":"+'Cap Needs Input'!A2476","v":0},{"$f":"+'Cap Needs Input'!J2476","v":0},{"$f":"+AE749*AD749","v":0},{"$f":"+'Cap Needs Input'!K2476","v":0},null,{"$f":"'Cap Needs Input'!E2476","v":""},{"$f":"'Cap Needs Input'!C2476","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK749<BM745,BM745,CK749)","v":0}]
[]
[{"$f":"SUM(A747:A750)","v":0},{"$f":"+A743&\" \"&B743","v":"3.7.2.39.04 Interior Other #4"},{"$f":"SUM(C747:C750)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C751:W751)","v":0},null,null,null,null,null,{"$f":"SUM(AD747:AD750)","v":0},{"$f":"+AF751/AD751","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF747:AF750)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2478","v":"3.7.2.4.01 Ceiling Fans"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C755","v":2014},{"$f":"+D755+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2481","v":0},{"$f":"+'Cap Needs Input'!G2507","v":""},{"$f":"IF(AND(C755>=$AC757,AJ757=\"Now\"),$AF757,0)","v":0},{"$f":"IF(AND(D755>=$AC757,AJ757=\"End of Cycle\"),$AF757,0)","v":0},{"$f":"IF(E755<$AC757,0,IF($AG757=0,0,IF(OR($AG757=1,MOD(E755-$AC757+1,$AG757)=1),$AF757,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C757:W757)","v":0},{"$f":"+'Cap Needs Input'!J2481","v":0},{"$f":"+'Cap Needs Input'!I2481","v":0},{"$f":"+Z757+Y757","v":0},{"$f":"IF('Cap Needs Input'!C2507='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C755,AA757)","v":0},{"$f":"IF(AB757<D755,D755,AB757)","v":2014},{"$f":"+'Cap Needs Input'!A2507","v":0},{"$f":"+'Cap Needs Input'!J2507","v":0},{"$f":"+AE757*AD757","v":0},{"$f":"+'Cap Needs Input'!K2507","v":0},null,{"$f":"'Cap Needs Input'!E2507","v":""},{"$f":"'Cap Needs Input'!C2507","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK757<BM755,BM755,CK757)","v":0}]
[{"$f":"+'Cap Needs Input'!C2482","v":0},{"$f":"+'Cap Needs Input'!G2508","v":""},{"$f":"IF(AND(C755>=$AC758,AJ758=\"Now\"),$AF758,0)","v":0},{"$f":"IF(AND(D755>=$AC758,AJ758=\"End of Cycle\"),$AF758,0)","v":0},{"$f":"IF(E755<$AC758,0,IF($AG758=0,0,IF(OR($AG758=1,MOD(E755-$AC758+1,$AG758)=1),$AF758,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C758:W758)","v":0},{"$f":"+'Cap Needs Input'!J2482","v":0},{"$f":"+'Cap Needs Input'!I2482","v":0},{"$f":"+Z758+Y758","v":0},{"$f":"IF('Cap Needs Input'!C2508='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C755,AA758)","v":0},{"$f":"IF(AB758<D755,D755,AB758)","v":2014},{"$f":"+'Cap Needs Input'!A2508","v":0},{"$f":"+'Cap Needs Input'!J2508","v":0},{"$f":"+AE758*AD758","v":0},{"$f":"+'Cap Needs Input'!K2508","v":0},null,{"$f":"'Cap Needs Input'!E2508","v":""},{"$f":"'Cap Needs Input'!C2508","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK758<BM755,BM755,CK758)","v":0}]
[{"$f":"+'Cap Needs Input'!C2483","v":0},{"$f":"+'Cap Needs Input'!G2509","v":""},{"$f":"IF(AND(C755>=$AC759,AJ759=\"Now\"),$AF759,0)","v":0},{"$f":"IF(AND(D755>=$AC759,AJ759=\"End of Cycle\"),$AF759,0)","v":0},{"$f":"IF(E755<$AC759,0,IF($AG759=0,0,IF(OR($AG759=1,MOD(E755-$AC759+1,$AG759)=1),$AF759,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C759:W759)","v":0},{"$f":"+'Cap Needs Input'!J2483","v":0},{"$f":"+'Cap Needs Input'!I2483","v":0},{"$f":"+Z759+Y759","v":0},{"$f":"IF('Cap Needs Input'!C2509='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C755,AA759)","v":0},{"$f":"IF(AB759<D755,D755,AB759)","v":2014},{"$f":"+'Cap Needs Input'!A2509","v":0},{"$f":"+'Cap Needs Input'!J2509","v":0},{"$f":"+AE759*AD759","v":0},{"$f":"+'Cap Needs Input'!K2509","v":0},null,{"$f":"'Cap Needs Input'!E2509","v":""},{"$f":"'Cap Needs Input'!C2509","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK759<BM755,BM755,CK759)","v":0}]
[]
[{"$f":"SUM(A757:A760)","v":0},{"$f":"+A753","v":"3.7.2.4.01 Ceiling Fans"},{"$f":"SUM(C757:C760)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C761:W761)","v":0},null,null,null,null,null,{"$f":"SUM(AD757:AD760)","v":0},{"$f":"+AF761/AD761","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF757:AF760)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2511","v":"3.7.2.4.02 In-Unit Lighting Bulbs"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C765","v":2014},{"$f":"+D765+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2514","v":0},{"$f":"+'Cap Needs Input'!G2540","v":""},{"$f":"IF(AND(C765>=$AC767,AJ767=\"Now\"),$AF767,0)","v":0},{"$f":"IF(AND(D765>=$AC767,AJ767=\"End of Cycle\"),$AF767,0)","v":0},{"$f":"IF(E765<$AC767,0,IF($AG767=0,0,IF(OR($AG767=1,MOD(E765-$AC767+1,$AG767)=1),$AF767,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C767:W767)","v":0},{"$f":"+'Cap Needs Input'!J2514","v":0},{"$f":"+'Cap Needs Input'!I2514","v":0},{"$f":"+Z767+Y767","v":0},{"$f":"IF('Cap Needs Input'!C2540='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C765,AA767)","v":0},{"$f":"IF(AB767<D765,D765,AB767)","v":2014},{"$f":"+'Cap Needs Input'!A2540","v":0},{"$f":"+'Cap Needs Input'!J2540","v":0},{"$f":"+AE767*AD767","v":0},{"$f":"+'Cap Needs Input'!K2540","v":0},null,{"$f":"'Cap Needs Input'!E2540","v":""},{"$f":"'Cap Needs Input'!C2540","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK767<BM765,BM765,CK767)","v":0}]
[{"$f":"+'Cap Needs Input'!C2515","v":0},{"$f":"+'Cap Needs Input'!G2541","v":""},{"$f":"IF(AND(C765>=$AC768,AJ768=\"Now\"),$AF768,0)","v":0},{"$f":"IF(AND(D765>=$AC768,AJ768=\"End of Cycle\"),$AF768,0)","v":0},{"$f":"IF(E765<$AC768,0,IF($AG768=0,0,IF(OR($AG768=1,MOD(E765-$AC768+1,$AG768)=1),$AF768,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C768:W768)","v":0},{"$f":"+'Cap Needs Input'!J2515","v":0},{"$f":"+'Cap Needs Input'!I2515","v":0},{"$f":"+Z768+Y768","v":0},{"$f":"IF('Cap Needs Input'!C2541='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C765,AA768)","v":0},{"$f":"IF(AB768<D765,D765,AB768)","v":2014},{"$f":"+'Cap Needs Input'!A2541","v":0},{"$f":"+'Cap Needs Input'!J2541","v":0},{"$f":"+AE768*AD768","v":0},{"$f":"+'Cap Needs Input'!K2541","v":0},null,{"$f":"'Cap Needs Input'!E2541","v":""},{"$f":"'Cap Needs Input'!C2541","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK768<BM765,BM765,CK768)","v":0}]
[{"$f":"+'Cap Needs Input'!C2516","v":0},{"$f":"+'Cap Needs Input'!G2542","v":""},{"$f":"IF(AND(C765>=$AC769,AJ769=\"Now\"),$AF769,0)","v":0},{"$f":"IF(AND(D765>=$AC769,AJ769=\"End of Cycle\"),$AF769,0)","v":0},{"$f":"IF(E765<$AC769,0,IF($AG769=0,0,IF(OR($AG769=1,MOD(E765-$AC769+1,$AG769)=1),$AF769,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C769:W769)","v":0},{"$f":"+'Cap Needs Input'!J2516","v":0},{"$f":"+'Cap Needs Input'!I2516","v":0},{"$f":"+Z769+Y769","v":0},{"$f":"IF('Cap Needs Input'!C2542='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C765,AA769)","v":0},{"$f":"IF(AB769<D765,D765,AB769)","v":2014},{"$f":"+'Cap Needs Input'!A2542","v":0},{"$f":"+'Cap Needs Input'!J2542","v":0},{"$f":"+AE769*AD769","v":0},{"$f":"+'Cap Needs Input'!K2542","v":0},null,{"$f":"'Cap Needs Input'!E2542","v":""},{"$f":"'Cap Needs Input'!C2542","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK769<BM765,BM765,CK769)","v":0}]
[]
[{"$f":"SUM(A767:A770)","v":0},{"$f":"+A763","v":"3.7.2.4.02 In-Unit Lighting Bulbs"},{"$f":"SUM(C767:C770)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C771:W771)","v":0},null,null,null,null,null,{"$f":"SUM(AD767:AD770)","v":0},{"$f":"+AF771/AD771","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF767:AF770)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2544","v":"3.7.2.4.03 In-Unit Lighting Fixtures"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C775","v":2014},{"$f":"+D775+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2547","v":0},{"$f":"+'Cap Needs Input'!G2573","v":""},{"$f":"IF(AND(C775>=$AC777,AJ777=\"Now\"),$AF777,0)","v":0},{"$f":"IF(AND(D775>=$AC777,AJ777=\"End of Cycle\"),$AF777,0)","v":0},{"$f":"IF(E775<$AC777,0,IF($AG777=0,0,IF(OR($AG777=1,MOD(E775-$AC777+1,$AG777)=1),$AF777,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C777:W777)","v":0},{"$f":"+'Cap Needs Input'!J2547","v":0},{"$f":"+'Cap Needs Input'!I2547","v":0},{"$f":"+Z777+Y777","v":0},{"$f":"IF('Cap Needs Input'!C2573='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C775,AA777)","v":0},{"$f":"IF(AB777<D775,D775,AB777)","v":2014},{"$f":"+'Cap Needs Input'!A2573","v":0},{"$f":"+'Cap Needs Input'!J2573","v":0},{"$f":"+AE777*AD777","v":0},{"$f":"+'Cap Needs Input'!K2573","v":0},null,{"$f":"'Cap Needs Input'!E2573","v":""},{"$f":"'Cap Needs Input'!C2573","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK777<BM775,BM775,CK777)","v":0}]
[{"$f":"+'Cap Needs Input'!C2548","v":0},{"$f":"+'Cap Needs Input'!G2574","v":""},{"$f":"IF(AND(C775>=$AC778,AJ778=\"Now\"),$AF778,0)","v":0},{"$f":"IF(AND(D775>=$AC778,AJ778=\"End of Cycle\"),$AF778,0)","v":0},{"$f":"IF(E775<$AC778,0,IF($AG778=0,0,IF(OR($AG778=1,MOD(E775-$AC778+1,$AG778)=1),$AF778,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C778:W778)","v":0},{"$f":"+'Cap Needs Input'!J2548","v":0},{"$f":"+'Cap Needs Input'!I2548","v":0},{"$f":"+Z778+Y778","v":0},{"$f":"IF('Cap Needs Input'!C2574='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C775,AA778)","v":0},{"$f":"IF(AB778<D775,D775,AB778)","v":2014},{"$f":"+'Cap Needs Input'!A2574","v":0},{"$f":"+'Cap Needs Input'!J2574","v":0},{"$f":"+AE778*AD778","v":0},{"$f":"+'Cap Needs Input'!K2574","v":0},null,{"$f":"'Cap Needs Input'!E2574","v":""},{"$f":"'Cap Needs Input'!C2574","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK778<BM775,BM775,CK778)","v":0}]
[{"$f":"+'Cap Needs Input'!C2549","v":0},{"$f":"+'Cap Needs Input'!G2575","v":""},{"$f":"IF(AND(C775>=$AC779,AJ779=\"Now\"),$AF779,0)","v":0},{"$f":"IF(AND(D775>=$AC779,AJ779=\"End of Cycle\"),$AF779,0)","v":0},{"$f":"IF(E775<$AC779,0,IF($AG779=0,0,IF(OR($AG779=1,MOD(E775-$AC779+1,$AG779)=1),$AF779,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C779:W779)","v":0},{"$f":"+'Cap Needs Input'!J2549","v":0},{"$f":"+'Cap Needs Input'!I2549","v":0},{"$f":"+Z779+Y779","v":0},{"$f":"IF('Cap Needs Input'!C2575='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C775,AA779)","v":0},{"$f":"IF(AB779<D775,D775,AB779)","v":2014},{"$f":"+'Cap Needs Input'!A2575","v":0},{"$f":"+'Cap Needs Input'!J2575","v":0},{"$f":"+AE779*AD779","v":0},{"$f":"+'Cap Needs Input'!K2575","v":0},null,{"$f":"'Cap Needs Input'!E2575","v":""},{"$f":"'Cap Needs Input'!C2575","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK779<BM775,BM775,CK779)","v":0}]
[]
[{"$f":"SUM(A777:A780)","v":0},{"$f":"+A773","v":"3.7.2.4.03 In-Unit Lighting Fixtures"},{"$f":"SUM(C777:C780)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C781:W781)","v":0},null,null,null,null,null,{"$f":"SUM(AD777:AD780)","v":0},{"$f":"+AF781/AD781","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF777:AF780)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2577","v":"3.7.2.4.04"},{"$f":"+'Cap Needs Input'!B2577","v":"In-Unit Electrical Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C785","v":2014},{"$f":"+D785+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2580","v":0},{"$f":"+'Cap Needs Input'!G2606","v":""},{"$f":"IF(AND(C785>=$AC787,AJ787=\"Now\"),$AF787,0)","v":0},{"$f":"IF(AND(D785>=$AC787,AJ787=\"End of Cycle\"),$AF787,0)","v":0},{"$f":"IF(E785<$AC787,0,IF($AG787=0,0,IF(OR($AG787=1,MOD(E785-$AC787+1,$AG787)=1),$AF787,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C787:W787)","v":0},{"$f":"+'Cap Needs Input'!J2580","v":0},{"$f":"+'Cap Needs Input'!I2580","v":0},{"$f":"+Z787+Y787","v":0},{"$f":"IF('Cap Needs Input'!C2606='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C785,AA787)","v":0},{"$f":"IF(AB787<D785,D785,AB787)","v":2014},{"$f":"+'Cap Needs Input'!A2606","v":0},{"$f":"+'Cap Needs Input'!J2606","v":0},{"$f":"+AE787*AD787","v":0},{"$f":"+'Cap Needs Input'!K2606","v":0},null,{"$f":"'Cap Needs Input'!E2606","v":""},{"$f":"'Cap Needs Input'!C2606","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK787<BM785,BM785,CK787)","v":0}]
[{"$f":"+'Cap Needs Input'!C2581","v":0},{"$f":"+'Cap Needs Input'!G2607","v":""},{"$f":"IF(AND(C785>=$AC788,AJ788=\"Now\"),$AF788,0)","v":0},{"$f":"IF(AND(D785>=$AC788,AJ788=\"End of Cycle\"),$AF788,0)","v":0},{"$f":"IF(E785<$AC788,0,IF($AG788=0,0,IF(OR($AG788=1,MOD(E785-$AC788+1,$AG788)=1),$AF788,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C788:W788)","v":0},{"$f":"+'Cap Needs Input'!J2581","v":0},{"$f":"+'Cap Needs Input'!I2581","v":0},{"$f":"+Z788+Y788","v":0},{"$f":"IF('Cap Needs Input'!C2607='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C785,AA788)","v":0},{"$f":"IF(AB788<D785,D785,AB788)","v":2014},{"$f":"+'Cap Needs Input'!A2607","v":0},{"$f":"+'Cap Needs Input'!J2607","v":0},{"$f":"+AE788*AD788","v":0},{"$f":"+'Cap Needs Input'!K2607","v":0},null,{"$f":"'Cap Needs Input'!E2607","v":""},{"$f":"'Cap Needs Input'!C2607","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK788<BM785,BM785,CK788)","v":0}]
[{"$f":"+'Cap Needs Input'!C2582","v":0},{"$f":"+'Cap Needs Input'!G2608","v":""},{"$f":"IF(AND(C785>=$AC789,AJ789=\"Now\"),$AF789,0)","v":0},{"$f":"IF(AND(D785>=$AC789,AJ789=\"End of Cycle\"),$AF789,0)","v":0},{"$f":"IF(E785<$AC789,0,IF($AG789=0,0,IF(OR($AG789=1,MOD(E785-$AC789+1,$AG789)=1),$AF789,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C789:W789)","v":0},{"$f":"+'Cap Needs Input'!J2582","v":0},{"$f":"+'Cap Needs Input'!I2582","v":0},{"$f":"+Z789+Y789","v":0},{"$f":"IF('Cap Needs Input'!C2608='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C785,AA789)","v":0},{"$f":"IF(AB789<D785,D785,AB789)","v":2014},{"$f":"+'Cap Needs Input'!A2608","v":0},{"$f":"+'Cap Needs Input'!J2608","v":0},{"$f":"+AE789*AD789","v":0},{"$f":"+'Cap Needs Input'!K2608","v":0},null,{"$f":"'Cap Needs Input'!E2608","v":""},{"$f":"'Cap Needs Input'!C2608","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK789<BM785,BM785,CK789)","v":0}]
[]
[{"$f":"SUM(A787:A790)","v":0},{"$f":"+A783&\" \"&B783","v":"3.7.2.4.04 In-Unit Electrical Other #1"},{"$f":"SUM(C787:C790)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C791:W791)","v":0},null,null,null,null,null,{"$f":"SUM(AD787:AD790)","v":0},{"$f":"+AF791/AD791","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF787:AF790)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2610","v":"3.7.2.4.05"},{"$f":"+'Cap Needs Input'!B2610","v":"In-Unit Electrical Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C795","v":2014},{"$f":"+D795+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2613","v":0},{"$f":"+'Cap Needs Input'!G2639","v":""},{"$f":"IF(AND(C795>=$AC797,AJ797=\"Now\"),$AF797,0)","v":0},{"$f":"IF(AND(D795>=$AC797,AJ797=\"End of Cycle\"),$AF797,0)","v":0},{"$f":"IF(E795<$AC797,0,IF($AG797=0,0,IF(OR($AG797=1,MOD(E795-$AC797+1,$AG797)=1),$AF797,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C797:W797)","v":0},{"$f":"+'Cap Needs Input'!J2613","v":0},{"$f":"+'Cap Needs Input'!I2613","v":0},{"$f":"+Z797+Y797","v":0},{"$f":"IF('Cap Needs Input'!C2639='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C795,AA797)","v":0},{"$f":"IF(AB797<D795,D795,AB797)","v":2014},{"$f":"+'Cap Needs Input'!A2639","v":0},{"$f":"+'Cap Needs Input'!J2639","v":0},{"$f":"+AE797*AD797","v":0},{"$f":"+'Cap Needs Input'!K2639","v":0},null,{"$f":"'Cap Needs Input'!E2639","v":""},{"$f":"'Cap Needs Input'!C2639","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK797<BM795,BM795,CK797)","v":0}]
[{"$f":"+'Cap Needs Input'!C2614","v":0},{"$f":"+'Cap Needs Input'!G2640","v":""},{"$f":"IF(AND(C795>=$AC798,AJ798=\"Now\"),$AF798,0)","v":0},{"$f":"IF(AND(D795>=$AC798,AJ798=\"End of Cycle\"),$AF798,0)","v":0},{"$f":"IF(E795<$AC798,0,IF($AG798=0,0,IF(OR($AG798=1,MOD(E795-$AC798+1,$AG798)=1),$AF798,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C798:W798)","v":0},{"$f":"+'Cap Needs Input'!J2614","v":0},{"$f":"+'Cap Needs Input'!I2614","v":0},{"$f":"+Z798+Y798","v":0},{"$f":"IF('Cap Needs Input'!C2640='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C795,AA798)","v":0},{"$f":"IF(AB798<D795,D795,AB798)","v":2014},{"$f":"+'Cap Needs Input'!A2640","v":0},{"$f":"+'Cap Needs Input'!J2640","v":0},{"$f":"+AE798*AD798","v":0},{"$f":"+'Cap Needs Input'!K2640","v":0},null,{"$f":"'Cap Needs Input'!E2640","v":""},{"$f":"'Cap Needs Input'!C2640","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK798<BM795,BM795,CK798)","v":0}]
[{"$f":"+'Cap Needs Input'!C2615","v":0},{"$f":"+'Cap Needs Input'!G2641","v":""},{"$f":"IF(AND(C795>=$AC799,AJ799=\"Now\"),$AF799,0)","v":0},{"$f":"IF(AND(D795>=$AC799,AJ799=\"End of Cycle\"),$AF799,0)","v":0},{"$f":"IF(E795<$AC799,0,IF($AG799=0,0,IF(OR($AG799=1,MOD(E795-$AC799+1,$AG799)=1),$AF799,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C799:W799)","v":0},{"$f":"+'Cap Needs Input'!J2615","v":0},{"$f":"+'Cap Needs Input'!I2615","v":0},{"$f":"+Z799+Y799","v":0},{"$f":"IF('Cap Needs Input'!C2641='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C795,AA799)","v":0},{"$f":"IF(AB799<D795,D795,AB799)","v":2014},{"$f":"+'Cap Needs Input'!A2641","v":0},{"$f":"+'Cap Needs Input'!J2641","v":0},{"$f":"+AE799*AD799","v":0},{"$f":"+'Cap Needs Input'!K2641","v":0},null,{"$f":"'Cap Needs Input'!E2641","v":""},{"$f":"'Cap Needs Input'!C2641","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK799<BM795,BM795,CK799)","v":0}]
[]
[{"$f":"SUM(A797:A800)","v":0},{"$f":"+A793&\" \"&B793","v":"3.7.2.4.05 In-Unit Electrical Other #2"},{"$f":"SUM(C797:C800)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C801:W801)","v":0},null,null,null,null,null,{"$f":"SUM(AD797:AD800)","v":0},{"$f":"+AF801/AD801","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF797:AF800)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2643","v":"3.8.01"},{"$f":"+'Cap Needs Input'!B2643","v":"Other #01"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C805","v":2014},{"$f":"+D805+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2646","v":0},{"$f":"+'Cap Needs Input'!G2672","v":""},{"$f":"IF(AND(C805>=$AC807,AJ807=\"Now\"),$AF807,0)","v":0},{"$f":"IF(AND(D805>=$AC807,AJ807=\"End of Cycle\"),$AF807,0)","v":0},{"$f":"IF(E805<$AC807,0,IF($AG807=0,0,IF(OR($AG807=1,MOD(E805-$AC807+1,$AG807)=1),$AF807,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C807:W807)","v":0},{"$f":"+'Cap Needs Input'!J2646","v":0},{"$f":"+'Cap Needs Input'!I2646","v":0},{"$f":"+Z807+Y807","v":0},{"$f":"IF('Cap Needs Input'!C2672='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C805,AA807)","v":0},{"$f":"IF(AB807<D805,D805,AB807)","v":2014},{"$f":"+'Cap Needs Input'!A2672","v":0},{"$f":"+'Cap Needs Input'!J2672","v":0},{"$f":"+AE807*AD807","v":0},{"$f":"+'Cap Needs Input'!K2672","v":0},null,{"$f":"'Cap Needs Input'!E2672","v":""},{"$f":"'Cap Needs Input'!C2672","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK807<BM805,BM805,CK807)","v":0}]
[{"$f":"+'Cap Needs Input'!C2647","v":0},{"$f":"+'Cap Needs Input'!G2673","v":""},{"$f":"IF(AND(C805>=$AC808,AJ808=\"Now\"),$AF808,0)","v":0},{"$f":"IF(AND(D805>=$AC808,AJ808=\"End of Cycle\"),$AF808,0)","v":0},{"$f":"IF(E805<$AC808,0,IF($AG808=0,0,IF(OR($AG808=1,MOD(E805-$AC808+1,$AG808)=1),$AF808,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C808:W808)","v":0},{"$f":"+'Cap Needs Input'!J2647","v":0},{"$f":"+'Cap Needs Input'!I2647","v":0},{"$f":"+Z808+Y808","v":0},{"$f":"IF('Cap Needs Input'!C2673='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C805,AA808)","v":0},{"$f":"IF(AB808<D805,D805,AB808)","v":2014},{"$f":"+'Cap Needs Input'!A2673","v":0},{"$f":"+'Cap Needs Input'!J2673","v":0},{"$f":"+AE808*AD808","v":0},{"$f":"+'Cap Needs Input'!K2673","v":0},null,{"$f":"'Cap Needs Input'!E2673","v":""},{"$f":"'Cap Needs Input'!C2673","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK808<BM805,BM805,CK808)","v":0}]
[{"$f":"+'Cap Needs Input'!C2648","v":0},{"$f":"+'Cap Needs Input'!G2674","v":""},{"$f":"IF(AND(C805>=$AC809,AJ809=\"Now\"),$AF809,0)","v":0},{"$f":"IF(AND(D805>=$AC809,AJ809=\"End of Cycle\"),$AF809,0)","v":0},{"$f":"IF(E805<$AC809,0,IF($AG809=0,0,IF(OR($AG809=1,MOD(E805-$AC809+1,$AG809)=1),$AF809,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C809:W809)","v":0},{"$f":"+'Cap Needs Input'!J2648","v":0},{"$f":"+'Cap Needs Input'!I2648","v":0},{"$f":"+Z809+Y809","v":0},{"$f":"IF('Cap Needs Input'!C2674='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C805,AA809)","v":0},{"$f":"IF(AB809<D805,D805,AB809)","v":2014},{"$f":"+'Cap Needs Input'!A2674","v":0},{"$f":"+'Cap Needs Input'!J2674","v":0},{"$f":"+AE809*AD809","v":0},{"$f":"+'Cap Needs Input'!K2674","v":0},null,{"$f":"'Cap Needs Input'!E2674","v":""},{"$f":"'Cap Needs Input'!C2674","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK809<BM805,BM805,CK809)","v":0}]
[]
[{"$f":"SUM(A807:A810)","v":0},{"$f":"+A803&\" \"&B803","v":"3.8.01 Other #01"},{"$f":"SUM(C807:C810)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C811:W811)","v":0},null,null,null,null,null,{"$f":"SUM(AD807:AD810)","v":0},{"$f":"+AF811/AD811","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF807:AF810)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2676","v":"3.8.02"},{"$f":"+'Cap Needs Input'!B2676","v":"Other #02"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C815","v":2014},{"$f":"+D815+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2679","v":0},{"$f":"+'Cap Needs Input'!G2705","v":""},{"$f":"IF(AND(C815>=$AC817,AJ817=\"Now\"),$AF817,0)","v":0},{"$f":"IF(AND(D815>=$AC817,AJ817=\"End of Cycle\"),$AF817,0)","v":0},{"$f":"IF(E815<$AC817,0,IF($AG817=0,0,IF(OR($AG817=1,MOD(E815-$AC817+1,$AG817)=1),$AF817,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C817:W817)","v":0},{"$f":"+'Cap Needs Input'!J2679","v":0},{"$f":"+'Cap Needs Input'!I2679","v":0},{"$f":"+Z817+Y817","v":0},{"$f":"IF('Cap Needs Input'!C2705='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C815,AA817)","v":0},{"$f":"IF(AB817<D815,D815,AB817)","v":2014},{"$f":"+'Cap Needs Input'!A2705","v":0},{"$f":"+'Cap Needs Input'!J2705","v":0},{"$f":"+AE817*AD817","v":0},{"$f":"+'Cap Needs Input'!K2705","v":0},null,{"$f":"'Cap Needs Input'!E2705","v":""},{"$f":"'Cap Needs Input'!C2705","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK817<BM815,BM815,CK817)","v":0}]
[{"$f":"+'Cap Needs Input'!C2680","v":0},{"$f":"+'Cap Needs Input'!G2706","v":""},{"$f":"IF(AND(C815>=$AC818,AJ818=\"Now\"),$AF818,0)","v":0},{"$f":"IF(AND(D815>=$AC818,AJ818=\"End of Cycle\"),$AF818,0)","v":0},{"$f":"IF(E815<$AC818,0,IF($AG818=0,0,IF(OR($AG818=1,MOD(E815-$AC818+1,$AG818)=1),$AF818,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C818:W818)","v":0},{"$f":"+'Cap Needs Input'!J2680","v":0},{"$f":"+'Cap Needs Input'!I2680","v":0},{"$f":"+Z818+Y818","v":0},{"$f":"IF('Cap Needs Input'!C2706='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C815,AA818)","v":0},{"$f":"IF(AB818<D815,D815,AB818)","v":2014},{"$f":"+'Cap Needs Input'!A2706","v":0},{"$f":"+'Cap Needs Input'!J2706","v":0},{"$f":"+AE818*AD818","v":0},{"$f":"+'Cap Needs Input'!K2706","v":0},null,{"$f":"'Cap Needs Input'!E2706","v":""},{"$f":"'Cap Needs Input'!C2706","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK818<BM815,BM815,CK818)","v":0}]
[{"$f":"+'Cap Needs Input'!C2681","v":0},{"$f":"+'Cap Needs Input'!G2707","v":""},{"$f":"IF(AND(C815>=$AC819,AJ819=\"Now\"),$AF819,0)","v":0},{"$f":"IF(AND(D815>=$AC819,AJ819=\"End of Cycle\"),$AF819,0)","v":0},{"$f":"IF(E815<$AC819,0,IF($AG819=0,0,IF(OR($AG819=1,MOD(E815-$AC819+1,$AG819)=1),$AF819,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C819:W819)","v":0},{"$f":"+'Cap Needs Input'!J2681","v":0},{"$f":"+'Cap Needs Input'!I2681","v":0},{"$f":"+Z819+Y819","v":0},{"$f":"IF('Cap Needs Input'!C2707='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C815,AA819)","v":0},{"$f":"IF(AB819<D815,D815,AB819)","v":2014},{"$f":"+'Cap Needs Input'!A2707","v":0},{"$f":"+'Cap Needs Input'!J2707","v":0},{"$f":"+AE819*AD819","v":0},{"$f":"+'Cap Needs Input'!K2707","v":0},null,{"$f":"'Cap Needs Input'!E2707","v":""},{"$f":"'Cap Needs Input'!C2707","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK819<BM815,BM815,CK819)","v":0}]
[]
[{"$f":"SUM(A817:A820)","v":0},{"$f":"+A813&\" \"&B813","v":"3.8.02 Other #02"},{"$f":"SUM(C817:C820)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C821:W821)","v":0},null,null,null,null,null,{"$f":"SUM(AD817:AD820)","v":0},{"$f":"+AF821/AD821","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF817:AF820)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2709","v":"3.8.03"},{"$f":"+'Cap Needs Input'!B2709","v":"Other #03"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C825","v":2014},{"$f":"+D825+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2712","v":0},{"$f":"+'Cap Needs Input'!G2738","v":""},{"$f":"IF(AND(C825>=$AC827,AJ827=\"Now\"),$AF827,0)","v":0},{"$f":"IF(AND(D825>=$AC827,AJ827=\"End of Cycle\"),$AF827,0)","v":0},{"$f":"IF(E825<$AC827,0,IF($AG827=0,0,IF(OR($AG827=1,MOD(E825-$AC827+1,$AG827)=1),$AF827,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C827:W827)","v":0},{"$f":"+'Cap Needs Input'!J2712","v":0},{"$f":"+'Cap Needs Input'!I2712","v":0},{"$f":"+Z827+Y827","v":0},{"$f":"IF('Cap Needs Input'!C2738='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C825,AA827)","v":0},{"$f":"IF(AB827<D825,D825,AB827)","v":2014},{"$f":"+'Cap Needs Input'!A2738","v":0},{"$f":"+'Cap Needs Input'!J2738","v":0},{"$f":"+AE827*AD827","v":0},{"$f":"+'Cap Needs Input'!K2738","v":0},null,{"$f":"'Cap Needs Input'!E2738","v":""},{"$f":"'Cap Needs Input'!C2738","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK827<BM825,BM825,CK827)","v":0}]
[{"$f":"+'Cap Needs Input'!C2713","v":0},{"$f":"+'Cap Needs Input'!G2739","v":""},{"$f":"IF(AND(C825>=$AC828,AJ828=\"Now\"),$AF828,0)","v":0},{"$f":"IF(AND(D825>=$AC828,AJ828=\"End of Cycle\"),$AF828,0)","v":0},{"$f":"IF(E825<$AC828,0,IF($AG828=0,0,IF(OR($AG828=1,MOD(E825-$AC828+1,$AG828)=1),$AF828,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C828:W828)","v":0},{"$f":"+'Cap Needs Input'!J2713","v":0},{"$f":"+'Cap Needs Input'!I2713","v":0},{"$f":"+Z828+Y828","v":0},{"$f":"IF('Cap Needs Input'!C2739='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C825,AA828)","v":0},{"$f":"IF(AB828<D825,D825,AB828)","v":2014},{"$f":"+'Cap Needs Input'!A2739","v":0},{"$f":"+'Cap Needs Input'!J2739","v":0},{"$f":"+AE828*AD828","v":0},{"$f":"+'Cap Needs Input'!K2739","v":0},null,{"$f":"'Cap Needs Input'!E2739","v":""},{"$f":"'Cap Needs Input'!C2739","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK828<BM825,BM825,CK828)","v":0}]
[{"$f":"+'Cap Needs Input'!C2714","v":0},{"$f":"+'Cap Needs Input'!G2740","v":""},{"$f":"IF(AND(C825>=$AC829,AJ829=\"Now\"),$AF829,0)","v":0},{"$f":"IF(AND(D825>=$AC829,AJ829=\"End of Cycle\"),$AF829,0)","v":0},{"$f":"IF(E825<$AC829,0,IF($AG829=0,0,IF(OR($AG829=1,MOD(E825-$AC829+1,$AG829)=1),$AF829,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C829:W829)","v":0},{"$f":"+'Cap Needs Input'!J2714","v":0},{"$f":"+'Cap Needs Input'!I2714","v":0},{"$f":"+Z829+Y829","v":0},{"$f":"IF('Cap Needs Input'!C2740='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C825,AA829)","v":0},{"$f":"IF(AB829<D825,D825,AB829)","v":2014},{"$f":"+'Cap Needs Input'!A2740","v":0},{"$f":"+'Cap Needs Input'!J2740","v":0},{"$f":"+AE829*AD829","v":0},{"$f":"+'Cap Needs Input'!K2740","v":0},null,{"$f":"'Cap Needs Input'!E2740","v":""},{"$f":"'Cap Needs Input'!C2740","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK829<BM825,BM825,CK829)","v":0}]
[]
[{"$f":"SUM(A827:A830)","v":0},{"$f":"+A823&\" \"&B823","v":"3.8.03 Other #03"},{"$f":"SUM(C827:C830)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C831:W831)","v":0},null,null,null,null,null,{"$f":"SUM(AD827:AD830)","v":0},{"$f":"+AF831/AD831","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF827:AF830)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2742","v":"3.8.04"},{"$f":"+'Cap Needs Input'!B2742","v":"Other #04"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C835","v":2014},{"$f":"+D835+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2745","v":0},{"$f":"+'Cap Needs Input'!G2771","v":""},{"$f":"IF(AND(C835>=$AC837,AJ837=\"Now\"),$AF837,0)","v":0},{"$f":"IF(AND(D835>=$AC837,AJ837=\"End of Cycle\"),$AF837,0)","v":0},{"$f":"IF(E835<$AC837,0,IF($AG837=0,0,IF(OR($AG837=1,MOD(E835-$AC837+1,$AG837)=1),$AF837,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C837:W837)","v":0},{"$f":"+'Cap Needs Input'!J2745","v":0},{"$f":"+'Cap Needs Input'!I2745","v":0},{"$f":"+Z837+Y837","v":0},{"$f":"IF('Cap Needs Input'!C2771='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C835,AA837)","v":0},{"$f":"IF(AB837<D835,D835,AB837)","v":2014},{"$f":"+'Cap Needs Input'!A2771","v":0},{"$f":"+'Cap Needs Input'!J2771","v":0},{"$f":"+AE837*AD837","v":0},{"$f":"+'Cap Needs Input'!K2771","v":0},null,{"$f":"'Cap Needs Input'!E2771","v":""},{"$f":"'Cap Needs Input'!C2771","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK837<BM835,BM835,CK837)","v":0}]
[{"$f":"+'Cap Needs Input'!C2746","v":0},{"$f":"+'Cap Needs Input'!G2772","v":""},{"$f":"IF(AND(C835>=$AC838,AJ838=\"Now\"),$AF838,0)","v":0},{"$f":"IF(AND(D835>=$AC838,AJ838=\"End of Cycle\"),$AF838,0)","v":0},{"$f":"IF(E835<$AC838,0,IF($AG838=0,0,IF(OR($AG838=1,MOD(E835-$AC838+1,$AG838)=1),$AF838,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C838:W838)","v":0},{"$f":"+'Cap Needs Input'!J2746","v":0},{"$f":"+'Cap Needs Input'!I2746","v":0},{"$f":"+Z838+Y838","v":0},{"$f":"IF('Cap Needs Input'!C2772='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C835,AA838)","v":0},{"$f":"IF(AB838<D835,D835,AB838)","v":2014},{"$f":"+'Cap Needs Input'!A2772","v":0},{"$f":"+'Cap Needs Input'!J2772","v":0},{"$f":"+AE838*AD838","v":0},{"$f":"+'Cap Needs Input'!K2772","v":0},null,{"$f":"'Cap Needs Input'!E2772","v":""},{"$f":"'Cap Needs Input'!C2772","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK838<BM835,BM835,CK838)","v":0}]
[{"$f":"+'Cap Needs Input'!C2747","v":0},{"$f":"+'Cap Needs Input'!G2773","v":""},{"$f":"IF(AND(C835>=$AC839,AJ839=\"Now\"),$AF839,0)","v":0},{"$f":"IF(AND(D835>=$AC839,AJ839=\"End of Cycle\"),$AF839,0)","v":0},{"$f":"IF(E835<$AC839,0,IF($AG839=0,0,IF(OR($AG839=1,MOD(E835-$AC839+1,$AG839)=1),$AF839,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C839:W839)","v":0},{"$f":"+'Cap Needs Input'!J2747","v":0},{"$f":"+'Cap Needs Input'!I2747","v":0},{"$f":"+Z839+Y839","v":0},{"$f":"IF('Cap Needs Input'!C2773='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C835,AA839)","v":0},{"$f":"IF(AB839<D835,D835,AB839)","v":2014},{"$f":"+'Cap Needs Input'!A2773","v":0},{"$f":"+'Cap Needs Input'!J2773","v":0},{"$f":"+AE839*AD839","v":0},{"$f":"+'Cap Needs Input'!K2773","v":0},null,{"$f":"'Cap Needs Input'!E2773","v":""},{"$f":"'Cap Needs Input'!C2773","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK839<BM835,BM835,CK839)","v":0}]
[]
[{"$f":"SUM(A837:A840)","v":0},{"$f":"+A833&\" \"&B833","v":"3.8.04 Other #04"},{"$f":"SUM(C837:C840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C841:W841)","v":0},null,null,null,null,null,{"$f":"SUM(AD837:AD840)","v":0},{"$f":"+AF841/AD841","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF837:AF840)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2775","v":"3.8.05"},{"$f":"+'Cap Needs Input'!B2775","v":"Other #05"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C845","v":2014},{"$f":"+D845+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2778","v":0},{"$f":"+'Cap Needs Input'!G2804","v":""},{"$f":"IF(AND(C845>=$AC847,AJ847=\"Now\"),$AF847,0)","v":0},{"$f":"IF(AND(D845>=$AC847,AJ847=\"End of Cycle\"),$AF847,0)","v":0},{"$f":"IF(E845<$AC847,0,IF($AG847=0,0,IF(OR($AG847=1,MOD(E845-$AC847+1,$AG847)=1),$AF847,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C847:W847)","v":0},{"$f":"+'Cap Needs Input'!J2778","v":0},{"$f":"+'Cap Needs Input'!I2778","v":0},{"$f":"+Z847+Y847","v":0},{"$f":"IF('Cap Needs Input'!C2804='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C845,AA847)","v":0},{"$f":"IF(AB847<D845,D845,AB847)","v":2014},{"$f":"+'Cap Needs Input'!A2804","v":0},{"$f":"+'Cap Needs Input'!J2804","v":0},{"$f":"+AE847*AD847","v":0},{"$f":"+'Cap Needs Input'!K2804","v":0},null,{"$f":"'Cap Needs Input'!E2804","v":""},{"$f":"'Cap Needs Input'!C2804","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK847<BM845,BM845,CK847)","v":0}]
[{"$f":"+'Cap Needs Input'!C2779","v":0},{"$f":"+'Cap Needs Input'!G2805","v":""},{"$f":"IF(AND(C845>=$AC848,AJ848=\"Now\"),$AF848,0)","v":0},{"$f":"IF(AND(D845>=$AC848,AJ848=\"End of Cycle\"),$AF848,0)","v":0},{"$f":"IF(E845<$AC848,0,IF($AG848=0,0,IF(OR($AG848=1,MOD(E845-$AC848+1,$AG848)=1),$AF848,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C848:W848)","v":0},{"$f":"+'Cap Needs Input'!J2779","v":0},{"$f":"+'Cap Needs Input'!I2779","v":0},{"$f":"+Z848+Y848","v":0},{"$f":"IF('Cap Needs Input'!C2805='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C845,AA848)","v":0},{"$f":"IF(AB848<D845,D845,AB848)","v":2014},{"$f":"+'Cap Needs Input'!A2805","v":0},{"$f":"+'Cap Needs Input'!J2805","v":0},{"$f":"+AE848*AD848","v":0},{"$f":"+'Cap Needs Input'!K2805","v":0},null,{"$f":"'Cap Needs Input'!E2805","v":""},{"$f":"'Cap Needs Input'!C2805","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK848<BM845,BM845,CK848)","v":0}]
[{"$f":"+'Cap Needs Input'!C2780","v":0},{"$f":"+'Cap Needs Input'!G2806","v":""},{"$f":"IF(AND(C845>=$AC849,AJ849=\"Now\"),$AF849,0)","v":0},{"$f":"IF(AND(D845>=$AC849,AJ849=\"End of Cycle\"),$AF849,0)","v":0},{"$f":"IF(E845<$AC849,0,IF($AG849=0,0,IF(OR($AG849=1,MOD(E845-$AC849+1,$AG849)=1),$AF849,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C849:W849)","v":0},{"$f":"+'Cap Needs Input'!J2780","v":0},{"$f":"+'Cap Needs Input'!I2780","v":0},{"$f":"+Z849+Y849","v":0},{"$f":"IF('Cap Needs Input'!C2806='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C845,AA849)","v":0},{"$f":"IF(AB849<D845,D845,AB849)","v":2014},{"$f":"+'Cap Needs Input'!A2806","v":0},{"$f":"+'Cap Needs Input'!J2806","v":0},{"$f":"+AE849*AD849","v":0},{"$f":"+'Cap Needs Input'!K2806","v":0},null,{"$f":"'Cap Needs Input'!E2806","v":""},{"$f":"'Cap Needs Input'!C2806","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK849<BM845,BM845,CK849)","v":0}]
[]
[{"$f":"SUM(A847:A850)","v":0},{"$f":"+A843&\" \"&B843","v":"3.8.05 Other #05"},{"$f":"SUM(C847:C850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C851:W851)","v":0},null,null,null,null,null,{"$f":"SUM(AD847:AD850)","v":0},{"$f":"+AF851/AD851","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF847:AF850)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2808","v":"3.8.06"},{"$f":"+'Cap Needs Input'!B2808","v":"Other #06"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C855","v":2014},{"$f":"+D855+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2811","v":0},{"$f":"+'Cap Needs Input'!G2837","v":""},{"$f":"IF(AND(C855>=$AC857,AJ857=\"Now\"),$AF857,0)","v":0},{"$f":"IF(AND(D855>=$AC857,AJ857=\"End of Cycle\"),$AF857,0)","v":0},{"$f":"IF(E855<$AC857,0,IF($AG857=0,0,IF(OR($AG857=1,MOD(E855-$AC857+1,$AG857)=1),$AF857,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C857:W857)","v":0},{"$f":"+'Cap Needs Input'!J2811","v":0},{"$f":"+'Cap Needs Input'!I2811","v":0},{"$f":"+Z857+Y857","v":0},{"$f":"IF('Cap Needs Input'!C2837='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C855,AA857)","v":0},{"$f":"IF(AB857<D855,D855,AB857)","v":2014},{"$f":"+'Cap Needs Input'!A2837","v":0},{"$f":"+'Cap Needs Input'!J2837","v":0},{"$f":"+AE857*AD857","v":0},{"$f":"+'Cap Needs Input'!K2837","v":0},null,{"$f":"'Cap Needs Input'!E2837","v":""},{"$f":"'Cap Needs Input'!C2837","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK857<BM855,BM855,CK857)","v":0}]
[{"$f":"+'Cap Needs Input'!C2812","v":0},{"$f":"+'Cap Needs Input'!G2838","v":""},{"$f":"IF(AND(C855>=$AC858,AJ858=\"Now\"),$AF858,0)","v":0},{"$f":"IF(AND(D855>=$AC858,AJ858=\"End of Cycle\"),$AF858,0)","v":0},{"$f":"IF(E855<$AC858,0,IF($AG858=0,0,IF(OR($AG858=1,MOD(E855-$AC858+1,$AG858)=1),$AF858,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C858:W858)","v":0},{"$f":"+'Cap Needs Input'!J2812","v":0},{"$f":"+'Cap Needs Input'!I2812","v":0},{"$f":"+Z858+Y858","v":0},{"$f":"IF('Cap Needs Input'!C2838='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C855,AA858)","v":0},{"$f":"IF(AB858<D855,D855,AB858)","v":2014},{"$f":"+'Cap Needs Input'!A2838","v":0},{"$f":"+'Cap Needs Input'!J2838","v":0},{"$f":"+AE858*AD858","v":0},{"$f":"+'Cap Needs Input'!K2838","v":0},null,{"$f":"'Cap Needs Input'!E2838","v":""},{"$f":"'Cap Needs Input'!C2838","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK858<BM855,BM855,CK858)","v":0}]
[{"$f":"+'Cap Needs Input'!C2813","v":0},{"$f":"+'Cap Needs Input'!G2839","v":""},{"$f":"IF(AND(C855>=$AC859,AJ859=\"Now\"),$AF859,0)","v":0},{"$f":"IF(AND(D855>=$AC859,AJ859=\"End of Cycle\"),$AF859,0)","v":0},{"$f":"IF(E855<$AC859,0,IF($AG859=0,0,IF(OR($AG859=1,MOD(E855-$AC859+1,$AG859)=1),$AF859,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C859:W859)","v":0},{"$f":"+'Cap Needs Input'!J2813","v":0},{"$f":"+'Cap Needs Input'!I2813","v":0},{"$f":"+Z859+Y859","v":0},{"$f":"IF('Cap Needs Input'!C2839='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C855,AA859)","v":0},{"$f":"IF(AB859<D855,D855,AB859)","v":2014},{"$f":"+'Cap Needs Input'!A2839","v":0},{"$f":"+'Cap Needs Input'!J2839","v":0},{"$f":"+AE859*AD859","v":0},{"$f":"+'Cap Needs Input'!K2839","v":0},null,{"$f":"'Cap Needs Input'!E2839","v":""},{"$f":"'Cap Needs Input'!C2839","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK859<BM855,BM855,CK859)","v":0}]
[]
[{"$f":"SUM(A857:A860)","v":0},{"$f":"+A853&\" \"&B853","v":"3.8.06 Other #06"},{"$f":"SUM(C857:C860)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C861:W861)","v":0},null,null,null,null,null,{"$f":"SUM(AD857:AD860)","v":0},{"$f":"+AF861/AD861","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF857:AF860)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2841","v":"3.8.07"},{"$f":"+'Cap Needs Input'!B2841","v":"Other #07"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C865","v":2014},{"$f":"+D865+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2844","v":0},{"$f":"+'Cap Needs Input'!G2870","v":""},{"$f":"IF(AND(C865>=$AC867,AJ867=\"Now\"),$AF867,0)","v":0},{"$f":"IF(AND(D865>=$AC867,AJ867=\"End of Cycle\"),$AF867,0)","v":0},{"$f":"IF(E865<$AC867,0,IF($AG867=0,0,IF(OR($AG867=1,MOD(E865-$AC867+1,$AG867)=1),$AF867,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C867:W867)","v":0},{"$f":"+'Cap Needs Input'!J2844","v":0},{"$f":"+'Cap Needs Input'!I2844","v":0},{"$f":"+Z867+Y867","v":0},{"$f":"IF('Cap Needs Input'!C2870='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C865,AA867)","v":0},{"$f":"IF(AB867<D865,D865,AB867)","v":2014},{"$f":"+'Cap Needs Input'!A2870","v":0},{"$f":"+'Cap Needs Input'!J2870","v":0},{"$f":"+AE867*AD867","v":0},{"$f":"+'Cap Needs Input'!K2870","v":0},null,{"$f":"'Cap Needs Input'!E2870","v":""},{"$f":"'Cap Needs Input'!C2870","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK867<BM865,BM865,CK867)","v":0}]
[{"$f":"+'Cap Needs Input'!C2845","v":0},{"$f":"+'Cap Needs Input'!G2871","v":""},{"$f":"IF(AND(C865>=$AC868,AJ868=\"Now\"),$AF868,0)","v":0},{"$f":"IF(AND(D865>=$AC868,AJ868=\"End of Cycle\"),$AF868,0)","v":0},{"$f":"IF(E865<$AC868,0,IF($AG868=0,0,IF(OR($AG868=1,MOD(E865-$AC868+1,$AG868)=1),$AF868,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C868:W868)","v":0},{"$f":"+'Cap Needs Input'!J2845","v":0},{"$f":"+'Cap Needs Input'!I2845","v":0},{"$f":"+Z868+Y868","v":0},{"$f":"IF('Cap Needs Input'!C2871='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C865,AA868)","v":0},{"$f":"IF(AB868<D865,D865,AB868)","v":2014},{"$f":"+'Cap Needs Input'!A2871","v":0},{"$f":"+'Cap Needs Input'!J2871","v":0},{"$f":"+AE868*AD868","v":0},{"$f":"+'Cap Needs Input'!K2871","v":0},null,{"$f":"'Cap Needs Input'!E2871","v":""},{"$f":"'Cap Needs Input'!C2871","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK868<BM865,BM865,CK868)","v":0}]
[{"$f":"+'Cap Needs Input'!C2846","v":0},{"$f":"+'Cap Needs Input'!G2872","v":""},{"$f":"IF(AND(C865>=$AC869,AJ869=\"Now\"),$AF869,0)","v":0},{"$f":"IF(AND(D865>=$AC869,AJ869=\"End of Cycle\"),$AF869,0)","v":0},{"$f":"IF(E865<$AC869,0,IF($AG869=0,0,IF(OR($AG869=1,MOD(E865-$AC869+1,$AG869)=1),$AF869,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C869:W869)","v":0},{"$f":"+'Cap Needs Input'!J2846","v":0},{"$f":"+'Cap Needs Input'!I2846","v":0},{"$f":"+Z869+Y869","v":0},{"$f":"IF('Cap Needs Input'!C2872='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C865,AA869)","v":0},{"$f":"IF(AB869<D865,D865,AB869)","v":2014},{"$f":"+'Cap Needs Input'!A2872","v":0},{"$f":"+'Cap Needs Input'!J2872","v":0},{"$f":"+AE869*AD869","v":0},{"$f":"+'Cap Needs Input'!K2872","v":0},null,{"$f":"'Cap Needs Input'!E2872","v":""},{"$f":"'Cap Needs Input'!C2872","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK869<BM865,BM865,CK869)","v":0}]
[]
[{"$f":"SUM(A867:A870)","v":0},{"$f":"+A863&\" \"&B863","v":"3.8.07 Other #07"},{"$f":"SUM(C867:C870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C871:W871)","v":0},null,null,null,null,null,{"$f":"SUM(AD867:AD870)","v":0},{"$f":"+AF871/AD871","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF867:AF870)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2874","v":"3.8.08"},{"$f":"+'Cap Needs Input'!B2874","v":"Other #08"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C875","v":2014},{"$f":"+D875+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2877","v":0},{"$f":"+'Cap Needs Input'!G2903","v":""},{"$f":"IF(AND(C875>=$AC877,AJ877=\"Now\"),$AF877,0)","v":0},{"$f":"IF(AND(D875>=$AC877,AJ877=\"End of Cycle\"),$AF877,0)","v":0},{"$f":"IF(E875<$AC877,0,IF($AG877=0,0,IF(OR($AG877=1,MOD(E875-$AC877+1,$AG877)=1),$AF877,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C877:W877)","v":0},{"$f":"+'Cap Needs Input'!J2877","v":0},{"$f":"+'Cap Needs Input'!I2877","v":0},{"$f":"+Z877+Y877","v":0},{"$f":"IF('Cap Needs Input'!C2903='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C875,AA877)","v":0},{"$f":"IF(AB877<D875,D875,AB877)","v":2014},{"$f":"+'Cap Needs Input'!A2903","v":0},{"$f":"+'Cap Needs Input'!J2903","v":0},{"$f":"+AE877*AD877","v":0},{"$f":"+'Cap Needs Input'!K2903","v":0},null,{"$f":"'Cap Needs Input'!E2903","v":""},{"$f":"'Cap Needs Input'!C2903","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK877<BM875,BM875,CK877)","v":0}]
[{"$f":"+'Cap Needs Input'!C2878","v":0},{"$f":"+'Cap Needs Input'!G2904","v":""},{"$f":"IF(AND(C875>=$AC878,AJ878=\"Now\"),$AF878,0)","v":0},{"$f":"IF(AND(D875>=$AC878,AJ878=\"End of Cycle\"),$AF878,0)","v":0},{"$f":"IF(E875<$AC878,0,IF($AG878=0,0,IF(OR($AG878=1,MOD(E875-$AC878+1,$AG878)=1),$AF878,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C878:W878)","v":0},{"$f":"+'Cap Needs Input'!J2878","v":0},{"$f":"+'Cap Needs Input'!I2878","v":0},{"$f":"+Z878+Y878","v":0},{"$f":"IF('Cap Needs Input'!C2904='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C875,AA878)","v":0},{"$f":"IF(AB878<D875,D875,AB878)","v":2014},{"$f":"+'Cap Needs Input'!A2904","v":0},{"$f":"+'Cap Needs Input'!J2904","v":0},{"$f":"+AE878*AD878","v":0},{"$f":"+'Cap Needs Input'!K2904","v":0},null,{"$f":"'Cap Needs Input'!E2904","v":""},{"$f":"'Cap Needs Input'!C2904","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK878<BM875,BM875,CK878)","v":0}]
[{"$f":"+'Cap Needs Input'!C2879","v":0},{"$f":"+'Cap Needs Input'!G2905","v":""},{"$f":"IF(AND(C875>=$AC879,AJ879=\"Now\"),$AF879,0)","v":0},{"$f":"IF(AND(D875>=$AC879,AJ879=\"End of Cycle\"),$AF879,0)","v":0},{"$f":"IF(E875<$AC879,0,IF($AG879=0,0,IF(OR($AG879=1,MOD(E875-$AC879+1,$AG879)=1),$AF879,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C879:W879)","v":0},{"$f":"+'Cap Needs Input'!J2879","v":0},{"$f":"+'Cap Needs Input'!I2879","v":0},{"$f":"+Z879+Y879","v":0},{"$f":"IF('Cap Needs Input'!C2905='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C875,AA879)","v":0},{"$f":"IF(AB879<D875,D875,AB879)","v":2014},{"$f":"+'Cap Needs Input'!A2905","v":0},{"$f":"+'Cap Needs Input'!J2905","v":0},{"$f":"+AE879*AD879","v":0},{"$f":"+'Cap Needs Input'!K2905","v":0},null,{"$f":"'Cap Needs Input'!E2905","v":""},{"$f":"'Cap Needs Input'!C2905","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK879<BM875,BM875,CK879)","v":0}]
[]
[{"$f":"SUM(A877:A880)","v":0},{"$f":"+A873&\" \"&B873","v":"3.8.08 Other #08"},{"$f":"SUM(C877:C880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C881:W881)","v":0},null,null,null,null,null,{"$f":"SUM(AD877:AD880)","v":0},{"$f":"+AF881/AD881","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF877:AF880)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2907","v":"3.8.09"},{"$f":"+'Cap Needs Input'!B2907","v":"Other #09"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C885","v":2014},{"$f":"+D885+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2910","v":0},{"$f":"+'Cap Needs Input'!G2936","v":""},{"$f":"IF(AND(C885>=$AC887,AJ887=\"Now\"),$AF887,0)","v":0},{"$f":"IF(AND(D885>=$AC887,AJ887=\"End of Cycle\"),$AF887,0)","v":0},{"$f":"IF(E885<$AC887,0,IF($AG887=0,0,IF(OR($AG887=1,MOD(E885-$AC887+1,$AG887)=1),$AF887,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C887:W887)","v":0},{"$f":"+'Cap Needs Input'!J2910","v":0},{"$f":"+'Cap Needs Input'!I2910","v":0},{"$f":"+Z887+Y887","v":0},{"$f":"IF('Cap Needs Input'!C2936='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C885,AA887)","v":0},{"$f":"IF(AB887<D885,D885,AB887)","v":2014},{"$f":"+'Cap Needs Input'!A2936","v":0},{"$f":"+'Cap Needs Input'!J2936","v":0},{"$f":"+AE887*AD887","v":0},{"$f":"+'Cap Needs Input'!K2936","v":0},null,{"$f":"'Cap Needs Input'!E2936","v":""},{"$f":"'Cap Needs Input'!C2936","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK887<BM885,BM885,CK887)","v":0}]
[{"$f":"+'Cap Needs Input'!C2911","v":0},{"$f":"+'Cap Needs Input'!G2937","v":""},{"$f":"IF(AND(C885>=$AC888,AJ888=\"Now\"),$AF888,0)","v":0},{"$f":"IF(AND(D885>=$AC888,AJ888=\"End of Cycle\"),$AF888,0)","v":0},{"$f":"IF(E885<$AC888,0,IF($AG888=0,0,IF(OR($AG888=1,MOD(E885-$AC888+1,$AG888)=1),$AF888,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C888:W888)","v":0},{"$f":"+'Cap Needs Input'!J2911","v":0},{"$f":"+'Cap Needs Input'!I2911","v":0},{"$f":"+Z888+Y888","v":0},{"$f":"IF('Cap Needs Input'!C2937='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C885,AA888)","v":0},{"$f":"IF(AB888<D885,D885,AB888)","v":2014},{"$f":"+'Cap Needs Input'!A2937","v":0},{"$f":"+'Cap Needs Input'!J2937","v":0},{"$f":"+AE888*AD888","v":0},{"$f":"+'Cap Needs Input'!K2937","v":0},null,{"$f":"'Cap Needs Input'!E2937","v":""},{"$f":"'Cap Needs Input'!C2937","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK888<BM885,BM885,CK888)","v":0}]
[{"$f":"+'Cap Needs Input'!C2912","v":0},{"$f":"+'Cap Needs Input'!G2938","v":""},{"$f":"IF(AND(C885>=$AC889,AJ889=\"Now\"),$AF889,0)","v":0},{"$f":"IF(AND(D885>=$AC889,AJ889=\"End of Cycle\"),$AF889,0)","v":0},{"$f":"IF(E885<$AC889,0,IF($AG889=0,0,IF(OR($AG889=1,MOD(E885-$AC889+1,$AG889)=1),$AF889,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C889:W889)","v":0},{"$f":"+'Cap Needs Input'!J2912","v":0},{"$f":"+'Cap Needs Input'!I2912","v":0},{"$f":"+Z889+Y889","v":0},{"$f":"IF('Cap Needs Input'!C2938='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C885,AA889)","v":0},{"$f":"IF(AB889<D885,D885,AB889)","v":2014},{"$f":"+'Cap Needs Input'!A2938","v":0},{"$f":"+'Cap Needs Input'!J2938","v":0},{"$f":"+AE889*AD889","v":0},{"$f":"+'Cap Needs Input'!K2938","v":0},null,{"$f":"'Cap Needs Input'!E2938","v":""},{"$f":"'Cap Needs Input'!C2938","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK889<BM885,BM885,CK889)","v":0}]
[]
[{"$f":"SUM(A887:A890)","v":0},{"$f":"+A883&\" \"&B883","v":"3.8.09 Other #09"},{"$f":"SUM(C887:C890)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C891:W891)","v":0},null,null,null,null,null,{"$f":"SUM(AD887:AD890)","v":0},{"$f":"+AF891/AD891","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF887:AF890)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2940","v":"3.8.10"},{"$f":"+'Cap Needs Input'!B2940","v":"Other #10"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C895","v":2014},{"$f":"+D895+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2943","v":0},{"$f":"+'Cap Needs Input'!G2969","v":""},{"$f":"IF(AND(C895>=$AC897,AJ897=\"Now\"),$AF897,0)","v":0},{"$f":"IF(AND(D895>=$AC897,AJ897=\"End of Cycle\"),$AF897,0)","v":0},{"$f":"IF(E895<$AC897,0,IF($AG897=0,0,IF(OR($AG897=1,MOD(E895-$AC897+1,$AG897)=1),$AF897,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C897:W897)","v":0},{"$f":"+'Cap Needs Input'!J2943","v":0},{"$f":"+'Cap Needs Input'!I2943","v":0},{"$f":"+Z897+Y897","v":0},{"$f":"IF('Cap Needs Input'!C2969='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C895,AA897)","v":0},{"$f":"IF(AB897<D895,D895,AB897)","v":2014},{"$f":"+'Cap Needs Input'!A2969","v":0},{"$f":"+'Cap Needs Input'!J2969","v":0},{"$f":"+AE897*AD897","v":0},{"$f":"+'Cap Needs Input'!K2969","v":0},null,{"$f":"'Cap Needs Input'!E2969","v":""},{"$f":"'Cap Needs Input'!C2969","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK897<BM895,BM895,CK897)","v":0}]
[{"$f":"+'Cap Needs Input'!C2944","v":0},{"$f":"+'Cap Needs Input'!G2970","v":""},{"$f":"IF(AND(C895>=$AC898,AJ898=\"Now\"),$AF898,0)","v":0},{"$f":"IF(AND(D895>=$AC898,AJ898=\"End of Cycle\"),$AF898,0)","v":0},{"$f":"IF(E895<$AC898,0,IF($AG898=0,0,IF(OR($AG898=1,MOD(E895-$AC898+1,$AG898)=1),$AF898,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C898:W898)","v":0},{"$f":"+'Cap Needs Input'!J2944","v":0},{"$f":"+'Cap Needs Input'!I2944","v":0},{"$f":"+Z898+Y898","v":0},{"$f":"IF('Cap Needs Input'!C2970='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C895,AA898)","v":0},{"$f":"IF(AB898<D895,D895,AB898)","v":2014},{"$f":"+'Cap Needs Input'!A2970","v":0},{"$f":"+'Cap Needs Input'!J2970","v":0},{"$f":"+AE898*AD898","v":0},{"$f":"+'Cap Needs Input'!K2970","v":0},null,{"$f":"'Cap Needs Input'!E2970","v":""},{"$f":"'Cap Needs Input'!C2970","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK898<BM895,BM895,CK898)","v":0}]
[{"$f":"+'Cap Needs Input'!C2945","v":0},{"$f":"+'Cap Needs Input'!G2971","v":""},{"$f":"IF(AND(C895>=$AC899,AJ899=\"Now\"),$AF899,0)","v":0},{"$f":"IF(AND(D895>=$AC899,AJ899=\"End of Cycle\"),$AF899,0)","v":0},{"$f":"IF(E895<$AC899,0,IF($AG899=0,0,IF(OR($AG899=1,MOD(E895-$AC899+1,$AG899)=1),$AF899,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C899:W899)","v":0},{"$f":"+'Cap Needs Input'!J2945","v":0},{"$f":"+'Cap Needs Input'!I2945","v":0},{"$f":"+Z899+Y899","v":0},{"$f":"IF('Cap Needs Input'!C2971='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C895,AA899)","v":0},{"$f":"IF(AB899<D895,D895,AB899)","v":2014},{"$f":"+'Cap Needs Input'!A2971","v":0},{"$f":"+'Cap Needs Input'!J2971","v":0},{"$f":"+AE899*AD899","v":0},{"$f":"+'Cap Needs Input'!K2971","v":0},null,{"$f":"'Cap Needs Input'!E2971","v":""},{"$f":"'Cap Needs Input'!C2971","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK899<BM895,BM895,CK899)","v":0}]
[]
[{"$f":"SUM(A897:A900)","v":0},{"$f":"+A893&\" \"&B893","v":"3.8.10 Other #10"},{"$f":"SUM(C897:C900)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C901:W901)","v":0},null,null,null,null,null,{"$f":"SUM(AD897:AD900)","v":0},{"$f":"+AF901/AD901","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF897:AF900)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2973","v":"3.8.11"},{"$f":"+'Cap Needs Input'!B2973","v":"Other #11"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C905","v":2014},{"$f":"+D905+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2976","v":0},{"$f":"+'Cap Needs Input'!G3002","v":""},{"$f":"IF(AND(C905>=$AC907,AJ907=\"Now\"),$AF907,0)","v":0},{"$f":"IF(AND(D905>=$AC907,AJ907=\"End of Cycle\"),$AF907,0)","v":0},{"$f":"IF(E905<$AC907,0,IF($AG907=0,0,IF(OR($AG907=1,MOD(E905-$AC907+1,$AG907)=1),$AF907,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C907:W907)","v":0},{"$f":"+'Cap Needs Input'!J2976","v":0},{"$f":"+'Cap Needs Input'!I2976","v":0},{"$f":"+Z907+Y907","v":0},{"$f":"IF('Cap Needs Input'!C3002='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C905,AA907)","v":0},{"$f":"IF(AB907<D905,D905,AB907)","v":2014},{"$f":"+'Cap Needs Input'!A3002","v":0},{"$f":"+'Cap Needs Input'!J3002","v":0},{"$f":"+AE907*AD907","v":0},{"$f":"+'Cap Needs Input'!K3002","v":0},null,{"$f":"'Cap Needs Input'!E3002","v":""},{"$f":"'Cap Needs Input'!C3002","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK907<BM905,BM905,CK907)","v":0}]
[{"$f":"+'Cap Needs Input'!C2977","v":0},{"$f":"+'Cap Needs Input'!G3003","v":""},{"$f":"IF(AND(C905>=$AC908,AJ908=\"Now\"),$AF908,0)","v":0},{"$f":"IF(AND(D905>=$AC908,AJ908=\"End of Cycle\"),$AF908,0)","v":0},{"$f":"IF(E905<$AC908,0,IF($AG908=0,0,IF(OR($AG908=1,MOD(E905-$AC908+1,$AG908)=1),$AF908,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C908:W908)","v":0},{"$f":"+'Cap Needs Input'!J2977","v":0},{"$f":"+'Cap Needs Input'!I2977","v":0},{"$f":"+Z908+Y908","v":0},{"$f":"IF('Cap Needs Input'!C3003='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C905,AA908)","v":0},{"$f":"IF(AB908<D905,D905,AB908)","v":2014},{"$f":"+'Cap Needs Input'!A3003","v":0},{"$f":"+'Cap Needs Input'!J3003","v":0},{"$f":"+AE908*AD908","v":0},{"$f":"+'Cap Needs Input'!K3003","v":0},null,{"$f":"'Cap Needs Input'!E3003","v":""},{"$f":"'Cap Needs Input'!C3003","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK908<BM905,BM905,CK908)","v":0}]
[{"$f":"+'Cap Needs Input'!C2978","v":0},{"$f":"+'Cap Needs Input'!G3004","v":""},{"$f":"IF(AND(C905>=$AC909,AJ909=\"Now\"),$AF909,0)","v":0},{"$f":"IF(AND(D905>=$AC909,AJ909=\"End of Cycle\"),$AF909,0)","v":0},{"$f":"IF(E905<$AC909,0,IF($AG909=0,0,IF(OR($AG909=1,MOD(E905-$AC909+1,$AG909)=1),$AF909,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C909:W909)","v":0},{"$f":"+'Cap Needs Input'!J2978","v":0},{"$f":"+'Cap Needs Input'!I2978","v":0},{"$f":"+Z909+Y909","v":0},{"$f":"IF('Cap Needs Input'!C3004='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C905,AA909)","v":0},{"$f":"IF(AB909<D905,D905,AB909)","v":2014},{"$f":"+'Cap Needs Input'!A3004","v":0},{"$f":"+'Cap Needs Input'!J3004","v":0},{"$f":"+AE909*AD909","v":0},{"$f":"+'Cap Needs Input'!K3004","v":0},null,{"$f":"'Cap Needs Input'!E3004","v":""},{"$f":"'Cap Needs Input'!C3004","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK909<BM905,BM905,CK909)","v":0}]
[]
[{"$f":"SUM(A907:A910)","v":0},{"$f":"+A903&\" \"&B903","v":"3.8.11 Other #11"},{"$f":"SUM(C907:C910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C911:W911)","v":0},null,null,null,null,null,{"$f":"SUM(AD907:AD910)","v":0},{"$f":"+AF911/AD911","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF907:AF910)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A3006","v":"3.8.12"},{"$f":"+'Cap Needs Input'!B3006","v":"Other #12"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C915","v":2014},{"$f":"+D915+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C3009","v":0},{"$f":"+'Cap Needs Input'!G3035","v":""},{"$f":"IF(AND(C915>=$AC917,AJ917=\"Now\"),$AF917,0)","v":0},{"$f":"IF(AND(D915>=$AC917,AJ917=\"End of Cycle\"),$AF917,0)","v":0},{"$f":"IF(E915<$AC917,0,IF($AG917=0,0,IF(OR($AG917=1,MOD(E915-$AC917+1,$AG917)=1),$AF917,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C917:W917)","v":0},{"$f":"+'Cap Needs Input'!J3009","v":0},{"$f":"+'Cap Needs Input'!I3009","v":0},{"$f":"+Z917+Y917","v":0},{"$f":"IF('Cap Needs Input'!C3035='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C915,AA917)","v":0},{"$f":"IF(AB917<D915,D915,AB917)","v":2014},{"$f":"+'Cap Needs Input'!A3035","v":0},{"$f":"+'Cap Needs Input'!J3035","v":0},{"$f":"+AE917*AD917","v":0},{"$f":"+'Cap Needs Input'!K3035","v":0},null,{"$f":"'Cap Needs Input'!E3035","v":""},{"$f":"'Cap Needs Input'!C3035","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK917<BM915,BM915,CK917)","v":0}]
[{"$f":"+'Cap Needs Input'!C3010","v":0},{"$f":"+'Cap Needs Input'!G3036","v":""},{"$f":"IF(AND(C915>=$AC918,AJ918=\"Now\"),$AF918,0)","v":0},{"$f":"IF(AND(D915>=$AC918,AJ918=\"End of Cycle\"),$AF918,0)","v":0},{"$f":"IF(E915<$AC918,0,IF($AG918=0,0,IF(OR($AG918=1,MOD(E915-$AC918+1,$AG918)=1),$AF918,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C918:W918)","v":0},{"$f":"+'Cap Needs Input'!J3010","v":0},{"$f":"+'Cap Needs Input'!I3010","v":0},{"$f":"+Z918+Y918","v":0},{"$f":"IF('Cap Needs Input'!C3036='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C915,AA918)","v":0},{"$f":"IF(AB918<D915,D915,AB918)","v":2014},{"$f":"+'Cap Needs Input'!A3036","v":0},{"$f":"+'Cap Needs Input'!J3036","v":0},{"$f":"+AE918*AD918","v":0},{"$f":"+'Cap Needs Input'!K3036","v":0},null,{"$f":"'Cap Needs Input'!E3036","v":""},{"$f":"'Cap Needs Input'!C3036","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK918<BM915,BM915,CK918)","v":0}]
[{"$f":"+'Cap Needs Input'!C3011","v":0},{"$f":"+'Cap Needs Input'!G3037","v":""},{"$f":"IF(AND(C915>=$AC919,AJ919=\"Now\"),$AF919,0)","v":0},{"$f":"IF(AND(D915>=$AC919,AJ919=\"End of Cycle\"),$AF919,0)","v":0},{"$f":"IF(E915<$AC919,0,IF($AG919=0,0,IF(OR($AG919=1,MOD(E915-$AC919+1,$AG919)=1),$AF919,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C919:W919)","v":0},{"$f":"+'Cap Needs Input'!J3011","v":0},{"$f":"+'Cap Needs Input'!I3011","v":0},{"$f":"+Z919+Y919","v":0},{"$f":"IF('Cap Needs Input'!C3037='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C915,AA919)","v":0},{"$f":"IF(AB919<D915,D915,AB919)","v":2014},{"$f":"+'Cap Needs Input'!A3037","v":0},{"$f":"+'Cap Needs Input'!J3037","v":0},{"$f":"+AE919*AD919","v":0},{"$f":"+'Cap Needs Input'!K3037","v":0},null,{"$f":"'Cap Needs Input'!E3037","v":""},{"$f":"'Cap Needs Input'!C3037","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK919<BM915,BM915,CK919)","v":0}]
[]
[{"$f":"SUM(A917:A920)","v":0},{"$f":"+A913&\" \"&B913","v":"3.8.12 Other #12"},{"$f":"SUM(C917:C920)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C921:W921)","v":0},null,null,null,null,null,{"$f":"SUM(AD917:AD920)","v":0},{"$f":"+AF921/AD921","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF917:AF920)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A3039","v":"3.8.13"},{"$f":"+'Cap Needs Input'!B3039","v":"Other #13"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C925","v":2014},{"$f":"+D925+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C3042","v":0},{"$f":"+'Cap Needs Input'!G3068","v":""},{"$f":"IF(AND(C925>=$AC927,AJ927=\"Now\"),$AF927,0)","v":0},{"$f":"IF(AND(D925>=$AC927,AJ927=\"End of Cycle\"),$AF927,0)","v":0},{"$f":"IF(E925<$AC927,0,IF($AG927=0,0,IF(OR($AG927=1,MOD(E925-$AC927+1,$AG927)=1),$AF927,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C927:W927)","v":0},{"$f":"+'Cap Needs Input'!J3042","v":0},{"$f":"+'Cap Needs Input'!I3042","v":0},{"$f":"+Z927+Y927","v":0},{"$f":"IF('Cap Needs Input'!C3068='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C925,AA927)","v":0},{"$f":"IF(AB927<D925,D925,AB927)","v":2014},{"$f":"+'Cap Needs Input'!A3068","v":0},{"$f":"+'Cap Needs Input'!J3068","v":0},{"$f":"+AE927*AD927","v":0},{"$f":"+'Cap Needs Input'!K3068","v":0},null,{"$f":"'Cap Needs Input'!E3068","v":""},{"$f":"'Cap Needs Input'!C3068","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK927<BM925,BM925,CK927)","v":0}]
[{"$f":"+'Cap Needs Input'!C3043","v":0},{"$f":"+'Cap Needs Input'!G3069","v":""},{"$f":"IF(AND(C925>=$AC928,AJ928=\"Now\"),$AF928,0)","v":0},{"$f":"IF(AND(D925>=$AC928,AJ928=\"End of Cycle\"),$AF928,0)","v":0},{"$f":"IF(E925<$AC928,0,IF($AG928=0,0,IF(OR($AG928=1,MOD(E925-$AC928+1,$AG928)=1),$AF928,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C928:W928)","v":0},{"$f":"+'Cap Needs Input'!J3043","v":0},{"$f":"+'Cap Needs Input'!I3043","v":0},{"$f":"+Z928+Y928","v":0},{"$f":"IF('Cap Needs Input'!C3069='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C925,AA928)","v":0},{"$f":"IF(AB928<D925,D925,AB928)","v":2014},{"$f":"+'Cap Needs Input'!A3069","v":0},{"$f":"+'Cap Needs Input'!J3069","v":0},{"$f":"+AE928*AD928","v":0},{"$f":"+'Cap Needs Input'!K3069","v":0},null,{"$f":"'Cap Needs Input'!E3069","v":""},{"$f":"'Cap Needs Input'!C3069","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK928<BM925,BM925,CK928)","v":0}]
[{"$f":"+'Cap Needs Input'!C3044","v":0},{"$f":"+'Cap Needs Input'!G3070","v":""},{"$f":"IF(AND(C925>=$AC929,AJ929=\"Now\"),$AF929,0)","v":0},{"$f":"IF(AND(D925>=$AC929,AJ929=\"End of Cycle\"),$AF929,0)","v":0},{"$f":"IF(E925<$AC929,0,IF($AG929=0,0,IF(OR($AG929=1,MOD(E925-$AC929+1,$AG929)=1),$AF929,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C929:W929)","v":0},{"$f":"+'Cap Needs Input'!J3044","v":0},{"$f":"+'Cap Needs Input'!I3044","v":0},{"$f":"+Z929+Y929","v":0},{"$f":"IF('Cap Needs Input'!C3070='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C925,AA929)","v":0},{"$f":"IF(AB929<D925,D925,AB929)","v":2014},{"$f":"+'Cap Needs Input'!A3070","v":0},{"$f":"+'Cap Needs Input'!J3070","v":0},{"$f":"+AE929*AD929","v":0},{"$f":"+'Cap Needs Input'!K3070","v":0},null,{"$f":"'Cap Needs Input'!E3070","v":""},{"$f":"'Cap Needs Input'!C3070","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK929<BM925,BM925,CK929)","v":0}]
[]
[{"$f":"SUM(A927:A930)","v":0},{"$f":"+A923&\" \"&B923","v":"3.8.13 Other #13"},{"$f":"SUM(C927:C930)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C931:W931)","v":0},null,null,null,null,null,{"$f":"SUM(AD927:AD930)","v":0},{"$f":"+AF931/AD931","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF927:AF930)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A3072","v":"3.8.14"},{"$f":"+'Cap Needs Input'!B3072","v":"Other #14"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C935","v":2014},{"$f":"+D935+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C3075","v":0},{"$f":"+'Cap Needs Input'!G3101","v":""},{"$f":"IF(AND(C935>=$AC937,AJ937=\"Now\"),$AF937,0)","v":0},{"$f":"IF(AND(D935>=$AC937,AJ937=\"End of Cycle\"),$AF937,0)","v":0},{"$f":"IF(E935<$AC937,0,IF($AG937=0,0,IF(OR($AG937=1,MOD(E935-$AC937+1,$AG937)=1),$AF937,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C937:W937)","v":0},{"$f":"+'Cap Needs Input'!J3075","v":0},{"$f":"+'Cap Needs Input'!I3075","v":0},{"$f":"+Z937+Y937","v":0},{"$f":"IF('Cap Needs Input'!C3101='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C935,AA937)","v":0},{"$f":"IF(AB937<D935,D935,AB937)","v":2014},{"$f":"+'Cap Needs Input'!A3101","v":0},{"$f":"+'Cap Needs Input'!J3101","v":0},{"$f":"+AE937*AD937","v":0},{"$f":"+'Cap Needs Input'!K3101","v":0},null,{"$f":"'Cap Needs Input'!E3101","v":""},{"$f":"'Cap Needs Input'!C3101","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK937<BM935,BM935,CK937)","v":0}]
[{"$f":"+'Cap Needs Input'!C3076","v":0},{"$f":"+'Cap Needs Input'!G3102","v":""},{"$f":"IF(AND(C935>=$AC938,AJ938=\"Now\"),$AF938,0)","v":0},{"$f":"IF(AND(D935>=$AC938,AJ938=\"End of Cycle\"),$AF938,0)","v":0},{"$f":"IF(E935<$AC938,0,IF($AG938=0,0,IF(OR($AG938=1,MOD(E935-$AC938+1,$AG938)=1),$AF938,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C938:W938)","v":0},{"$f":"+'Cap Needs Input'!J3076","v":0},{"$f":"+'Cap Needs Input'!I3076","v":0},{"$f":"+Z938+Y938","v":0},{"$f":"IF('Cap Needs Input'!C3102='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C935,AA938)","v":0},{"$f":"IF(AB938<D935,D935,AB938)","v":2014},{"$f":"+'Cap Needs Input'!A3102","v":0},{"$f":"+'Cap Needs Input'!J3102","v":0},{"$f":"+AE938*AD938","v":0},{"$f":"+'Cap Needs Input'!K3102","v":0},null,{"$f":"'Cap Needs Input'!E3102","v":""},{"$f":"'Cap Needs Input'!C3102","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK938<BM935,BM935,CK938)","v":0}]
[{"$f":"+'Cap Needs Input'!C3077","v":0},{"$f":"+'Cap Needs Input'!G3103","v":""},{"$f":"IF(AND(C935>=$AC939,AJ939=\"Now\"),$AF939,0)","v":0},{"$f":"IF(AND(D935>=$AC939,AJ939=\"End of Cycle\"),$AF939,0)","v":0},{"$f":"IF(E935<$AC939,0,IF($AG939=0,0,IF(OR($AG939=1,MOD(E935-$AC939+1,$AG939)=1),$AF939,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C939:W939)","v":0},{"$f":"+'Cap Needs Input'!J3077","v":0},{"$f":"+'Cap Needs Input'!I3077","v":0},{"$f":"+Z939+Y939","v":0},{"$f":"IF('Cap Needs Input'!C3103='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C935,AA939)","v":0},{"$f":"IF(AB939<D935,D935,AB939)","v":2014},{"$f":"+'Cap Needs Input'!A3103","v":0},{"$f":"+'Cap Needs Input'!J3103","v":0},{"$f":"+AE939*AD939","v":0},{"$f":"+'Cap Needs Input'!K3103","v":0},null,{"$f":"'Cap Needs Input'!E3103","v":""},{"$f":"'Cap Needs Input'!C3103","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK939<BM935,BM935,CK939)","v":0}]
[]
[{"$f":"SUM(A937:A940)","v":0},{"$f":"+A933&\" \"&B933","v":"3.8.14 Other #14"},{"$f":"SUM(C937:C940)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C941:W941)","v":0},null,null,null,null,null,{"$f":"SUM(AD937:AD940)","v":0},{"$f":"+AF941/AD941","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF937:AF940)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A3105","v":"3.8.15"},{"$f":"+'Cap Needs Input'!B3105","v":"Other #15"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C945","v":2014},{"$f":"+D945+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C3108","v":0},{"$f":"+'Cap Needs Input'!G3134","v":""},{"$f":"IF(AND(C945>=$AC947,AJ947=\"Now\"),$AF947,0)","v":0},{"$f":"IF(AND(D945>=$AC947,AJ947=\"End of Cycle\"),$AF947,0)","v":0},{"$f":"IF(E945<$AC947,0,IF($AG947=0,0,IF(OR($AG947=1,MOD(E945-$AC947+1,$AG947)=1),$AF947,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C947:W947)","v":0},{"$f":"+'Cap Needs Input'!J3108","v":0},{"$f":"+'Cap Needs Input'!I3108","v":0},{"$f":"+Z947+Y947","v":0},{"$f":"IF('Cap Needs Input'!C3134='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C945,AA947)","v":0},{"$f":"IF(AB947<D945,D945,AB947)","v":2014},{"$f":"+'Cap Needs Input'!A3134","v":0},{"$f":"+'Cap Needs Input'!J3134","v":0},{"$f":"+AE947*AD947","v":0},{"$f":"+'Cap Needs Input'!K3134","v":0},null,{"$f":"'Cap Needs Input'!E3134","v":""},{"$f":"'Cap Needs Input'!C3134","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK947<BM945,BM945,CK947)","v":0}]
[{"$f":"+'Cap Needs Input'!C3109","v":0},{"$f":"+'Cap Needs Input'!G3135","v":""},{"$f":"IF(AND(C945>=$AC948,AJ948=\"Now\"),$AF948,0)","v":0},{"$f":"IF(AND(D945>=$AC948,AJ948=\"End of Cycle\"),$AF948,0)","v":0},{"$f":"IF(E945<$AC948,0,IF($AG948=0,0,IF(OR($AG948=1,MOD(E945-$AC948+1,$AG948)=1),$AF948,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C948:W948)","v":0},{"$f":"+'Cap Needs Input'!J3109","v":0},{"$f":"+'Cap Needs Input'!I3109","v":0},{"$f":"+Z948+Y948","v":0},{"$f":"IF('Cap Needs Input'!C3135='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C945,AA948)","v":0},{"$f":"IF(AB948<D945,D945,AB948)","v":2014},{"$f":"+'Cap Needs Input'!A3135","v":0},{"$f":"+'Cap Needs Input'!J3135","v":0},{"$f":"+AE948*AD948","v":0},{"$f":"+'Cap Needs Input'!K3135","v":0},null,{"$f":"'Cap Needs Input'!E3135","v":""},{"$f":"'Cap Needs Input'!C3135","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK948<BM945,BM945,CK948)","v":0}]
[{"$f":"+'Cap Needs Input'!C3110","v":0},{"$f":"+'Cap Needs Input'!G3136","v":""},{"$f":"IF(AND(C945>=$AC949,AJ949=\"Now\"),$AF949,0)","v":0},{"$f":"IF(AND(D945>=$AC949,AJ949=\"End of Cycle\"),$AF949,0)","v":0},{"$f":"IF(E945<$AC949,0,IF($AG949=0,0,IF(OR($AG949=1,MOD(E945-$AC949+1,$AG949)=1),$AF949,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C949:W949)","v":0},{"$f":"+'Cap Needs Input'!J3110","v":0},{"$f":"+'Cap Needs Input'!I3110","v":0},{"$f":"+Z949+Y949","v":0},{"$f":"IF('Cap Needs Input'!C3136='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C945,AA949)","v":0},{"$f":"IF(AB949<D945,D945,AB949)","v":2014},{"$f":"+'Cap Needs Input'!A3136","v":0},{"$f":"+'Cap Needs Input'!J3136","v":0},{"$f":"+AE949*AD949","v":0},{"$f":"+'Cap Needs Input'!K3136","v":0},null,{"$f":"'Cap Needs Input'!E3136","v":""},{"$f":"'Cap Needs Input'!C3136","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CK949<BM945,BM945,CK949)","v":0}]
[]
[{"$f":"SUM(A947:A950)","v":0},{"$f":"+A943&\" \"&B943","v":"3.8.15 Other #15"},{"$f":"SUM(C947:C950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C951:W951)","v":0},null,null,null,null,null,{"$f":"SUM(AD947:AD950)","v":0},{"$f":"+AF951/AD951","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF947:AF950)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["REFERENCE ONLY: NOT FOR USER ENTRY OR EDITING"]
[]
[{"$f":"A3","v":"3.2.2 Storm Water Drainage"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C5","v":2014},{"$f":"'20 Year Defaults'!D5","v":2014},{"$f":"'20 Year Defaults'!E5","v":2015},{"$f":"'20 Year Defaults'!F5","v":2016},{"$f":"'20 Year Defaults'!G5","v":2017},{"$f":"'20 Year Defaults'!H5","v":2018},{"$f":"'20 Year Defaults'!I5","v":2019},{"$f":"'20 Year Defaults'!J5","v":2020},{"$f":"'20 Year Defaults'!K5","v":2021},{"$f":"'20 Year Defaults'!L5","v":2022},{"$f":"'20 Year Defaults'!M5","v":2023},{"$f":"'20 Year Defaults'!N5","v":2024},{"$f":"'20 Year Defaults'!O5","v":2025},{"$f":"'20 Year Defaults'!P5","v":2026},{"$f":"'20 Year Defaults'!Q5","v":2027},{"$f":"'20 Year Defaults'!R5","v":2028},{"$f":"'20 Year Defaults'!S5","v":2029},{"$f":"'20 Year Defaults'!T5","v":2030},{"$f":"'20 Year Defaults'!U5","v":2031},{"$f":"'20 Year Defaults'!V5","v":2032},{"$f":"'20 Year Defaults'!W5","v":2033},{"$f":"'20 Year Defaults'!X5","v":"20 Year"}]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X7","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC7","v":2014}]
[{"$f":"'20 Year Defaults'!A8","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC8","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X9","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC9","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A11","v":0},{"$f":"'20 Year Defaults'!B11","v":"3.2.2 Storm Water Drainage"},{"$f":"'20 Year Defaults'!C11","v":0},{"$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}]
[]
[{"$f":"A13","v":"3.2.4 Parking and Driveways"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C15","v":2014},{"$f":"'20 Year Defaults'!D15","v":2014},{"$f":"'20 Year Defaults'!E15","v":2015},{"$f":"'20 Year Defaults'!F15","v":2016},{"$f":"'20 Year Defaults'!G15","v":2017},{"$f":"'20 Year Defaults'!H15","v":2018},{"$f":"'20 Year Defaults'!I15","v":2019},{"$f":"'20 Year Defaults'!J15","v":2020},{"$f":"'20 Year Defaults'!K15","v":2021},{"$f":"'20 Year Defaults'!L15","v":2022},{"$f":"'20 Year Defaults'!M15","v":2023},{"$f":"'20 Year Defaults'!N15","v":2024},{"$f":"'20 Year Defaults'!O15","v":2025},{"$f":"'20 Year Defaults'!P15","v":2026},{"$f":"'20 Year Defaults'!Q15","v":2027},{"$f":"'20 Year Defaults'!R15","v":2028},{"$f":"'20 Year Defaults'!S15","v":2029},{"$f":"'20 Year Defaults'!T15","v":2030},{"$f":"'20 Year Defaults'!U15","v":2031},{"$f":"'20 Year Defaults'!V15","v":2032},{"$f":"'20 Year Defaults'!W15","v":2033},{"$f":"'20 Year Defaults'!X15","v":"20 Year"}]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X17","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC17","v":2014}]
[{"$f":"'20 Year Defaults'!A18","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC18","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X19","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC19","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A21","v":0},{"$f":"'20 Year Defaults'!B21","v":"3.2.4 Parking and Driveways"},{"$f":"'20 Year Defaults'!C21","v":0},{"$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}]
[]
[{"$f":"A23","v":"3.2.4.01"},{"$f":"B23","v":"Parking and Driveways Other #1"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C25","v":2014},{"$f":"'20 Year Defaults'!D25","v":2014},{"$f":"'20 Year Defaults'!E25","v":2015},{"$f":"'20 Year Defaults'!F25","v":2016},{"$f":"'20 Year Defaults'!G25","v":2017},{"$f":"'20 Year Defaults'!H25","v":2018},{"$f":"'20 Year Defaults'!I25","v":2019},{"$f":"'20 Year Defaults'!J25","v":2020},{"$f":"'20 Year Defaults'!K25","v":2021},{"$f":"'20 Year Defaults'!L25","v":2022},{"$f":"'20 Year Defaults'!M25","v":2023},{"$f":"'20 Year Defaults'!N25","v":2024},{"$f":"'20 Year Defaults'!O25","v":2025},{"$f":"'20 Year Defaults'!P25","v":2026},{"$f":"'20 Year Defaults'!Q25","v":2027},{"$f":"'20 Year Defaults'!R25","v":2028},{"$f":"'20 Year Defaults'!S25","v":2029},{"$f":"'20 Year Defaults'!T25","v":2030},{"$f":"'20 Year Defaults'!U25","v":2031},{"$f":"'20 Year Defaults'!V25","v":2032},{"$f":"'20 Year Defaults'!W25","v":2033},{"$f":"'20 Year Defaults'!X25","v":"20 Year"}]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A27","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC27","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X28","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC28","v":2014}]
[{"$f":"'20 Year Defaults'!A29","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC29","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A31","v":0},{"$f":"'20 Year Defaults'!B31","v":"3.2.4.01 Parking and Driveways Other #1"},{"$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},{"$f":"'20 Year Defaults'!X31","v":0}]
[]
[{"$f":"A33","v":"3.2.4.02"},{"$f":"B33","v":"Parking and Driveways Other #2"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C35","v":2014},{"$f":"'20 Year Defaults'!D35","v":2014},{"$f":"'20 Year Defaults'!E35","v":2015},{"$f":"'20 Year Defaults'!F35","v":2016},{"$f":"'20 Year Defaults'!G35","v":2017},{"$f":"'20 Year Defaults'!H35","v":2018},{"$f":"'20 Year Defaults'!I35","v":2019},{"$f":"'20 Year Defaults'!J35","v":2020},{"$f":"'20 Year Defaults'!K35","v":2021},{"$f":"'20 Year Defaults'!L35","v":2022},{"$f":"'20 Year Defaults'!M35","v":2023},{"$f":"'20 Year Defaults'!N35","v":2024},{"$f":"'20 Year Defaults'!O35","v":2025},{"$f":"'20 Year Defaults'!P35","v":2026},{"$f":"'20 Year Defaults'!Q35","v":2027},{"$f":"'20 Year Defaults'!R35","v":2028},{"$f":"'20 Year Defaults'!S35","v":2029},{"$f":"'20 Year Defaults'!T35","v":2030},{"$f":"'20 Year Defaults'!U35","v":2031},{"$f":"'20 Year Defaults'!V35","v":2032},{"$f":"'20 Year Defaults'!W35","v":2033},{"$f":"'20 Year Defaults'!X35","v":"20 Year"}]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X37","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC37","v":2014}]
[{"$f":"'20 Year Defaults'!A38","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC38","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X39","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC39","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A41","v":0},{"$f":"'20 Year Defaults'!B41","v":"3.2.4.02 Parking and Driveways Other #2"},{"$f":"'20 Year Defaults'!C41","v":0},{"$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}]
[]
[{"$f":"A43","v":"3.2.6 Land and Grounds: Irrigation"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C45","v":2014},{"$f":"'20 Year Defaults'!D45","v":2014},{"$f":"'20 Year Defaults'!E45","v":2015},{"$f":"'20 Year Defaults'!F45","v":2016},{"$f":"'20 Year Defaults'!G45","v":2017},{"$f":"'20 Year Defaults'!H45","v":2018},{"$f":"'20 Year Defaults'!I45","v":2019},{"$f":"'20 Year Defaults'!J45","v":2020},{"$f":"'20 Year Defaults'!K45","v":2021},{"$f":"'20 Year Defaults'!L45","v":2022},{"$f":"'20 Year Defaults'!M45","v":2023},{"$f":"'20 Year Defaults'!N45","v":2024},{"$f":"'20 Year Defaults'!O45","v":2025},{"$f":"'20 Year Defaults'!P45","v":2026},{"$f":"'20 Year Defaults'!Q45","v":2027},{"$f":"'20 Year Defaults'!R45","v":2028},{"$f":"'20 Year Defaults'!S45","v":2029},{"$f":"'20 Year Defaults'!T45","v":2030},{"$f":"'20 Year Defaults'!U45","v":2031},{"$f":"'20 Year Defaults'!V45","v":2032},{"$f":"'20 Year Defaults'!W45","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A47","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC47","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X48","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC48","v":2014}]
[{"$f":"'20 Year Defaults'!A49","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC49","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A51","v":0},{"$f":"'20 Year Defaults'!B51","v":"3.2.6 Land and Grounds: Irrigation"},{"$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},{"$f":"'20 Year Defaults'!X51","v":0}]
[]
[{"$f":"A53","v":"3.2.9.01"},{"$f":"B53","v":"Site Other #1"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C55","v":2014},{"$f":"'20 Year Defaults'!D55","v":2014},{"$f":"'20 Year Defaults'!E55","v":2015},{"$f":"'20 Year Defaults'!F55","v":2016},{"$f":"'20 Year Defaults'!G55","v":2017},{"$f":"'20 Year Defaults'!H55","v":2018},{"$f":"'20 Year Defaults'!I55","v":2019},{"$f":"'20 Year Defaults'!J55","v":2020},{"$f":"'20 Year Defaults'!K55","v":2021},{"$f":"'20 Year Defaults'!L55","v":2022},{"$f":"'20 Year Defaults'!M55","v":2023},{"$f":"'20 Year Defaults'!N55","v":2024},{"$f":"'20 Year Defaults'!O55","v":2025},{"$f":"'20 Year Defaults'!P55","v":2026},{"$f":"'20 Year Defaults'!Q55","v":2027},{"$f":"'20 Year Defaults'!R55","v":2028},{"$f":"'20 Year Defaults'!S55","v":2029},{"$f":"'20 Year Defaults'!T55","v":2030},{"$f":"'20 Year Defaults'!U55","v":2031},{"$f":"'20 Year Defaults'!V55","v":2032},{"$f":"'20 Year Defaults'!W55","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A57","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC57","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X58","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC58","v":2014}]
[{"$f":"'20 Year Defaults'!A59","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC59","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A61","v":0},{"$f":"'20 Year Defaults'!B61","v":"3.2.9.01 Site Other #1"},{"$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},{"$f":"'20 Year Defaults'!X61","v":0}]
[]
[{"$f":"A63","v":"3.2.9.02"},{"$f":"B63","v":"Site Other #2"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C65","v":2014},{"$f":"'20 Year Defaults'!D65","v":2014},{"$f":"'20 Year Defaults'!E65","v":2015},{"$f":"'20 Year Defaults'!F65","v":2016},{"$f":"'20 Year Defaults'!G65","v":2017},{"$f":"'20 Year Defaults'!H65","v":2018},{"$f":"'20 Year Defaults'!I65","v":2019},{"$f":"'20 Year Defaults'!J65","v":2020},{"$f":"'20 Year Defaults'!K65","v":2021},{"$f":"'20 Year Defaults'!L65","v":2022},{"$f":"'20 Year Defaults'!M65","v":2023},{"$f":"'20 Year Defaults'!N65","v":2024},{"$f":"'20 Year Defaults'!O65","v":2025},{"$f":"'20 Year Defaults'!P65","v":2026},{"$f":"'20 Year Defaults'!Q65","v":2027},{"$f":"'20 Year Defaults'!R65","v":2028},{"$f":"'20 Year Defaults'!S65","v":2029},{"$f":"'20 Year Defaults'!T65","v":2030},{"$f":"'20 Year Defaults'!U65","v":2031},{"$f":"'20 Year Defaults'!V65","v":2032},{"$f":"'20 Year Defaults'!W65","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A67","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC67","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X68","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC68","v":2014}]
[{"$f":"'20 Year Defaults'!A69","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC69","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A71","v":0},{"$f":"'20 Year Defaults'!B71","v":"3.2.9.02 Site Other #2"},{"$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},{"$f":"'20 Year Defaults'!X71","v":0}]
[]
[{"$f":"A73","v":"3.2.9.03"},{"$f":"B73","v":"Site Other #3"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C75","v":2014},{"$f":"'20 Year Defaults'!D75","v":2014},{"$f":"'20 Year Defaults'!E75","v":2015},{"$f":"'20 Year Defaults'!F75","v":2016},{"$f":"'20 Year Defaults'!G75","v":2017},{"$f":"'20 Year Defaults'!H75","v":2018},{"$f":"'20 Year Defaults'!I75","v":2019},{"$f":"'20 Year Defaults'!J75","v":2020},{"$f":"'20 Year Defaults'!K75","v":2021},{"$f":"'20 Year Defaults'!L75","v":2022},{"$f":"'20 Year Defaults'!M75","v":2023},{"$f":"'20 Year Defaults'!N75","v":2024},{"$f":"'20 Year Defaults'!O75","v":2025},{"$f":"'20 Year Defaults'!P75","v":2026},{"$f":"'20 Year Defaults'!Q75","v":2027},{"$f":"'20 Year Defaults'!R75","v":2028},{"$f":"'20 Year Defaults'!S75","v":2029},{"$f":"'20 Year Defaults'!T75","v":2030},{"$f":"'20 Year Defaults'!U75","v":2031},{"$f":"'20 Year Defaults'!V75","v":2032},{"$f":"'20 Year Defaults'!W75","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A77","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC77","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X78","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC78","v":2014}]
[{"$f":"'20 Year Defaults'!A79","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC79","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A81","v":0},{"$f":"'20 Year Defaults'!B81","v":"3.2.9.03 Site Other #3"},{"$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},{"$f":"'20 Year Defaults'!X81","v":0}]
[]
[{"$f":"A83","v":"3.2.9.04"},{"$f":"B83","v":"Site Other #4"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C85","v":2014},{"$f":"'20 Year Defaults'!D85","v":2014},{"$f":"'20 Year Defaults'!E85","v":2015},{"$f":"'20 Year Defaults'!F85","v":2016},{"$f":"'20 Year Defaults'!G85","v":2017},{"$f":"'20 Year Defaults'!H85","v":2018},{"$f":"'20 Year Defaults'!I85","v":2019},{"$f":"'20 Year Defaults'!J85","v":2020},{"$f":"'20 Year Defaults'!K85","v":2021},{"$f":"'20 Year Defaults'!L85","v":2022},{"$f":"'20 Year Defaults'!M85","v":2023},{"$f":"'20 Year Defaults'!N85","v":2024},{"$f":"'20 Year Defaults'!O85","v":2025},{"$f":"'20 Year Defaults'!P85","v":2026},{"$f":"'20 Year Defaults'!Q85","v":2027},{"$f":"'20 Year Defaults'!R85","v":2028},{"$f":"'20 Year Defaults'!S85","v":2029},{"$f":"'20 Year Defaults'!T85","v":2030},{"$f":"'20 Year Defaults'!U85","v":2031},{"$f":"'20 Year Defaults'!V85","v":2032},{"$f":"'20 Year Defaults'!W85","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A87","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC87","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X88","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC88","v":2014}]
[{"$f":"'20 Year Defaults'!A89","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC89","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A91","v":0},{"$f":"'20 Year Defaults'!B91","v":"3.2.9.04 Site Other #4"},{"$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},{"$f":"'20 Year Defaults'!X91","v":0}]
[]
[{"$f":"A93","v":"3.3.2.2 Exterior Walls"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C95","v":2014},{"$f":"'20 Year Defaults'!D95","v":2014},{"$f":"'20 Year Defaults'!E95","v":2015},{"$f":"'20 Year Defaults'!F95","v":2016},{"$f":"'20 Year Defaults'!G95","v":2017},{"$f":"'20 Year Defaults'!H95","v":2018},{"$f":"'20 Year Defaults'!I95","v":2019},{"$f":"'20 Year Defaults'!J95","v":2020},{"$f":"'20 Year Defaults'!K95","v":2021},{"$f":"'20 Year Defaults'!L95","v":2022},{"$f":"'20 Year Defaults'!M95","v":2023},{"$f":"'20 Year Defaults'!N95","v":2024},{"$f":"'20 Year Defaults'!O95","v":2025},{"$f":"'20 Year Defaults'!P95","v":2026},{"$f":"'20 Year Defaults'!Q95","v":2027},{"$f":"'20 Year Defaults'!R95","v":2028},{"$f":"'20 Year Defaults'!S95","v":2029},{"$f":"'20 Year Defaults'!T95","v":2030},{"$f":"'20 Year Defaults'!U95","v":2031},{"$f":"'20 Year Defaults'!V95","v":2032},{"$f":"'20 Year Defaults'!W95","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X97","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC97","v":2014}]
[{"$f":"'20 Year Defaults'!A98","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC98","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X99","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC99","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A101","v":0},{"$f":"'20 Year Defaults'!B101","v":"3.3.2.2 Exterior Walls"},{"$f":"'20 Year Defaults'!C101","v":0},{"$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}]
[]
[{"$f":"A103","v":"3.3.2.3 Insulation"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C105","v":2014},{"$f":"'20 Year Defaults'!D105","v":2014},{"$f":"'20 Year Defaults'!E105","v":2015},{"$f":"'20 Year Defaults'!F105","v":2016},{"$f":"'20 Year Defaults'!G105","v":2017},{"$f":"'20 Year Defaults'!H105","v":2018},{"$f":"'20 Year Defaults'!I105","v":2019},{"$f":"'20 Year Defaults'!J105","v":2020},{"$f":"'20 Year Defaults'!K105","v":2021},{"$f":"'20 Year Defaults'!L105","v":2022},{"$f":"'20 Year Defaults'!M105","v":2023},{"$f":"'20 Year Defaults'!N105","v":2024},{"$f":"'20 Year Defaults'!O105","v":2025},{"$f":"'20 Year Defaults'!P105","v":2026},{"$f":"'20 Year Defaults'!Q105","v":2027},{"$f":"'20 Year Defaults'!R105","v":2028},{"$f":"'20 Year Defaults'!S105","v":2029},{"$f":"'20 Year Defaults'!T105","v":2030},{"$f":"'20 Year Defaults'!U105","v":2031},{"$f":"'20 Year Defaults'!V105","v":2032},{"$f":"'20 Year Defaults'!W105","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A107","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC107","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X108","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC108","v":2014}]
[{"$f":"'20 Year Defaults'!A109","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC109","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A111","v":0},{"$f":"'20 Year Defaults'!B111","v":"3.3.2.3 Insulation"},{"$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},{"$f":"'20 Year Defaults'!X111","v":0}]
[]
[{"$f":"A113","v":"3.3.2.4.01 Sliding Glass Doors"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C115","v":2014},{"$f":"'20 Year Defaults'!D115","v":2014},{"$f":"'20 Year Defaults'!E115","v":2015},{"$f":"'20 Year Defaults'!F115","v":2016},{"$f":"'20 Year Defaults'!G115","v":2017},{"$f":"'20 Year Defaults'!H115","v":2018},{"$f":"'20 Year Defaults'!I115","v":2019},{"$f":"'20 Year Defaults'!J115","v":2020},{"$f":"'20 Year Defaults'!K115","v":2021},{"$f":"'20 Year Defaults'!L115","v":2022},{"$f":"'20 Year Defaults'!M115","v":2023},{"$f":"'20 Year Defaults'!N115","v":2024},{"$f":"'20 Year Defaults'!O115","v":2025},{"$f":"'20 Year Defaults'!P115","v":2026},{"$f":"'20 Year Defaults'!Q115","v":2027},{"$f":"'20 Year Defaults'!R115","v":2028},{"$f":"'20 Year Defaults'!S115","v":2029},{"$f":"'20 Year Defaults'!T115","v":2030},{"$f":"'20 Year Defaults'!U115","v":2031},{"$f":"'20 Year Defaults'!V115","v":2032},{"$f":"'20 Year Defaults'!W115","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X117","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC117","v":2014}]
[{"$f":"'20 Year Defaults'!A118","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC118","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X119","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC119","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A121","v":0},{"$f":"'20 Year Defaults'!B121","v":"3.3.2.4.01 Sliding Glass Doors"},{"$f":"'20 Year Defaults'!C121","v":0},{"$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}]
[]
[{"$f":"A123","v":"3.3.2.4.02 Windows"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C125","v":2014},{"$f":"'20 Year Defaults'!D125","v":2014},{"$f":"'20 Year Defaults'!E125","v":2015},{"$f":"'20 Year Defaults'!F125","v":2016},{"$f":"'20 Year Defaults'!G125","v":2017},{"$f":"'20 Year Defaults'!H125","v":2018},{"$f":"'20 Year Defaults'!I125","v":2019},{"$f":"'20 Year Defaults'!J125","v":2020},{"$f":"'20 Year Defaults'!K125","v":2021},{"$f":"'20 Year Defaults'!L125","v":2022},{"$f":"'20 Year Defaults'!M125","v":2023},{"$f":"'20 Year Defaults'!N125","v":2024},{"$f":"'20 Year Defaults'!O125","v":2025},{"$f":"'20 Year Defaults'!P125","v":2026},{"$f":"'20 Year Defaults'!Q125","v":2027},{"$f":"'20 Year Defaults'!R125","v":2028},{"$f":"'20 Year Defaults'!S125","v":2029},{"$f":"'20 Year Defaults'!T125","v":2030},{"$f":"'20 Year Defaults'!U125","v":2031},{"$f":"'20 Year Defaults'!V125","v":2032},{"$f":"'20 Year Defaults'!W125","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A127","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC127","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X128","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC128","v":2014}]
[{"$f":"'20 Year Defaults'!A129","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC129","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A131","v":0},{"$f":"'20 Year Defaults'!B131","v":"3.3.2.4.02 Windows"},{"$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},{"$f":"'20 Year Defaults'!X131","v":0}]
[]
[{"$f":"A133","v":"3.3.2.5.01 Exterior Doors"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C135","v":2014},{"$f":"'20 Year Defaults'!D135","v":2014},{"$f":"'20 Year Defaults'!E135","v":2015},{"$f":"'20 Year Defaults'!F135","v":2016},{"$f":"'20 Year Defaults'!G135","v":2017},{"$f":"'20 Year Defaults'!H135","v":2018},{"$f":"'20 Year Defaults'!I135","v":2019},{"$f":"'20 Year Defaults'!J135","v":2020},{"$f":"'20 Year Defaults'!K135","v":2021},{"$f":"'20 Year Defaults'!L135","v":2022},{"$f":"'20 Year Defaults'!M135","v":2023},{"$f":"'20 Year Defaults'!N135","v":2024},{"$f":"'20 Year Defaults'!O135","v":2025},{"$f":"'20 Year Defaults'!P135","v":2026},{"$f":"'20 Year Defaults'!Q135","v":2027},{"$f":"'20 Year Defaults'!R135","v":2028},{"$f":"'20 Year Defaults'!S135","v":2029},{"$f":"'20 Year Defaults'!T135","v":2030},{"$f":"'20 Year Defaults'!U135","v":2031},{"$f":"'20 Year Defaults'!V135","v":2032},{"$f":"'20 Year Defaults'!W135","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X137","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC137","v":2014}]
[{"$f":"'20 Year Defaults'!A138","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC138","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X139","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC139","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A141","v":0},{"$f":"'20 Year Defaults'!B141","v":"3.3.2.5.01 Exterior Doors"},{"$f":"'20 Year Defaults'!C141","v":0},{"$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}]
[]
[{"$f":"A143","v":"3.3.2.5.02 Storm Doors"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C145","v":2014},{"$f":"'20 Year Defaults'!D145","v":2014},{"$f":"'20 Year Defaults'!E145","v":2015},{"$f":"'20 Year Defaults'!F145","v":2016},{"$f":"'20 Year Defaults'!G145","v":2017},{"$f":"'20 Year Defaults'!H145","v":2018},{"$f":"'20 Year Defaults'!I145","v":2019},{"$f":"'20 Year Defaults'!J145","v":2020},{"$f":"'20 Year Defaults'!K145","v":2021},{"$f":"'20 Year Defaults'!L145","v":2022},{"$f":"'20 Year Defaults'!M145","v":2023},{"$f":"'20 Year Defaults'!N145","v":2024},{"$f":"'20 Year Defaults'!O145","v":2025},{"$f":"'20 Year Defaults'!P145","v":2026},{"$f":"'20 Year Defaults'!Q145","v":2027},{"$f":"'20 Year Defaults'!R145","v":2028},{"$f":"'20 Year Defaults'!S145","v":2029},{"$f":"'20 Year Defaults'!T145","v":2030},{"$f":"'20 Year Defaults'!U145","v":2031},{"$f":"'20 Year Defaults'!V145","v":2032},{"$f":"'20 Year Defaults'!W145","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A147","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC147","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X148","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC148","v":2014}]
[{"$f":"'20 Year Defaults'!A149","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC149","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A151","v":0},{"$f":"'20 Year Defaults'!B151","v":"3.3.2.5.02 Storm Doors"},{"$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},{"$f":"'20 Year Defaults'!X151","v":0}]
[]
[{"$f":"A153","v":"3.3.2.9.01"},{"$f":"B153","v":"Bldg Envelope Other #1"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C155","v":2014},{"$f":"'20 Year Defaults'!D155","v":2014},{"$f":"'20 Year Defaults'!E155","v":2015},{"$f":"'20 Year Defaults'!F155","v":2016},{"$f":"'20 Year Defaults'!G155","v":2017},{"$f":"'20 Year Defaults'!H155","v":2018},{"$f":"'20 Year Defaults'!I155","v":2019},{"$f":"'20 Year Defaults'!J155","v":2020},{"$f":"'20 Year Defaults'!K155","v":2021},{"$f":"'20 Year Defaults'!L155","v":2022},{"$f":"'20 Year Defaults'!M155","v":2023},{"$f":"'20 Year Defaults'!N155","v":2024},{"$f":"'20 Year Defaults'!O155","v":2025},{"$f":"'20 Year Defaults'!P155","v":2026},{"$f":"'20 Year Defaults'!Q155","v":2027},{"$f":"'20 Year Defaults'!R155","v":2028},{"$f":"'20 Year Defaults'!S155","v":2029},{"$f":"'20 Year Defaults'!T155","v":2030},{"$f":"'20 Year Defaults'!U155","v":2031},{"$f":"'20 Year Defaults'!V155","v":2032},{"$f":"'20 Year Defaults'!W155","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A157","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC157","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X158","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC158","v":2014}]
[{"$f":"'20 Year Defaults'!A159","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC159","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A161","v":0},{"$f":"'20 Year Defaults'!B161","v":"3.3.2.9.01 Bldg Envelope Other #1"},{"$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},{"$f":"'20 Year Defaults'!X161","v":0}]
[]
[{"$f":"A163","v":"3.3.2.9.02"},{"$f":"B163","v":"Bldg Envelope Other #2"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C165","v":2014},{"$f":"'20 Year Defaults'!D165","v":2014},{"$f":"'20 Year Defaults'!E165","v":2015},{"$f":"'20 Year Defaults'!F165","v":2016},{"$f":"'20 Year Defaults'!G165","v":2017},{"$f":"'20 Year Defaults'!H165","v":2018},{"$f":"'20 Year Defaults'!I165","v":2019},{"$f":"'20 Year Defaults'!J165","v":2020},{"$f":"'20 Year Defaults'!K165","v":2021},{"$f":"'20 Year Defaults'!L165","v":2022},{"$f":"'20 Year Defaults'!M165","v":2023},{"$f":"'20 Year Defaults'!N165","v":2024},{"$f":"'20 Year Defaults'!O165","v":2025},{"$f":"'20 Year Defaults'!P165","v":2026},{"$f":"'20 Year Defaults'!Q165","v":2027},{"$f":"'20 Year Defaults'!R165","v":2028},{"$f":"'20 Year Defaults'!S165","v":2029},{"$f":"'20 Year Defaults'!T165","v":2030},{"$f":"'20 Year Defaults'!U165","v":2031},{"$f":"'20 Year Defaults'!V165","v":2032},{"$f":"'20 Year Defaults'!W165","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A167","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC167","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X168","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC168","v":2014}]
[{"$f":"'20 Year Defaults'!A169","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC169","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A171","v":0},{"$f":"'20 Year Defaults'!B171","v":"3.3.2.9.02 Bldg Envelope Other #2"},{"$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},{"$f":"'20 Year Defaults'!X171","v":0}]
[]
[{"$f":"A173","v":"3.3.2.9.03"},{"$f":"B173","v":"Bldg Envelope Other #3"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C175","v":2014},{"$f":"'20 Year Defaults'!D175","v":2014},{"$f":"'20 Year Defaults'!E175","v":2015},{"$f":"'20 Year Defaults'!F175","v":2016},{"$f":"'20 Year Defaults'!G175","v":2017},{"$f":"'20 Year Defaults'!H175","v":2018},{"$f":"'20 Year Defaults'!I175","v":2019},{"$f":"'20 Year Defaults'!J175","v":2020},{"$f":"'20 Year Defaults'!K175","v":2021},{"$f":"'20 Year Defaults'!L175","v":2022},{"$f":"'20 Year Defaults'!M175","v":2023},{"$f":"'20 Year Defaults'!N175","v":2024},{"$f":"'20 Year Defaults'!O175","v":2025},{"$f":"'20 Year Defaults'!P175","v":2026},{"$f":"'20 Year Defaults'!Q175","v":2027},{"$f":"'20 Year Defaults'!R175","v":2028},{"$f":"'20 Year Defaults'!S175","v":2029},{"$f":"'20 Year Defaults'!T175","v":2030},{"$f":"'20 Year Defaults'!U175","v":2031},{"$f":"'20 Year Defaults'!V175","v":2032},{"$f":"'20 Year Defaults'!W175","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A177","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC177","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X178","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC178","v":2014}]
[{"$f":"'20 Year Defaults'!A179","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC179","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A181","v":0},{"$f":"'20 Year Defaults'!B181","v":"3.3.2.9.03 Bldg Envelope Other #3"},{"$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},{"$f":"'20 Year Defaults'!X181","v":0}]
[]
[{"$f":"A183","v":"3.3.2.9.04"},{"$f":"B183","v":"Bldg Envelope Other #4"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C185","v":2014},{"$f":"'20 Year Defaults'!D185","v":2014},{"$f":"'20 Year Defaults'!E185","v":2015},{"$f":"'20 Year Defaults'!F185","v":2016},{"$f":"'20 Year Defaults'!G185","v":2017},{"$f":"'20 Year Defaults'!H185","v":2018},{"$f":"'20 Year Defaults'!I185","v":2019},{"$f":"'20 Year Defaults'!J185","v":2020},{"$f":"'20 Year Defaults'!K185","v":2021},{"$f":"'20 Year Defaults'!L185","v":2022},{"$f":"'20 Year Defaults'!M185","v":2023},{"$f":"'20 Year Defaults'!N185","v":2024},{"$f":"'20 Year Defaults'!O185","v":2025},{"$f":"'20 Year Defaults'!P185","v":2026},{"$f":"'20 Year Defaults'!Q185","v":2027},{"$f":"'20 Year Defaults'!R185","v":2028},{"$f":"'20 Year Defaults'!S185","v":2029},{"$f":"'20 Year Defaults'!T185","v":2030},{"$f":"'20 Year Defaults'!U185","v":2031},{"$f":"'20 Year Defaults'!V185","v":2032},{"$f":"'20 Year Defaults'!W185","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A187","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC187","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X188","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC188","v":2014}]
[{"$f":"'20 Year Defaults'!A189","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC189","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A191","v":0},{"$f":"'20 Year Defaults'!B191","v":"3.3.2.9.04 Bldg Envelope Other #4"},{"$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},{"$f":"'20 Year Defaults'!X191","v":0}]
[]
[{"$f":"A193","v":"3.3.4 Roofs"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C195","v":2014},{"$f":"'20 Year Defaults'!D195","v":2014},{"$f":"'20 Year Defaults'!E195","v":2015},{"$f":"'20 Year Defaults'!F195","v":2016},{"$f":"'20 Year Defaults'!G195","v":2017},{"$f":"'20 Year Defaults'!H195","v":2018},{"$f":"'20 Year Defaults'!I195","v":2019},{"$f":"'20 Year Defaults'!J195","v":2020},{"$f":"'20 Year Defaults'!K195","v":2021},{"$f":"'20 Year Defaults'!L195","v":2022},{"$f":"'20 Year Defaults'!M195","v":2023},{"$f":"'20 Year Defaults'!N195","v":2024},{"$f":"'20 Year Defaults'!O195","v":2025},{"$f":"'20 Year Defaults'!P195","v":2026},{"$f":"'20 Year Defaults'!Q195","v":2027},{"$f":"'20 Year Defaults'!R195","v":2028},{"$f":"'20 Year Defaults'!S195","v":2029},{"$f":"'20 Year Defaults'!T195","v":2030},{"$f":"'20 Year Defaults'!U195","v":2031},{"$f":"'20 Year Defaults'!V195","v":2032},{"$f":"'20 Year Defaults'!W195","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X197","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC197","v":2014}]
[{"$f":"'20 Year Defaults'!A198","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC198","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X199","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC199","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A201","v":0},{"$f":"'20 Year Defaults'!B201","v":"3.3.4 Roofs"},{"$f":"'20 Year Defaults'!C201","v":0},{"$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}]
[]
[{"$f":"A203","v":"3.4.1.2.01"},{"$f":"B203","v":"DHW #1"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C205","v":2014},{"$f":"'20 Year Defaults'!D205","v":2014},{"$f":"'20 Year Defaults'!E205","v":2015},{"$f":"'20 Year Defaults'!F205","v":2016},{"$f":"'20 Year Defaults'!G205","v":2017},{"$f":"'20 Year Defaults'!H205","v":2018},{"$f":"'20 Year Defaults'!I205","v":2019},{"$f":"'20 Year Defaults'!J205","v":2020},{"$f":"'20 Year Defaults'!K205","v":2021},{"$f":"'20 Year Defaults'!L205","v":2022},{"$f":"'20 Year Defaults'!M205","v":2023},{"$f":"'20 Year Defaults'!N205","v":2024},{"$f":"'20 Year Defaults'!O205","v":2025},{"$f":"'20 Year Defaults'!P205","v":2026},{"$f":"'20 Year Defaults'!Q205","v":2027},{"$f":"'20 Year Defaults'!R205","v":2028},{"$f":"'20 Year Defaults'!S205","v":2029},{"$f":"'20 Year Defaults'!T205","v":2030},{"$f":"'20 Year Defaults'!U205","v":2031},{"$f":"'20 Year Defaults'!V205","v":2032},{"$f":"'20 Year Defaults'!W205","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X207","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC207","v":2014}]
[{"$f":"'20 Year Defaults'!A208","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC208","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X209","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC209","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A211","v":0},{"$f":"'20 Year Defaults'!B211","v":"3.4.1.2.01 DHW #1"},{"$f":"'20 Year Defaults'!C211","v":0},{"$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}]
[]
[{"$f":"A213","v":"3.4.1.2.02"},{"$f":"B213","v":"DHW #2"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C215","v":2014},{"$f":"'20 Year Defaults'!D215","v":2014},{"$f":"'20 Year Defaults'!E215","v":2015},{"$f":"'20 Year Defaults'!F215","v":2016},{"$f":"'20 Year Defaults'!G215","v":2017},{"$f":"'20 Year Defaults'!H215","v":2018},{"$f":"'20 Year Defaults'!I215","v":2019},{"$f":"'20 Year Defaults'!J215","v":2020},{"$f":"'20 Year Defaults'!K215","v":2021},{"$f":"'20 Year Defaults'!L215","v":2022},{"$f":"'20 Year Defaults'!M215","v":2023},{"$f":"'20 Year Defaults'!N215","v":2024},{"$f":"'20 Year Defaults'!O215","v":2025},{"$f":"'20 Year Defaults'!P215","v":2026},{"$f":"'20 Year Defaults'!Q215","v":2027},{"$f":"'20 Year Defaults'!R215","v":2028},{"$f":"'20 Year Defaults'!S215","v":2029},{"$f":"'20 Year Defaults'!T215","v":2030},{"$f":"'20 Year Defaults'!U215","v":2031},{"$f":"'20 Year Defaults'!V215","v":2032},{"$f":"'20 Year Defaults'!W215","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X217","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC217","v":2014}]
[{"$f":"'20 Year Defaults'!A218","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC218","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X219","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC219","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A221","v":0},{"$f":"'20 Year Defaults'!B221","v":"3.4.1.2.02 DHW #2"},{"$f":"'20 Year Defaults'!C221","v":0},{"$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}]
[]
[{"$f":"A223","v":"3.4.1.2.03"},{"$f":"B223","v":"DHW #3"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C225","v":2014},{"$f":"'20 Year Defaults'!D225","v":2014},{"$f":"'20 Year Defaults'!E225","v":2015},{"$f":"'20 Year Defaults'!F225","v":2016},{"$f":"'20 Year Defaults'!G225","v":2017},{"$f":"'20 Year Defaults'!H225","v":2018},{"$f":"'20 Year Defaults'!I225","v":2019},{"$f":"'20 Year Defaults'!J225","v":2020},{"$f":"'20 Year Defaults'!K225","v":2021},{"$f":"'20 Year Defaults'!L225","v":2022},{"$f":"'20 Year Defaults'!M225","v":2023},{"$f":"'20 Year Defaults'!N225","v":2024},{"$f":"'20 Year Defaults'!O225","v":2025},{"$f":"'20 Year Defaults'!P225","v":2026},{"$f":"'20 Year Defaults'!Q225","v":2027},{"$f":"'20 Year Defaults'!R225","v":2028},{"$f":"'20 Year Defaults'!S225","v":2029},{"$f":"'20 Year Defaults'!T225","v":2030},{"$f":"'20 Year Defaults'!U225","v":2031},{"$f":"'20 Year Defaults'!V225","v":2032},{"$f":"'20 Year Defaults'!W225","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X227","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC227","v":2014}]
[{"$f":"'20 Year Defaults'!A228","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC228","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X229","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC229","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A231","v":0},{"$f":"'20 Year Defaults'!B231","v":"3.4.1.2.03 DHW #3"},{"$f":"'20 Year Defaults'!C231","v":0},{"$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}]
[]
[{"$f":"A233","v":"3.4.1.2.04"},{"$f":"B233","v":"DHW #4"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C235","v":2014},{"$f":"'20 Year Defaults'!D235","v":2014},{"$f":"'20 Year Defaults'!E235","v":2015},{"$f":"'20 Year Defaults'!F235","v":2016},{"$f":"'20 Year Defaults'!G235","v":2017},{"$f":"'20 Year Defaults'!H235","v":2018},{"$f":"'20 Year Defaults'!I235","v":2019},{"$f":"'20 Year Defaults'!J235","v":2020},{"$f":"'20 Year Defaults'!K235","v":2021},{"$f":"'20 Year Defaults'!L235","v":2022},{"$f":"'20 Year Defaults'!M235","v":2023},{"$f":"'20 Year Defaults'!N235","v":2024},{"$f":"'20 Year Defaults'!O235","v":2025},{"$f":"'20 Year Defaults'!P235","v":2026},{"$f":"'20 Year Defaults'!Q235","v":2027},{"$f":"'20 Year Defaults'!R235","v":2028},{"$f":"'20 Year Defaults'!S235","v":2029},{"$f":"'20 Year Defaults'!T235","v":2030},{"$f":"'20 Year Defaults'!U235","v":2031},{"$f":"'20 Year Defaults'!V235","v":2032},{"$f":"'20 Year Defaults'!W235","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X237","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC237","v":2014}]
[{"$f":"'20 Year Defaults'!A238","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC238","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X239","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC239","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A241","v":0},{"$f":"'20 Year Defaults'!B241","v":"3.4.1.2.04 DHW #4"},{"$f":"'20 Year Defaults'!C241","v":0},{"$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}]
[]
[{"$f":"A243","v":"3.4.1.3.01 Water Savers: Faucets"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C245","v":2014},{"$f":"'20 Year Defaults'!D245","v":2014},{"$f":"'20 Year Defaults'!E245","v":2015},{"$f":"'20 Year Defaults'!F245","v":2016},{"$f":"'20 Year Defaults'!G245","v":2017},{"$f":"'20 Year Defaults'!H245","v":2018},{"$f":"'20 Year Defaults'!I245","v":2019},{"$f":"'20 Year Defaults'!J245","v":2020},{"$f":"'20 Year Defaults'!K245","v":2021},{"$f":"'20 Year Defaults'!L245","v":2022},{"$f":"'20 Year Defaults'!M245","v":2023},{"$f":"'20 Year Defaults'!N245","v":2024},{"$f":"'20 Year Defaults'!O245","v":2025},{"$f":"'20 Year Defaults'!P245","v":2026},{"$f":"'20 Year Defaults'!Q245","v":2027},{"$f":"'20 Year Defaults'!R245","v":2028},{"$f":"'20 Year Defaults'!S245","v":2029},{"$f":"'20 Year Defaults'!T245","v":2030},{"$f":"'20 Year Defaults'!U245","v":2031},{"$f":"'20 Year Defaults'!V245","v":2032},{"$f":"'20 Year Defaults'!W245","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A247","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC247","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X248","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC248","v":2014}]
[{"$f":"'20 Year Defaults'!A249","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC249","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A251","v":0},{"$f":"'20 Year Defaults'!B251","v":"3.4.1.3.01 Water Savers: Faucets"},{"$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},{"$f":"'20 Year Defaults'!X251","v":0}]
[]
[{"$f":"A253","v":"3.4.1.3.02 Water Savers: Shower Heads"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C255","v":2014},{"$f":"'20 Year Defaults'!D255","v":2014},{"$f":"'20 Year Defaults'!E255","v":2015},{"$f":"'20 Year Defaults'!F255","v":2016},{"$f":"'20 Year Defaults'!G255","v":2017},{"$f":"'20 Year Defaults'!H255","v":2018},{"$f":"'20 Year Defaults'!I255","v":2019},{"$f":"'20 Year Defaults'!J255","v":2020},{"$f":"'20 Year Defaults'!K255","v":2021},{"$f":"'20 Year Defaults'!L255","v":2022},{"$f":"'20 Year Defaults'!M255","v":2023},{"$f":"'20 Year Defaults'!N255","v":2024},{"$f":"'20 Year Defaults'!O255","v":2025},{"$f":"'20 Year Defaults'!P255","v":2026},{"$f":"'20 Year Defaults'!Q255","v":2027},{"$f":"'20 Year Defaults'!R255","v":2028},{"$f":"'20 Year Defaults'!S255","v":2029},{"$f":"'20 Year Defaults'!T255","v":2030},{"$f":"'20 Year Defaults'!U255","v":2031},{"$f":"'20 Year Defaults'!V255","v":2032},{"$f":"'20 Year Defaults'!W255","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X257","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC257","v":2014}]
[{"$f":"'20 Year Defaults'!A258","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC258","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X259","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC259","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A261","v":0},{"$f":"'20 Year Defaults'!B261","v":"3.4.1.3.02 Water Savers: Shower Heads"},{"$f":"'20 Year Defaults'!C261","v":0},{"$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}]
[]
[{"$f":"A263","v":"3.4.1.3.03 Water Savers: Toilets"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C265","v":2014},{"$f":"'20 Year Defaults'!D265","v":2014},{"$f":"'20 Year Defaults'!E265","v":2015},{"$f":"'20 Year Defaults'!F265","v":2016},{"$f":"'20 Year Defaults'!G265","v":2017},{"$f":"'20 Year Defaults'!H265","v":2018},{"$f":"'20 Year Defaults'!I265","v":2019},{"$f":"'20 Year Defaults'!J265","v":2020},{"$f":"'20 Year Defaults'!K265","v":2021},{"$f":"'20 Year Defaults'!L265","v":2022},{"$f":"'20 Year Defaults'!M265","v":2023},{"$f":"'20 Year Defaults'!N265","v":2024},{"$f":"'20 Year Defaults'!O265","v":2025},{"$f":"'20 Year Defaults'!P265","v":2026},{"$f":"'20 Year Defaults'!Q265","v":2027},{"$f":"'20 Year Defaults'!R265","v":2028},{"$f":"'20 Year Defaults'!S265","v":2029},{"$f":"'20 Year Defaults'!T265","v":2030},{"$f":"'20 Year Defaults'!U265","v":2031},{"$f":"'20 Year Defaults'!V265","v":2032},{"$f":"'20 Year Defaults'!W265","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A267","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC267","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X268","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC268","v":2014}]
[{"$f":"'20 Year Defaults'!A269","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC269","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A271","v":0},{"$f":"'20 Year Defaults'!B271","v":"3.4.1.3.03 Water Savers: Toilets"},{"$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},{"$f":"'20 Year Defaults'!X271","v":0}]
[]
[{"$f":"A273","v":"3.4.2.1.01 HVAC Common Area Heating"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C275","v":2014},{"$f":"'20 Year Defaults'!D275","v":2014},{"$f":"'20 Year Defaults'!E275","v":2015},{"$f":"'20 Year Defaults'!F275","v":2016},{"$f":"'20 Year Defaults'!G275","v":2017},{"$f":"'20 Year Defaults'!H275","v":2018},{"$f":"'20 Year Defaults'!I275","v":2019},{"$f":"'20 Year Defaults'!J275","v":2020},{"$f":"'20 Year Defaults'!K275","v":2021},{"$f":"'20 Year Defaults'!L275","v":2022},{"$f":"'20 Year Defaults'!M275","v":2023},{"$f":"'20 Year Defaults'!N275","v":2024},{"$f":"'20 Year Defaults'!O275","v":2025},{"$f":"'20 Year Defaults'!P275","v":2026},{"$f":"'20 Year Defaults'!Q275","v":2027},{"$f":"'20 Year Defaults'!R275","v":2028},{"$f":"'20 Year Defaults'!S275","v":2029},{"$f":"'20 Year Defaults'!T275","v":2030},{"$f":"'20 Year Defaults'!U275","v":2031},{"$f":"'20 Year Defaults'!V275","v":2032},{"$f":"'20 Year Defaults'!W275","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X277","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC277","v":2014}]
[{"$f":"'20 Year Defaults'!A278","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC278","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X279","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC279","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A281","v":0},{"$f":"'20 Year Defaults'!B281","v":"3.4.2.1.01 HVAC Common Area Heating"},{"$f":"'20 Year Defaults'!C281","v":0},{"$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}]
[]
[{"$f":"A283","v":"3.4.2.1.02 HVAC In-Unit Heating"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C285","v":2014},{"$f":"'20 Year Defaults'!D285","v":2014},{"$f":"'20 Year Defaults'!E285","v":2015},{"$f":"'20 Year Defaults'!F285","v":2016},{"$f":"'20 Year Defaults'!G285","v":2017},{"$f":"'20 Year Defaults'!H285","v":2018},{"$f":"'20 Year Defaults'!I285","v":2019},{"$f":"'20 Year Defaults'!J285","v":2020},{"$f":"'20 Year Defaults'!K285","v":2021},{"$f":"'20 Year Defaults'!L285","v":2022},{"$f":"'20 Year Defaults'!M285","v":2023},{"$f":"'20 Year Defaults'!N285","v":2024},{"$f":"'20 Year Defaults'!O285","v":2025},{"$f":"'20 Year Defaults'!P285","v":2026},{"$f":"'20 Year Defaults'!Q285","v":2027},{"$f":"'20 Year Defaults'!R285","v":2028},{"$f":"'20 Year Defaults'!S285","v":2029},{"$f":"'20 Year Defaults'!T285","v":2030},{"$f":"'20 Year Defaults'!U285","v":2031},{"$f":"'20 Year Defaults'!V285","v":2032},{"$f":"'20 Year Defaults'!W285","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A287","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC287","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X288","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC288","v":2014}]
[{"$f":"'20 Year Defaults'!A289","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC289","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A291","v":0},{"$f":"'20 Year Defaults'!B291","v":"3.4.2.1.02 HVAC In-Unit Heating"},{"$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},{"$f":"'20 Year Defaults'!X291","v":0}]
[]
[{"$f":"A293","v":"3.4.3.1.01 Bath Exhaust Fans"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C295","v":2014},{"$f":"'20 Year Defaults'!D295","v":2014},{"$f":"'20 Year Defaults'!E295","v":2015},{"$f":"'20 Year Defaults'!F295","v":2016},{"$f":"'20 Year Defaults'!G295","v":2017},{"$f":"'20 Year Defaults'!H295","v":2018},{"$f":"'20 Year Defaults'!I295","v":2019},{"$f":"'20 Year Defaults'!J295","v":2020},{"$f":"'20 Year Defaults'!K295","v":2021},{"$f":"'20 Year Defaults'!L295","v":2022},{"$f":"'20 Year Defaults'!M295","v":2023},{"$f":"'20 Year Defaults'!N295","v":2024},{"$f":"'20 Year Defaults'!O295","v":2025},{"$f":"'20 Year Defaults'!P295","v":2026},{"$f":"'20 Year Defaults'!Q295","v":2027},{"$f":"'20 Year Defaults'!R295","v":2028},{"$f":"'20 Year Defaults'!S295","v":2029},{"$f":"'20 Year Defaults'!T295","v":2030},{"$f":"'20 Year Defaults'!U295","v":2031},{"$f":"'20 Year Defaults'!V295","v":2032},{"$f":"'20 Year Defaults'!W295","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X297","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC297","v":2014}]
[{"$f":"'20 Year Defaults'!A298","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC298","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X299","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC299","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A301","v":0},{"$f":"'20 Year Defaults'!B301","v":"3.4.3.1.01 Bath Exhaust Fans"},{"$f":"'20 Year Defaults'!C301","v":0},{"$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}]
[]
[{"$f":"A303","v":"3.4.3.1.02 HVAC Common Area Cooling"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C305","v":2014},{"$f":"'20 Year Defaults'!D305","v":2014},{"$f":"'20 Year Defaults'!E305","v":2015},{"$f":"'20 Year Defaults'!F305","v":2016},{"$f":"'20 Year Defaults'!G305","v":2017},{"$f":"'20 Year Defaults'!H305","v":2018},{"$f":"'20 Year Defaults'!I305","v":2019},{"$f":"'20 Year Defaults'!J305","v":2020},{"$f":"'20 Year Defaults'!K305","v":2021},{"$f":"'20 Year Defaults'!L305","v":2022},{"$f":"'20 Year Defaults'!M305","v":2023},{"$f":"'20 Year Defaults'!N305","v":2024},{"$f":"'20 Year Defaults'!O305","v":2025},{"$f":"'20 Year Defaults'!P305","v":2026},{"$f":"'20 Year Defaults'!Q305","v":2027},{"$f":"'20 Year Defaults'!R305","v":2028},{"$f":"'20 Year Defaults'!S305","v":2029},{"$f":"'20 Year Defaults'!T305","v":2030},{"$f":"'20 Year Defaults'!U305","v":2031},{"$f":"'20 Year Defaults'!V305","v":2032},{"$f":"'20 Year Defaults'!W305","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A307","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC307","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X308","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC308","v":2014}]
[{"$f":"'20 Year Defaults'!A309","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC309","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A311","v":0},{"$f":"'20 Year Defaults'!B311","v":"3.4.3.1.02 HVAC Common Area Cooling"},{"$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},{"$f":"'20 Year Defaults'!X311","v":0}]
[]
[{"$f":"A313","v":"3.4.3.1.03 HVAC In-Unit Cooling"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C315","v":2014},{"$f":"'20 Year Defaults'!D315","v":2014},{"$f":"'20 Year Defaults'!E315","v":2015},{"$f":"'20 Year Defaults'!F315","v":2016},{"$f":"'20 Year Defaults'!G315","v":2017},{"$f":"'20 Year Defaults'!H315","v":2018},{"$f":"'20 Year Defaults'!I315","v":2019},{"$f":"'20 Year Defaults'!J315","v":2020},{"$f":"'20 Year Defaults'!K315","v":2021},{"$f":"'20 Year Defaults'!L315","v":2022},{"$f":"'20 Year Defaults'!M315","v":2023},{"$f":"'20 Year Defaults'!N315","v":2024},{"$f":"'20 Year Defaults'!O315","v":2025},{"$f":"'20 Year Defaults'!P315","v":2026},{"$f":"'20 Year Defaults'!Q315","v":2027},{"$f":"'20 Year Defaults'!R315","v":2028},{"$f":"'20 Year Defaults'!S315","v":2029},{"$f":"'20 Year Defaults'!T315","v":2030},{"$f":"'20 Year Defaults'!U315","v":2031},{"$f":"'20 Year Defaults'!V315","v":2032},{"$f":"'20 Year Defaults'!W315","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X317","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC317","v":2014}]
[{"$f":"'20 Year Defaults'!A318","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC318","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X319","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC319","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A321","v":0},{"$f":"'20 Year Defaults'!B321","v":"3.4.3.1.03 HVAC In-Unit Cooling"},{"$f":"'20 Year Defaults'!C321","v":0},{"$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}]
[]
[{"$f":"A323","v":"3.4.9.01 Programmable Thermostats"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C325","v":2014},{"$f":"'20 Year Defaults'!D325","v":2014},{"$f":"'20 Year Defaults'!E325","v":2015},{"$f":"'20 Year Defaults'!F325","v":2016},{"$f":"'20 Year Defaults'!G325","v":2017},{"$f":"'20 Year Defaults'!H325","v":2018},{"$f":"'20 Year Defaults'!I325","v":2019},{"$f":"'20 Year Defaults'!J325","v":2020},{"$f":"'20 Year Defaults'!K325","v":2021},{"$f":"'20 Year Defaults'!L325","v":2022},{"$f":"'20 Year Defaults'!M325","v":2023},{"$f":"'20 Year Defaults'!N325","v":2024},{"$f":"'20 Year Defaults'!O325","v":2025},{"$f":"'20 Year Defaults'!P325","v":2026},{"$f":"'20 Year Defaults'!Q325","v":2027},{"$f":"'20 Year Defaults'!R325","v":2028},{"$f":"'20 Year Defaults'!S325","v":2029},{"$f":"'20 Year Defaults'!T325","v":2030},{"$f":"'20 Year Defaults'!U325","v":2031},{"$f":"'20 Year Defaults'!V325","v":2032},{"$f":"'20 Year Defaults'!W325","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A327","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC327","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X328","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC328","v":2014}]
[{"$f":"'20 Year Defaults'!A329","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC329","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A331","v":0},{"$f":"'20 Year Defaults'!B331","v":"3.4.9.01 Programmable Thermostats"},{"$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},{"$f":"'20 Year Defaults'!X331","v":0}]
[]
[{"$f":"A333","v":"3.4.9.02"},{"$f":"B333","v":"M&E Other #1"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C335","v":2014},{"$f":"'20 Year Defaults'!D335","v":2014},{"$f":"'20 Year Defaults'!E335","v":2015},{"$f":"'20 Year Defaults'!F335","v":2016},{"$f":"'20 Year Defaults'!G335","v":2017},{"$f":"'20 Year Defaults'!H335","v":2018},{"$f":"'20 Year Defaults'!I335","v":2019},{"$f":"'20 Year Defaults'!J335","v":2020},{"$f":"'20 Year Defaults'!K335","v":2021},{"$f":"'20 Year Defaults'!L335","v":2022},{"$f":"'20 Year Defaults'!M335","v":2023},{"$f":"'20 Year Defaults'!N335","v":2024},{"$f":"'20 Year Defaults'!O335","v":2025},{"$f":"'20 Year Defaults'!P335","v":2026},{"$f":"'20 Year Defaults'!Q335","v":2027},{"$f":"'20 Year Defaults'!R335","v":2028},{"$f":"'20 Year Defaults'!S335","v":2029},{"$f":"'20 Year Defaults'!T335","v":2030},{"$f":"'20 Year Defaults'!U335","v":2031},{"$f":"'20 Year Defaults'!V335","v":2032},{"$f":"'20 Year Defaults'!W335","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A337","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC337","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X338","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC338","v":2014}]
[{"$f":"'20 Year Defaults'!A339","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC339","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A341","v":0},{"$f":"'20 Year Defaults'!B341","v":"3.4.9.02 M&E Other #1"},{"$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},{"$f":"'20 Year Defaults'!X341","v":0}]
[]
[{"$f":"A343","v":"3.4.9.03"},{"$f":"B343","v":"M&E Other #2"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C345","v":2014},{"$f":"'20 Year Defaults'!D345","v":2014},{"$f":"'20 Year Defaults'!E345","v":2015},{"$f":"'20 Year Defaults'!F345","v":2016},{"$f":"'20 Year Defaults'!G345","v":2017},{"$f":"'20 Year Defaults'!H345","v":2018},{"$f":"'20 Year Defaults'!I345","v":2019},{"$f":"'20 Year Defaults'!J345","v":2020},{"$f":"'20 Year Defaults'!K345","v":2021},{"$f":"'20 Year Defaults'!L345","v":2022},{"$f":"'20 Year Defaults'!M345","v":2023},{"$f":"'20 Year Defaults'!N345","v":2024},{"$f":"'20 Year Defaults'!O345","v":2025},{"$f":"'20 Year Defaults'!P345","v":2026},{"$f":"'20 Year Defaults'!Q345","v":2027},{"$f":"'20 Year Defaults'!R345","v":2028},{"$f":"'20 Year Defaults'!S345","v":2029},{"$f":"'20 Year Defaults'!T345","v":2030},{"$f":"'20 Year Defaults'!U345","v":2031},{"$f":"'20 Year Defaults'!V345","v":2032},{"$f":"'20 Year Defaults'!W345","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A347","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC347","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X348","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC348","v":2014}]
[{"$f":"'20 Year Defaults'!A349","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC349","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A351","v":0},{"$f":"'20 Year Defaults'!B351","v":"3.4.9.03 M&E Other #2"},{"$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},{"$f":"'20 Year Defaults'!X351","v":0}]
[]
[{"$f":"A353","v":"3.4.9.04"},{"$f":"B353","v":"M&E Other #3"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C355","v":2014},{"$f":"'20 Year Defaults'!D355","v":2014},{"$f":"'20 Year Defaults'!E355","v":2015},{"$f":"'20 Year Defaults'!F355","v":2016},{"$f":"'20 Year Defaults'!G355","v":2017},{"$f":"'20 Year Defaults'!H355","v":2018},{"$f":"'20 Year Defaults'!I355","v":2019},{"$f":"'20 Year Defaults'!J355","v":2020},{"$f":"'20 Year Defaults'!K355","v":2021},{"$f":"'20 Year Defaults'!L355","v":2022},{"$f":"'20 Year Defaults'!M355","v":2023},{"$f":"'20 Year Defaults'!N355","v":2024},{"$f":"'20 Year Defaults'!O355","v":2025},{"$f":"'20 Year Defaults'!P355","v":2026},{"$f":"'20 Year Defaults'!Q355","v":2027},{"$f":"'20 Year Defaults'!R355","v":2028},{"$f":"'20 Year Defaults'!S355","v":2029},{"$f":"'20 Year Defaults'!T355","v":2030},{"$f":"'20 Year Defaults'!U355","v":2031},{"$f":"'20 Year Defaults'!V355","v":2032},{"$f":"'20 Year Defaults'!W355","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A357","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC357","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X358","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC358","v":2014}]
[{"$f":"'20 Year Defaults'!A359","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC359","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A361","v":0},{"$f":"'20 Year Defaults'!B361","v":"3.4.9.04 M&E Other #3"},{"$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},{"$f":"'20 Year Defaults'!X361","v":0}]
[]
[{"$f":"A363","v":"3.5 Elevators"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C365","v":2014},{"$f":"'20 Year Defaults'!D365","v":2014},{"$f":"'20 Year Defaults'!E365","v":2015},{"$f":"'20 Year Defaults'!F365","v":2016},{"$f":"'20 Year Defaults'!G365","v":2017},{"$f":"'20 Year Defaults'!H365","v":2018},{"$f":"'20 Year Defaults'!I365","v":2019},{"$f":"'20 Year Defaults'!J365","v":2020},{"$f":"'20 Year Defaults'!K365","v":2021},{"$f":"'20 Year Defaults'!L365","v":2022},{"$f":"'20 Year Defaults'!M365","v":2023},{"$f":"'20 Year Defaults'!N365","v":2024},{"$f":"'20 Year Defaults'!O365","v":2025},{"$f":"'20 Year Defaults'!P365","v":2026},{"$f":"'20 Year Defaults'!Q365","v":2027},{"$f":"'20 Year Defaults'!R365","v":2028},{"$f":"'20 Year Defaults'!S365","v":2029},{"$f":"'20 Year Defaults'!T365","v":2030},{"$f":"'20 Year Defaults'!U365","v":2031},{"$f":"'20 Year Defaults'!V365","v":2032},{"$f":"'20 Year Defaults'!W365","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X367","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC367","v":2014}]
[{"$f":"'20 Year Defaults'!A368","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC368","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X369","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC369","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A371","v":0},{"$f":"'20 Year Defaults'!B371","v":"3.5 Elevators"},{"$f":"'20 Year Defaults'!C371","v":0},{"$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}]
[]
[{"$f":"A373","v":"3.5.01"},{"$f":"B373","v":"Elevators Other #1"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C375","v":2014},{"$f":"'20 Year Defaults'!D375","v":2014},{"$f":"'20 Year Defaults'!E375","v":2015},{"$f":"'20 Year Defaults'!F375","v":2016},{"$f":"'20 Year Defaults'!G375","v":2017},{"$f":"'20 Year Defaults'!H375","v":2018},{"$f":"'20 Year Defaults'!I375","v":2019},{"$f":"'20 Year Defaults'!J375","v":2020},{"$f":"'20 Year Defaults'!K375","v":2021},{"$f":"'20 Year Defaults'!L375","v":2022},{"$f":"'20 Year Defaults'!M375","v":2023},{"$f":"'20 Year Defaults'!N375","v":2024},{"$f":"'20 Year Defaults'!O375","v":2025},{"$f":"'20 Year Defaults'!P375","v":2026},{"$f":"'20 Year Defaults'!Q375","v":2027},{"$f":"'20 Year Defaults'!R375","v":2028},{"$f":"'20 Year Defaults'!S375","v":2029},{"$f":"'20 Year Defaults'!T375","v":2030},{"$f":"'20 Year Defaults'!U375","v":2031},{"$f":"'20 Year Defaults'!V375","v":2032},{"$f":"'20 Year Defaults'!W375","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X377","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC377","v":2014}]
[{"$f":"'20 Year Defaults'!A378","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC378","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X379","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC379","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A381","v":0},{"$f":"'20 Year Defaults'!B381","v":"3.5.01 Elevators Other #1"},{"$f":"'20 Year Defaults'!C381","v":0},{"$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}]
[]
[{"$f":"A383","v":"3.6.01 CO Detectors/Alarms"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C385","v":2014},{"$f":"'20 Year Defaults'!D385","v":2014},{"$f":"'20 Year Defaults'!E385","v":2015},{"$f":"'20 Year Defaults'!F385","v":2016},{"$f":"'20 Year Defaults'!G385","v":2017},{"$f":"'20 Year Defaults'!H385","v":2018},{"$f":"'20 Year Defaults'!I385","v":2019},{"$f":"'20 Year Defaults'!J385","v":2020},{"$f":"'20 Year Defaults'!K385","v":2021},{"$f":"'20 Year Defaults'!L385","v":2022},{"$f":"'20 Year Defaults'!M385","v":2023},{"$f":"'20 Year Defaults'!N385","v":2024},{"$f":"'20 Year Defaults'!O385","v":2025},{"$f":"'20 Year Defaults'!P385","v":2026},{"$f":"'20 Year Defaults'!Q385","v":2027},{"$f":"'20 Year Defaults'!R385","v":2028},{"$f":"'20 Year Defaults'!S385","v":2029},{"$f":"'20 Year Defaults'!T385","v":2030},{"$f":"'20 Year Defaults'!U385","v":2031},{"$f":"'20 Year Defaults'!V385","v":2032},{"$f":"'20 Year Defaults'!W385","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A387","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC387","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X388","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC388","v":2014}]
[{"$f":"'20 Year Defaults'!A389","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC389","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A391","v":0},{"$f":"'20 Year Defaults'!B391","v":"3.6.01 CO Detectors/Alarms"},{"$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},{"$f":"'20 Year Defaults'!X391","v":0}]
[]
[{"$f":"A393","v":"3.6.02 Smoke Detectors"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C395","v":2014},{"$f":"'20 Year Defaults'!D395","v":2014},{"$f":"'20 Year Defaults'!E395","v":2015},{"$f":"'20 Year Defaults'!F395","v":2016},{"$f":"'20 Year Defaults'!G395","v":2017},{"$f":"'20 Year Defaults'!H395","v":2018},{"$f":"'20 Year Defaults'!I395","v":2019},{"$f":"'20 Year Defaults'!J395","v":2020},{"$f":"'20 Year Defaults'!K395","v":2021},{"$f":"'20 Year Defaults'!L395","v":2022},{"$f":"'20 Year Defaults'!M395","v":2023},{"$f":"'20 Year Defaults'!N395","v":2024},{"$f":"'20 Year Defaults'!O395","v":2025},{"$f":"'20 Year Defaults'!P395","v":2026},{"$f":"'20 Year Defaults'!Q395","v":2027},{"$f":"'20 Year Defaults'!R395","v":2028},{"$f":"'20 Year Defaults'!S395","v":2029},{"$f":"'20 Year Defaults'!T395","v":2030},{"$f":"'20 Year Defaults'!U395","v":2031},{"$f":"'20 Year Defaults'!V395","v":2032},{"$f":"'20 Year Defaults'!W395","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X397","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC397","v":2014}]
[{"$f":"'20 Year Defaults'!A398","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC398","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X399","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC399","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A401","v":0},{"$f":"'20 Year Defaults'!B401","v":"3.6.02 Smoke Detectors"},{"$f":"'20 Year Defaults'!C401","v":0},{"$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}]
[]
[{"$f":"A403","v":"3.6.03"},{"$f":"B403","v":"Life Safety Other #1"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C405","v":2014},{"$f":"'20 Year Defaults'!D405","v":2014},{"$f":"'20 Year Defaults'!E405","v":2015},{"$f":"'20 Year Defaults'!F405","v":2016},{"$f":"'20 Year Defaults'!G405","v":2017},{"$f":"'20 Year Defaults'!H405","v":2018},{"$f":"'20 Year Defaults'!I405","v":2019},{"$f":"'20 Year Defaults'!J405","v":2020},{"$f":"'20 Year Defaults'!K405","v":2021},{"$f":"'20 Year Defaults'!L405","v":2022},{"$f":"'20 Year Defaults'!M405","v":2023},{"$f":"'20 Year Defaults'!N405","v":2024},{"$f":"'20 Year Defaults'!O405","v":2025},{"$f":"'20 Year Defaults'!P405","v":2026},{"$f":"'20 Year Defaults'!Q405","v":2027},{"$f":"'20 Year Defaults'!R405","v":2028},{"$f":"'20 Year Defaults'!S405","v":2029},{"$f":"'20 Year Defaults'!T405","v":2030},{"$f":"'20 Year Defaults'!U405","v":2031},{"$f":"'20 Year Defaults'!V405","v":2032},{"$f":"'20 Year Defaults'!W405","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X407","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC407","v":2014}]
[{"$f":"'20 Year Defaults'!A408","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC408","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X409","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC409","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A411","v":0},{"$f":"'20 Year Defaults'!B411","v":"3.6.03 Life Safety Other #1"},{"$f":"'20 Year Defaults'!C411","v":0},{"$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}]
[]
[{"$f":"A413","v":"3.7.1.01 Common Area Floor Coverings"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C415","v":2014},{"$f":"'20 Year Defaults'!D415","v":2014},{"$f":"'20 Year Defaults'!E415","v":2015},{"$f":"'20 Year Defaults'!F415","v":2016},{"$f":"'20 Year Defaults'!G415","v":2017},{"$f":"'20 Year Defaults'!H415","v":2018},{"$f":"'20 Year Defaults'!I415","v":2019},{"$f":"'20 Year Defaults'!J415","v":2020},{"$f":"'20 Year Defaults'!K415","v":2021},{"$f":"'20 Year Defaults'!L415","v":2022},{"$f":"'20 Year Defaults'!M415","v":2023},{"$f":"'20 Year Defaults'!N415","v":2024},{"$f":"'20 Year Defaults'!O415","v":2025},{"$f":"'20 Year Defaults'!P415","v":2026},{"$f":"'20 Year Defaults'!Q415","v":2027},{"$f":"'20 Year Defaults'!R415","v":2028},{"$f":"'20 Year Defaults'!S415","v":2029},{"$f":"'20 Year Defaults'!T415","v":2030},{"$f":"'20 Year Defaults'!U415","v":2031},{"$f":"'20 Year Defaults'!V415","v":2032},{"$f":"'20 Year Defaults'!W415","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A417","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC417","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X418","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC418","v":2014}]
[{"$f":"'20 Year Defaults'!A419","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC419","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A421","v":0},{"$f":"'20 Year Defaults'!B421","v":"3.7.1.01 Common Area Floor Coverings"},{"$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},{"$f":"'20 Year Defaults'!X421","v":0}]
[]
[{"$f":"A423","v":"3.7.1.02 Common Interior Lighting Bulbs"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C425","v":2014},{"$f":"'20 Year Defaults'!D425","v":2014},{"$f":"'20 Year Defaults'!E425","v":2015},{"$f":"'20 Year Defaults'!F425","v":2016},{"$f":"'20 Year Defaults'!G425","v":2017},{"$f":"'20 Year Defaults'!H425","v":2018},{"$f":"'20 Year Defaults'!I425","v":2019},{"$f":"'20 Year Defaults'!J425","v":2020},{"$f":"'20 Year Defaults'!K425","v":2021},{"$f":"'20 Year Defaults'!L425","v":2022},{"$f":"'20 Year Defaults'!M425","v":2023},{"$f":"'20 Year Defaults'!N425","v":2024},{"$f":"'20 Year Defaults'!O425","v":2025},{"$f":"'20 Year Defaults'!P425","v":2026},{"$f":"'20 Year Defaults'!Q425","v":2027},{"$f":"'20 Year Defaults'!R425","v":2028},{"$f":"'20 Year Defaults'!S425","v":2029},{"$f":"'20 Year Defaults'!T425","v":2030},{"$f":"'20 Year Defaults'!U425","v":2031},{"$f":"'20 Year Defaults'!V425","v":2032},{"$f":"'20 Year Defaults'!W425","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X427","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC427","v":2014}]
[{"$f":"'20 Year Defaults'!A428","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC428","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X429","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC429","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A431","v":0},{"$f":"'20 Year Defaults'!B431","v":"3.7.1.02 Common Interior Lighting Bulbs"},{"$f":"'20 Year Defaults'!C431","v":0},{"$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}]
[]
[{"$f":"A433","v":"3.7.1.03 Common Area Interior Lighting Fixtures"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C435","v":2014},{"$f":"'20 Year Defaults'!D435","v":2014},{"$f":"'20 Year Defaults'!E435","v":2015},{"$f":"'20 Year Defaults'!F435","v":2016},{"$f":"'20 Year Defaults'!G435","v":2017},{"$f":"'20 Year Defaults'!H435","v":2018},{"$f":"'20 Year Defaults'!I435","v":2019},{"$f":"'20 Year Defaults'!J435","v":2020},{"$f":"'20 Year Defaults'!K435","v":2021},{"$f":"'20 Year Defaults'!L435","v":2022},{"$f":"'20 Year Defaults'!M435","v":2023},{"$f":"'20 Year Defaults'!N435","v":2024},{"$f":"'20 Year Defaults'!O435","v":2025},{"$f":"'20 Year Defaults'!P435","v":2026},{"$f":"'20 Year Defaults'!Q435","v":2027},{"$f":"'20 Year Defaults'!R435","v":2028},{"$f":"'20 Year Defaults'!S435","v":2029},{"$f":"'20 Year Defaults'!T435","v":2030},{"$f":"'20 Year Defaults'!U435","v":2031},{"$f":"'20 Year Defaults'!V435","v":2032},{"$f":"'20 Year Defaults'!W435","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A437","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC437","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X438","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC438","v":2014}]
[{"$f":"'20 Year Defaults'!A439","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC439","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A441","v":0},{"$f":"'20 Year Defaults'!B441","v":"3.7.1.03 Common Area Interior Lighting Fixtures"},{"$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},{"$f":"'20 Year Defaults'!X441","v":0}]
[]
[{"$f":"A443","v":"3.7.1.04 Exit Signs"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C445","v":2014},{"$f":"'20 Year Defaults'!D445","v":2014},{"$f":"'20 Year Defaults'!E445","v":2015},{"$f":"'20 Year Defaults'!F445","v":2016},{"$f":"'20 Year Defaults'!G445","v":2017},{"$f":"'20 Year Defaults'!H445","v":2018},{"$f":"'20 Year Defaults'!I445","v":2019},{"$f":"'20 Year Defaults'!J445","v":2020},{"$f":"'20 Year Defaults'!K445","v":2021},{"$f":"'20 Year Defaults'!L445","v":2022},{"$f":"'20 Year Defaults'!M445","v":2023},{"$f":"'20 Year Defaults'!N445","v":2024},{"$f":"'20 Year Defaults'!O445","v":2025},{"$f":"'20 Year Defaults'!P445","v":2026},{"$f":"'20 Year Defaults'!Q445","v":2027},{"$f":"'20 Year Defaults'!R445","v":2028},{"$f":"'20 Year Defaults'!S445","v":2029},{"$f":"'20 Year Defaults'!T445","v":2030},{"$f":"'20 Year Defaults'!U445","v":2031},{"$f":"'20 Year Defaults'!V445","v":2032},{"$f":"'20 Year Defaults'!W445","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X447","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC447","v":2014}]
[{"$f":"'20 Year Defaults'!A448","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC448","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X449","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC449","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A451","v":0},{"$f":"'20 Year Defaults'!B451","v":"3.7.1.04 Exit Signs"},{"$f":"'20 Year Defaults'!C451","v":0},{"$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}]
[]
[{"$f":"A453","v":"3.7.1.05 Exterior Lighting"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C455","v":2014},{"$f":"'20 Year Defaults'!D455","v":2014},{"$f":"'20 Year Defaults'!E455","v":2015},{"$f":"'20 Year Defaults'!F455","v":2016},{"$f":"'20 Year Defaults'!G455","v":2017},{"$f":"'20 Year Defaults'!H455","v":2018},{"$f":"'20 Year Defaults'!I455","v":2019},{"$f":"'20 Year Defaults'!J455","v":2020},{"$f":"'20 Year Defaults'!K455","v":2021},{"$f":"'20 Year Defaults'!L455","v":2022},{"$f":"'20 Year Defaults'!M455","v":2023},{"$f":"'20 Year Defaults'!N455","v":2024},{"$f":"'20 Year Defaults'!O455","v":2025},{"$f":"'20 Year Defaults'!P455","v":2026},{"$f":"'20 Year Defaults'!Q455","v":2027},{"$f":"'20 Year Defaults'!R455","v":2028},{"$f":"'20 Year Defaults'!S455","v":2029},{"$f":"'20 Year Defaults'!T455","v":2030},{"$f":"'20 Year Defaults'!U455","v":2031},{"$f":"'20 Year Defaults'!V455","v":2032},{"$f":"'20 Year Defaults'!W455","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A457","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC457","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X458","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC458","v":2014}]
[{"$f":"'20 Year Defaults'!A459","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC459","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A461","v":0},{"$f":"'20 Year Defaults'!B461","v":"3.7.1.05 Exterior Lighting"},{"$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},{"$f":"'20 Year Defaults'!X461","v":0}]
[]
[{"$f":"A463","v":"3.7.1.9.01"},{"$f":"B463","v":"Common Area Other #1"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C465","v":2014},{"$f":"'20 Year Defaults'!D465","v":2014},{"$f":"'20 Year Defaults'!E465","v":2015},{"$f":"'20 Year Defaults'!F465","v":2016},{"$f":"'20 Year Defaults'!G465","v":2017},{"$f":"'20 Year Defaults'!H465","v":2018},{"$f":"'20 Year Defaults'!I465","v":2019},{"$f":"'20 Year Defaults'!J465","v":2020},{"$f":"'20 Year Defaults'!K465","v":2021},{"$f":"'20 Year Defaults'!L465","v":2022},{"$f":"'20 Year Defaults'!M465","v":2023},{"$f":"'20 Year Defaults'!N465","v":2024},{"$f":"'20 Year Defaults'!O465","v":2025},{"$f":"'20 Year Defaults'!P465","v":2026},{"$f":"'20 Year Defaults'!Q465","v":2027},{"$f":"'20 Year Defaults'!R465","v":2028},{"$f":"'20 Year Defaults'!S465","v":2029},{"$f":"'20 Year Defaults'!T465","v":2030},{"$f":"'20 Year Defaults'!U465","v":2031},{"$f":"'20 Year Defaults'!V465","v":2032},{"$f":"'20 Year Defaults'!W465","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A467","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC467","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X468","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC468","v":2014}]
[{"$f":"'20 Year Defaults'!A469","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC469","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A471","v":0},{"$f":"'20 Year Defaults'!B471","v":"3.7.1.9.01 Common Area Other #1"},{"$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},{"$f":"'20 Year Defaults'!X471","v":0}]
[]
[{"$f":"A473","v":"3.7.1.9.02"},{"$f":"B473","v":"Common Area Other #2"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C475","v":2014},{"$f":"'20 Year Defaults'!D475","v":2014},{"$f":"'20 Year Defaults'!E475","v":2015},{"$f":"'20 Year Defaults'!F475","v":2016},{"$f":"'20 Year Defaults'!G475","v":2017},{"$f":"'20 Year Defaults'!H475","v":2018},{"$f":"'20 Year Defaults'!I475","v":2019},{"$f":"'20 Year Defaults'!J475","v":2020},{"$f":"'20 Year Defaults'!K475","v":2021},{"$f":"'20 Year Defaults'!L475","v":2022},{"$f":"'20 Year Defaults'!M475","v":2023},{"$f":"'20 Year Defaults'!N475","v":2024},{"$f":"'20 Year Defaults'!O475","v":2025},{"$f":"'20 Year Defaults'!P475","v":2026},{"$f":"'20 Year Defaults'!Q475","v":2027},{"$f":"'20 Year Defaults'!R475","v":2028},{"$f":"'20 Year Defaults'!S475","v":2029},{"$f":"'20 Year Defaults'!T475","v":2030},{"$f":"'20 Year Defaults'!U475","v":2031},{"$f":"'20 Year Defaults'!V475","v":2032},{"$f":"'20 Year Defaults'!W475","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A477","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC477","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X478","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC478","v":2014}]
[{"$f":"'20 Year Defaults'!A479","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC479","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A481","v":0},{"$f":"'20 Year Defaults'!B481","v":"3.7.1.9.02 Common Area Other #2"},{"$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},{"$f":"'20 Year Defaults'!X481","v":0}]
[]
[{"$f":"A483","v":"3.7.2.1.01 Kitchen Cabinets"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C485","v":2014},{"$f":"'20 Year Defaults'!D485","v":2014},{"$f":"'20 Year Defaults'!E485","v":2015},{"$f":"'20 Year Defaults'!F485","v":2016},{"$f":"'20 Year Defaults'!G485","v":2017},{"$f":"'20 Year Defaults'!H485","v":2018},{"$f":"'20 Year Defaults'!I485","v":2019},{"$f":"'20 Year Defaults'!J485","v":2020},{"$f":"'20 Year Defaults'!K485","v":2021},{"$f":"'20 Year Defaults'!L485","v":2022},{"$f":"'20 Year Defaults'!M485","v":2023},{"$f":"'20 Year Defaults'!N485","v":2024},{"$f":"'20 Year Defaults'!O485","v":2025},{"$f":"'20 Year Defaults'!P485","v":2026},{"$f":"'20 Year Defaults'!Q485","v":2027},{"$f":"'20 Year Defaults'!R485","v":2028},{"$f":"'20 Year Defaults'!S485","v":2029},{"$f":"'20 Year Defaults'!T485","v":2030},{"$f":"'20 Year Defaults'!U485","v":2031},{"$f":"'20 Year Defaults'!V485","v":2032},{"$f":"'20 Year Defaults'!W485","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X487","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC487","v":2014}]
[{"$f":"'20 Year Defaults'!A488","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC488","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X489","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC489","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A491","v":0},{"$f":"'20 Year Defaults'!B491","v":"3.7.2.1.01 Kitchen Cabinets"},{"$f":"'20 Year Defaults'!C491","v":0},{"$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}]
[]
[{"$f":"A493","v":"3.7.2.1.02 Kitchen Counter Tops, Sinks"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C495","v":2014},{"$f":"'20 Year Defaults'!D495","v":2014},{"$f":"'20 Year Defaults'!E495","v":2015},{"$f":"'20 Year Defaults'!F495","v":2016},{"$f":"'20 Year Defaults'!G495","v":2017},{"$f":"'20 Year Defaults'!H495","v":2018},{"$f":"'20 Year Defaults'!I495","v":2019},{"$f":"'20 Year Defaults'!J495","v":2020},{"$f":"'20 Year Defaults'!K495","v":2021},{"$f":"'20 Year Defaults'!L495","v":2022},{"$f":"'20 Year Defaults'!M495","v":2023},{"$f":"'20 Year Defaults'!N495","v":2024},{"$f":"'20 Year Defaults'!O495","v":2025},{"$f":"'20 Year Defaults'!P495","v":2026},{"$f":"'20 Year Defaults'!Q495","v":2027},{"$f":"'20 Year Defaults'!R495","v":2028},{"$f":"'20 Year Defaults'!S495","v":2029},{"$f":"'20 Year Defaults'!T495","v":2030},{"$f":"'20 Year Defaults'!U495","v":2031},{"$f":"'20 Year Defaults'!V495","v":2032},{"$f":"'20 Year Defaults'!W495","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A497","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC497","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X498","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC498","v":2014}]
[{"$f":"'20 Year Defaults'!A499","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC499","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A501","v":0},{"$f":"'20 Year Defaults'!B501","v":"3.7.2.1.02 Kitchen Counter Tops, Sinks"},{"$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},{"$f":"'20 Year Defaults'!X501","v":0}]
[]
[{"$f":"A503","v":"3.7.2.1.03 Kitchen Floor Coverings"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C505","v":2014},{"$f":"'20 Year Defaults'!D505","v":2014},{"$f":"'20 Year Defaults'!E505","v":2015},{"$f":"'20 Year Defaults'!F505","v":2016},{"$f":"'20 Year Defaults'!G505","v":2017},{"$f":"'20 Year Defaults'!H505","v":2018},{"$f":"'20 Year Defaults'!I505","v":2019},{"$f":"'20 Year Defaults'!J505","v":2020},{"$f":"'20 Year Defaults'!K505","v":2021},{"$f":"'20 Year Defaults'!L505","v":2022},{"$f":"'20 Year Defaults'!M505","v":2023},{"$f":"'20 Year Defaults'!N505","v":2024},{"$f":"'20 Year Defaults'!O505","v":2025},{"$f":"'20 Year Defaults'!P505","v":2026},{"$f":"'20 Year Defaults'!Q505","v":2027},{"$f":"'20 Year Defaults'!R505","v":2028},{"$f":"'20 Year Defaults'!S505","v":2029},{"$f":"'20 Year Defaults'!T505","v":2030},{"$f":"'20 Year Defaults'!U505","v":2031},{"$f":"'20 Year Defaults'!V505","v":2032},{"$f":"'20 Year Defaults'!W505","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X507","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC507","v":2014}]
[{"$f":"'20 Year Defaults'!A508","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC508","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X509","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC509","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A511","v":0},{"$f":"'20 Year Defaults'!B511","v":"3.7.2.1.03 Kitchen Floor Coverings"},{"$f":"'20 Year Defaults'!C511","v":0},{"$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}]
[]
[{"$f":"A513","v":"3.7.2.11.01 Dishwashers"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C515","v":2014},{"$f":"'20 Year Defaults'!D515","v":2014},{"$f":"'20 Year Defaults'!E515","v":2015},{"$f":"'20 Year Defaults'!F515","v":2016},{"$f":"'20 Year Defaults'!G515","v":2017},{"$f":"'20 Year Defaults'!H515","v":2018},{"$f":"'20 Year Defaults'!I515","v":2019},{"$f":"'20 Year Defaults'!J515","v":2020},{"$f":"'20 Year Defaults'!K515","v":2021},{"$f":"'20 Year Defaults'!L515","v":2022},{"$f":"'20 Year Defaults'!M515","v":2023},{"$f":"'20 Year Defaults'!N515","v":2024},{"$f":"'20 Year Defaults'!O515","v":2025},{"$f":"'20 Year Defaults'!P515","v":2026},{"$f":"'20 Year Defaults'!Q515","v":2027},{"$f":"'20 Year Defaults'!R515","v":2028},{"$f":"'20 Year Defaults'!S515","v":2029},{"$f":"'20 Year Defaults'!T515","v":2030},{"$f":"'20 Year Defaults'!U515","v":2031},{"$f":"'20 Year Defaults'!V515","v":2032},{"$f":"'20 Year Defaults'!W515","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A517","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC517","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X518","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC518","v":2014}]
[{"$f":"'20 Year Defaults'!A519","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC519","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A521","v":0},{"$f":"'20 Year Defaults'!B521","v":"3.7.2.11.01 Dishwashers"},{"$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},{"$f":"'20 Year Defaults'!X521","v":0}]
[]
[{"$f":"A523","v":"3.7.2.11.02 Range Hoods"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C525","v":2014},{"$f":"'20 Year Defaults'!D525","v":2014},{"$f":"'20 Year Defaults'!E525","v":2015},{"$f":"'20 Year Defaults'!F525","v":2016},{"$f":"'20 Year Defaults'!G525","v":2017},{"$f":"'20 Year Defaults'!H525","v":2018},{"$f":"'20 Year Defaults'!I525","v":2019},{"$f":"'20 Year Defaults'!J525","v":2020},{"$f":"'20 Year Defaults'!K525","v":2021},{"$f":"'20 Year Defaults'!L525","v":2022},{"$f":"'20 Year Defaults'!M525","v":2023},{"$f":"'20 Year Defaults'!N525","v":2024},{"$f":"'20 Year Defaults'!O525","v":2025},{"$f":"'20 Year Defaults'!P525","v":2026},{"$f":"'20 Year Defaults'!Q525","v":2027},{"$f":"'20 Year Defaults'!R525","v":2028},{"$f":"'20 Year Defaults'!S525","v":2029},{"$f":"'20 Year Defaults'!T525","v":2030},{"$f":"'20 Year Defaults'!U525","v":2031},{"$f":"'20 Year Defaults'!V525","v":2032},{"$f":"'20 Year Defaults'!W525","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X527","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC527","v":2014}]
[{"$f":"'20 Year Defaults'!A528","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC528","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X529","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC529","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A531","v":0},{"$f":"'20 Year Defaults'!B531","v":"3.7.2.11.02 Range Hoods"},{"$f":"'20 Year Defaults'!C531","v":0},{"$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}]
[]
[{"$f":"A533","v":"3.7.2.11.03 Ranges"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C535","v":2014},{"$f":"'20 Year Defaults'!D535","v":2014},{"$f":"'20 Year Defaults'!E535","v":2015},{"$f":"'20 Year Defaults'!F535","v":2016},{"$f":"'20 Year Defaults'!G535","v":2017},{"$f":"'20 Year Defaults'!H535","v":2018},{"$f":"'20 Year Defaults'!I535","v":2019},{"$f":"'20 Year Defaults'!J535","v":2020},{"$f":"'20 Year Defaults'!K535","v":2021},{"$f":"'20 Year Defaults'!L535","v":2022},{"$f":"'20 Year Defaults'!M535","v":2023},{"$f":"'20 Year Defaults'!N535","v":2024},{"$f":"'20 Year Defaults'!O535","v":2025},{"$f":"'20 Year Defaults'!P535","v":2026},{"$f":"'20 Year Defaults'!Q535","v":2027},{"$f":"'20 Year Defaults'!R535","v":2028},{"$f":"'20 Year Defaults'!S535","v":2029},{"$f":"'20 Year Defaults'!T535","v":2030},{"$f":"'20 Year Defaults'!U535","v":2031},{"$f":"'20 Year Defaults'!V535","v":2032},{"$f":"'20 Year Defaults'!W535","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A537","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC537","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X538","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC538","v":2014}]
[{"$f":"'20 Year Defaults'!A539","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC539","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A541","v":0},{"$f":"'20 Year Defaults'!B541","v":"3.7.2.11.03 Ranges"},{"$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},{"$f":"'20 Year Defaults'!X541","v":0}]
[]
[{"$f":"'20 Year Defaults'!A543","v":"3.7.2.11.04 Refrigerators 1"},null,"Comment"]
[{"$f":"A544","v":0}]
[null,null,{"$f":"'20 Year Defaults'!C545","v":2014},{"$f":"'20 Year Defaults'!D545","v":2014},{"$f":"'20 Year Defaults'!E545","v":2015},{"$f":"'20 Year Defaults'!F545","v":2016},{"$f":"'20 Year Defaults'!G545","v":2017},{"$f":"'20 Year Defaults'!H545","v":2018},{"$f":"'20 Year Defaults'!I545","v":2019},{"$f":"'20 Year Defaults'!J545","v":2020},{"$f":"'20 Year Defaults'!K545","v":2021},{"$f":"'20 Year Defaults'!L545","v":2022},{"$f":"'20 Year Defaults'!M545","v":2023},{"$f":"'20 Year Defaults'!N545","v":2024},{"$f":"'20 Year Defaults'!O545","v":2025},{"$f":"'20 Year Defaults'!P545","v":2026},{"$f":"'20 Year Defaults'!Q545","v":2027},{"$f":"'20 Year Defaults'!R545","v":2028},{"$f":"'20 Year Defaults'!S545","v":2029},{"$f":"'20 Year Defaults'!T545","v":2030},{"$f":"'20 Year Defaults'!U545","v":2031},{"$f":"'20 Year Defaults'!V545","v":2032},{"$f":"'20 Year Defaults'!W545","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A547","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC547","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X548","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC548","v":2014}]
[{"$f":"'20 Year Defaults'!A549","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC549","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A551","v":0},{"$f":"'20 Year Defaults'!B551","v":"3.7.2.11.04 Refrigerators 1"},{"$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},{"$f":"'20 Year Defaults'!X551","v":0}]
[]
[{"$f":"A553","v":"3.7.2.11.05 Refrigerators 2"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C555","v":2014},{"$f":"'20 Year Defaults'!D555","v":2014},{"$f":"'20 Year Defaults'!E555","v":2015},{"$f":"'20 Year Defaults'!F555","v":2016},{"$f":"'20 Year Defaults'!G555","v":2017},{"$f":"'20 Year Defaults'!H555","v":2018},{"$f":"'20 Year Defaults'!I555","v":2019},{"$f":"'20 Year Defaults'!J555","v":2020},{"$f":"'20 Year Defaults'!K555","v":2021},{"$f":"'20 Year Defaults'!L555","v":2022},{"$f":"'20 Year Defaults'!M555","v":2023},{"$f":"'20 Year Defaults'!N555","v":2024},{"$f":"'20 Year Defaults'!O555","v":2025},{"$f":"'20 Year Defaults'!P555","v":2026},{"$f":"'20 Year Defaults'!Q555","v":2027},{"$f":"'20 Year Defaults'!R555","v":2028},{"$f":"'20 Year Defaults'!S555","v":2029},{"$f":"'20 Year Defaults'!T555","v":2030},{"$f":"'20 Year Defaults'!U555","v":2031},{"$f":"'20 Year Defaults'!V555","v":2032},{"$f":"'20 Year Defaults'!W555","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X557","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC557","v":2014}]
[{"$f":"'20 Year Defaults'!A558","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC558","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X559","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC559","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A561","v":0},{"$f":"'20 Year Defaults'!B561","v":"3.7.2.11.05 Refrigerators 2"},{"$f":"'20 Year Defaults'!C561","v":0},{"$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}]
[]
[{"$f":"A563","v":"3.7.2.19"},{"$f":"B563","v":"Other Appliances"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C565","v":2014},{"$f":"'20 Year Defaults'!D565","v":2014},{"$f":"'20 Year Defaults'!E565","v":2015},{"$f":"'20 Year Defaults'!F565","v":2016},{"$f":"'20 Year Defaults'!G565","v":2017},{"$f":"'20 Year Defaults'!H565","v":2018},{"$f":"'20 Year Defaults'!I565","v":2019},{"$f":"'20 Year Defaults'!J565","v":2020},{"$f":"'20 Year Defaults'!K565","v":2021},{"$f":"'20 Year Defaults'!L565","v":2022},{"$f":"'20 Year Defaults'!M565","v":2023},{"$f":"'20 Year Defaults'!N565","v":2024},{"$f":"'20 Year Defaults'!O565","v":2025},{"$f":"'20 Year Defaults'!P565","v":2026},{"$f":"'20 Year Defaults'!Q565","v":2027},{"$f":"'20 Year Defaults'!R565","v":2028},{"$f":"'20 Year Defaults'!S565","v":2029},{"$f":"'20 Year Defaults'!T565","v":2030},{"$f":"'20 Year Defaults'!U565","v":2031},{"$f":"'20 Year Defaults'!V565","v":2032},{"$f":"'20 Year Defaults'!W565","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X567","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC567","v":2014}]
[{"$f":"'20 Year Defaults'!A568","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC568","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X569","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC569","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A571","v":0},{"$f":"'20 Year Defaults'!B571","v":"3.7.2.19 Other Appliances"},{"$f":"'20 Year Defaults'!C571","v":0},{"$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}]
[]
[{"$f":"A573","v":"3.7.2.19.01 Kitchen Exhaust Fans"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C575","v":2014},{"$f":"'20 Year Defaults'!D575","v":2014},{"$f":"'20 Year Defaults'!E575","v":2015},{"$f":"'20 Year Defaults'!F575","v":2016},{"$f":"'20 Year Defaults'!G575","v":2017},{"$f":"'20 Year Defaults'!H575","v":2018},{"$f":"'20 Year Defaults'!I575","v":2019},{"$f":"'20 Year Defaults'!J575","v":2020},{"$f":"'20 Year Defaults'!K575","v":2021},{"$f":"'20 Year Defaults'!L575","v":2022},{"$f":"'20 Year Defaults'!M575","v":2023},{"$f":"'20 Year Defaults'!N575","v":2024},{"$f":"'20 Year Defaults'!O575","v":2025},{"$f":"'20 Year Defaults'!P575","v":2026},{"$f":"'20 Year Defaults'!Q575","v":2027},{"$f":"'20 Year Defaults'!R575","v":2028},{"$f":"'20 Year Defaults'!S575","v":2029},{"$f":"'20 Year Defaults'!T575","v":2030},{"$f":"'20 Year Defaults'!U575","v":2031},{"$f":"'20 Year Defaults'!V575","v":2032},{"$f":"'20 Year Defaults'!W575","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A577","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC577","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X578","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC578","v":2014}]
[{"$f":"'20 Year Defaults'!A579","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC579","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A581","v":0},{"$f":"'20 Year Defaults'!B581","v":"3.7.2.19.01 Kitchen Exhaust Fans"},{"$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},{"$f":"'20 Year Defaults'!X581","v":0}]
[]
[{"$f":"A583","v":"3.7.2.19.02"},{"$f":"B583","v":"Kitchen Other #1"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C585","v":2014},{"$f":"'20 Year Defaults'!D585","v":2014},{"$f":"'20 Year Defaults'!E585","v":2015},{"$f":"'20 Year Defaults'!F585","v":2016},{"$f":"'20 Year Defaults'!G585","v":2017},{"$f":"'20 Year Defaults'!H585","v":2018},{"$f":"'20 Year Defaults'!I585","v":2019},{"$f":"'20 Year Defaults'!J585","v":2020},{"$f":"'20 Year Defaults'!K585","v":2021},{"$f":"'20 Year Defaults'!L585","v":2022},{"$f":"'20 Year Defaults'!M585","v":2023},{"$f":"'20 Year Defaults'!N585","v":2024},{"$f":"'20 Year Defaults'!O585","v":2025},{"$f":"'20 Year Defaults'!P585","v":2026},{"$f":"'20 Year Defaults'!Q585","v":2027},{"$f":"'20 Year Defaults'!R585","v":2028},{"$f":"'20 Year Defaults'!S585","v":2029},{"$f":"'20 Year Defaults'!T585","v":2030},{"$f":"'20 Year Defaults'!U585","v":2031},{"$f":"'20 Year Defaults'!V585","v":2032},{"$f":"'20 Year Defaults'!W585","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A587","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC587","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X588","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC588","v":2014}]
[{"$f":"'20 Year Defaults'!A589","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC589","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A591","v":0},{"$f":"'20 Year Defaults'!B591","v":"3.7.2.19.02 Kitchen Other #1"},{"$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},{"$f":"'20 Year Defaults'!X591","v":0}]
[]
[{"$f":"A593","v":"3.7.2.19.03"},{"$f":"B593","v":"Kitchen Other #2"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C595","v":2014},{"$f":"'20 Year Defaults'!D595","v":2014},{"$f":"'20 Year Defaults'!E595","v":2015},{"$f":"'20 Year Defaults'!F595","v":2016},{"$f":"'20 Year Defaults'!G595","v":2017},{"$f":"'20 Year Defaults'!H595","v":2018},{"$f":"'20 Year Defaults'!I595","v":2019},{"$f":"'20 Year Defaults'!J595","v":2020},{"$f":"'20 Year Defaults'!K595","v":2021},{"$f":"'20 Year Defaults'!L595","v":2022},{"$f":"'20 Year Defaults'!M595","v":2023},{"$f":"'20 Year Defaults'!N595","v":2024},{"$f":"'20 Year Defaults'!O595","v":2025},{"$f":"'20 Year Defaults'!P595","v":2026},{"$f":"'20 Year Defaults'!Q595","v":2027},{"$f":"'20 Year Defaults'!R595","v":2028},{"$f":"'20 Year Defaults'!S595","v":2029},{"$f":"'20 Year Defaults'!T595","v":2030},{"$f":"'20 Year Defaults'!U595","v":2031},{"$f":"'20 Year Defaults'!V595","v":2032},{"$f":"'20 Year Defaults'!W595","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A597","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC597","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X598","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC598","v":2014}]
[{"$f":"'20 Year Defaults'!A599","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC599","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A601","v":0},{"$f":"'20 Year Defaults'!B601","v":"3.7.2.19.03 Kitchen Other #2"},{"$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},{"$f":"'20 Year Defaults'!X601","v":0}]
[]
[{"$f":"A603","v":"3.7.2.19.04"},{"$f":"B603","v":"Kitchen Other #3"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C605","v":2014},{"$f":"'20 Year Defaults'!D605","v":2014},{"$f":"'20 Year Defaults'!E605","v":2015},{"$f":"'20 Year Defaults'!F605","v":2016},{"$f":"'20 Year Defaults'!G605","v":2017},{"$f":"'20 Year Defaults'!H605","v":2018},{"$f":"'20 Year Defaults'!I605","v":2019},{"$f":"'20 Year Defaults'!J605","v":2020},{"$f":"'20 Year Defaults'!K605","v":2021},{"$f":"'20 Year Defaults'!L605","v":2022},{"$f":"'20 Year Defaults'!M605","v":2023},{"$f":"'20 Year Defaults'!N605","v":2024},{"$f":"'20 Year Defaults'!O605","v":2025},{"$f":"'20 Year Defaults'!P605","v":2026},{"$f":"'20 Year Defaults'!Q605","v":2027},{"$f":"'20 Year Defaults'!R605","v":2028},{"$f":"'20 Year Defaults'!S605","v":2029},{"$f":"'20 Year Defaults'!T605","v":2030},{"$f":"'20 Year Defaults'!U605","v":2031},{"$f":"'20 Year Defaults'!V605","v":2032},{"$f":"'20 Year Defaults'!W605","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A607","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC607","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X608","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC608","v":2014}]
[{"$f":"'20 Year Defaults'!A609","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC609","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A611","v":0},{"$f":"'20 Year Defaults'!B611","v":"3.7.2.19.04 Kitchen Other #3"},{"$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},{"$f":"'20 Year Defaults'!X611","v":0}]
[]
[{"$f":"A613","v":"3.7.2.2.01 Bath Counter Tops, Sinks"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C615","v":2014},{"$f":"'20 Year Defaults'!D615","v":2014},{"$f":"'20 Year Defaults'!E615","v":2015},{"$f":"'20 Year Defaults'!F615","v":2016},{"$f":"'20 Year Defaults'!G615","v":2017},{"$f":"'20 Year Defaults'!H615","v":2018},{"$f":"'20 Year Defaults'!I615","v":2019},{"$f":"'20 Year Defaults'!J615","v":2020},{"$f":"'20 Year Defaults'!K615","v":2021},{"$f":"'20 Year Defaults'!L615","v":2022},{"$f":"'20 Year Defaults'!M615","v":2023},{"$f":"'20 Year Defaults'!N615","v":2024},{"$f":"'20 Year Defaults'!O615","v":2025},{"$f":"'20 Year Defaults'!P615","v":2026},{"$f":"'20 Year Defaults'!Q615","v":2027},{"$f":"'20 Year Defaults'!R615","v":2028},{"$f":"'20 Year Defaults'!S615","v":2029},{"$f":"'20 Year Defaults'!T615","v":2030},{"$f":"'20 Year Defaults'!U615","v":2031},{"$f":"'20 Year Defaults'!V615","v":2032},{"$f":"'20 Year Defaults'!W615","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X617","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC617","v":2014}]
[{"$f":"'20 Year Defaults'!A618","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC618","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X619","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC619","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A621","v":0},{"$f":"'20 Year Defaults'!B621","v":"3.7.2.2.01 Bath Counter Tops, Sinks"},{"$f":"'20 Year Defaults'!C621","v":0},{"$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}]
[]
[{"$f":"A623","v":"3.7.2.2.02 Bath Floor Covering"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C625","v":2014},{"$f":"'20 Year Defaults'!D625","v":2014},{"$f":"'20 Year Defaults'!E625","v":2015},{"$f":"'20 Year Defaults'!F625","v":2016},{"$f":"'20 Year Defaults'!G625","v":2017},{"$f":"'20 Year Defaults'!H625","v":2018},{"$f":"'20 Year Defaults'!I625","v":2019},{"$f":"'20 Year Defaults'!J625","v":2020},{"$f":"'20 Year Defaults'!K625","v":2021},{"$f":"'20 Year Defaults'!L625","v":2022},{"$f":"'20 Year Defaults'!M625","v":2023},{"$f":"'20 Year Defaults'!N625","v":2024},{"$f":"'20 Year Defaults'!O625","v":2025},{"$f":"'20 Year Defaults'!P625","v":2026},{"$f":"'20 Year Defaults'!Q625","v":2027},{"$f":"'20 Year Defaults'!R625","v":2028},{"$f":"'20 Year Defaults'!S625","v":2029},{"$f":"'20 Year Defaults'!T625","v":2030},{"$f":"'20 Year Defaults'!U625","v":2031},{"$f":"'20 Year Defaults'!V625","v":2032},{"$f":"'20 Year Defaults'!W625","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A627","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC627","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X628","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC628","v":2014}]
[{"$f":"'20 Year Defaults'!A629","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC629","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A631","v":0},{"$f":"'20 Year Defaults'!B631","v":"3.7.2.2.02 Bath Floor Covering"},{"$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},{"$f":"'20 Year Defaults'!X631","v":0}]
[]
[{"$f":"A633","v":"3.7.2.2.03 Bath Vanities"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C635","v":2014},{"$f":"'20 Year Defaults'!D635","v":2014},{"$f":"'20 Year Defaults'!E635","v":2015},{"$f":"'20 Year Defaults'!F635","v":2016},{"$f":"'20 Year Defaults'!G635","v":2017},{"$f":"'20 Year Defaults'!H635","v":2018},{"$f":"'20 Year Defaults'!I635","v":2019},{"$f":"'20 Year Defaults'!J635","v":2020},{"$f":"'20 Year Defaults'!K635","v":2021},{"$f":"'20 Year Defaults'!L635","v":2022},{"$f":"'20 Year Defaults'!M635","v":2023},{"$f":"'20 Year Defaults'!N635","v":2024},{"$f":"'20 Year Defaults'!O635","v":2025},{"$f":"'20 Year Defaults'!P635","v":2026},{"$f":"'20 Year Defaults'!Q635","v":2027},{"$f":"'20 Year Defaults'!R635","v":2028},{"$f":"'20 Year Defaults'!S635","v":2029},{"$f":"'20 Year Defaults'!T635","v":2030},{"$f":"'20 Year Defaults'!U635","v":2031},{"$f":"'20 Year Defaults'!V635","v":2032},{"$f":"'20 Year Defaults'!W635","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X637","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC637","v":2014}]
[{"$f":"'20 Year Defaults'!A638","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC638","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X639","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC639","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A641","v":0},{"$f":"'20 Year Defaults'!B641","v":"3.7.2.2.03 Bath Vanities"},{"$f":"'20 Year Defaults'!C641","v":0},{"$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}]
[]
[{"$f":"A643","v":"3.7.2.29.01"},{"$f":"B643","v":"Bath Other #1"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C645","v":2014},{"$f":"'20 Year Defaults'!D645","v":2014},{"$f":"'20 Year Defaults'!E645","v":2015},{"$f":"'20 Year Defaults'!F645","v":2016},{"$f":"'20 Year Defaults'!G645","v":2017},{"$f":"'20 Year Defaults'!H645","v":2018},{"$f":"'20 Year Defaults'!I645","v":2019},{"$f":"'20 Year Defaults'!J645","v":2020},{"$f":"'20 Year Defaults'!K645","v":2021},{"$f":"'20 Year Defaults'!L645","v":2022},{"$f":"'20 Year Defaults'!M645","v":2023},{"$f":"'20 Year Defaults'!N645","v":2024},{"$f":"'20 Year Defaults'!O645","v":2025},{"$f":"'20 Year Defaults'!P645","v":2026},{"$f":"'20 Year Defaults'!Q645","v":2027},{"$f":"'20 Year Defaults'!R645","v":2028},{"$f":"'20 Year Defaults'!S645","v":2029},{"$f":"'20 Year Defaults'!T645","v":2030},{"$f":"'20 Year Defaults'!U645","v":2031},{"$f":"'20 Year Defaults'!V645","v":2032},{"$f":"'20 Year Defaults'!W645","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$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},{"$f":"'20 Year Defaults'!X647","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC647","v":2014}]
[{"$f":"'20 Year Defaults'!A648","v":0},{"$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},null,null,null,null,{"$f":"'20 Year Defaults'!AC648","v":2014}]
[{"$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},{"$f":"'20 Year Defaults'!X649","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC649","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A651","v":0},{"$f":"'20 Year Defaults'!B651","v":"3.7.2.29.01 Bath Other #1"},{"$f":"'20 Year Defaults'!C651","v":0},{"$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}]
[]
[{"$f":"A653","v":"3.7.2.29.02"},{"$f":"B653","v":"Bath Other #2"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C655","v":2014},{"$f":"'20 Year Defaults'!D655","v":2014},{"$f":"'20 Year Defaults'!E655","v":2015},{"$f":"'20 Year Defaults'!F655","v":2016},{"$f":"'20 Year Defaults'!G655","v":2017},{"$f":"'20 Year Defaults'!H655","v":2018},{"$f":"'20 Year Defaults'!I655","v":2019},{"$f":"'20 Year Defaults'!J655","v":2020},{"$f":"'20 Year Defaults'!K655","v":2021},{"$f":"'20 Year Defaults'!L655","v":2022},{"$f":"'20 Year Defaults'!M655","v":2023},{"$f":"'20 Year Defaults'!N655","v":2024},{"$f":"'20 Year Defaults'!O655","v":2025},{"$f":"'20 Year Defaults'!P655","v":2026},{"$f":"'20 Year Defaults'!Q655","v":2027},{"$f":"'20 Year Defaults'!R655","v":2028},{"$f":"'20 Year Defaults'!S655","v":2029},{"$f":"'20 Year Defaults'!T655","v":2030},{"$f":"'20 Year Defaults'!U655","v":2031},{"$f":"'20 Year Defaults'!V655","v":2032},{"$f":"'20 Year Defaults'!W655","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A657","v":0},{"$f":"'20 Year Defaults'!B657","v":""},{"$f":"'20 Year Defaults'!C657","v":0},{"$f":"'20 Year Defaults'!D657","v":0},{"$f":"'20 Year Defaults'!E657","v":0},{"$f":"'20 Year Defaults'!F657","v":0},{"$f":"'20 Year Defaults'!G657","v":0},{"$f":"'20 Year Defaults'!H657","v":0},{"$f":"'20 Year Defaults'!I657","v":0},{"$f":"'20 Year Defaults'!J657","v":0},{"$f":"'20 Year Defaults'!K657","v":0},{"$f":"'20 Year Defaults'!L657","v":0},{"$f":"'20 Year Defaults'!M657","v":0},{"$f":"'20 Year Defaults'!N657","v":0},{"$f":"'20 Year Defaults'!O657","v":0},{"$f":"'20 Year Defaults'!P657","v":0},{"$f":"'20 Year Defaults'!Q657","v":0},{"$f":"'20 Year Defaults'!R657","v":0},{"$f":"'20 Year Defaults'!S657","v":0},{"$f":"'20 Year Defaults'!T657","v":0},{"$f":"'20 Year Defaults'!U657","v":0},{"$f":"'20 Year Defaults'!V657","v":0},{"$f":"'20 Year Defaults'!W657","v":0},{"$f":"'20 Year Defaults'!X657","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC657","v":2014}]
[{"$f":"'20 Year Defaults'!A658","v":0},{"$f":"'20 Year Defaults'!B658","v":""},{"$f":"'20 Year Defaults'!C658","v":0},{"$f":"'20 Year Defaults'!D658","v":0},{"$f":"'20 Year Defaults'!E658","v":0},{"$f":"'20 Year Defaults'!F658","v":0},{"$f":"'20 Year Defaults'!G658","v":0},{"$f":"'20 Year Defaults'!H658","v":0},{"$f":"'20 Year Defaults'!I658","v":0},{"$f":"'20 Year Defaults'!J658","v":0},{"$f":"'20 Year Defaults'!K658","v":0},{"$f":"'20 Year Defaults'!L658","v":0},{"$f":"'20 Year Defaults'!M658","v":0},{"$f":"'20 Year Defaults'!N658","v":0},{"$f":"'20 Year Defaults'!O658","v":0},{"$f":"'20 Year Defaults'!P658","v":0},{"$f":"'20 Year Defaults'!Q658","v":0},{"$f":"'20 Year Defaults'!R658","v":0},{"$f":"'20 Year Defaults'!S658","v":0},{"$f":"'20 Year Defaults'!T658","v":0},{"$f":"'20 Year Defaults'!U658","v":0},{"$f":"'20 Year Defaults'!V658","v":0},{"$f":"'20 Year Defaults'!W658","v":0},{"$f":"'20 Year Defaults'!X658","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC658","v":2014}]
[{"$f":"'20 Year Defaults'!A659","v":0},{"$f":"'20 Year Defaults'!B659","v":""},{"$f":"'20 Year Defaults'!C659","v":0},{"$f":"'20 Year Defaults'!D659","v":0},{"$f":"'20 Year Defaults'!E659","v":0},{"$f":"'20 Year Defaults'!F659","v":0},{"$f":"'20 Year Defaults'!G659","v":0},{"$f":"'20 Year Defaults'!H659","v":0},{"$f":"'20 Year Defaults'!I659","v":0},{"$f":"'20 Year Defaults'!J659","v":0},{"$f":"'20 Year Defaults'!K659","v":0},{"$f":"'20 Year Defaults'!L659","v":0},{"$f":"'20 Year Defaults'!M659","v":0},{"$f":"'20 Year Defaults'!N659","v":0},{"$f":"'20 Year Defaults'!O659","v":0},{"$f":"'20 Year Defaults'!P659","v":0},{"$f":"'20 Year Defaults'!Q659","v":0},{"$f":"'20 Year Defaults'!R659","v":0},{"$f":"'20 Year Defaults'!S659","v":0},{"$f":"'20 Year Defaults'!T659","v":0},{"$f":"'20 Year Defaults'!U659","v":0},{"$f":"'20 Year Defaults'!V659","v":0},{"$f":"'20 Year Defaults'!W659","v":0},{"$f":"'20 Year Defaults'!X659","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC659","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A661","v":0},{"$f":"'20 Year Defaults'!B661","v":"3.7.2.29.02 Bath Other #2"},{"$f":"'20 Year Defaults'!C661","v":0},{"$f":"'20 Year Defaults'!D661","v":0},{"$f":"'20 Year Defaults'!E661","v":0},{"$f":"'20 Year Defaults'!F661","v":0},{"$f":"'20 Year Defaults'!G661","v":0},{"$f":"'20 Year Defaults'!H661","v":0},{"$f":"'20 Year Defaults'!I661","v":0},{"$f":"'20 Year Defaults'!J661","v":0},{"$f":"'20 Year Defaults'!K661","v":0},{"$f":"'20 Year Defaults'!L661","v":0},{"$f":"'20 Year Defaults'!M661","v":0},{"$f":"'20 Year Defaults'!N661","v":0},{"$f":"'20 Year Defaults'!O661","v":0},{"$f":"'20 Year Defaults'!P661","v":0},{"$f":"'20 Year Defaults'!Q661","v":0},{"$f":"'20 Year Defaults'!R661","v":0},{"$f":"'20 Year Defaults'!S661","v":0},{"$f":"'20 Year Defaults'!T661","v":0},{"$f":"'20 Year Defaults'!U661","v":0},{"$f":"'20 Year Defaults'!V661","v":0},{"$f":"'20 Year Defaults'!W661","v":0},{"$f":"'20 Year Defaults'!X661","v":0}]
[]
[{"$f":"A663","v":"3.7.2.29.03"},{"$f":"B663","v":"Bath Other #3"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C665","v":2014},{"$f":"'20 Year Defaults'!D665","v":2014},{"$f":"'20 Year Defaults'!E665","v":2015},{"$f":"'20 Year Defaults'!F665","v":2016},{"$f":"'20 Year Defaults'!G665","v":2017},{"$f":"'20 Year Defaults'!H665","v":2018},{"$f":"'20 Year Defaults'!I665","v":2019},{"$f":"'20 Year Defaults'!J665","v":2020},{"$f":"'20 Year Defaults'!K665","v":2021},{"$f":"'20 Year Defaults'!L665","v":2022},{"$f":"'20 Year Defaults'!M665","v":2023},{"$f":"'20 Year Defaults'!N665","v":2024},{"$f":"'20 Year Defaults'!O665","v":2025},{"$f":"'20 Year Defaults'!P665","v":2026},{"$f":"'20 Year Defaults'!Q665","v":2027},{"$f":"'20 Year Defaults'!R665","v":2028},{"$f":"'20 Year Defaults'!S665","v":2029},{"$f":"'20 Year Defaults'!T665","v":2030},{"$f":"'20 Year Defaults'!U665","v":2031},{"$f":"'20 Year Defaults'!V665","v":2032},{"$f":"'20 Year Defaults'!W665","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A667","v":0},{"$f":"'20 Year Defaults'!B667","v":""},{"$f":"'20 Year Defaults'!C667","v":0},{"$f":"'20 Year Defaults'!D667","v":0},{"$f":"'20 Year Defaults'!E667","v":0},{"$f":"'20 Year Defaults'!F667","v":0},{"$f":"'20 Year Defaults'!G667","v":0},{"$f":"'20 Year Defaults'!H667","v":0},{"$f":"'20 Year Defaults'!I667","v":0},{"$f":"'20 Year Defaults'!J667","v":0},{"$f":"'20 Year Defaults'!K667","v":0},{"$f":"'20 Year Defaults'!L667","v":0},{"$f":"'20 Year Defaults'!M667","v":0},{"$f":"'20 Year Defaults'!N667","v":0},{"$f":"'20 Year Defaults'!O667","v":0},{"$f":"'20 Year Defaults'!P667","v":0},{"$f":"'20 Year Defaults'!Q667","v":0},{"$f":"'20 Year Defaults'!R667","v":0},{"$f":"'20 Year Defaults'!S667","v":0},{"$f":"'20 Year Defaults'!T667","v":0},{"$f":"'20 Year Defaults'!U667","v":0},{"$f":"'20 Year Defaults'!V667","v":0},{"$f":"'20 Year Defaults'!W667","v":0},{"$f":"'20 Year Defaults'!X667","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC667","v":2014}]
[{"$f":"'20 Year Defaults'!A668","v":0},{"$f":"'20 Year Defaults'!B668","v":""},{"$f":"'20 Year Defaults'!C668","v":0},{"$f":"'20 Year Defaults'!D668","v":0},{"$f":"'20 Year Defaults'!E668","v":0},{"$f":"'20 Year Defaults'!F668","v":0},{"$f":"'20 Year Defaults'!G668","v":0},{"$f":"'20 Year Defaults'!H668","v":0},{"$f":"'20 Year Defaults'!I668","v":0},{"$f":"'20 Year Defaults'!J668","v":0},{"$f":"'20 Year Defaults'!K668","v":0},{"$f":"'20 Year Defaults'!L668","v":0},{"$f":"'20 Year Defaults'!M668","v":0},{"$f":"'20 Year Defaults'!N668","v":0},{"$f":"'20 Year Defaults'!O668","v":0},{"$f":"'20 Year Defaults'!P668","v":0},{"$f":"'20 Year Defaults'!Q668","v":0},{"$f":"'20 Year Defaults'!R668","v":0},{"$f":"'20 Year Defaults'!S668","v":0},{"$f":"'20 Year Defaults'!T668","v":0},{"$f":"'20 Year Defaults'!U668","v":0},{"$f":"'20 Year Defaults'!V668","v":0},{"$f":"'20 Year Defaults'!W668","v":0},{"$f":"'20 Year Defaults'!X668","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC668","v":2014}]
[{"$f":"'20 Year Defaults'!A669","v":0},{"$f":"'20 Year Defaults'!B669","v":""},{"$f":"'20 Year Defaults'!C669","v":0},{"$f":"'20 Year Defaults'!D669","v":0},{"$f":"'20 Year Defaults'!E669","v":0},{"$f":"'20 Year Defaults'!F669","v":0},{"$f":"'20 Year Defaults'!G669","v":0},{"$f":"'20 Year Defaults'!H669","v":0},{"$f":"'20 Year Defaults'!I669","v":0},{"$f":"'20 Year Defaults'!J669","v":0},{"$f":"'20 Year Defaults'!K669","v":0},{"$f":"'20 Year Defaults'!L669","v":0},{"$f":"'20 Year Defaults'!M669","v":0},{"$f":"'20 Year Defaults'!N669","v":0},{"$f":"'20 Year Defaults'!O669","v":0},{"$f":"'20 Year Defaults'!P669","v":0},{"$f":"'20 Year Defaults'!Q669","v":0},{"$f":"'20 Year Defaults'!R669","v":0},{"$f":"'20 Year Defaults'!S669","v":0},{"$f":"'20 Year Defaults'!T669","v":0},{"$f":"'20 Year Defaults'!U669","v":0},{"$f":"'20 Year Defaults'!V669","v":0},{"$f":"'20 Year Defaults'!W669","v":0},{"$f":"'20 Year Defaults'!X669","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC669","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A671","v":0},{"$f":"'20 Year Defaults'!B671","v":"3.7.2.29.03 Bath Other #3"},{"$f":"'20 Year Defaults'!C671","v":0},{"$f":"'20 Year Defaults'!D671","v":0},{"$f":"'20 Year Defaults'!E671","v":0},{"$f":"'20 Year Defaults'!F671","v":0},{"$f":"'20 Year Defaults'!G671","v":0},{"$f":"'20 Year Defaults'!H671","v":0},{"$f":"'20 Year Defaults'!I671","v":0},{"$f":"'20 Year Defaults'!J671","v":0},{"$f":"'20 Year Defaults'!K671","v":0},{"$f":"'20 Year Defaults'!L671","v":0},{"$f":"'20 Year Defaults'!M671","v":0},{"$f":"'20 Year Defaults'!N671","v":0},{"$f":"'20 Year Defaults'!O671","v":0},{"$f":"'20 Year Defaults'!P671","v":0},{"$f":"'20 Year Defaults'!Q671","v":0},{"$f":"'20 Year Defaults'!R671","v":0},{"$f":"'20 Year Defaults'!S671","v":0},{"$f":"'20 Year Defaults'!T671","v":0},{"$f":"'20 Year Defaults'!U671","v":0},{"$f":"'20 Year Defaults'!V671","v":0},{"$f":"'20 Year Defaults'!W671","v":0},{"$f":"'20 Year Defaults'!X671","v":0}]
[]
[{"$f":"A673","v":"3.7.2.29.04"},{"$f":"B673","v":"Bath Other #4"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C675","v":2014},{"$f":"'20 Year Defaults'!D675","v":2014},{"$f":"'20 Year Defaults'!E675","v":2015},{"$f":"'20 Year Defaults'!F675","v":2016},{"$f":"'20 Year Defaults'!G675","v":2017},{"$f":"'20 Year Defaults'!H675","v":2018},{"$f":"'20 Year Defaults'!I675","v":2019},{"$f":"'20 Year Defaults'!J675","v":2020},{"$f":"'20 Year Defaults'!K675","v":2021},{"$f":"'20 Year Defaults'!L675","v":2022},{"$f":"'20 Year Defaults'!M675","v":2023},{"$f":"'20 Year Defaults'!N675","v":2024},{"$f":"'20 Year Defaults'!O675","v":2025},{"$f":"'20 Year Defaults'!P675","v":2026},{"$f":"'20 Year Defaults'!Q675","v":2027},{"$f":"'20 Year Defaults'!R675","v":2028},{"$f":"'20 Year Defaults'!S675","v":2029},{"$f":"'20 Year Defaults'!T675","v":2030},{"$f":"'20 Year Defaults'!U675","v":2031},{"$f":"'20 Year Defaults'!V675","v":2032},{"$f":"'20 Year Defaults'!W675","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A677","v":0},{"$f":"'20 Year Defaults'!B677","v":""},{"$f":"'20 Year Defaults'!C677","v":0},{"$f":"'20 Year Defaults'!D677","v":0},{"$f":"'20 Year Defaults'!E677","v":0},{"$f":"'20 Year Defaults'!F677","v":0},{"$f":"'20 Year Defaults'!G677","v":0},{"$f":"'20 Year Defaults'!H677","v":0},{"$f":"'20 Year Defaults'!I677","v":0},{"$f":"'20 Year Defaults'!J677","v":0},{"$f":"'20 Year Defaults'!K677","v":0},{"$f":"'20 Year Defaults'!L677","v":0},{"$f":"'20 Year Defaults'!M677","v":0},{"$f":"'20 Year Defaults'!N677","v":0},{"$f":"'20 Year Defaults'!O677","v":0},{"$f":"'20 Year Defaults'!P677","v":0},{"$f":"'20 Year Defaults'!Q677","v":0},{"$f":"'20 Year Defaults'!R677","v":0},{"$f":"'20 Year Defaults'!S677","v":0},{"$f":"'20 Year Defaults'!T677","v":0},{"$f":"'20 Year Defaults'!U677","v":0},{"$f":"'20 Year Defaults'!V677","v":0},{"$f":"'20 Year Defaults'!W677","v":0},{"$f":"'20 Year Defaults'!X677","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC677","v":2014}]
[{"$f":"'20 Year Defaults'!A678","v":0},{"$f":"'20 Year Defaults'!B678","v":""},{"$f":"'20 Year Defaults'!C678","v":0},{"$f":"'20 Year Defaults'!D678","v":0},{"$f":"'20 Year Defaults'!E678","v":0},{"$f":"'20 Year Defaults'!F678","v":0},{"$f":"'20 Year Defaults'!G678","v":0},{"$f":"'20 Year Defaults'!H678","v":0},{"$f":"'20 Year Defaults'!I678","v":0},{"$f":"'20 Year Defaults'!J678","v":0},{"$f":"'20 Year Defaults'!K678","v":0},{"$f":"'20 Year Defaults'!L678","v":0},{"$f":"'20 Year Defaults'!M678","v":0},{"$f":"'20 Year Defaults'!N678","v":0},{"$f":"'20 Year Defaults'!O678","v":0},{"$f":"'20 Year Defaults'!P678","v":0},{"$f":"'20 Year Defaults'!Q678","v":0},{"$f":"'20 Year Defaults'!R678","v":0},{"$f":"'20 Year Defaults'!S678","v":0},{"$f":"'20 Year Defaults'!T678","v":0},{"$f":"'20 Year Defaults'!U678","v":0},{"$f":"'20 Year Defaults'!V678","v":0},{"$f":"'20 Year Defaults'!W678","v":0},{"$f":"'20 Year Defaults'!X678","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC678","v":2014}]
[{"$f":"'20 Year Defaults'!A679","v":0},{"$f":"'20 Year Defaults'!B679","v":""},{"$f":"'20 Year Defaults'!C679","v":0},{"$f":"'20 Year Defaults'!D679","v":0},{"$f":"'20 Year Defaults'!E679","v":0},{"$f":"'20 Year Defaults'!F679","v":0},{"$f":"'20 Year Defaults'!G679","v":0},{"$f":"'20 Year Defaults'!H679","v":0},{"$f":"'20 Year Defaults'!I679","v":0},{"$f":"'20 Year Defaults'!J679","v":0},{"$f":"'20 Year Defaults'!K679","v":0},{"$f":"'20 Year Defaults'!L679","v":0},{"$f":"'20 Year Defaults'!M679","v":0},{"$f":"'20 Year Defaults'!N679","v":0},{"$f":"'20 Year Defaults'!O679","v":0},{"$f":"'20 Year Defaults'!P679","v":0},{"$f":"'20 Year Defaults'!Q679","v":0},{"$f":"'20 Year Defaults'!R679","v":0},{"$f":"'20 Year Defaults'!S679","v":0},{"$f":"'20 Year Defaults'!T679","v":0},{"$f":"'20 Year Defaults'!U679","v":0},{"$f":"'20 Year Defaults'!V679","v":0},{"$f":"'20 Year Defaults'!W679","v":0},{"$f":"'20 Year Defaults'!X679","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC679","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A681","v":0},{"$f":"'20 Year Defaults'!B681","v":"3.7.2.29.04 Bath Other #4"},{"$f":"'20 Year Defaults'!C681","v":0},{"$f":"'20 Year Defaults'!D681","v":0},{"$f":"'20 Year Defaults'!E681","v":0},{"$f":"'20 Year Defaults'!F681","v":0},{"$f":"'20 Year Defaults'!G681","v":0},{"$f":"'20 Year Defaults'!H681","v":0},{"$f":"'20 Year Defaults'!I681","v":0},{"$f":"'20 Year Defaults'!J681","v":0},{"$f":"'20 Year Defaults'!K681","v":0},{"$f":"'20 Year Defaults'!L681","v":0},{"$f":"'20 Year Defaults'!M681","v":0},{"$f":"'20 Year Defaults'!N681","v":0},{"$f":"'20 Year Defaults'!O681","v":0},{"$f":"'20 Year Defaults'!P681","v":0},{"$f":"'20 Year Defaults'!Q681","v":0},{"$f":"'20 Year Defaults'!R681","v":0},{"$f":"'20 Year Defaults'!S681","v":0},{"$f":"'20 Year Defaults'!T681","v":0},{"$f":"'20 Year Defaults'!U681","v":0},{"$f":"'20 Year Defaults'!V681","v":0},{"$f":"'20 Year Defaults'!W681","v":0},{"$f":"'20 Year Defaults'!X681","v":0}]
[]
[{"$f":"A683","v":"3.7.2.3.01 Interior Carpet"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C685","v":2014},{"$f":"'20 Year Defaults'!D685","v":2014},{"$f":"'20 Year Defaults'!E685","v":2015},{"$f":"'20 Year Defaults'!F685","v":2016},{"$f":"'20 Year Defaults'!G685","v":2017},{"$f":"'20 Year Defaults'!H685","v":2018},{"$f":"'20 Year Defaults'!I685","v":2019},{"$f":"'20 Year Defaults'!J685","v":2020},{"$f":"'20 Year Defaults'!K685","v":2021},{"$f":"'20 Year Defaults'!L685","v":2022},{"$f":"'20 Year Defaults'!M685","v":2023},{"$f":"'20 Year Defaults'!N685","v":2024},{"$f":"'20 Year Defaults'!O685","v":2025},{"$f":"'20 Year Defaults'!P685","v":2026},{"$f":"'20 Year Defaults'!Q685","v":2027},{"$f":"'20 Year Defaults'!R685","v":2028},{"$f":"'20 Year Defaults'!S685","v":2029},{"$f":"'20 Year Defaults'!T685","v":2030},{"$f":"'20 Year Defaults'!U685","v":2031},{"$f":"'20 Year Defaults'!V685","v":2032},{"$f":"'20 Year Defaults'!W685","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A687","v":0},{"$f":"'20 Year Defaults'!B687","v":""},{"$f":"'20 Year Defaults'!C687","v":0},{"$f":"'20 Year Defaults'!D687","v":0},{"$f":"'20 Year Defaults'!E687","v":0},{"$f":"'20 Year Defaults'!F687","v":0},{"$f":"'20 Year Defaults'!G687","v":0},{"$f":"'20 Year Defaults'!H687","v":0},{"$f":"'20 Year Defaults'!I687","v":0},{"$f":"'20 Year Defaults'!J687","v":0},{"$f":"'20 Year Defaults'!K687","v":0},{"$f":"'20 Year Defaults'!L687","v":0},{"$f":"'20 Year Defaults'!M687","v":0},{"$f":"'20 Year Defaults'!N687","v":0},{"$f":"'20 Year Defaults'!O687","v":0},{"$f":"'20 Year Defaults'!P687","v":0},{"$f":"'20 Year Defaults'!Q687","v":0},{"$f":"'20 Year Defaults'!R687","v":0},{"$f":"'20 Year Defaults'!S687","v":0},{"$f":"'20 Year Defaults'!T687","v":0},{"$f":"'20 Year Defaults'!U687","v":0},{"$f":"'20 Year Defaults'!V687","v":0},{"$f":"'20 Year Defaults'!W687","v":0},{"$f":"'20 Year Defaults'!X687","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC687","v":2014}]
[{"$f":"'20 Year Defaults'!A688","v":0},{"$f":"'20 Year Defaults'!B688","v":""},{"$f":"'20 Year Defaults'!C688","v":0},{"$f":"'20 Year Defaults'!D688","v":0},{"$f":"'20 Year Defaults'!E688","v":0},{"$f":"'20 Year Defaults'!F688","v":0},{"$f":"'20 Year Defaults'!G688","v":0},{"$f":"'20 Year Defaults'!H688","v":0},{"$f":"'20 Year Defaults'!I688","v":0},{"$f":"'20 Year Defaults'!J688","v":0},{"$f":"'20 Year Defaults'!K688","v":0},{"$f":"'20 Year Defaults'!L688","v":0},{"$f":"'20 Year Defaults'!M688","v":0},{"$f":"'20 Year Defaults'!N688","v":0},{"$f":"'20 Year Defaults'!O688","v":0},{"$f":"'20 Year Defaults'!P688","v":0},{"$f":"'20 Year Defaults'!Q688","v":0},{"$f":"'20 Year Defaults'!R688","v":0},{"$f":"'20 Year Defaults'!S688","v":0},{"$f":"'20 Year Defaults'!T688","v":0},{"$f":"'20 Year Defaults'!U688","v":0},{"$f":"'20 Year Defaults'!V688","v":0},{"$f":"'20 Year Defaults'!W688","v":0},{"$f":"'20 Year Defaults'!X688","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC688","v":2014}]
[{"$f":"'20 Year Defaults'!A689","v":0},{"$f":"'20 Year Defaults'!B689","v":""},{"$f":"'20 Year Defaults'!C689","v":0},{"$f":"'20 Year Defaults'!D689","v":0},{"$f":"'20 Year Defaults'!E689","v":0},{"$f":"'20 Year Defaults'!F689","v":0},{"$f":"'20 Year Defaults'!G689","v":0},{"$f":"'20 Year Defaults'!H689","v":0},{"$f":"'20 Year Defaults'!I689","v":0},{"$f":"'20 Year Defaults'!J689","v":0},{"$f":"'20 Year Defaults'!K689","v":0},{"$f":"'20 Year Defaults'!L689","v":0},{"$f":"'20 Year Defaults'!M689","v":0},{"$f":"'20 Year Defaults'!N689","v":0},{"$f":"'20 Year Defaults'!O689","v":0},{"$f":"'20 Year Defaults'!P689","v":0},{"$f":"'20 Year Defaults'!Q689","v":0},{"$f":"'20 Year Defaults'!R689","v":0},{"$f":"'20 Year Defaults'!S689","v":0},{"$f":"'20 Year Defaults'!T689","v":0},{"$f":"'20 Year Defaults'!U689","v":0},{"$f":"'20 Year Defaults'!V689","v":0},{"$f":"'20 Year Defaults'!W689","v":0},{"$f":"'20 Year Defaults'!X689","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC689","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A691","v":0},{"$f":"'20 Year Defaults'!B691","v":"3.7.2.3.01 Interior Carpet"},{"$f":"'20 Year Defaults'!C691","v":0},{"$f":"'20 Year Defaults'!D691","v":0},{"$f":"'20 Year Defaults'!E691","v":0},{"$f":"'20 Year Defaults'!F691","v":0},{"$f":"'20 Year Defaults'!G691","v":0},{"$f":"'20 Year Defaults'!H691","v":0},{"$f":"'20 Year Defaults'!I691","v":0},{"$f":"'20 Year Defaults'!J691","v":0},{"$f":"'20 Year Defaults'!K691","v":0},{"$f":"'20 Year Defaults'!L691","v":0},{"$f":"'20 Year Defaults'!M691","v":0},{"$f":"'20 Year Defaults'!N691","v":0},{"$f":"'20 Year Defaults'!O691","v":0},{"$f":"'20 Year Defaults'!P691","v":0},{"$f":"'20 Year Defaults'!Q691","v":0},{"$f":"'20 Year Defaults'!R691","v":0},{"$f":"'20 Year Defaults'!S691","v":0},{"$f":"'20 Year Defaults'!T691","v":0},{"$f":"'20 Year Defaults'!U691","v":0},{"$f":"'20 Year Defaults'!V691","v":0},{"$f":"'20 Year Defaults'!W691","v":0},{"$f":"'20 Year Defaults'!X691","v":0}]
[]
[{"$f":"A693","v":"3.7.2.3.02 Interior Doors"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C695","v":2014},{"$f":"'20 Year Defaults'!D695","v":2014},{"$f":"'20 Year Defaults'!E695","v":2015},{"$f":"'20 Year Defaults'!F695","v":2016},{"$f":"'20 Year Defaults'!G695","v":2017},{"$f":"'20 Year Defaults'!H695","v":2018},{"$f":"'20 Year Defaults'!I695","v":2019},{"$f":"'20 Year Defaults'!J695","v":2020},{"$f":"'20 Year Defaults'!K695","v":2021},{"$f":"'20 Year Defaults'!L695","v":2022},{"$f":"'20 Year Defaults'!M695","v":2023},{"$f":"'20 Year Defaults'!N695","v":2024},{"$f":"'20 Year Defaults'!O695","v":2025},{"$f":"'20 Year Defaults'!P695","v":2026},{"$f":"'20 Year Defaults'!Q695","v":2027},{"$f":"'20 Year Defaults'!R695","v":2028},{"$f":"'20 Year Defaults'!S695","v":2029},{"$f":"'20 Year Defaults'!T695","v":2030},{"$f":"'20 Year Defaults'!U695","v":2031},{"$f":"'20 Year Defaults'!V695","v":2032},{"$f":"'20 Year Defaults'!W695","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A697","v":0},{"$f":"'20 Year Defaults'!B697","v":""},{"$f":"'20 Year Defaults'!C697","v":0},{"$f":"'20 Year Defaults'!D697","v":0},{"$f":"'20 Year Defaults'!E697","v":0},{"$f":"'20 Year Defaults'!F697","v":0},{"$f":"'20 Year Defaults'!G697","v":0},{"$f":"'20 Year Defaults'!H697","v":0},{"$f":"'20 Year Defaults'!I697","v":0},{"$f":"'20 Year Defaults'!J697","v":0},{"$f":"'20 Year Defaults'!K697","v":0},{"$f":"'20 Year Defaults'!L697","v":0},{"$f":"'20 Year Defaults'!M697","v":0},{"$f":"'20 Year Defaults'!N697","v":0},{"$f":"'20 Year Defaults'!O697","v":0},{"$f":"'20 Year Defaults'!P697","v":0},{"$f":"'20 Year Defaults'!Q697","v":0},{"$f":"'20 Year Defaults'!R697","v":0},{"$f":"'20 Year Defaults'!S697","v":0},{"$f":"'20 Year Defaults'!T697","v":0},{"$f":"'20 Year Defaults'!U697","v":0},{"$f":"'20 Year Defaults'!V697","v":0},{"$f":"'20 Year Defaults'!W697","v":0},{"$f":"'20 Year Defaults'!X697","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC697","v":2014}]
[{"$f":"'20 Year Defaults'!A698","v":0},{"$f":"'20 Year Defaults'!B698","v":""},{"$f":"'20 Year Defaults'!C698","v":0},{"$f":"'20 Year Defaults'!D698","v":0},{"$f":"'20 Year Defaults'!E698","v":0},{"$f":"'20 Year Defaults'!F698","v":0},{"$f":"'20 Year Defaults'!G698","v":0},{"$f":"'20 Year Defaults'!H698","v":0},{"$f":"'20 Year Defaults'!I698","v":0},{"$f":"'20 Year Defaults'!J698","v":0},{"$f":"'20 Year Defaults'!K698","v":0},{"$f":"'20 Year Defaults'!L698","v":0},{"$f":"'20 Year Defaults'!M698","v":0},{"$f":"'20 Year Defaults'!N698","v":0},{"$f":"'20 Year Defaults'!O698","v":0},{"$f":"'20 Year Defaults'!P698","v":0},{"$f":"'20 Year Defaults'!Q698","v":0},{"$f":"'20 Year Defaults'!R698","v":0},{"$f":"'20 Year Defaults'!S698","v":0},{"$f":"'20 Year Defaults'!T698","v":0},{"$f":"'20 Year Defaults'!U698","v":0},{"$f":"'20 Year Defaults'!V698","v":0},{"$f":"'20 Year Defaults'!W698","v":0},{"$f":"'20 Year Defaults'!X698","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC698","v":2014}]
[{"$f":"'20 Year Defaults'!A699","v":0},{"$f":"'20 Year Defaults'!B699","v":""},{"$f":"'20 Year Defaults'!C699","v":0},{"$f":"'20 Year Defaults'!D699","v":0},{"$f":"'20 Year Defaults'!E699","v":0},{"$f":"'20 Year Defaults'!F699","v":0},{"$f":"'20 Year Defaults'!G699","v":0},{"$f":"'20 Year Defaults'!H699","v":0},{"$f":"'20 Year Defaults'!I699","v":0},{"$f":"'20 Year Defaults'!J699","v":0},{"$f":"'20 Year Defaults'!K699","v":0},{"$f":"'20 Year Defaults'!L699","v":0},{"$f":"'20 Year Defaults'!M699","v":0},{"$f":"'20 Year Defaults'!N699","v":0},{"$f":"'20 Year Defaults'!O699","v":0},{"$f":"'20 Year Defaults'!P699","v":0},{"$f":"'20 Year Defaults'!Q699","v":0},{"$f":"'20 Year Defaults'!R699","v":0},{"$f":"'20 Year Defaults'!S699","v":0},{"$f":"'20 Year Defaults'!T699","v":0},{"$f":"'20 Year Defaults'!U699","v":0},{"$f":"'20 Year Defaults'!V699","v":0},{"$f":"'20 Year Defaults'!W699","v":0},{"$f":"'20 Year Defaults'!X699","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC699","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A701","v":0},{"$f":"'20 Year Defaults'!B701","v":"3.7.2.3.02 Interior Doors"},{"$f":"'20 Year Defaults'!C701","v":0},{"$f":"'20 Year Defaults'!D701","v":0},{"$f":"'20 Year Defaults'!E701","v":0},{"$f":"'20 Year Defaults'!F701","v":0},{"$f":"'20 Year Defaults'!G701","v":0},{"$f":"'20 Year Defaults'!H701","v":0},{"$f":"'20 Year Defaults'!I701","v":0},{"$f":"'20 Year Defaults'!J701","v":0},{"$f":"'20 Year Defaults'!K701","v":0},{"$f":"'20 Year Defaults'!L701","v":0},{"$f":"'20 Year Defaults'!M701","v":0},{"$f":"'20 Year Defaults'!N701","v":0},{"$f":"'20 Year Defaults'!O701","v":0},{"$f":"'20 Year Defaults'!P701","v":0},{"$f":"'20 Year Defaults'!Q701","v":0},{"$f":"'20 Year Defaults'!R701","v":0},{"$f":"'20 Year Defaults'!S701","v":0},{"$f":"'20 Year Defaults'!T701","v":0},{"$f":"'20 Year Defaults'!U701","v":0},{"$f":"'20 Year Defaults'!V701","v":0},{"$f":"'20 Year Defaults'!W701","v":0},{"$f":"'20 Year Defaults'!X701","v":0}]
[]
[{"$f":"A703","v":"3.7.2.3.03 Interior Painting"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C705","v":2014},{"$f":"'20 Year Defaults'!D705","v":2014},{"$f":"'20 Year Defaults'!E705","v":2015},{"$f":"'20 Year Defaults'!F705","v":2016},{"$f":"'20 Year Defaults'!G705","v":2017},{"$f":"'20 Year Defaults'!H705","v":2018},{"$f":"'20 Year Defaults'!I705","v":2019},{"$f":"'20 Year Defaults'!J705","v":2020},{"$f":"'20 Year Defaults'!K705","v":2021},{"$f":"'20 Year Defaults'!L705","v":2022},{"$f":"'20 Year Defaults'!M705","v":2023},{"$f":"'20 Year Defaults'!N705","v":2024},{"$f":"'20 Year Defaults'!O705","v":2025},{"$f":"'20 Year Defaults'!P705","v":2026},{"$f":"'20 Year Defaults'!Q705","v":2027},{"$f":"'20 Year Defaults'!R705","v":2028},{"$f":"'20 Year Defaults'!S705","v":2029},{"$f":"'20 Year Defaults'!T705","v":2030},{"$f":"'20 Year Defaults'!U705","v":2031},{"$f":"'20 Year Defaults'!V705","v":2032},{"$f":"'20 Year Defaults'!W705","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A707","v":0},{"$f":"'20 Year Defaults'!B707","v":""},{"$f":"'20 Year Defaults'!C707","v":0},{"$f":"'20 Year Defaults'!D707","v":0},{"$f":"'20 Year Defaults'!E707","v":0},{"$f":"'20 Year Defaults'!F707","v":0},{"$f":"'20 Year Defaults'!G707","v":0},{"$f":"'20 Year Defaults'!H707","v":0},{"$f":"'20 Year Defaults'!I707","v":0},{"$f":"'20 Year Defaults'!J707","v":0},{"$f":"'20 Year Defaults'!K707","v":0},{"$f":"'20 Year Defaults'!L707","v":0},{"$f":"'20 Year Defaults'!M707","v":0},{"$f":"'20 Year Defaults'!N707","v":0},{"$f":"'20 Year Defaults'!O707","v":0},{"$f":"'20 Year Defaults'!P707","v":0},{"$f":"'20 Year Defaults'!Q707","v":0},{"$f":"'20 Year Defaults'!R707","v":0},{"$f":"'20 Year Defaults'!S707","v":0},{"$f":"'20 Year Defaults'!T707","v":0},{"$f":"'20 Year Defaults'!U707","v":0},{"$f":"'20 Year Defaults'!V707","v":0},{"$f":"'20 Year Defaults'!W707","v":0},{"$f":"'20 Year Defaults'!X707","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC707","v":2014}]
[{"$f":"'20 Year Defaults'!A708","v":0},{"$f":"'20 Year Defaults'!B708","v":""},{"$f":"'20 Year Defaults'!C708","v":0},{"$f":"'20 Year Defaults'!D708","v":0},{"$f":"'20 Year Defaults'!E708","v":0},{"$f":"'20 Year Defaults'!F708","v":0},{"$f":"'20 Year Defaults'!G708","v":0},{"$f":"'20 Year Defaults'!H708","v":0},{"$f":"'20 Year Defaults'!I708","v":0},{"$f":"'20 Year Defaults'!J708","v":0},{"$f":"'20 Year Defaults'!K708","v":0},{"$f":"'20 Year Defaults'!L708","v":0},{"$f":"'20 Year Defaults'!M708","v":0},{"$f":"'20 Year Defaults'!N708","v":0},{"$f":"'20 Year Defaults'!O708","v":0},{"$f":"'20 Year Defaults'!P708","v":0},{"$f":"'20 Year Defaults'!Q708","v":0},{"$f":"'20 Year Defaults'!R708","v":0},{"$f":"'20 Year Defaults'!S708","v":0},{"$f":"'20 Year Defaults'!T708","v":0},{"$f":"'20 Year Defaults'!U708","v":0},{"$f":"'20 Year Defaults'!V708","v":0},{"$f":"'20 Year Defaults'!W708","v":0},{"$f":"'20 Year Defaults'!X708","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC708","v":2014}]
[{"$f":"'20 Year Defaults'!A709","v":0},{"$f":"'20 Year Defaults'!B709","v":""},{"$f":"'20 Year Defaults'!C709","v":0},{"$f":"'20 Year Defaults'!D709","v":0},{"$f":"'20 Year Defaults'!E709","v":0},{"$f":"'20 Year Defaults'!F709","v":0},{"$f":"'20 Year Defaults'!G709","v":0},{"$f":"'20 Year Defaults'!H709","v":0},{"$f":"'20 Year Defaults'!I709","v":0},{"$f":"'20 Year Defaults'!J709","v":0},{"$f":"'20 Year Defaults'!K709","v":0},{"$f":"'20 Year Defaults'!L709","v":0},{"$f":"'20 Year Defaults'!M709","v":0},{"$f":"'20 Year Defaults'!N709","v":0},{"$f":"'20 Year Defaults'!O709","v":0},{"$f":"'20 Year Defaults'!P709","v":0},{"$f":"'20 Year Defaults'!Q709","v":0},{"$f":"'20 Year Defaults'!R709","v":0},{"$f":"'20 Year Defaults'!S709","v":0},{"$f":"'20 Year Defaults'!T709","v":0},{"$f":"'20 Year Defaults'!U709","v":0},{"$f":"'20 Year Defaults'!V709","v":0},{"$f":"'20 Year Defaults'!W709","v":0},{"$f":"'20 Year Defaults'!X709","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC709","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A711","v":0},{"$f":"'20 Year Defaults'!B711","v":"3.7.2.3.03 Interior Painting"},{"$f":"'20 Year Defaults'!C711","v":0},{"$f":"'20 Year Defaults'!D711","v":0},{"$f":"'20 Year Defaults'!E711","v":0},{"$f":"'20 Year Defaults'!F711","v":0},{"$f":"'20 Year Defaults'!G711","v":0},{"$f":"'20 Year Defaults'!H711","v":0},{"$f":"'20 Year Defaults'!I711","v":0},{"$f":"'20 Year Defaults'!J711","v":0},{"$f":"'20 Year Defaults'!K711","v":0},{"$f":"'20 Year Defaults'!L711","v":0},{"$f":"'20 Year Defaults'!M711","v":0},{"$f":"'20 Year Defaults'!N711","v":0},{"$f":"'20 Year Defaults'!O711","v":0},{"$f":"'20 Year Defaults'!P711","v":0},{"$f":"'20 Year Defaults'!Q711","v":0},{"$f":"'20 Year Defaults'!R711","v":0},{"$f":"'20 Year Defaults'!S711","v":0},{"$f":"'20 Year Defaults'!T711","v":0},{"$f":"'20 Year Defaults'!U711","v":0},{"$f":"'20 Year Defaults'!V711","v":0},{"$f":"'20 Year Defaults'!W711","v":0},{"$f":"'20 Year Defaults'!X711","v":0}]
[]
[{"$f":"A713","v":"3.7.2.39.01"},{"$f":"B713","v":"Interior Other #1"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C715","v":2014},{"$f":"'20 Year Defaults'!D715","v":2014},{"$f":"'20 Year Defaults'!E715","v":2015},{"$f":"'20 Year Defaults'!F715","v":2016},{"$f":"'20 Year Defaults'!G715","v":2017},{"$f":"'20 Year Defaults'!H715","v":2018},{"$f":"'20 Year Defaults'!I715","v":2019},{"$f":"'20 Year Defaults'!J715","v":2020},{"$f":"'20 Year Defaults'!K715","v":2021},{"$f":"'20 Year Defaults'!L715","v":2022},{"$f":"'20 Year Defaults'!M715","v":2023},{"$f":"'20 Year Defaults'!N715","v":2024},{"$f":"'20 Year Defaults'!O715","v":2025},{"$f":"'20 Year Defaults'!P715","v":2026},{"$f":"'20 Year Defaults'!Q715","v":2027},{"$f":"'20 Year Defaults'!R715","v":2028},{"$f":"'20 Year Defaults'!S715","v":2029},{"$f":"'20 Year Defaults'!T715","v":2030},{"$f":"'20 Year Defaults'!U715","v":2031},{"$f":"'20 Year Defaults'!V715","v":2032},{"$f":"'20 Year Defaults'!W715","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A717","v":0},{"$f":"'20 Year Defaults'!B717","v":""},{"$f":"'20 Year Defaults'!C717","v":0},{"$f":"'20 Year Defaults'!D717","v":0},{"$f":"'20 Year Defaults'!E717","v":0},{"$f":"'20 Year Defaults'!F717","v":0},{"$f":"'20 Year Defaults'!G717","v":0},{"$f":"'20 Year Defaults'!H717","v":0},{"$f":"'20 Year Defaults'!I717","v":0},{"$f":"'20 Year Defaults'!J717","v":0},{"$f":"'20 Year Defaults'!K717","v":0},{"$f":"'20 Year Defaults'!L717","v":0},{"$f":"'20 Year Defaults'!M717","v":0},{"$f":"'20 Year Defaults'!N717","v":0},{"$f":"'20 Year Defaults'!O717","v":0},{"$f":"'20 Year Defaults'!P717","v":0},{"$f":"'20 Year Defaults'!Q717","v":0},{"$f":"'20 Year Defaults'!R717","v":0},{"$f":"'20 Year Defaults'!S717","v":0},{"$f":"'20 Year Defaults'!T717","v":0},{"$f":"'20 Year Defaults'!U717","v":0},{"$f":"'20 Year Defaults'!V717","v":0},{"$f":"'20 Year Defaults'!W717","v":0},{"$f":"'20 Year Defaults'!X717","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC717","v":2014}]
[{"$f":"'20 Year Defaults'!A718","v":0},{"$f":"'20 Year Defaults'!B718","v":""},{"$f":"'20 Year Defaults'!C718","v":0},{"$f":"'20 Year Defaults'!D718","v":0},{"$f":"'20 Year Defaults'!E718","v":0},{"$f":"'20 Year Defaults'!F718","v":0},{"$f":"'20 Year Defaults'!G718","v":0},{"$f":"'20 Year Defaults'!H718","v":0},{"$f":"'20 Year Defaults'!I718","v":0},{"$f":"'20 Year Defaults'!J718","v":0},{"$f":"'20 Year Defaults'!K718","v":0},{"$f":"'20 Year Defaults'!L718","v":0},{"$f":"'20 Year Defaults'!M718","v":0},{"$f":"'20 Year Defaults'!N718","v":0},{"$f":"'20 Year Defaults'!O718","v":0},{"$f":"'20 Year Defaults'!P718","v":0},{"$f":"'20 Year Defaults'!Q718","v":0},{"$f":"'20 Year Defaults'!R718","v":0},{"$f":"'20 Year Defaults'!S718","v":0},{"$f":"'20 Year Defaults'!T718","v":0},{"$f":"'20 Year Defaults'!U718","v":0},{"$f":"'20 Year Defaults'!V718","v":0},{"$f":"'20 Year Defaults'!W718","v":0},{"$f":"'20 Year Defaults'!X718","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC718","v":2014}]
[{"$f":"'20 Year Defaults'!A719","v":0},{"$f":"'20 Year Defaults'!B719","v":""},{"$f":"'20 Year Defaults'!C719","v":0},{"$f":"'20 Year Defaults'!D719","v":0},{"$f":"'20 Year Defaults'!E719","v":0},{"$f":"'20 Year Defaults'!F719","v":0},{"$f":"'20 Year Defaults'!G719","v":0},{"$f":"'20 Year Defaults'!H719","v":0},{"$f":"'20 Year Defaults'!I719","v":0},{"$f":"'20 Year Defaults'!J719","v":0},{"$f":"'20 Year Defaults'!K719","v":0},{"$f":"'20 Year Defaults'!L719","v":0},{"$f":"'20 Year Defaults'!M719","v":0},{"$f":"'20 Year Defaults'!N719","v":0},{"$f":"'20 Year Defaults'!O719","v":0},{"$f":"'20 Year Defaults'!P719","v":0},{"$f":"'20 Year Defaults'!Q719","v":0},{"$f":"'20 Year Defaults'!R719","v":0},{"$f":"'20 Year Defaults'!S719","v":0},{"$f":"'20 Year Defaults'!T719","v":0},{"$f":"'20 Year Defaults'!U719","v":0},{"$f":"'20 Year Defaults'!V719","v":0},{"$f":"'20 Year Defaults'!W719","v":0},{"$f":"'20 Year Defaults'!X719","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC719","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A721","v":0},{"$f":"'20 Year Defaults'!B721","v":"3.7.2.39.01 Interior Other #1"},{"$f":"'20 Year Defaults'!C721","v":0},{"$f":"'20 Year Defaults'!D721","v":0},{"$f":"'20 Year Defaults'!E721","v":0},{"$f":"'20 Year Defaults'!F721","v":0},{"$f":"'20 Year Defaults'!G721","v":0},{"$f":"'20 Year Defaults'!H721","v":0},{"$f":"'20 Year Defaults'!I721","v":0},{"$f":"'20 Year Defaults'!J721","v":0},{"$f":"'20 Year Defaults'!K721","v":0},{"$f":"'20 Year Defaults'!L721","v":0},{"$f":"'20 Year Defaults'!M721","v":0},{"$f":"'20 Year Defaults'!N721","v":0},{"$f":"'20 Year Defaults'!O721","v":0},{"$f":"'20 Year Defaults'!P721","v":0},{"$f":"'20 Year Defaults'!Q721","v":0},{"$f":"'20 Year Defaults'!R721","v":0},{"$f":"'20 Year Defaults'!S721","v":0},{"$f":"'20 Year Defaults'!T721","v":0},{"$f":"'20 Year Defaults'!U721","v":0},{"$f":"'20 Year Defaults'!V721","v":0},{"$f":"'20 Year Defaults'!W721","v":0},{"$f":"'20 Year Defaults'!X721","v":0}]
[]
[{"$f":"A723","v":"3.7.2.39.02"},{"$f":"B723","v":"Interior Other #2"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C725","v":2014},{"$f":"'20 Year Defaults'!D725","v":2014},{"$f":"'20 Year Defaults'!E725","v":2015},{"$f":"'20 Year Defaults'!F725","v":2016},{"$f":"'20 Year Defaults'!G725","v":2017},{"$f":"'20 Year Defaults'!H725","v":2018},{"$f":"'20 Year Defaults'!I725","v":2019},{"$f":"'20 Year Defaults'!J725","v":2020},{"$f":"'20 Year Defaults'!K725","v":2021},{"$f":"'20 Year Defaults'!L725","v":2022},{"$f":"'20 Year Defaults'!M725","v":2023},{"$f":"'20 Year Defaults'!N725","v":2024},{"$f":"'20 Year Defaults'!O725","v":2025},{"$f":"'20 Year Defaults'!P725","v":2026},{"$f":"'20 Year Defaults'!Q725","v":2027},{"$f":"'20 Year Defaults'!R725","v":2028},{"$f":"'20 Year Defaults'!S725","v":2029},{"$f":"'20 Year Defaults'!T725","v":2030},{"$f":"'20 Year Defaults'!U725","v":2031},{"$f":"'20 Year Defaults'!V725","v":2032},{"$f":"'20 Year Defaults'!W725","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A727","v":0},{"$f":"'20 Year Defaults'!B727","v":""},{"$f":"'20 Year Defaults'!C727","v":0},{"$f":"'20 Year Defaults'!D727","v":0},{"$f":"'20 Year Defaults'!E727","v":0},{"$f":"'20 Year Defaults'!F727","v":0},{"$f":"'20 Year Defaults'!G727","v":0},{"$f":"'20 Year Defaults'!H727","v":0},{"$f":"'20 Year Defaults'!I727","v":0},{"$f":"'20 Year Defaults'!J727","v":0},{"$f":"'20 Year Defaults'!K727","v":0},{"$f":"'20 Year Defaults'!L727","v":0},{"$f":"'20 Year Defaults'!M727","v":0},{"$f":"'20 Year Defaults'!N727","v":0},{"$f":"'20 Year Defaults'!O727","v":0},{"$f":"'20 Year Defaults'!P727","v":0},{"$f":"'20 Year Defaults'!Q727","v":0},{"$f":"'20 Year Defaults'!R727","v":0},{"$f":"'20 Year Defaults'!S727","v":0},{"$f":"'20 Year Defaults'!T727","v":0},{"$f":"'20 Year Defaults'!U727","v":0},{"$f":"'20 Year Defaults'!V727","v":0},{"$f":"'20 Year Defaults'!W727","v":0},{"$f":"'20 Year Defaults'!X727","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC727","v":2014}]
[{"$f":"'20 Year Defaults'!A728","v":0},{"$f":"'20 Year Defaults'!B728","v":""},{"$f":"'20 Year Defaults'!C728","v":0},{"$f":"'20 Year Defaults'!D728","v":0},{"$f":"'20 Year Defaults'!E728","v":0},{"$f":"'20 Year Defaults'!F728","v":0},{"$f":"'20 Year Defaults'!G728","v":0},{"$f":"'20 Year Defaults'!H728","v":0},{"$f":"'20 Year Defaults'!I728","v":0},{"$f":"'20 Year Defaults'!J728","v":0},{"$f":"'20 Year Defaults'!K728","v":0},{"$f":"'20 Year Defaults'!L728","v":0},{"$f":"'20 Year Defaults'!M728","v":0},{"$f":"'20 Year Defaults'!N728","v":0},{"$f":"'20 Year Defaults'!O728","v":0},{"$f":"'20 Year Defaults'!P728","v":0},{"$f":"'20 Year Defaults'!Q728","v":0},{"$f":"'20 Year Defaults'!R728","v":0},{"$f":"'20 Year Defaults'!S728","v":0},{"$f":"'20 Year Defaults'!T728","v":0},{"$f":"'20 Year Defaults'!U728","v":0},{"$f":"'20 Year Defaults'!V728","v":0},{"$f":"'20 Year Defaults'!W728","v":0},{"$f":"'20 Year Defaults'!X728","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC728","v":2014}]
[{"$f":"'20 Year Defaults'!A729","v":0},{"$f":"'20 Year Defaults'!B729","v":""},{"$f":"'20 Year Defaults'!C729","v":0},{"$f":"'20 Year Defaults'!D729","v":0},{"$f":"'20 Year Defaults'!E729","v":0},{"$f":"'20 Year Defaults'!F729","v":0},{"$f":"'20 Year Defaults'!G729","v":0},{"$f":"'20 Year Defaults'!H729","v":0},{"$f":"'20 Year Defaults'!I729","v":0},{"$f":"'20 Year Defaults'!J729","v":0},{"$f":"'20 Year Defaults'!K729","v":0},{"$f":"'20 Year Defaults'!L729","v":0},{"$f":"'20 Year Defaults'!M729","v":0},{"$f":"'20 Year Defaults'!N729","v":0},{"$f":"'20 Year Defaults'!O729","v":0},{"$f":"'20 Year Defaults'!P729","v":0},{"$f":"'20 Year Defaults'!Q729","v":0},{"$f":"'20 Year Defaults'!R729","v":0},{"$f":"'20 Year Defaults'!S729","v":0},{"$f":"'20 Year Defaults'!T729","v":0},{"$f":"'20 Year Defaults'!U729","v":0},{"$f":"'20 Year Defaults'!V729","v":0},{"$f":"'20 Year Defaults'!W729","v":0},{"$f":"'20 Year Defaults'!X729","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC729","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A731","v":0},{"$f":"'20 Year Defaults'!B731","v":"3.7.2.39.02 Interior Other #2"},{"$f":"'20 Year Defaults'!C731","v":0},{"$f":"'20 Year Defaults'!D731","v":0},{"$f":"'20 Year Defaults'!E731","v":0},{"$f":"'20 Year Defaults'!F731","v":0},{"$f":"'20 Year Defaults'!G731","v":0},{"$f":"'20 Year Defaults'!H731","v":0},{"$f":"'20 Year Defaults'!I731","v":0},{"$f":"'20 Year Defaults'!J731","v":0},{"$f":"'20 Year Defaults'!K731","v":0},{"$f":"'20 Year Defaults'!L731","v":0},{"$f":"'20 Year Defaults'!M731","v":0},{"$f":"'20 Year Defaults'!N731","v":0},{"$f":"'20 Year Defaults'!O731","v":0},{"$f":"'20 Year Defaults'!P731","v":0},{"$f":"'20 Year Defaults'!Q731","v":0},{"$f":"'20 Year Defaults'!R731","v":0},{"$f":"'20 Year Defaults'!S731","v":0},{"$f":"'20 Year Defaults'!T731","v":0},{"$f":"'20 Year Defaults'!U731","v":0},{"$f":"'20 Year Defaults'!V731","v":0},{"$f":"'20 Year Defaults'!W731","v":0},{"$f":"'20 Year Defaults'!X731","v":0}]
[]
[{"$f":"A733","v":"3.7.2.39.03"},{"$f":"B733","v":"Interior Other #3"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C735","v":2014},{"$f":"'20 Year Defaults'!D735","v":2014},{"$f":"'20 Year Defaults'!E735","v":2015},{"$f":"'20 Year Defaults'!F735","v":2016},{"$f":"'20 Year Defaults'!G735","v":2017},{"$f":"'20 Year Defaults'!H735","v":2018},{"$f":"'20 Year Defaults'!I735","v":2019},{"$f":"'20 Year Defaults'!J735","v":2020},{"$f":"'20 Year Defaults'!K735","v":2021},{"$f":"'20 Year Defaults'!L735","v":2022},{"$f":"'20 Year Defaults'!M735","v":2023},{"$f":"'20 Year Defaults'!N735","v":2024},{"$f":"'20 Year Defaults'!O735","v":2025},{"$f":"'20 Year Defaults'!P735","v":2026},{"$f":"'20 Year Defaults'!Q735","v":2027},{"$f":"'20 Year Defaults'!R735","v":2028},{"$f":"'20 Year Defaults'!S735","v":2029},{"$f":"'20 Year Defaults'!T735","v":2030},{"$f":"'20 Year Defaults'!U735","v":2031},{"$f":"'20 Year Defaults'!V735","v":2032},{"$f":"'20 Year Defaults'!W735","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A737","v":0},{"$f":"'20 Year Defaults'!B737","v":""},{"$f":"'20 Year Defaults'!C737","v":0},{"$f":"'20 Year Defaults'!D737","v":0},{"$f":"'20 Year Defaults'!E737","v":0},{"$f":"'20 Year Defaults'!F737","v":0},{"$f":"'20 Year Defaults'!G737","v":0},{"$f":"'20 Year Defaults'!H737","v":0},{"$f":"'20 Year Defaults'!I737","v":0},{"$f":"'20 Year Defaults'!J737","v":0},{"$f":"'20 Year Defaults'!K737","v":0},{"$f":"'20 Year Defaults'!L737","v":0},{"$f":"'20 Year Defaults'!M737","v":0},{"$f":"'20 Year Defaults'!N737","v":0},{"$f":"'20 Year Defaults'!O737","v":0},{"$f":"'20 Year Defaults'!P737","v":0},{"$f":"'20 Year Defaults'!Q737","v":0},{"$f":"'20 Year Defaults'!R737","v":0},{"$f":"'20 Year Defaults'!S737","v":0},{"$f":"'20 Year Defaults'!T737","v":0},{"$f":"'20 Year Defaults'!U737","v":0},{"$f":"'20 Year Defaults'!V737","v":0},{"$f":"'20 Year Defaults'!W737","v":0},{"$f":"'20 Year Defaults'!X737","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC737","v":2014}]
[{"$f":"'20 Year Defaults'!A738","v":0},{"$f":"'20 Year Defaults'!B738","v":""},{"$f":"'20 Year Defaults'!C738","v":0},{"$f":"'20 Year Defaults'!D738","v":0},{"$f":"'20 Year Defaults'!E738","v":0},{"$f":"'20 Year Defaults'!F738","v":0},{"$f":"'20 Year Defaults'!G738","v":0},{"$f":"'20 Year Defaults'!H738","v":0},{"$f":"'20 Year Defaults'!I738","v":0},{"$f":"'20 Year Defaults'!J738","v":0},{"$f":"'20 Year Defaults'!K738","v":0},{"$f":"'20 Year Defaults'!L738","v":0},{"$f":"'20 Year Defaults'!M738","v":0},{"$f":"'20 Year Defaults'!N738","v":0},{"$f":"'20 Year Defaults'!O738","v":0},{"$f":"'20 Year Defaults'!P738","v":0},{"$f":"'20 Year Defaults'!Q738","v":0},{"$f":"'20 Year Defaults'!R738","v":0},{"$f":"'20 Year Defaults'!S738","v":0},{"$f":"'20 Year Defaults'!T738","v":0},{"$f":"'20 Year Defaults'!U738","v":0},{"$f":"'20 Year Defaults'!V738","v":0},{"$f":"'20 Year Defaults'!W738","v":0},{"$f":"'20 Year Defaults'!X738","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC738","v":2014}]
[{"$f":"'20 Year Defaults'!A739","v":0},{"$f":"'20 Year Defaults'!B739","v":""},{"$f":"'20 Year Defaults'!C739","v":0},{"$f":"'20 Year Defaults'!D739","v":0},{"$f":"'20 Year Defaults'!E739","v":0},{"$f":"'20 Year Defaults'!F739","v":0},{"$f":"'20 Year Defaults'!G739","v":0},{"$f":"'20 Year Defaults'!H739","v":0},{"$f":"'20 Year Defaults'!I739","v":0},{"$f":"'20 Year Defaults'!J739","v":0},{"$f":"'20 Year Defaults'!K739","v":0},{"$f":"'20 Year Defaults'!L739","v":0},{"$f":"'20 Year Defaults'!M739","v":0},{"$f":"'20 Year Defaults'!N739","v":0},{"$f":"'20 Year Defaults'!O739","v":0},{"$f":"'20 Year Defaults'!P739","v":0},{"$f":"'20 Year Defaults'!Q739","v":0},{"$f":"'20 Year Defaults'!R739","v":0},{"$f":"'20 Year Defaults'!S739","v":0},{"$f":"'20 Year Defaults'!T739","v":0},{"$f":"'20 Year Defaults'!U739","v":0},{"$f":"'20 Year Defaults'!V739","v":0},{"$f":"'20 Year Defaults'!W739","v":0},{"$f":"'20 Year Defaults'!X739","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC739","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A741","v":0},{"$f":"'20 Year Defaults'!B741","v":"3.7.2.39.03 Interior Other #3"},{"$f":"'20 Year Defaults'!C741","v":0},{"$f":"'20 Year Defaults'!D741","v":0},{"$f":"'20 Year Defaults'!E741","v":0},{"$f":"'20 Year Defaults'!F741","v":0},{"$f":"'20 Year Defaults'!G741","v":0},{"$f":"'20 Year Defaults'!H741","v":0},{"$f":"'20 Year Defaults'!I741","v":0},{"$f":"'20 Year Defaults'!J741","v":0},{"$f":"'20 Year Defaults'!K741","v":0},{"$f":"'20 Year Defaults'!L741","v":0},{"$f":"'20 Year Defaults'!M741","v":0},{"$f":"'20 Year Defaults'!N741","v":0},{"$f":"'20 Year Defaults'!O741","v":0},{"$f":"'20 Year Defaults'!P741","v":0},{"$f":"'20 Year Defaults'!Q741","v":0},{"$f":"'20 Year Defaults'!R741","v":0},{"$f":"'20 Year Defaults'!S741","v":0},{"$f":"'20 Year Defaults'!T741","v":0},{"$f":"'20 Year Defaults'!U741","v":0},{"$f":"'20 Year Defaults'!V741","v":0},{"$f":"'20 Year Defaults'!W741","v":0},{"$f":"'20 Year Defaults'!X741","v":0}]
[]
[{"$f":"A743","v":"3.7.2.39.04"},{"$f":"B743","v":"Interior Other #4"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C745","v":2014},{"$f":"'20 Year Defaults'!D745","v":2014},{"$f":"'20 Year Defaults'!E745","v":2015},{"$f":"'20 Year Defaults'!F745","v":2016},{"$f":"'20 Year Defaults'!G745","v":2017},{"$f":"'20 Year Defaults'!H745","v":2018},{"$f":"'20 Year Defaults'!I745","v":2019},{"$f":"'20 Year Defaults'!J745","v":2020},{"$f":"'20 Year Defaults'!K745","v":2021},{"$f":"'20 Year Defaults'!L745","v":2022},{"$f":"'20 Year Defaults'!M745","v":2023},{"$f":"'20 Year Defaults'!N745","v":2024},{"$f":"'20 Year Defaults'!O745","v":2025},{"$f":"'20 Year Defaults'!P745","v":2026},{"$f":"'20 Year Defaults'!Q745","v":2027},{"$f":"'20 Year Defaults'!R745","v":2028},{"$f":"'20 Year Defaults'!S745","v":2029},{"$f":"'20 Year Defaults'!T745","v":2030},{"$f":"'20 Year Defaults'!U745","v":2031},{"$f":"'20 Year Defaults'!V745","v":2032},{"$f":"'20 Year Defaults'!W745","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A747","v":0},{"$f":"'20 Year Defaults'!B747","v":""},{"$f":"'20 Year Defaults'!C747","v":0},{"$f":"'20 Year Defaults'!D747","v":0},{"$f":"'20 Year Defaults'!E747","v":0},{"$f":"'20 Year Defaults'!F747","v":0},{"$f":"'20 Year Defaults'!G747","v":0},{"$f":"'20 Year Defaults'!H747","v":0},{"$f":"'20 Year Defaults'!I747","v":0},{"$f":"'20 Year Defaults'!J747","v":0},{"$f":"'20 Year Defaults'!K747","v":0},{"$f":"'20 Year Defaults'!L747","v":0},{"$f":"'20 Year Defaults'!M747","v":0},{"$f":"'20 Year Defaults'!N747","v":0},{"$f":"'20 Year Defaults'!O747","v":0},{"$f":"'20 Year Defaults'!P747","v":0},{"$f":"'20 Year Defaults'!Q747","v":0},{"$f":"'20 Year Defaults'!R747","v":0},{"$f":"'20 Year Defaults'!S747","v":0},{"$f":"'20 Year Defaults'!T747","v":0},{"$f":"'20 Year Defaults'!U747","v":0},{"$f":"'20 Year Defaults'!V747","v":0},{"$f":"'20 Year Defaults'!W747","v":0},{"$f":"'20 Year Defaults'!X747","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC747","v":2014}]
[{"$f":"'20 Year Defaults'!A748","v":0},{"$f":"'20 Year Defaults'!B748","v":""},{"$f":"'20 Year Defaults'!C748","v":0},{"$f":"'20 Year Defaults'!D748","v":0},{"$f":"'20 Year Defaults'!E748","v":0},{"$f":"'20 Year Defaults'!F748","v":0},{"$f":"'20 Year Defaults'!G748","v":0},{"$f":"'20 Year Defaults'!H748","v":0},{"$f":"'20 Year Defaults'!I748","v":0},{"$f":"'20 Year Defaults'!J748","v":0},{"$f":"'20 Year Defaults'!K748","v":0},{"$f":"'20 Year Defaults'!L748","v":0},{"$f":"'20 Year Defaults'!M748","v":0},{"$f":"'20 Year Defaults'!N748","v":0},{"$f":"'20 Year Defaults'!O748","v":0},{"$f":"'20 Year Defaults'!P748","v":0},{"$f":"'20 Year Defaults'!Q748","v":0},{"$f":"'20 Year Defaults'!R748","v":0},{"$f":"'20 Year Defaults'!S748","v":0},{"$f":"'20 Year Defaults'!T748","v":0},{"$f":"'20 Year Defaults'!U748","v":0},{"$f":"'20 Year Defaults'!V748","v":0},{"$f":"'20 Year Defaults'!W748","v":0},{"$f":"'20 Year Defaults'!X748","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC748","v":2014}]
[{"$f":"'20 Year Defaults'!A749","v":0},{"$f":"'20 Year Defaults'!B749","v":""},{"$f":"'20 Year Defaults'!C749","v":0},{"$f":"'20 Year Defaults'!D749","v":0},{"$f":"'20 Year Defaults'!E749","v":0},{"$f":"'20 Year Defaults'!F749","v":0},{"$f":"'20 Year Defaults'!G749","v":0},{"$f":"'20 Year Defaults'!H749","v":0},{"$f":"'20 Year Defaults'!I749","v":0},{"$f":"'20 Year Defaults'!J749","v":0},{"$f":"'20 Year Defaults'!K749","v":0},{"$f":"'20 Year Defaults'!L749","v":0},{"$f":"'20 Year Defaults'!M749","v":0},{"$f":"'20 Year Defaults'!N749","v":0},{"$f":"'20 Year Defaults'!O749","v":0},{"$f":"'20 Year Defaults'!P749","v":0},{"$f":"'20 Year Defaults'!Q749","v":0},{"$f":"'20 Year Defaults'!R749","v":0},{"$f":"'20 Year Defaults'!S749","v":0},{"$f":"'20 Year Defaults'!T749","v":0},{"$f":"'20 Year Defaults'!U749","v":0},{"$f":"'20 Year Defaults'!V749","v":0},{"$f":"'20 Year Defaults'!W749","v":0},{"$f":"'20 Year Defaults'!X749","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC749","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A751","v":0},{"$f":"'20 Year Defaults'!B751","v":"3.7.2.39.04 Interior Other #4"},{"$f":"'20 Year Defaults'!C751","v":0},{"$f":"'20 Year Defaults'!D751","v":0},{"$f":"'20 Year Defaults'!E751","v":0},{"$f":"'20 Year Defaults'!F751","v":0},{"$f":"'20 Year Defaults'!G751","v":0},{"$f":"'20 Year Defaults'!H751","v":0},{"$f":"'20 Year Defaults'!I751","v":0},{"$f":"'20 Year Defaults'!J751","v":0},{"$f":"'20 Year Defaults'!K751","v":0},{"$f":"'20 Year Defaults'!L751","v":0},{"$f":"'20 Year Defaults'!M751","v":0},{"$f":"'20 Year Defaults'!N751","v":0},{"$f":"'20 Year Defaults'!O751","v":0},{"$f":"'20 Year Defaults'!P751","v":0},{"$f":"'20 Year Defaults'!Q751","v":0},{"$f":"'20 Year Defaults'!R751","v":0},{"$f":"'20 Year Defaults'!S751","v":0},{"$f":"'20 Year Defaults'!T751","v":0},{"$f":"'20 Year Defaults'!U751","v":0},{"$f":"'20 Year Defaults'!V751","v":0},{"$f":"'20 Year Defaults'!W751","v":0},{"$f":"'20 Year Defaults'!X751","v":0}]
[]
[{"$f":"A753","v":"3.7.2.4.01 Ceiling Fans"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C755","v":2014},{"$f":"'20 Year Defaults'!D755","v":2014},{"$f":"'20 Year Defaults'!E755","v":2015},{"$f":"'20 Year Defaults'!F755","v":2016},{"$f":"'20 Year Defaults'!G755","v":2017},{"$f":"'20 Year Defaults'!H755","v":2018},{"$f":"'20 Year Defaults'!I755","v":2019},{"$f":"'20 Year Defaults'!J755","v":2020},{"$f":"'20 Year Defaults'!K755","v":2021},{"$f":"'20 Year Defaults'!L755","v":2022},{"$f":"'20 Year Defaults'!M755","v":2023},{"$f":"'20 Year Defaults'!N755","v":2024},{"$f":"'20 Year Defaults'!O755","v":2025},{"$f":"'20 Year Defaults'!P755","v":2026},{"$f":"'20 Year Defaults'!Q755","v":2027},{"$f":"'20 Year Defaults'!R755","v":2028},{"$f":"'20 Year Defaults'!S755","v":2029},{"$f":"'20 Year Defaults'!T755","v":2030},{"$f":"'20 Year Defaults'!U755","v":2031},{"$f":"'20 Year Defaults'!V755","v":2032},{"$f":"'20 Year Defaults'!W755","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A757","v":0},{"$f":"'20 Year Defaults'!B757","v":""},{"$f":"'20 Year Defaults'!C757","v":0},{"$f":"'20 Year Defaults'!D757","v":0},{"$f":"'20 Year Defaults'!E757","v":0},{"$f":"'20 Year Defaults'!F757","v":0},{"$f":"'20 Year Defaults'!G757","v":0},{"$f":"'20 Year Defaults'!H757","v":0},{"$f":"'20 Year Defaults'!I757","v":0},{"$f":"'20 Year Defaults'!J757","v":0},{"$f":"'20 Year Defaults'!K757","v":0},{"$f":"'20 Year Defaults'!L757","v":0},{"$f":"'20 Year Defaults'!M757","v":0},{"$f":"'20 Year Defaults'!N757","v":0},{"$f":"'20 Year Defaults'!O757","v":0},{"$f":"'20 Year Defaults'!P757","v":0},{"$f":"'20 Year Defaults'!Q757","v":0},{"$f":"'20 Year Defaults'!R757","v":0},{"$f":"'20 Year Defaults'!S757","v":0},{"$f":"'20 Year Defaults'!T757","v":0},{"$f":"'20 Year Defaults'!U757","v":0},{"$f":"'20 Year Defaults'!V757","v":0},{"$f":"'20 Year Defaults'!W757","v":0},{"$f":"'20 Year Defaults'!X757","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC757","v":2014}]
[{"$f":"'20 Year Defaults'!A758","v":0},{"$f":"'20 Year Defaults'!B758","v":""},{"$f":"'20 Year Defaults'!C758","v":0},{"$f":"'20 Year Defaults'!D758","v":0},{"$f":"'20 Year Defaults'!E758","v":0},{"$f":"'20 Year Defaults'!F758","v":0},{"$f":"'20 Year Defaults'!G758","v":0},{"$f":"'20 Year Defaults'!H758","v":0},{"$f":"'20 Year Defaults'!I758","v":0},{"$f":"'20 Year Defaults'!J758","v":0},{"$f":"'20 Year Defaults'!K758","v":0},{"$f":"'20 Year Defaults'!L758","v":0},{"$f":"'20 Year Defaults'!M758","v":0},{"$f":"'20 Year Defaults'!N758","v":0},{"$f":"'20 Year Defaults'!O758","v":0},{"$f":"'20 Year Defaults'!P758","v":0},{"$f":"'20 Year Defaults'!Q758","v":0},{"$f":"'20 Year Defaults'!R758","v":0},{"$f":"'20 Year Defaults'!S758","v":0},{"$f":"'20 Year Defaults'!T758","v":0},{"$f":"'20 Year Defaults'!U758","v":0},{"$f":"'20 Year Defaults'!V758","v":0},{"$f":"'20 Year Defaults'!W758","v":0},{"$f":"'20 Year Defaults'!X758","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC758","v":2014}]
[{"$f":"'20 Year Defaults'!A759","v":0},{"$f":"'20 Year Defaults'!B759","v":""},{"$f":"'20 Year Defaults'!C759","v":0},{"$f":"'20 Year Defaults'!D759","v":0},{"$f":"'20 Year Defaults'!E759","v":0},{"$f":"'20 Year Defaults'!F759","v":0},{"$f":"'20 Year Defaults'!G759","v":0},{"$f":"'20 Year Defaults'!H759","v":0},{"$f":"'20 Year Defaults'!I759","v":0},{"$f":"'20 Year Defaults'!J759","v":0},{"$f":"'20 Year Defaults'!K759","v":0},{"$f":"'20 Year Defaults'!L759","v":0},{"$f":"'20 Year Defaults'!M759","v":0},{"$f":"'20 Year Defaults'!N759","v":0},{"$f":"'20 Year Defaults'!O759","v":0},{"$f":"'20 Year Defaults'!P759","v":0},{"$f":"'20 Year Defaults'!Q759","v":0},{"$f":"'20 Year Defaults'!R759","v":0},{"$f":"'20 Year Defaults'!S759","v":0},{"$f":"'20 Year Defaults'!T759","v":0},{"$f":"'20 Year Defaults'!U759","v":0},{"$f":"'20 Year Defaults'!V759","v":0},{"$f":"'20 Year Defaults'!W759","v":0},{"$f":"'20 Year Defaults'!X759","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC759","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A761","v":0},{"$f":"'20 Year Defaults'!B761","v":"3.7.2.4.01 Ceiling Fans"},{"$f":"'20 Year Defaults'!C761","v":0},{"$f":"'20 Year Defaults'!D761","v":0},{"$f":"'20 Year Defaults'!E761","v":0},{"$f":"'20 Year Defaults'!F761","v":0},{"$f":"'20 Year Defaults'!G761","v":0},{"$f":"'20 Year Defaults'!H761","v":0},{"$f":"'20 Year Defaults'!I761","v":0},{"$f":"'20 Year Defaults'!J761","v":0},{"$f":"'20 Year Defaults'!K761","v":0},{"$f":"'20 Year Defaults'!L761","v":0},{"$f":"'20 Year Defaults'!M761","v":0},{"$f":"'20 Year Defaults'!N761","v":0},{"$f":"'20 Year Defaults'!O761","v":0},{"$f":"'20 Year Defaults'!P761","v":0},{"$f":"'20 Year Defaults'!Q761","v":0},{"$f":"'20 Year Defaults'!R761","v":0},{"$f":"'20 Year Defaults'!S761","v":0},{"$f":"'20 Year Defaults'!T761","v":0},{"$f":"'20 Year Defaults'!U761","v":0},{"$f":"'20 Year Defaults'!V761","v":0},{"$f":"'20 Year Defaults'!W761","v":0},{"$f":"'20 Year Defaults'!X761","v":0}]
[]
[{"$f":"A763","v":"3.7.2.4.02 In-Unit Lighting Bulbs"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C765","v":2014},{"$f":"'20 Year Defaults'!D765","v":2014},{"$f":"'20 Year Defaults'!E765","v":2015},{"$f":"'20 Year Defaults'!F765","v":2016},{"$f":"'20 Year Defaults'!G765","v":2017},{"$f":"'20 Year Defaults'!H765","v":2018},{"$f":"'20 Year Defaults'!I765","v":2019},{"$f":"'20 Year Defaults'!J765","v":2020},{"$f":"'20 Year Defaults'!K765","v":2021},{"$f":"'20 Year Defaults'!L765","v":2022},{"$f":"'20 Year Defaults'!M765","v":2023},{"$f":"'20 Year Defaults'!N765","v":2024},{"$f":"'20 Year Defaults'!O765","v":2025},{"$f":"'20 Year Defaults'!P765","v":2026},{"$f":"'20 Year Defaults'!Q765","v":2027},{"$f":"'20 Year Defaults'!R765","v":2028},{"$f":"'20 Year Defaults'!S765","v":2029},{"$f":"'20 Year Defaults'!T765","v":2030},{"$f":"'20 Year Defaults'!U765","v":2031},{"$f":"'20 Year Defaults'!V765","v":2032},{"$f":"'20 Year Defaults'!W765","v":2033},"20 Year"]
["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",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A767","v":0},{"$f":"'20 Year Defaults'!B767","v":""},{"$f":"'20 Year Defaults'!C767","v":0},{"$f":"'20 Year Defaults'!D767","v":0},{"$f":"'20 Year Defaults'!E767","v":0},{"$f":"'20 Year Defaults'!F767","v":0},{"$f":"'20 Year Defaults'!G767","v":0},{"$f":"'20 Year Defaults'!H767","v":0},{"$f":"'20 Year Defaults'!I767","v":0},{"$f":"'20 Year Defaults'!J767","v":0},{"$f":"'20 Year Defaults'!K767","v":0},{"$f":"'20 Year Defaults'!L767","v":0},{"$f":"'20 Year Defaults'!M767","v":0},{"$f":"'20 Year Defaults'!N767","v":0},{"$f":"'20 Year Defaults'!O767","v":0},{"$f":"'20 Year Defaults'!P767","v":0},{"$f":"'20 Year Defaults'!Q767","v":0},{"$f":"'20 Year Defaults'!R767","v":0},{"$f":"'20 Year Defaults'!S767","v":0},{"$f":"'20 Year Defaults'!T767","v":0},{"$f":"'20 Year Defaults'!U767","v":0},{"$f":"'20 Year Defaults'!V767","v":0},{"$f":"'20 Year Defaults'!W767","v":0},{"$f":"'20 Year Defaults'!X767","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC767","v":2014}]
[{"$f":"'20 Year Defaults'!A768","v":0},{"$f":"'20 Year Defaults'!B768","v":""},{"$f":"'20 Year Defaults'!C768","v":0},{"$f":"'20 Year Defaults'!D768","v":0},{"$f":"'20 Year Defaults'!E768","v":0},{"$f":"'20 Year Defaults'!F768","v":0},{"$f":"'20 Year Defaults'!G768","v":0},{"$f":"'20 Year Defaults'!H768","v":0},{"$f":"'20 Year Defaults'!I768","v":0},{"$f":"'20 Year Defaults'!J768","v":0},{"$f":"'20 Year Defaults'!K768","v":0},{"$f":"'20 Year Defaults'!L768","v":0},{"$f":"'20 Year Defaults'!M768","v":0},{"$f":"'20 Year Defaults'!N768","v":0},{"$f":"'20 Year Defaults'!O768","v":0},{"$f":"'20 Year Defaults'!P768","v":0},{"$f":"'20 Year Defaults'!Q768","v":0},{"$f":"'20 Year Defaults'!R768","v":0},{"$f":"'20 Year Defaults'!S768","v":0},{"$f":"'20 Year Defaults'!T768","v":0},{"$f":"'20 Year Defaults'!U768","v":0},{"$f":"'20 Year Defaults'!V768","v":0},{"$f":"'20 Year Defaults'!W768","v":0},{"$f":"'20 Year Defaults'!X768","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC768","v":2014}]
[{"$f":"'20 Year Defaults'!A769","v":0},{"$f":"'20 Year Defaults'!B769","v":""},{"$f":"'20 Year Defaults'!C769","v":0},{"$f":"'20 Year Defaults'!D769","v":0},{"$f":"'20 Year Defaults'!E769","v":0},{"$f":"'20 Year Defaults'!F769","v":0},{"$f":"'20 Year Defaults'!G769","v":0},{"$f":"'20 Year Defaults'!H769","v":0},{"$f":"'20 Year Defaults'!I769","v":0},{"$f":"'20 Year Defaults'!J769","v":0},{"$f":"'20 Year Defaults'!K769","v":0},{"$f":"'20 Year Defaults'!L769","v":0},{"$f":"'20 Year Defaults'!M769","v":0},{"$f":"'20 Year Defaults'!N769","v":0},{"$f":"'20 Year Defaults'!O769","v":0},{"$f":"'20 Year Defaults'!P769","v":0},{"$f":"'20 Year Defaults'!Q769","v":0},{"$f":"'20 Year Defaults'!R769","v":0},{"$f":"'20 Year Defaults'!S769","v":0},{"$f":"'20 Year Defaults'!T769","v":0},{"$f":"'20 Year Defaults'!U769","v":0},{"$f":"'20 Year Defaults'!V769","v":0},{"$f":"'20 Year Defaults'!W769","v":0},{"$f":"'20 Year Defaults'!X769","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC769","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A771","v":0},{"$f":"'20 Year Defaults'!B771","v":"3.7.2.4.02 In-Unit Lighting Bulbs"},{"$f":"'20 Year Defaults'!C771","v":0},{"$f":"'20 Year Defaults'!D771","v":0},{"$f":"'20 Year Defaults'!E771","v":0},{"$f":"'20 Year Defaults'!F771","v":0},{"$f":"'20 Year Defaults'!G771","v":0},{"$f":"'20 Year Defaults'!H771","v":0},{"$f":"'20 Year Defaults'!I771","v":0},{"$f":"'20 Year Defaults'!J771","v":0},{"$f":"'20 Year Defaults'!K771","v":0},{"$f":"'20 Year Defaults'!L771","v":0},{"$f":"'20 Year Defaults'!M771","v":0},{"$f":"'20 Year Defaults'!N771","v":0},{"$f":"'20 Year Defaults'!O771","v":0},{"$f":"'20 Year Defaults'!P771","v":0},{"$f":"'20 Year Defaults'!Q771","v":0},{"$f":"'20 Year Defaults'!R771","v":0},{"$f":"'20 Year Defaults'!S771","v":0},{"$f":"'20 Year Defaults'!T771","v":0},{"$f":"'20 Year Defaults'!U771","v":0},{"$f":"'20 Year Defaults'!V771","v":0},{"$f":"'20 Year Defaults'!W771","v":0},{"$f":"'20 Year Defaults'!X771","v":0}]
[]
[{"$f":"A773","v":"3.7.2.4.03 In-Unit Lighting Fixtures"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C775","v":2014},{"$f":"'20 Year Defaults'!D775","v":2014},{"$f":"'20 Year Defaults'!E775","v":2015},{"$f":"'20 Year Defaults'!F775","v":2016},{"$f":"'20 Year Defaults'!G775","v":2017},{"$f":"'20 Year Defaults'!H775","v":2018},{"$f":"'20 Year Defaults'!I775","v":2019},{"$f":"'20 Year Defaults'!J775","v":2020},{"$f":"'20 Year Defaults'!K775","v":2021},{"$f":"'20 Year Defaults'!L775","v":2022},{"$f":"'20 Year Defaults'!M775","v":2023},{"$f":"'20 Year Defaults'!N775","v":2024},{"$f":"'20 Year Defaults'!O775","v":2025},{"$f":"'20 Year Defaults'!P775","v":2026},{"$f":"'20 Year Defaults'!Q775","v":2027},{"$f":"'20 Year Defaults'!R775","v":2028},{"$f":"'20 Year Defaults'!S775","v":2029},{"$f":"'20 Year Defaults'!T775","v":2030},{"$f":"'20 Year Defaults'!U775","v":2031},{"$f":"'20 Year Defaults'!V775","v":2032},{"$f":"'20 Year Defaults'!W775","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A777","v":0},{"$f":"'20 Year Defaults'!B777","v":""},{"$f":"'20 Year Defaults'!C777","v":0},{"$f":"'20 Year Defaults'!D777","v":0},{"$f":"'20 Year Defaults'!E777","v":0},{"$f":"'20 Year Defaults'!F777","v":0},{"$f":"'20 Year Defaults'!G777","v":0},{"$f":"'20 Year Defaults'!H777","v":0},{"$f":"'20 Year Defaults'!I777","v":0},{"$f":"'20 Year Defaults'!J777","v":0},{"$f":"'20 Year Defaults'!K777","v":0},{"$f":"'20 Year Defaults'!L777","v":0},{"$f":"'20 Year Defaults'!M777","v":0},{"$f":"'20 Year Defaults'!N777","v":0},{"$f":"'20 Year Defaults'!O777","v":0},{"$f":"'20 Year Defaults'!P777","v":0},{"$f":"'20 Year Defaults'!Q777","v":0},{"$f":"'20 Year Defaults'!R777","v":0},{"$f":"'20 Year Defaults'!S777","v":0},{"$f":"'20 Year Defaults'!T777","v":0},{"$f":"'20 Year Defaults'!U777","v":0},{"$f":"'20 Year Defaults'!V777","v":0},{"$f":"'20 Year Defaults'!W777","v":0},{"$f":"'20 Year Defaults'!X777","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC777","v":2014}]
[{"$f":"'20 Year Defaults'!A778","v":0},{"$f":"'20 Year Defaults'!B778","v":""},{"$f":"'20 Year Defaults'!C778","v":0},{"$f":"'20 Year Defaults'!D778","v":0},{"$f":"'20 Year Defaults'!E778","v":0},{"$f":"'20 Year Defaults'!F778","v":0},{"$f":"'20 Year Defaults'!G778","v":0},{"$f":"'20 Year Defaults'!H778","v":0},{"$f":"'20 Year Defaults'!I778","v":0},{"$f":"'20 Year Defaults'!J778","v":0},{"$f":"'20 Year Defaults'!K778","v":0},{"$f":"'20 Year Defaults'!L778","v":0},{"$f":"'20 Year Defaults'!M778","v":0},{"$f":"'20 Year Defaults'!N778","v":0},{"$f":"'20 Year Defaults'!O778","v":0},{"$f":"'20 Year Defaults'!P778","v":0},{"$f":"'20 Year Defaults'!Q778","v":0},{"$f":"'20 Year Defaults'!R778","v":0},{"$f":"'20 Year Defaults'!S778","v":0},{"$f":"'20 Year Defaults'!T778","v":0},{"$f":"'20 Year Defaults'!U778","v":0},{"$f":"'20 Year Defaults'!V778","v":0},{"$f":"'20 Year Defaults'!W778","v":0},{"$f":"'20 Year Defaults'!X778","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC778","v":2014}]
[{"$f":"'20 Year Defaults'!A779","v":0},{"$f":"'20 Year Defaults'!B779","v":""},{"$f":"'20 Year Defaults'!C779","v":0},{"$f":"'20 Year Defaults'!D779","v":0},{"$f":"'20 Year Defaults'!E779","v":0},{"$f":"'20 Year Defaults'!F779","v":0},{"$f":"'20 Year Defaults'!G779","v":0},{"$f":"'20 Year Defaults'!H779","v":0},{"$f":"'20 Year Defaults'!I779","v":0},{"$f":"'20 Year Defaults'!J779","v":0},{"$f":"'20 Year Defaults'!K779","v":0},{"$f":"'20 Year Defaults'!L779","v":0},{"$f":"'20 Year Defaults'!M779","v":0},{"$f":"'20 Year Defaults'!N779","v":0},{"$f":"'20 Year Defaults'!O779","v":0},{"$f":"'20 Year Defaults'!P779","v":0},{"$f":"'20 Year Defaults'!Q779","v":0},{"$f":"'20 Year Defaults'!R779","v":0},{"$f":"'20 Year Defaults'!S779","v":0},{"$f":"'20 Year Defaults'!T779","v":0},{"$f":"'20 Year Defaults'!U779","v":0},{"$f":"'20 Year Defaults'!V779","v":0},{"$f":"'20 Year Defaults'!W779","v":0},{"$f":"'20 Year Defaults'!X779","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC779","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A781","v":0},{"$f":"'20 Year Defaults'!B781","v":"3.7.2.4.03 In-Unit Lighting Fixtures"},{"$f":"'20 Year Defaults'!C781","v":0},{"$f":"'20 Year Defaults'!D781","v":0},{"$f":"'20 Year Defaults'!E781","v":0},{"$f":"'20 Year Defaults'!F781","v":0},{"$f":"'20 Year Defaults'!G781","v":0},{"$f":"'20 Year Defaults'!H781","v":0},{"$f":"'20 Year Defaults'!I781","v":0},{"$f":"'20 Year Defaults'!J781","v":0},{"$f":"'20 Year Defaults'!K781","v":0},{"$f":"'20 Year Defaults'!L781","v":0},{"$f":"'20 Year Defaults'!M781","v":0},{"$f":"'20 Year Defaults'!N781","v":0},{"$f":"'20 Year Defaults'!O781","v":0},{"$f":"'20 Year Defaults'!P781","v":0},{"$f":"'20 Year Defaults'!Q781","v":0},{"$f":"'20 Year Defaults'!R781","v":0},{"$f":"'20 Year Defaults'!S781","v":0},{"$f":"'20 Year Defaults'!T781","v":0},{"$f":"'20 Year Defaults'!U781","v":0},{"$f":"'20 Year Defaults'!V781","v":0},{"$f":"'20 Year Defaults'!W781","v":0},{"$f":"'20 Year Defaults'!X781","v":0}]
[]
[{"$f":"A783","v":"3.7.2.4.04"},{"$f":"B783","v":"In-Unit Electrical Other #1"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C785","v":2014},{"$f":"'20 Year Defaults'!D785","v":2014},{"$f":"'20 Year Defaults'!E785","v":2015},{"$f":"'20 Year Defaults'!F785","v":2016},{"$f":"'20 Year Defaults'!G785","v":2017},{"$f":"'20 Year Defaults'!H785","v":2018},{"$f":"'20 Year Defaults'!I785","v":2019},{"$f":"'20 Year Defaults'!J785","v":2020},{"$f":"'20 Year Defaults'!K785","v":2021},{"$f":"'20 Year Defaults'!L785","v":2022},{"$f":"'20 Year Defaults'!M785","v":2023},{"$f":"'20 Year Defaults'!N785","v":2024},{"$f":"'20 Year Defaults'!O785","v":2025},{"$f":"'20 Year Defaults'!P785","v":2026},{"$f":"'20 Year Defaults'!Q785","v":2027},{"$f":"'20 Year Defaults'!R785","v":2028},{"$f":"'20 Year Defaults'!S785","v":2029},{"$f":"'20 Year Defaults'!T785","v":2030},{"$f":"'20 Year Defaults'!U785","v":2031},{"$f":"'20 Year Defaults'!V785","v":2032},{"$f":"'20 Year Defaults'!W785","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A787","v":0},{"$f":"'20 Year Defaults'!B787","v":""},{"$f":"'20 Year Defaults'!C787","v":0},{"$f":"'20 Year Defaults'!D787","v":0},{"$f":"'20 Year Defaults'!E787","v":0},{"$f":"'20 Year Defaults'!F787","v":0},{"$f":"'20 Year Defaults'!G787","v":0},{"$f":"'20 Year Defaults'!H787","v":0},{"$f":"'20 Year Defaults'!I787","v":0},{"$f":"'20 Year Defaults'!J787","v":0},{"$f":"'20 Year Defaults'!K787","v":0},{"$f":"'20 Year Defaults'!L787","v":0},{"$f":"'20 Year Defaults'!M787","v":0},{"$f":"'20 Year Defaults'!N787","v":0},{"$f":"'20 Year Defaults'!O787","v":0},{"$f":"'20 Year Defaults'!P787","v":0},{"$f":"'20 Year Defaults'!Q787","v":0},{"$f":"'20 Year Defaults'!R787","v":0},{"$f":"'20 Year Defaults'!S787","v":0},{"$f":"'20 Year Defaults'!T787","v":0},{"$f":"'20 Year Defaults'!U787","v":0},{"$f":"'20 Year Defaults'!V787","v":0},{"$f":"'20 Year Defaults'!W787","v":0},{"$f":"'20 Year Defaults'!X787","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC787","v":2014}]
[{"$f":"'20 Year Defaults'!A788","v":0},{"$f":"'20 Year Defaults'!B788","v":""},{"$f":"'20 Year Defaults'!C788","v":0},{"$f":"'20 Year Defaults'!D788","v":0},{"$f":"'20 Year Defaults'!E788","v":0},{"$f":"'20 Year Defaults'!F788","v":0},{"$f":"'20 Year Defaults'!G788","v":0},{"$f":"'20 Year Defaults'!H788","v":0},{"$f":"'20 Year Defaults'!I788","v":0},{"$f":"'20 Year Defaults'!J788","v":0},{"$f":"'20 Year Defaults'!K788","v":0},{"$f":"'20 Year Defaults'!L788","v":0},{"$f":"'20 Year Defaults'!M788","v":0},{"$f":"'20 Year Defaults'!N788","v":0},{"$f":"'20 Year Defaults'!O788","v":0},{"$f":"'20 Year Defaults'!P788","v":0},{"$f":"'20 Year Defaults'!Q788","v":0},{"$f":"'20 Year Defaults'!R788","v":0},{"$f":"'20 Year Defaults'!S788","v":0},{"$f":"'20 Year Defaults'!T788","v":0},{"$f":"'20 Year Defaults'!U788","v":0},{"$f":"'20 Year Defaults'!V788","v":0},{"$f":"'20 Year Defaults'!W788","v":0},{"$f":"'20 Year Defaults'!X788","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC788","v":2014}]
[{"$f":"'20 Year Defaults'!A789","v":0},{"$f":"'20 Year Defaults'!B789","v":""},{"$f":"'20 Year Defaults'!C789","v":0},{"$f":"'20 Year Defaults'!D789","v":0},{"$f":"'20 Year Defaults'!E789","v":0},{"$f":"'20 Year Defaults'!F789","v":0},{"$f":"'20 Year Defaults'!G789","v":0},{"$f":"'20 Year Defaults'!H789","v":0},{"$f":"'20 Year Defaults'!I789","v":0},{"$f":"'20 Year Defaults'!J789","v":0},{"$f":"'20 Year Defaults'!K789","v":0},{"$f":"'20 Year Defaults'!L789","v":0},{"$f":"'20 Year Defaults'!M789","v":0},{"$f":"'20 Year Defaults'!N789","v":0},{"$f":"'20 Year Defaults'!O789","v":0},{"$f":"'20 Year Defaults'!P789","v":0},{"$f":"'20 Year Defaults'!Q789","v":0},{"$f":"'20 Year Defaults'!R789","v":0},{"$f":"'20 Year Defaults'!S789","v":0},{"$f":"'20 Year Defaults'!T789","v":0},{"$f":"'20 Year Defaults'!U789","v":0},{"$f":"'20 Year Defaults'!V789","v":0},{"$f":"'20 Year Defaults'!W789","v":0},{"$f":"'20 Year Defaults'!X789","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC789","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A791","v":0},{"$f":"'20 Year Defaults'!B791","v":"3.7.2.4.04 In-Unit Electrical Other #1"},{"$f":"'20 Year Defaults'!C791","v":0},{"$f":"'20 Year Defaults'!D791","v":0},{"$f":"'20 Year Defaults'!E791","v":0},{"$f":"'20 Year Defaults'!F791","v":0},{"$f":"'20 Year Defaults'!G791","v":0},{"$f":"'20 Year Defaults'!H791","v":0},{"$f":"'20 Year Defaults'!I791","v":0},{"$f":"'20 Year Defaults'!J791","v":0},{"$f":"'20 Year Defaults'!K791","v":0},{"$f":"'20 Year Defaults'!L791","v":0},{"$f":"'20 Year Defaults'!M791","v":0},{"$f":"'20 Year Defaults'!N791","v":0},{"$f":"'20 Year Defaults'!O791","v":0},{"$f":"'20 Year Defaults'!P791","v":0},{"$f":"'20 Year Defaults'!Q791","v":0},{"$f":"'20 Year Defaults'!R791","v":0},{"$f":"'20 Year Defaults'!S791","v":0},{"$f":"'20 Year Defaults'!T791","v":0},{"$f":"'20 Year Defaults'!U791","v":0},{"$f":"'20 Year Defaults'!V791","v":0},{"$f":"'20 Year Defaults'!W791","v":0},{"$f":"'20 Year Defaults'!X791","v":0}]
[]
[{"$f":"A793","v":"3.7.2.4.05"},{"$f":"B793","v":"In-Unit Electrical Other #2"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C795","v":2014},{"$f":"'20 Year Defaults'!D795","v":2014},{"$f":"'20 Year Defaults'!E795","v":2015},{"$f":"'20 Year Defaults'!F795","v":2016},{"$f":"'20 Year Defaults'!G795","v":2017},{"$f":"'20 Year Defaults'!H795","v":2018},{"$f":"'20 Year Defaults'!I795","v":2019},{"$f":"'20 Year Defaults'!J795","v":2020},{"$f":"'20 Year Defaults'!K795","v":2021},{"$f":"'20 Year Defaults'!L795","v":2022},{"$f":"'20 Year Defaults'!M795","v":2023},{"$f":"'20 Year Defaults'!N795","v":2024},{"$f":"'20 Year Defaults'!O795","v":2025},{"$f":"'20 Year Defaults'!P795","v":2026},{"$f":"'20 Year Defaults'!Q795","v":2027},{"$f":"'20 Year Defaults'!R795","v":2028},{"$f":"'20 Year Defaults'!S795","v":2029},{"$f":"'20 Year Defaults'!T795","v":2030},{"$f":"'20 Year Defaults'!U795","v":2031},{"$f":"'20 Year Defaults'!V795","v":2032},{"$f":"'20 Year Defaults'!W795","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A797","v":0},{"$f":"'20 Year Defaults'!B797","v":""},{"$f":"'20 Year Defaults'!C797","v":0},{"$f":"'20 Year Defaults'!D797","v":0},{"$f":"'20 Year Defaults'!E797","v":0},{"$f":"'20 Year Defaults'!F797","v":0},{"$f":"'20 Year Defaults'!G797","v":0},{"$f":"'20 Year Defaults'!H797","v":0},{"$f":"'20 Year Defaults'!I797","v":0},{"$f":"'20 Year Defaults'!J797","v":0},{"$f":"'20 Year Defaults'!K797","v":0},{"$f":"'20 Year Defaults'!L797","v":0},{"$f":"'20 Year Defaults'!M797","v":0},{"$f":"'20 Year Defaults'!N797","v":0},{"$f":"'20 Year Defaults'!O797","v":0},{"$f":"'20 Year Defaults'!P797","v":0},{"$f":"'20 Year Defaults'!Q797","v":0},{"$f":"'20 Year Defaults'!R797","v":0},{"$f":"'20 Year Defaults'!S797","v":0},{"$f":"'20 Year Defaults'!T797","v":0},{"$f":"'20 Year Defaults'!U797","v":0},{"$f":"'20 Year Defaults'!V797","v":0},{"$f":"'20 Year Defaults'!W797","v":0},{"$f":"'20 Year Defaults'!X797","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC797","v":2014}]
[{"$f":"'20 Year Defaults'!A798","v":0},{"$f":"'20 Year Defaults'!B798","v":""},{"$f":"'20 Year Defaults'!C798","v":0},{"$f":"'20 Year Defaults'!D798","v":0},{"$f":"'20 Year Defaults'!E798","v":0},{"$f":"'20 Year Defaults'!F798","v":0},{"$f":"'20 Year Defaults'!G798","v":0},{"$f":"'20 Year Defaults'!H798","v":0},{"$f":"'20 Year Defaults'!I798","v":0},{"$f":"'20 Year Defaults'!J798","v":0},{"$f":"'20 Year Defaults'!K798","v":0},{"$f":"'20 Year Defaults'!L798","v":0},{"$f":"'20 Year Defaults'!M798","v":0},{"$f":"'20 Year Defaults'!N798","v":0},{"$f":"'20 Year Defaults'!O798","v":0},{"$f":"'20 Year Defaults'!P798","v":0},{"$f":"'20 Year Defaults'!Q798","v":0},{"$f":"'20 Year Defaults'!R798","v":0},{"$f":"'20 Year Defaults'!S798","v":0},{"$f":"'20 Year Defaults'!T798","v":0},{"$f":"'20 Year Defaults'!U798","v":0},{"$f":"'20 Year Defaults'!V798","v":0},{"$f":"'20 Year Defaults'!W798","v":0},{"$f":"'20 Year Defaults'!X798","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC798","v":2014}]
[{"$f":"'20 Year Defaults'!A799","v":0},{"$f":"'20 Year Defaults'!B799","v":""},{"$f":"'20 Year Defaults'!C799","v":0},{"$f":"'20 Year Defaults'!D799","v":0},{"$f":"'20 Year Defaults'!E799","v":0},{"$f":"'20 Year Defaults'!F799","v":0},{"$f":"'20 Year Defaults'!G799","v":0},{"$f":"'20 Year Defaults'!H799","v":0},{"$f":"'20 Year Defaults'!I799","v":0},{"$f":"'20 Year Defaults'!J799","v":0},{"$f":"'20 Year Defaults'!K799","v":0},{"$f":"'20 Year Defaults'!L799","v":0},{"$f":"'20 Year Defaults'!M799","v":0},{"$f":"'20 Year Defaults'!N799","v":0},{"$f":"'20 Year Defaults'!O799","v":0},{"$f":"'20 Year Defaults'!P799","v":0},{"$f":"'20 Year Defaults'!Q799","v":0},{"$f":"'20 Year Defaults'!R799","v":0},{"$f":"'20 Year Defaults'!S799","v":0},{"$f":"'20 Year Defaults'!T799","v":0},{"$f":"'20 Year Defaults'!U799","v":0},{"$f":"'20 Year Defaults'!V799","v":0},{"$f":"'20 Year Defaults'!W799","v":0},{"$f":"'20 Year Defaults'!X799","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC799","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A801","v":0},{"$f":"'20 Year Defaults'!B801","v":"3.7.2.4.05 In-Unit Electrical Other #2"},{"$f":"'20 Year Defaults'!C801","v":0},{"$f":"'20 Year Defaults'!D801","v":0},{"$f":"'20 Year Defaults'!E801","v":0},{"$f":"'20 Year Defaults'!F801","v":0},{"$f":"'20 Year Defaults'!G801","v":0},{"$f":"'20 Year Defaults'!H801","v":0},{"$f":"'20 Year Defaults'!I801","v":0},{"$f":"'20 Year Defaults'!J801","v":0},{"$f":"'20 Year Defaults'!K801","v":0},{"$f":"'20 Year Defaults'!L801","v":0},{"$f":"'20 Year Defaults'!M801","v":0},{"$f":"'20 Year Defaults'!N801","v":0},{"$f":"'20 Year Defaults'!O801","v":0},{"$f":"'20 Year Defaults'!P801","v":0},{"$f":"'20 Year Defaults'!Q801","v":0},{"$f":"'20 Year Defaults'!R801","v":0},{"$f":"'20 Year Defaults'!S801","v":0},{"$f":"'20 Year Defaults'!T801","v":0},{"$f":"'20 Year Defaults'!U801","v":0},{"$f":"'20 Year Defaults'!V801","v":0},{"$f":"'20 Year Defaults'!W801","v":0},{"$f":"'20 Year Defaults'!X801","v":0}]
[]
[{"$f":"A803","v":"3.8.01"},{"$f":"B803","v":"Other #01"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C805","v":2014},{"$f":"'20 Year Defaults'!D805","v":2014},{"$f":"'20 Year Defaults'!E805","v":2015},{"$f":"'20 Year Defaults'!F805","v":2016},{"$f":"'20 Year Defaults'!G805","v":2017},{"$f":"'20 Year Defaults'!H805","v":2018},{"$f":"'20 Year Defaults'!I805","v":2019},{"$f":"'20 Year Defaults'!J805","v":2020},{"$f":"'20 Year Defaults'!K805","v":2021},{"$f":"'20 Year Defaults'!L805","v":2022},{"$f":"'20 Year Defaults'!M805","v":2023},{"$f":"'20 Year Defaults'!N805","v":2024},{"$f":"'20 Year Defaults'!O805","v":2025},{"$f":"'20 Year Defaults'!P805","v":2026},{"$f":"'20 Year Defaults'!Q805","v":2027},{"$f":"'20 Year Defaults'!R805","v":2028},{"$f":"'20 Year Defaults'!S805","v":2029},{"$f":"'20 Year Defaults'!T805","v":2030},{"$f":"'20 Year Defaults'!U805","v":2031},{"$f":"'20 Year Defaults'!V805","v":2032},{"$f":"'20 Year Defaults'!W805","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A807","v":0},{"$f":"'20 Year Defaults'!B807","v":""},{"$f":"'20 Year Defaults'!C807","v":0},{"$f":"'20 Year Defaults'!D807","v":0},{"$f":"'20 Year Defaults'!E807","v":0},{"$f":"'20 Year Defaults'!F807","v":0},{"$f":"'20 Year Defaults'!G807","v":0},{"$f":"'20 Year Defaults'!H807","v":0},{"$f":"'20 Year Defaults'!I807","v":0},{"$f":"'20 Year Defaults'!J807","v":0},{"$f":"'20 Year Defaults'!K807","v":0},{"$f":"'20 Year Defaults'!L807","v":0},{"$f":"'20 Year Defaults'!M807","v":0},{"$f":"'20 Year Defaults'!N807","v":0},{"$f":"'20 Year Defaults'!O807","v":0},{"$f":"'20 Year Defaults'!P807","v":0},{"$f":"'20 Year Defaults'!Q807","v":0},{"$f":"'20 Year Defaults'!R807","v":0},{"$f":"'20 Year Defaults'!S807","v":0},{"$f":"'20 Year Defaults'!T807","v":0},{"$f":"'20 Year Defaults'!U807","v":0},{"$f":"'20 Year Defaults'!V807","v":0},{"$f":"'20 Year Defaults'!W807","v":0},{"$f":"'20 Year Defaults'!X807","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC807","v":2014}]
[{"$f":"'20 Year Defaults'!A808","v":0},{"$f":"'20 Year Defaults'!B808","v":""},{"$f":"'20 Year Defaults'!C808","v":0},{"$f":"'20 Year Defaults'!D808","v":0},{"$f":"'20 Year Defaults'!E808","v":0},{"$f":"'20 Year Defaults'!F808","v":0},{"$f":"'20 Year Defaults'!G808","v":0},{"$f":"'20 Year Defaults'!H808","v":0},{"$f":"'20 Year Defaults'!I808","v":0},{"$f":"'20 Year Defaults'!J808","v":0},{"$f":"'20 Year Defaults'!K808","v":0},{"$f":"'20 Year Defaults'!L808","v":0},{"$f":"'20 Year Defaults'!M808","v":0},{"$f":"'20 Year Defaults'!N808","v":0},{"$f":"'20 Year Defaults'!O808","v":0},{"$f":"'20 Year Defaults'!P808","v":0},{"$f":"'20 Year Defaults'!Q808","v":0},{"$f":"'20 Year Defaults'!R808","v":0},{"$f":"'20 Year Defaults'!S808","v":0},{"$f":"'20 Year Defaults'!T808","v":0},{"$f":"'20 Year Defaults'!U808","v":0},{"$f":"'20 Year Defaults'!V808","v":0},{"$f":"'20 Year Defaults'!W808","v":0},{"$f":"'20 Year Defaults'!X808","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC808","v":2014}]
[{"$f":"'20 Year Defaults'!A809","v":0},{"$f":"'20 Year Defaults'!B809","v":""},{"$f":"'20 Year Defaults'!C809","v":0},{"$f":"'20 Year Defaults'!D809","v":0},{"$f":"'20 Year Defaults'!E809","v":0},{"$f":"'20 Year Defaults'!F809","v":0},{"$f":"'20 Year Defaults'!G809","v":0},{"$f":"'20 Year Defaults'!H809","v":0},{"$f":"'20 Year Defaults'!I809","v":0},{"$f":"'20 Year Defaults'!J809","v":0},{"$f":"'20 Year Defaults'!K809","v":0},{"$f":"'20 Year Defaults'!L809","v":0},{"$f":"'20 Year Defaults'!M809","v":0},{"$f":"'20 Year Defaults'!N809","v":0},{"$f":"'20 Year Defaults'!O809","v":0},{"$f":"'20 Year Defaults'!P809","v":0},{"$f":"'20 Year Defaults'!Q809","v":0},{"$f":"'20 Year Defaults'!R809","v":0},{"$f":"'20 Year Defaults'!S809","v":0},{"$f":"'20 Year Defaults'!T809","v":0},{"$f":"'20 Year Defaults'!U809","v":0},{"$f":"'20 Year Defaults'!V809","v":0},{"$f":"'20 Year Defaults'!W809","v":0},{"$f":"'20 Year Defaults'!X809","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC809","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A811","v":0},{"$f":"'20 Year Defaults'!B811","v":"3.8.01 Other #01"},{"$f":"'20 Year Defaults'!C811","v":0},{"$f":"'20 Year Defaults'!D811","v":0},{"$f":"'20 Year Defaults'!E811","v":0},{"$f":"'20 Year Defaults'!F811","v":0},{"$f":"'20 Year Defaults'!G811","v":0},{"$f":"'20 Year Defaults'!H811","v":0},{"$f":"'20 Year Defaults'!I811","v":0},{"$f":"'20 Year Defaults'!J811","v":0},{"$f":"'20 Year Defaults'!K811","v":0},{"$f":"'20 Year Defaults'!L811","v":0},{"$f":"'20 Year Defaults'!M811","v":0},{"$f":"'20 Year Defaults'!N811","v":0},{"$f":"'20 Year Defaults'!O811","v":0},{"$f":"'20 Year Defaults'!P811","v":0},{"$f":"'20 Year Defaults'!Q811","v":0},{"$f":"'20 Year Defaults'!R811","v":0},{"$f":"'20 Year Defaults'!S811","v":0},{"$f":"'20 Year Defaults'!T811","v":0},{"$f":"'20 Year Defaults'!U811","v":0},{"$f":"'20 Year Defaults'!V811","v":0},{"$f":"'20 Year Defaults'!W811","v":0},{"$f":"'20 Year Defaults'!X811","v":0}]
[]
[{"$f":"A813","v":"3.8.02"},{"$f":"B813","v":"Other #02"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C815","v":2014},{"$f":"'20 Year Defaults'!D815","v":2014},{"$f":"'20 Year Defaults'!E815","v":2015},{"$f":"'20 Year Defaults'!F815","v":2016},{"$f":"'20 Year Defaults'!G815","v":2017},{"$f":"'20 Year Defaults'!H815","v":2018},{"$f":"'20 Year Defaults'!I815","v":2019},{"$f":"'20 Year Defaults'!J815","v":2020},{"$f":"'20 Year Defaults'!K815","v":2021},{"$f":"'20 Year Defaults'!L815","v":2022},{"$f":"'20 Year Defaults'!M815","v":2023},{"$f":"'20 Year Defaults'!N815","v":2024},{"$f":"'20 Year Defaults'!O815","v":2025},{"$f":"'20 Year Defaults'!P815","v":2026},{"$f":"'20 Year Defaults'!Q815","v":2027},{"$f":"'20 Year Defaults'!R815","v":2028},{"$f":"'20 Year Defaults'!S815","v":2029},{"$f":"'20 Year Defaults'!T815","v":2030},{"$f":"'20 Year Defaults'!U815","v":2031},{"$f":"'20 Year Defaults'!V815","v":2032},{"$f":"'20 Year Defaults'!W815","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A817","v":0},{"$f":"'20 Year Defaults'!B817","v":""},{"$f":"'20 Year Defaults'!C817","v":0},{"$f":"'20 Year Defaults'!D817","v":0},{"$f":"'20 Year Defaults'!E817","v":0},{"$f":"'20 Year Defaults'!F817","v":0},{"$f":"'20 Year Defaults'!G817","v":0},{"$f":"'20 Year Defaults'!H817","v":0},{"$f":"'20 Year Defaults'!I817","v":0},{"$f":"'20 Year Defaults'!J817","v":0},{"$f":"'20 Year Defaults'!K817","v":0},{"$f":"'20 Year Defaults'!L817","v":0},{"$f":"'20 Year Defaults'!M817","v":0},{"$f":"'20 Year Defaults'!N817","v":0},{"$f":"'20 Year Defaults'!O817","v":0},{"$f":"'20 Year Defaults'!P817","v":0},{"$f":"'20 Year Defaults'!Q817","v":0},{"$f":"'20 Year Defaults'!R817","v":0},{"$f":"'20 Year Defaults'!S817","v":0},{"$f":"'20 Year Defaults'!T817","v":0},{"$f":"'20 Year Defaults'!U817","v":0},{"$f":"'20 Year Defaults'!V817","v":0},{"$f":"'20 Year Defaults'!W817","v":0},{"$f":"'20 Year Defaults'!X817","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC817","v":2014}]
[{"$f":"'20 Year Defaults'!A818","v":0},{"$f":"'20 Year Defaults'!B818","v":""},{"$f":"'20 Year Defaults'!C818","v":0},{"$f":"'20 Year Defaults'!D818","v":0},{"$f":"'20 Year Defaults'!E818","v":0},{"$f":"'20 Year Defaults'!F818","v":0},{"$f":"'20 Year Defaults'!G818","v":0},{"$f":"'20 Year Defaults'!H818","v":0},{"$f":"'20 Year Defaults'!I818","v":0},{"$f":"'20 Year Defaults'!J818","v":0},{"$f":"'20 Year Defaults'!K818","v":0},{"$f":"'20 Year Defaults'!L818","v":0},{"$f":"'20 Year Defaults'!M818","v":0},{"$f":"'20 Year Defaults'!N818","v":0},{"$f":"'20 Year Defaults'!O818","v":0},{"$f":"'20 Year Defaults'!P818","v":0},{"$f":"'20 Year Defaults'!Q818","v":0},{"$f":"'20 Year Defaults'!R818","v":0},{"$f":"'20 Year Defaults'!S818","v":0},{"$f":"'20 Year Defaults'!T818","v":0},{"$f":"'20 Year Defaults'!U818","v":0},{"$f":"'20 Year Defaults'!V818","v":0},{"$f":"'20 Year Defaults'!W818","v":0},{"$f":"'20 Year Defaults'!X818","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC818","v":2014}]
[{"$f":"'20 Year Defaults'!A819","v":0},{"$f":"'20 Year Defaults'!B819","v":""},{"$f":"'20 Year Defaults'!C819","v":0},{"$f":"'20 Year Defaults'!D819","v":0},{"$f":"'20 Year Defaults'!E819","v":0},{"$f":"'20 Year Defaults'!F819","v":0},{"$f":"'20 Year Defaults'!G819","v":0},{"$f":"'20 Year Defaults'!H819","v":0},{"$f":"'20 Year Defaults'!I819","v":0},{"$f":"'20 Year Defaults'!J819","v":0},{"$f":"'20 Year Defaults'!K819","v":0},{"$f":"'20 Year Defaults'!L819","v":0},{"$f":"'20 Year Defaults'!M819","v":0},{"$f":"'20 Year Defaults'!N819","v":0},{"$f":"'20 Year Defaults'!O819","v":0},{"$f":"'20 Year Defaults'!P819","v":0},{"$f":"'20 Year Defaults'!Q819","v":0},{"$f":"'20 Year Defaults'!R819","v":0},{"$f":"'20 Year Defaults'!S819","v":0},{"$f":"'20 Year Defaults'!T819","v":0},{"$f":"'20 Year Defaults'!U819","v":0},{"$f":"'20 Year Defaults'!V819","v":0},{"$f":"'20 Year Defaults'!W819","v":0},{"$f":"'20 Year Defaults'!X819","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC819","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A821","v":0},{"$f":"'20 Year Defaults'!B821","v":"3.8.02 Other #02"},{"$f":"'20 Year Defaults'!C821","v":0},{"$f":"'20 Year Defaults'!D821","v":0},{"$f":"'20 Year Defaults'!E821","v":0},{"$f":"'20 Year Defaults'!F821","v":0},{"$f":"'20 Year Defaults'!G821","v":0},{"$f":"'20 Year Defaults'!H821","v":0},{"$f":"'20 Year Defaults'!I821","v":0},{"$f":"'20 Year Defaults'!J821","v":0},{"$f":"'20 Year Defaults'!K821","v":0},{"$f":"'20 Year Defaults'!L821","v":0},{"$f":"'20 Year Defaults'!M821","v":0},{"$f":"'20 Year Defaults'!N821","v":0},{"$f":"'20 Year Defaults'!O821","v":0},{"$f":"'20 Year Defaults'!P821","v":0},{"$f":"'20 Year Defaults'!Q821","v":0},{"$f":"'20 Year Defaults'!R821","v":0},{"$f":"'20 Year Defaults'!S821","v":0},{"$f":"'20 Year Defaults'!T821","v":0},{"$f":"'20 Year Defaults'!U821","v":0},{"$f":"'20 Year Defaults'!V821","v":0},{"$f":"'20 Year Defaults'!W821","v":0},{"$f":"'20 Year Defaults'!X821","v":0}]
[]
[{"$f":"A823","v":"3.8.03"},{"$f":"B823","v":"Other #03"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C825","v":2014},{"$f":"'20 Year Defaults'!D825","v":2014},{"$f":"'20 Year Defaults'!E825","v":2015},{"$f":"'20 Year Defaults'!F825","v":2016},{"$f":"'20 Year Defaults'!G825","v":2017},{"$f":"'20 Year Defaults'!H825","v":2018},{"$f":"'20 Year Defaults'!I825","v":2019},{"$f":"'20 Year Defaults'!J825","v":2020},{"$f":"'20 Year Defaults'!K825","v":2021},{"$f":"'20 Year Defaults'!L825","v":2022},{"$f":"'20 Year Defaults'!M825","v":2023},{"$f":"'20 Year Defaults'!N825","v":2024},{"$f":"'20 Year Defaults'!O825","v":2025},{"$f":"'20 Year Defaults'!P825","v":2026},{"$f":"'20 Year Defaults'!Q825","v":2027},{"$f":"'20 Year Defaults'!R825","v":2028},{"$f":"'20 Year Defaults'!S825","v":2029},{"$f":"'20 Year Defaults'!T825","v":2030},{"$f":"'20 Year Defaults'!U825","v":2031},{"$f":"'20 Year Defaults'!V825","v":2032},{"$f":"'20 Year Defaults'!W825","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A827","v":0},{"$f":"'20 Year Defaults'!B827","v":""},{"$f":"'20 Year Defaults'!C827","v":0},{"$f":"'20 Year Defaults'!D827","v":0},{"$f":"'20 Year Defaults'!E827","v":0},{"$f":"'20 Year Defaults'!F827","v":0},{"$f":"'20 Year Defaults'!G827","v":0},{"$f":"'20 Year Defaults'!H827","v":0},{"$f":"'20 Year Defaults'!I827","v":0},{"$f":"'20 Year Defaults'!J827","v":0},{"$f":"'20 Year Defaults'!K827","v":0},{"$f":"'20 Year Defaults'!L827","v":0},{"$f":"'20 Year Defaults'!M827","v":0},{"$f":"'20 Year Defaults'!N827","v":0},{"$f":"'20 Year Defaults'!O827","v":0},{"$f":"'20 Year Defaults'!P827","v":0},{"$f":"'20 Year Defaults'!Q827","v":0},{"$f":"'20 Year Defaults'!R827","v":0},{"$f":"'20 Year Defaults'!S827","v":0},{"$f":"'20 Year Defaults'!T827","v":0},{"$f":"'20 Year Defaults'!U827","v":0},{"$f":"'20 Year Defaults'!V827","v":0},{"$f":"'20 Year Defaults'!W827","v":0},{"$f":"'20 Year Defaults'!X827","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC827","v":2014}]
[{"$f":"'20 Year Defaults'!A828","v":0},{"$f":"'20 Year Defaults'!B828","v":""},{"$f":"'20 Year Defaults'!C828","v":0},{"$f":"'20 Year Defaults'!D828","v":0},{"$f":"'20 Year Defaults'!E828","v":0},{"$f":"'20 Year Defaults'!F828","v":0},{"$f":"'20 Year Defaults'!G828","v":0},{"$f":"'20 Year Defaults'!H828","v":0},{"$f":"'20 Year Defaults'!I828","v":0},{"$f":"'20 Year Defaults'!J828","v":0},{"$f":"'20 Year Defaults'!K828","v":0},{"$f":"'20 Year Defaults'!L828","v":0},{"$f":"'20 Year Defaults'!M828","v":0},{"$f":"'20 Year Defaults'!N828","v":0},{"$f":"'20 Year Defaults'!O828","v":0},{"$f":"'20 Year Defaults'!P828","v":0},{"$f":"'20 Year Defaults'!Q828","v":0},{"$f":"'20 Year Defaults'!R828","v":0},{"$f":"'20 Year Defaults'!S828","v":0},{"$f":"'20 Year Defaults'!T828","v":0},{"$f":"'20 Year Defaults'!U828","v":0},{"$f":"'20 Year Defaults'!V828","v":0},{"$f":"'20 Year Defaults'!W828","v":0},{"$f":"'20 Year Defaults'!X828","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC828","v":2014}]
[{"$f":"'20 Year Defaults'!A829","v":0},{"$f":"'20 Year Defaults'!B829","v":""},{"$f":"'20 Year Defaults'!C829","v":0},{"$f":"'20 Year Defaults'!D829","v":0},{"$f":"'20 Year Defaults'!E829","v":0},{"$f":"'20 Year Defaults'!F829","v":0},{"$f":"'20 Year Defaults'!G829","v":0},{"$f":"'20 Year Defaults'!H829","v":0},{"$f":"'20 Year Defaults'!I829","v":0},{"$f":"'20 Year Defaults'!J829","v":0},{"$f":"'20 Year Defaults'!K829","v":0},{"$f":"'20 Year Defaults'!L829","v":0},{"$f":"'20 Year Defaults'!M829","v":0},{"$f":"'20 Year Defaults'!N829","v":0},{"$f":"'20 Year Defaults'!O829","v":0},{"$f":"'20 Year Defaults'!P829","v":0},{"$f":"'20 Year Defaults'!Q829","v":0},{"$f":"'20 Year Defaults'!R829","v":0},{"$f":"'20 Year Defaults'!S829","v":0},{"$f":"'20 Year Defaults'!T829","v":0},{"$f":"'20 Year Defaults'!U829","v":0},{"$f":"'20 Year Defaults'!V829","v":0},{"$f":"'20 Year Defaults'!W829","v":0},{"$f":"'20 Year Defaults'!X829","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC829","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A831","v":0},{"$f":"'20 Year Defaults'!B831","v":"3.8.03 Other #03"},{"$f":"'20 Year Defaults'!C831","v":0},{"$f":"'20 Year Defaults'!D831","v":0},{"$f":"'20 Year Defaults'!E831","v":0},{"$f":"'20 Year Defaults'!F831","v":0},{"$f":"'20 Year Defaults'!G831","v":0},{"$f":"'20 Year Defaults'!H831","v":0},{"$f":"'20 Year Defaults'!I831","v":0},{"$f":"'20 Year Defaults'!J831","v":0},{"$f":"'20 Year Defaults'!K831","v":0},{"$f":"'20 Year Defaults'!L831","v":0},{"$f":"'20 Year Defaults'!M831","v":0},{"$f":"'20 Year Defaults'!N831","v":0},{"$f":"'20 Year Defaults'!O831","v":0},{"$f":"'20 Year Defaults'!P831","v":0},{"$f":"'20 Year Defaults'!Q831","v":0},{"$f":"'20 Year Defaults'!R831","v":0},{"$f":"'20 Year Defaults'!S831","v":0},{"$f":"'20 Year Defaults'!T831","v":0},{"$f":"'20 Year Defaults'!U831","v":0},{"$f":"'20 Year Defaults'!V831","v":0},{"$f":"'20 Year Defaults'!W831","v":0},{"$f":"'20 Year Defaults'!X831","v":0}]
[]
[{"$f":"A833","v":"3.8.04"},{"$f":"B833","v":"Other #04"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C835","v":2014},{"$f":"'20 Year Defaults'!D835","v":2014},{"$f":"'20 Year Defaults'!E835","v":2015},{"$f":"'20 Year Defaults'!F835","v":2016},{"$f":"'20 Year Defaults'!G835","v":2017},{"$f":"'20 Year Defaults'!H835","v":2018},{"$f":"'20 Year Defaults'!I835","v":2019},{"$f":"'20 Year Defaults'!J835","v":2020},{"$f":"'20 Year Defaults'!K835","v":2021},{"$f":"'20 Year Defaults'!L835","v":2022},{"$f":"'20 Year Defaults'!M835","v":2023},{"$f":"'20 Year Defaults'!N835","v":2024},{"$f":"'20 Year Defaults'!O835","v":2025},{"$f":"'20 Year Defaults'!P835","v":2026},{"$f":"'20 Year Defaults'!Q835","v":2027},{"$f":"'20 Year Defaults'!R835","v":2028},{"$f":"'20 Year Defaults'!S835","v":2029},{"$f":"'20 Year Defaults'!T835","v":2030},{"$f":"'20 Year Defaults'!U835","v":2031},{"$f":"'20 Year Defaults'!V835","v":2032},{"$f":"'20 Year Defaults'!W835","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A837","v":0},{"$f":"'20 Year Defaults'!B837","v":""},{"$f":"'20 Year Defaults'!C837","v":0},{"$f":"'20 Year Defaults'!D837","v":0},{"$f":"'20 Year Defaults'!E837","v":0},{"$f":"'20 Year Defaults'!F837","v":0},{"$f":"'20 Year Defaults'!G837","v":0},{"$f":"'20 Year Defaults'!H837","v":0},{"$f":"'20 Year Defaults'!I837","v":0},{"$f":"'20 Year Defaults'!J837","v":0},{"$f":"'20 Year Defaults'!K837","v":0},{"$f":"'20 Year Defaults'!L837","v":0},{"$f":"'20 Year Defaults'!M837","v":0},{"$f":"'20 Year Defaults'!N837","v":0},{"$f":"'20 Year Defaults'!O837","v":0},{"$f":"'20 Year Defaults'!P837","v":0},{"$f":"'20 Year Defaults'!Q837","v":0},{"$f":"'20 Year Defaults'!R837","v":0},{"$f":"'20 Year Defaults'!S837","v":0},{"$f":"'20 Year Defaults'!T837","v":0},{"$f":"'20 Year Defaults'!U837","v":0},{"$f":"'20 Year Defaults'!V837","v":0},{"$f":"'20 Year Defaults'!W837","v":0},{"$f":"'20 Year Defaults'!X837","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC837","v":2014}]
[{"$f":"'20 Year Defaults'!A838","v":0},{"$f":"'20 Year Defaults'!B838","v":""},{"$f":"'20 Year Defaults'!C838","v":0},{"$f":"'20 Year Defaults'!D838","v":0},{"$f":"'20 Year Defaults'!E838","v":0},{"$f":"'20 Year Defaults'!F838","v":0},{"$f":"'20 Year Defaults'!G838","v":0},{"$f":"'20 Year Defaults'!H838","v":0},{"$f":"'20 Year Defaults'!I838","v":0},{"$f":"'20 Year Defaults'!J838","v":0},{"$f":"'20 Year Defaults'!K838","v":0},{"$f":"'20 Year Defaults'!L838","v":0},{"$f":"'20 Year Defaults'!M838","v":0},{"$f":"'20 Year Defaults'!N838","v":0},{"$f":"'20 Year Defaults'!O838","v":0},{"$f":"'20 Year Defaults'!P838","v":0},{"$f":"'20 Year Defaults'!Q838","v":0},{"$f":"'20 Year Defaults'!R838","v":0},{"$f":"'20 Year Defaults'!S838","v":0},{"$f":"'20 Year Defaults'!T838","v":0},{"$f":"'20 Year Defaults'!U838","v":0},{"$f":"'20 Year Defaults'!V838","v":0},{"$f":"'20 Year Defaults'!W838","v":0},{"$f":"'20 Year Defaults'!X838","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC838","v":2014}]
[{"$f":"'20 Year Defaults'!A839","v":0},{"$f":"'20 Year Defaults'!B839","v":""},{"$f":"'20 Year Defaults'!C839","v":0},{"$f":"'20 Year Defaults'!D839","v":0},{"$f":"'20 Year Defaults'!E839","v":0},{"$f":"'20 Year Defaults'!F839","v":0},{"$f":"'20 Year Defaults'!G839","v":0},{"$f":"'20 Year Defaults'!H839","v":0},{"$f":"'20 Year Defaults'!I839","v":0},{"$f":"'20 Year Defaults'!J839","v":0},{"$f":"'20 Year Defaults'!K839","v":0},{"$f":"'20 Year Defaults'!L839","v":0},{"$f":"'20 Year Defaults'!M839","v":0},{"$f":"'20 Year Defaults'!N839","v":0},{"$f":"'20 Year Defaults'!O839","v":0},{"$f":"'20 Year Defaults'!P839","v":0},{"$f":"'20 Year Defaults'!Q839","v":0},{"$f":"'20 Year Defaults'!R839","v":0},{"$f":"'20 Year Defaults'!S839","v":0},{"$f":"'20 Year Defaults'!T839","v":0},{"$f":"'20 Year Defaults'!U839","v":0},{"$f":"'20 Year Defaults'!V839","v":0},{"$f":"'20 Year Defaults'!W839","v":0},{"$f":"'20 Year Defaults'!X839","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC839","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A841","v":0},{"$f":"'20 Year Defaults'!B841","v":"3.8.04 Other #04"},{"$f":"'20 Year Defaults'!C841","v":0},{"$f":"'20 Year Defaults'!D841","v":0},{"$f":"'20 Year Defaults'!E841","v":0},{"$f":"'20 Year Defaults'!F841","v":0},{"$f":"'20 Year Defaults'!G841","v":0},{"$f":"'20 Year Defaults'!H841","v":0},{"$f":"'20 Year Defaults'!I841","v":0},{"$f":"'20 Year Defaults'!J841","v":0},{"$f":"'20 Year Defaults'!K841","v":0},{"$f":"'20 Year Defaults'!L841","v":0},{"$f":"'20 Year Defaults'!M841","v":0},{"$f":"'20 Year Defaults'!N841","v":0},{"$f":"'20 Year Defaults'!O841","v":0},{"$f":"'20 Year Defaults'!P841","v":0},{"$f":"'20 Year Defaults'!Q841","v":0},{"$f":"'20 Year Defaults'!R841","v":0},{"$f":"'20 Year Defaults'!S841","v":0},{"$f":"'20 Year Defaults'!T841","v":0},{"$f":"'20 Year Defaults'!U841","v":0},{"$f":"'20 Year Defaults'!V841","v":0},{"$f":"'20 Year Defaults'!W841","v":0},{"$f":"'20 Year Defaults'!X841","v":0}]
[]
[{"$f":"A843","v":"3.8.05"},{"$f":"B843","v":"Other #05"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C845","v":2014},{"$f":"'20 Year Defaults'!D845","v":2014},{"$f":"'20 Year Defaults'!E845","v":2015},{"$f":"'20 Year Defaults'!F845","v":2016},{"$f":"'20 Year Defaults'!G845","v":2017},{"$f":"'20 Year Defaults'!H845","v":2018},{"$f":"'20 Year Defaults'!I845","v":2019},{"$f":"'20 Year Defaults'!J845","v":2020},{"$f":"'20 Year Defaults'!K845","v":2021},{"$f":"'20 Year Defaults'!L845","v":2022},{"$f":"'20 Year Defaults'!M845","v":2023},{"$f":"'20 Year Defaults'!N845","v":2024},{"$f":"'20 Year Defaults'!O845","v":2025},{"$f":"'20 Year Defaults'!P845","v":2026},{"$f":"'20 Year Defaults'!Q845","v":2027},{"$f":"'20 Year Defaults'!R845","v":2028},{"$f":"'20 Year Defaults'!S845","v":2029},{"$f":"'20 Year Defaults'!T845","v":2030},{"$f":"'20 Year Defaults'!U845","v":2031},{"$f":"'20 Year Defaults'!V845","v":2032},{"$f":"'20 Year Defaults'!W845","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A847","v":0},{"$f":"'20 Year Defaults'!B847","v":""},{"$f":"'20 Year Defaults'!C847","v":0},{"$f":"'20 Year Defaults'!D847","v":0},{"$f":"'20 Year Defaults'!E847","v":0},{"$f":"'20 Year Defaults'!F847","v":0},{"$f":"'20 Year Defaults'!G847","v":0},{"$f":"'20 Year Defaults'!H847","v":0},{"$f":"'20 Year Defaults'!I847","v":0},{"$f":"'20 Year Defaults'!J847","v":0},{"$f":"'20 Year Defaults'!K847","v":0},{"$f":"'20 Year Defaults'!L847","v":0},{"$f":"'20 Year Defaults'!M847","v":0},{"$f":"'20 Year Defaults'!N847","v":0},{"$f":"'20 Year Defaults'!O847","v":0},{"$f":"'20 Year Defaults'!P847","v":0},{"$f":"'20 Year Defaults'!Q847","v":0},{"$f":"'20 Year Defaults'!R847","v":0},{"$f":"'20 Year Defaults'!S847","v":0},{"$f":"'20 Year Defaults'!T847","v":0},{"$f":"'20 Year Defaults'!U847","v":0},{"$f":"'20 Year Defaults'!V847","v":0},{"$f":"'20 Year Defaults'!W847","v":0},{"$f":"'20 Year Defaults'!X847","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC847","v":2014}]
[{"$f":"'20 Year Defaults'!A848","v":0},{"$f":"'20 Year Defaults'!B848","v":""},{"$f":"'20 Year Defaults'!C848","v":0},{"$f":"'20 Year Defaults'!D848","v":0},{"$f":"'20 Year Defaults'!E848","v":0},{"$f":"'20 Year Defaults'!F848","v":0},{"$f":"'20 Year Defaults'!G848","v":0},{"$f":"'20 Year Defaults'!H848","v":0},{"$f":"'20 Year Defaults'!I848","v":0},{"$f":"'20 Year Defaults'!J848","v":0},{"$f":"'20 Year Defaults'!K848","v":0},{"$f":"'20 Year Defaults'!L848","v":0},{"$f":"'20 Year Defaults'!M848","v":0},{"$f":"'20 Year Defaults'!N848","v":0},{"$f":"'20 Year Defaults'!O848","v":0},{"$f":"'20 Year Defaults'!P848","v":0},{"$f":"'20 Year Defaults'!Q848","v":0},{"$f":"'20 Year Defaults'!R848","v":0},{"$f":"'20 Year Defaults'!S848","v":0},{"$f":"'20 Year Defaults'!T848","v":0},{"$f":"'20 Year Defaults'!U848","v":0},{"$f":"'20 Year Defaults'!V848","v":0},{"$f":"'20 Year Defaults'!W848","v":0},{"$f":"'20 Year Defaults'!X848","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC848","v":2014}]
[{"$f":"'20 Year Defaults'!A849","v":0},{"$f":"'20 Year Defaults'!B849","v":""},{"$f":"'20 Year Defaults'!C849","v":0},{"$f":"'20 Year Defaults'!D849","v":0},{"$f":"'20 Year Defaults'!E849","v":0},{"$f":"'20 Year Defaults'!F849","v":0},{"$f":"'20 Year Defaults'!G849","v":0},{"$f":"'20 Year Defaults'!H849","v":0},{"$f":"'20 Year Defaults'!I849","v":0},{"$f":"'20 Year Defaults'!J849","v":0},{"$f":"'20 Year Defaults'!K849","v":0},{"$f":"'20 Year Defaults'!L849","v":0},{"$f":"'20 Year Defaults'!M849","v":0},{"$f":"'20 Year Defaults'!N849","v":0},{"$f":"'20 Year Defaults'!O849","v":0},{"$f":"'20 Year Defaults'!P849","v":0},{"$f":"'20 Year Defaults'!Q849","v":0},{"$f":"'20 Year Defaults'!R849","v":0},{"$f":"'20 Year Defaults'!S849","v":0},{"$f":"'20 Year Defaults'!T849","v":0},{"$f":"'20 Year Defaults'!U849","v":0},{"$f":"'20 Year Defaults'!V849","v":0},{"$f":"'20 Year Defaults'!W849","v":0},{"$f":"'20 Year Defaults'!X849","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC849","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A851","v":0},{"$f":"'20 Year Defaults'!B851","v":"3.8.05 Other #05"},{"$f":"'20 Year Defaults'!C851","v":0},{"$f":"'20 Year Defaults'!D851","v":0},{"$f":"'20 Year Defaults'!E851","v":0},{"$f":"'20 Year Defaults'!F851","v":0},{"$f":"'20 Year Defaults'!G851","v":0},{"$f":"'20 Year Defaults'!H851","v":0},{"$f":"'20 Year Defaults'!I851","v":0},{"$f":"'20 Year Defaults'!J851","v":0},{"$f":"'20 Year Defaults'!K851","v":0},{"$f":"'20 Year Defaults'!L851","v":0},{"$f":"'20 Year Defaults'!M851","v":0},{"$f":"'20 Year Defaults'!N851","v":0},{"$f":"'20 Year Defaults'!O851","v":0},{"$f":"'20 Year Defaults'!P851","v":0},{"$f":"'20 Year Defaults'!Q851","v":0},{"$f":"'20 Year Defaults'!R851","v":0},{"$f":"'20 Year Defaults'!S851","v":0},{"$f":"'20 Year Defaults'!T851","v":0},{"$f":"'20 Year Defaults'!U851","v":0},{"$f":"'20 Year Defaults'!V851","v":0},{"$f":"'20 Year Defaults'!W851","v":0},{"$f":"'20 Year Defaults'!X851","v":0}]
[]
[{"$f":"A853","v":"3.8.06"},{"$f":"B853","v":"Other #06"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C855","v":2014},{"$f":"'20 Year Defaults'!D855","v":2014},{"$f":"'20 Year Defaults'!E855","v":2015},{"$f":"'20 Year Defaults'!F855","v":2016},{"$f":"'20 Year Defaults'!G855","v":2017},{"$f":"'20 Year Defaults'!H855","v":2018},{"$f":"'20 Year Defaults'!I855","v":2019},{"$f":"'20 Year Defaults'!J855","v":2020},{"$f":"'20 Year Defaults'!K855","v":2021},{"$f":"'20 Year Defaults'!L855","v":2022},{"$f":"'20 Year Defaults'!M855","v":2023},{"$f":"'20 Year Defaults'!N855","v":2024},{"$f":"'20 Year Defaults'!O855","v":2025},{"$f":"'20 Year Defaults'!P855","v":2026},{"$f":"'20 Year Defaults'!Q855","v":2027},{"$f":"'20 Year Defaults'!R855","v":2028},{"$f":"'20 Year Defaults'!S855","v":2029},{"$f":"'20 Year Defaults'!T855","v":2030},{"$f":"'20 Year Defaults'!U855","v":2031},{"$f":"'20 Year Defaults'!V855","v":2032},{"$f":"'20 Year Defaults'!W855","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A857","v":0},{"$f":"'20 Year Defaults'!B857","v":""},{"$f":"'20 Year Defaults'!C857","v":0},{"$f":"'20 Year Defaults'!D857","v":0},{"$f":"'20 Year Defaults'!E857","v":0},{"$f":"'20 Year Defaults'!F857","v":0},{"$f":"'20 Year Defaults'!G857","v":0},{"$f":"'20 Year Defaults'!H857","v":0},{"$f":"'20 Year Defaults'!I857","v":0},{"$f":"'20 Year Defaults'!J857","v":0},{"$f":"'20 Year Defaults'!K857","v":0},{"$f":"'20 Year Defaults'!L857","v":0},{"$f":"'20 Year Defaults'!M857","v":0},{"$f":"'20 Year Defaults'!N857","v":0},{"$f":"'20 Year Defaults'!O857","v":0},{"$f":"'20 Year Defaults'!P857","v":0},{"$f":"'20 Year Defaults'!Q857","v":0},{"$f":"'20 Year Defaults'!R857","v":0},{"$f":"'20 Year Defaults'!S857","v":0},{"$f":"'20 Year Defaults'!T857","v":0},{"$f":"'20 Year Defaults'!U857","v":0},{"$f":"'20 Year Defaults'!V857","v":0},{"$f":"'20 Year Defaults'!W857","v":0},{"$f":"'20 Year Defaults'!X857","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC857","v":2014}]
[{"$f":"'20 Year Defaults'!A858","v":0},{"$f":"'20 Year Defaults'!B858","v":""},{"$f":"'20 Year Defaults'!C858","v":0},{"$f":"'20 Year Defaults'!D858","v":0},{"$f":"'20 Year Defaults'!E858","v":0},{"$f":"'20 Year Defaults'!F858","v":0},{"$f":"'20 Year Defaults'!G858","v":0},{"$f":"'20 Year Defaults'!H858","v":0},{"$f":"'20 Year Defaults'!I858","v":0},{"$f":"'20 Year Defaults'!J858","v":0},{"$f":"'20 Year Defaults'!K858","v":0},{"$f":"'20 Year Defaults'!L858","v":0},{"$f":"'20 Year Defaults'!M858","v":0},{"$f":"'20 Year Defaults'!N858","v":0},{"$f":"'20 Year Defaults'!O858","v":0},{"$f":"'20 Year Defaults'!P858","v":0},{"$f":"'20 Year Defaults'!Q858","v":0},{"$f":"'20 Year Defaults'!R858","v":0},{"$f":"'20 Year Defaults'!S858","v":0},{"$f":"'20 Year Defaults'!T858","v":0},{"$f":"'20 Year Defaults'!U858","v":0},{"$f":"'20 Year Defaults'!V858","v":0},{"$f":"'20 Year Defaults'!W858","v":0},{"$f":"'20 Year Defaults'!X858","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC858","v":2014}]
[{"$f":"'20 Year Defaults'!A859","v":0},{"$f":"'20 Year Defaults'!B859","v":""},{"$f":"'20 Year Defaults'!C859","v":0},{"$f":"'20 Year Defaults'!D859","v":0},{"$f":"'20 Year Defaults'!E859","v":0},{"$f":"'20 Year Defaults'!F859","v":0},{"$f":"'20 Year Defaults'!G859","v":0},{"$f":"'20 Year Defaults'!H859","v":0},{"$f":"'20 Year Defaults'!I859","v":0},{"$f":"'20 Year Defaults'!J859","v":0},{"$f":"'20 Year Defaults'!K859","v":0},{"$f":"'20 Year Defaults'!L859","v":0},{"$f":"'20 Year Defaults'!M859","v":0},{"$f":"'20 Year Defaults'!N859","v":0},{"$f":"'20 Year Defaults'!O859","v":0},{"$f":"'20 Year Defaults'!P859","v":0},{"$f":"'20 Year Defaults'!Q859","v":0},{"$f":"'20 Year Defaults'!R859","v":0},{"$f":"'20 Year Defaults'!S859","v":0},{"$f":"'20 Year Defaults'!T859","v":0},{"$f":"'20 Year Defaults'!U859","v":0},{"$f":"'20 Year Defaults'!V859","v":0},{"$f":"'20 Year Defaults'!W859","v":0},{"$f":"'20 Year Defaults'!X859","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC859","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A861","v":0},{"$f":"'20 Year Defaults'!B861","v":"3.8.06 Other #06"},{"$f":"'20 Year Defaults'!C861","v":0},{"$f":"'20 Year Defaults'!D861","v":0},{"$f":"'20 Year Defaults'!E861","v":0},{"$f":"'20 Year Defaults'!F861","v":0},{"$f":"'20 Year Defaults'!G861","v":0},{"$f":"'20 Year Defaults'!H861","v":0},{"$f":"'20 Year Defaults'!I861","v":0},{"$f":"'20 Year Defaults'!J861","v":0},{"$f":"'20 Year Defaults'!K861","v":0},{"$f":"'20 Year Defaults'!L861","v":0},{"$f":"'20 Year Defaults'!M861","v":0},{"$f":"'20 Year Defaults'!N861","v":0},{"$f":"'20 Year Defaults'!O861","v":0},{"$f":"'20 Year Defaults'!P861","v":0},{"$f":"'20 Year Defaults'!Q861","v":0},{"$f":"'20 Year Defaults'!R861","v":0},{"$f":"'20 Year Defaults'!S861","v":0},{"$f":"'20 Year Defaults'!T861","v":0},{"$f":"'20 Year Defaults'!U861","v":0},{"$f":"'20 Year Defaults'!V861","v":0},{"$f":"'20 Year Defaults'!W861","v":0},{"$f":"'20 Year Defaults'!X861","v":0}]
[]
[{"$f":"A863","v":"3.8.07"},{"$f":"B863","v":"Other #07"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C865","v":2014},{"$f":"'20 Year Defaults'!D865","v":2014},{"$f":"'20 Year Defaults'!E865","v":2015},{"$f":"'20 Year Defaults'!F865","v":2016},{"$f":"'20 Year Defaults'!G865","v":2017},{"$f":"'20 Year Defaults'!H865","v":2018},{"$f":"'20 Year Defaults'!I865","v":2019},{"$f":"'20 Year Defaults'!J865","v":2020},{"$f":"'20 Year Defaults'!K865","v":2021},{"$f":"'20 Year Defaults'!L865","v":2022},{"$f":"'20 Year Defaults'!M865","v":2023},{"$f":"'20 Year Defaults'!N865","v":2024},{"$f":"'20 Year Defaults'!O865","v":2025},{"$f":"'20 Year Defaults'!P865","v":2026},{"$f":"'20 Year Defaults'!Q865","v":2027},{"$f":"'20 Year Defaults'!R865","v":2028},{"$f":"'20 Year Defaults'!S865","v":2029},{"$f":"'20 Year Defaults'!T865","v":2030},{"$f":"'20 Year Defaults'!U865","v":2031},{"$f":"'20 Year Defaults'!V865","v":2032},{"$f":"'20 Year Defaults'!W865","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A867","v":0},{"$f":"'20 Year Defaults'!B867","v":""},{"$f":"'20 Year Defaults'!C867","v":0},{"$f":"'20 Year Defaults'!D867","v":0},{"$f":"'20 Year Defaults'!E867","v":0},{"$f":"'20 Year Defaults'!F867","v":0},{"$f":"'20 Year Defaults'!G867","v":0},{"$f":"'20 Year Defaults'!H867","v":0},{"$f":"'20 Year Defaults'!I867","v":0},{"$f":"'20 Year Defaults'!J867","v":0},{"$f":"'20 Year Defaults'!K867","v":0},{"$f":"'20 Year Defaults'!L867","v":0},{"$f":"'20 Year Defaults'!M867","v":0},{"$f":"'20 Year Defaults'!N867","v":0},{"$f":"'20 Year Defaults'!O867","v":0},{"$f":"'20 Year Defaults'!P867","v":0},{"$f":"'20 Year Defaults'!Q867","v":0},{"$f":"'20 Year Defaults'!R867","v":0},{"$f":"'20 Year Defaults'!S867","v":0},{"$f":"'20 Year Defaults'!T867","v":0},{"$f":"'20 Year Defaults'!U867","v":0},{"$f":"'20 Year Defaults'!V867","v":0},{"$f":"'20 Year Defaults'!W867","v":0},{"$f":"'20 Year Defaults'!X867","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC867","v":2014}]
[{"$f":"'20 Year Defaults'!A868","v":0},{"$f":"'20 Year Defaults'!B868","v":""},{"$f":"'20 Year Defaults'!C868","v":0},{"$f":"'20 Year Defaults'!D868","v":0},{"$f":"'20 Year Defaults'!E868","v":0},{"$f":"'20 Year Defaults'!F868","v":0},{"$f":"'20 Year Defaults'!G868","v":0},{"$f":"'20 Year Defaults'!H868","v":0},{"$f":"'20 Year Defaults'!I868","v":0},{"$f":"'20 Year Defaults'!J868","v":0},{"$f":"'20 Year Defaults'!K868","v":0},{"$f":"'20 Year Defaults'!L868","v":0},{"$f":"'20 Year Defaults'!M868","v":0},{"$f":"'20 Year Defaults'!N868","v":0},{"$f":"'20 Year Defaults'!O868","v":0},{"$f":"'20 Year Defaults'!P868","v":0},{"$f":"'20 Year Defaults'!Q868","v":0},{"$f":"'20 Year Defaults'!R868","v":0},{"$f":"'20 Year Defaults'!S868","v":0},{"$f":"'20 Year Defaults'!T868","v":0},{"$f":"'20 Year Defaults'!U868","v":0},{"$f":"'20 Year Defaults'!V868","v":0},{"$f":"'20 Year Defaults'!W868","v":0},{"$f":"'20 Year Defaults'!X868","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC868","v":2014}]
[{"$f":"'20 Year Defaults'!A869","v":0},{"$f":"'20 Year Defaults'!B869","v":""},{"$f":"'20 Year Defaults'!C869","v":0},{"$f":"'20 Year Defaults'!D869","v":0},{"$f":"'20 Year Defaults'!E869","v":0},{"$f":"'20 Year Defaults'!F869","v":0},{"$f":"'20 Year Defaults'!G869","v":0},{"$f":"'20 Year Defaults'!H869","v":0},{"$f":"'20 Year Defaults'!I869","v":0},{"$f":"'20 Year Defaults'!J869","v":0},{"$f":"'20 Year Defaults'!K869","v":0},{"$f":"'20 Year Defaults'!L869","v":0},{"$f":"'20 Year Defaults'!M869","v":0},{"$f":"'20 Year Defaults'!N869","v":0},{"$f":"'20 Year Defaults'!O869","v":0},{"$f":"'20 Year Defaults'!P869","v":0},{"$f":"'20 Year Defaults'!Q869","v":0},{"$f":"'20 Year Defaults'!R869","v":0},{"$f":"'20 Year Defaults'!S869","v":0},{"$f":"'20 Year Defaults'!T869","v":0},{"$f":"'20 Year Defaults'!U869","v":0},{"$f":"'20 Year Defaults'!V869","v":0},{"$f":"'20 Year Defaults'!W869","v":0},{"$f":"'20 Year Defaults'!X869","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC869","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A871","v":0},{"$f":"'20 Year Defaults'!B871","v":"3.8.07 Other #07"},{"$f":"'20 Year Defaults'!C871","v":0},{"$f":"'20 Year Defaults'!D871","v":0},{"$f":"'20 Year Defaults'!E871","v":0},{"$f":"'20 Year Defaults'!F871","v":0},{"$f":"'20 Year Defaults'!G871","v":0},{"$f":"'20 Year Defaults'!H871","v":0},{"$f":"'20 Year Defaults'!I871","v":0},{"$f":"'20 Year Defaults'!J871","v":0},{"$f":"'20 Year Defaults'!K871","v":0},{"$f":"'20 Year Defaults'!L871","v":0},{"$f":"'20 Year Defaults'!M871","v":0},{"$f":"'20 Year Defaults'!N871","v":0},{"$f":"'20 Year Defaults'!O871","v":0},{"$f":"'20 Year Defaults'!P871","v":0},{"$f":"'20 Year Defaults'!Q871","v":0},{"$f":"'20 Year Defaults'!R871","v":0},{"$f":"'20 Year Defaults'!S871","v":0},{"$f":"'20 Year Defaults'!T871","v":0},{"$f":"'20 Year Defaults'!U871","v":0},{"$f":"'20 Year Defaults'!V871","v":0},{"$f":"'20 Year Defaults'!W871","v":0},{"$f":"'20 Year Defaults'!X871","v":0}]
[]
[{"$f":"A873","v":"3.8.08"},{"$f":"B873","v":"Other #08"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C875","v":2014},{"$f":"'20 Year Defaults'!D875","v":2014},{"$f":"'20 Year Defaults'!E875","v":2015},{"$f":"'20 Year Defaults'!F875","v":2016},{"$f":"'20 Year Defaults'!G875","v":2017},{"$f":"'20 Year Defaults'!H875","v":2018},{"$f":"'20 Year Defaults'!I875","v":2019},{"$f":"'20 Year Defaults'!J875","v":2020},{"$f":"'20 Year Defaults'!K875","v":2021},{"$f":"'20 Year Defaults'!L875","v":2022},{"$f":"'20 Year Defaults'!M875","v":2023},{"$f":"'20 Year Defaults'!N875","v":2024},{"$f":"'20 Year Defaults'!O875","v":2025},{"$f":"'20 Year Defaults'!P875","v":2026},{"$f":"'20 Year Defaults'!Q875","v":2027},{"$f":"'20 Year Defaults'!R875","v":2028},{"$f":"'20 Year Defaults'!S875","v":2029},{"$f":"'20 Year Defaults'!T875","v":2030},{"$f":"'20 Year Defaults'!U875","v":2031},{"$f":"'20 Year Defaults'!V875","v":2032},{"$f":"'20 Year Defaults'!W875","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A877","v":0},{"$f":"'20 Year Defaults'!B877","v":""},{"$f":"'20 Year Defaults'!C877","v":0},{"$f":"'20 Year Defaults'!D877","v":0},{"$f":"'20 Year Defaults'!E877","v":0},{"$f":"'20 Year Defaults'!F877","v":0},{"$f":"'20 Year Defaults'!G877","v":0},{"$f":"'20 Year Defaults'!H877","v":0},{"$f":"'20 Year Defaults'!I877","v":0},{"$f":"'20 Year Defaults'!J877","v":0},{"$f":"'20 Year Defaults'!K877","v":0},{"$f":"'20 Year Defaults'!L877","v":0},{"$f":"'20 Year Defaults'!M877","v":0},{"$f":"'20 Year Defaults'!N877","v":0},{"$f":"'20 Year Defaults'!O877","v":0},{"$f":"'20 Year Defaults'!P877","v":0},{"$f":"'20 Year Defaults'!Q877","v":0},{"$f":"'20 Year Defaults'!R877","v":0},{"$f":"'20 Year Defaults'!S877","v":0},{"$f":"'20 Year Defaults'!T877","v":0},{"$f":"'20 Year Defaults'!U877","v":0},{"$f":"'20 Year Defaults'!V877","v":0},{"$f":"'20 Year Defaults'!W877","v":0},{"$f":"'20 Year Defaults'!X877","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC877","v":2014}]
[{"$f":"'20 Year Defaults'!A878","v":0},{"$f":"'20 Year Defaults'!B878","v":""},{"$f":"'20 Year Defaults'!C878","v":0},{"$f":"'20 Year Defaults'!D878","v":0},{"$f":"'20 Year Defaults'!E878","v":0},{"$f":"'20 Year Defaults'!F878","v":0},{"$f":"'20 Year Defaults'!G878","v":0},{"$f":"'20 Year Defaults'!H878","v":0},{"$f":"'20 Year Defaults'!I878","v":0},{"$f":"'20 Year Defaults'!J878","v":0},{"$f":"'20 Year Defaults'!K878","v":0},{"$f":"'20 Year Defaults'!L878","v":0},{"$f":"'20 Year Defaults'!M878","v":0},{"$f":"'20 Year Defaults'!N878","v":0},{"$f":"'20 Year Defaults'!O878","v":0},{"$f":"'20 Year Defaults'!P878","v":0},{"$f":"'20 Year Defaults'!Q878","v":0},{"$f":"'20 Year Defaults'!R878","v":0},{"$f":"'20 Year Defaults'!S878","v":0},{"$f":"'20 Year Defaults'!T878","v":0},{"$f":"'20 Year Defaults'!U878","v":0},{"$f":"'20 Year Defaults'!V878","v":0},{"$f":"'20 Year Defaults'!W878","v":0},{"$f":"'20 Year Defaults'!X878","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC878","v":2014}]
[{"$f":"'20 Year Defaults'!A879","v":0},{"$f":"'20 Year Defaults'!B879","v":""},{"$f":"'20 Year Defaults'!C879","v":0},{"$f":"'20 Year Defaults'!D879","v":0},{"$f":"'20 Year Defaults'!E879","v":0},{"$f":"'20 Year Defaults'!F879","v":0},{"$f":"'20 Year Defaults'!G879","v":0},{"$f":"'20 Year Defaults'!H879","v":0},{"$f":"'20 Year Defaults'!I879","v":0},{"$f":"'20 Year Defaults'!J879","v":0},{"$f":"'20 Year Defaults'!K879","v":0},{"$f":"'20 Year Defaults'!L879","v":0},{"$f":"'20 Year Defaults'!M879","v":0},{"$f":"'20 Year Defaults'!N879","v":0},{"$f":"'20 Year Defaults'!O879","v":0},{"$f":"'20 Year Defaults'!P879","v":0},{"$f":"'20 Year Defaults'!Q879","v":0},{"$f":"'20 Year Defaults'!R879","v":0},{"$f":"'20 Year Defaults'!S879","v":0},{"$f":"'20 Year Defaults'!T879","v":0},{"$f":"'20 Year Defaults'!U879","v":0},{"$f":"'20 Year Defaults'!V879","v":0},{"$f":"'20 Year Defaults'!W879","v":0},{"$f":"'20 Year Defaults'!X879","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC879","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A881","v":0},{"$f":"'20 Year Defaults'!B881","v":"3.8.08 Other #08"},{"$f":"'20 Year Defaults'!C881","v":0},{"$f":"'20 Year Defaults'!D881","v":0},{"$f":"'20 Year Defaults'!E881","v":0},{"$f":"'20 Year Defaults'!F881","v":0},{"$f":"'20 Year Defaults'!G881","v":0},{"$f":"'20 Year Defaults'!H881","v":0},{"$f":"'20 Year Defaults'!I881","v":0},{"$f":"'20 Year Defaults'!J881","v":0},{"$f":"'20 Year Defaults'!K881","v":0},{"$f":"'20 Year Defaults'!L881","v":0},{"$f":"'20 Year Defaults'!M881","v":0},{"$f":"'20 Year Defaults'!N881","v":0},{"$f":"'20 Year Defaults'!O881","v":0},{"$f":"'20 Year Defaults'!P881","v":0},{"$f":"'20 Year Defaults'!Q881","v":0},{"$f":"'20 Year Defaults'!R881","v":0},{"$f":"'20 Year Defaults'!S881","v":0},{"$f":"'20 Year Defaults'!T881","v":0},{"$f":"'20 Year Defaults'!U881","v":0},{"$f":"'20 Year Defaults'!V881","v":0},{"$f":"'20 Year Defaults'!W881","v":0},{"$f":"'20 Year Defaults'!X881","v":0}]
[]
[{"$f":"A883","v":"3.8.09"},{"$f":"B883","v":"Other #09"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C885","v":2014},{"$f":"'20 Year Defaults'!D885","v":2014},{"$f":"'20 Year Defaults'!E885","v":2015},{"$f":"'20 Year Defaults'!F885","v":2016},{"$f":"'20 Year Defaults'!G885","v":2017},{"$f":"'20 Year Defaults'!H885","v":2018},{"$f":"'20 Year Defaults'!I885","v":2019},{"$f":"'20 Year Defaults'!J885","v":2020},{"$f":"'20 Year Defaults'!K885","v":2021},{"$f":"'20 Year Defaults'!L885","v":2022},{"$f":"'20 Year Defaults'!M885","v":2023},{"$f":"'20 Year Defaults'!N885","v":2024},{"$f":"'20 Year Defaults'!O885","v":2025},{"$f":"'20 Year Defaults'!P885","v":2026},{"$f":"'20 Year Defaults'!Q885","v":2027},{"$f":"'20 Year Defaults'!R885","v":2028},{"$f":"'20 Year Defaults'!S885","v":2029},{"$f":"'20 Year Defaults'!T885","v":2030},{"$f":"'20 Year Defaults'!U885","v":2031},{"$f":"'20 Year Defaults'!V885","v":2032},{"$f":"'20 Year Defaults'!W885","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A887","v":0},{"$f":"'20 Year Defaults'!B887","v":""},{"$f":"'20 Year Defaults'!C887","v":0},{"$f":"'20 Year Defaults'!D887","v":0},{"$f":"'20 Year Defaults'!E887","v":0},{"$f":"'20 Year Defaults'!F887","v":0},{"$f":"'20 Year Defaults'!G887","v":0},{"$f":"'20 Year Defaults'!H887","v":0},{"$f":"'20 Year Defaults'!I887","v":0},{"$f":"'20 Year Defaults'!J887","v":0},{"$f":"'20 Year Defaults'!K887","v":0},{"$f":"'20 Year Defaults'!L887","v":0},{"$f":"'20 Year Defaults'!M887","v":0},{"$f":"'20 Year Defaults'!N887","v":0},{"$f":"'20 Year Defaults'!O887","v":0},{"$f":"'20 Year Defaults'!P887","v":0},{"$f":"'20 Year Defaults'!Q887","v":0},{"$f":"'20 Year Defaults'!R887","v":0},{"$f":"'20 Year Defaults'!S887","v":0},{"$f":"'20 Year Defaults'!T887","v":0},{"$f":"'20 Year Defaults'!U887","v":0},{"$f":"'20 Year Defaults'!V887","v":0},{"$f":"'20 Year Defaults'!W887","v":0},{"$f":"'20 Year Defaults'!X887","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC887","v":2014}]
[{"$f":"'20 Year Defaults'!A888","v":0},{"$f":"'20 Year Defaults'!B888","v":""},{"$f":"'20 Year Defaults'!C888","v":0},{"$f":"'20 Year Defaults'!D888","v":0},{"$f":"'20 Year Defaults'!E888","v":0},{"$f":"'20 Year Defaults'!F888","v":0},{"$f":"'20 Year Defaults'!G888","v":0},{"$f":"'20 Year Defaults'!H888","v":0},{"$f":"'20 Year Defaults'!I888","v":0},{"$f":"'20 Year Defaults'!J888","v":0},{"$f":"'20 Year Defaults'!K888","v":0},{"$f":"'20 Year Defaults'!L888","v":0},{"$f":"'20 Year Defaults'!M888","v":0},{"$f":"'20 Year Defaults'!N888","v":0},{"$f":"'20 Year Defaults'!O888","v":0},{"$f":"'20 Year Defaults'!P888","v":0},{"$f":"'20 Year Defaults'!Q888","v":0},{"$f":"'20 Year Defaults'!R888","v":0},{"$f":"'20 Year Defaults'!S888","v":0},{"$f":"'20 Year Defaults'!T888","v":0},{"$f":"'20 Year Defaults'!U888","v":0},{"$f":"'20 Year Defaults'!V888","v":0},{"$f":"'20 Year Defaults'!W888","v":0},{"$f":"'20 Year Defaults'!X888","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC888","v":2014}]
[{"$f":"'20 Year Defaults'!A889","v":0},{"$f":"'20 Year Defaults'!B889","v":""},{"$f":"'20 Year Defaults'!C889","v":0},{"$f":"'20 Year Defaults'!D889","v":0},{"$f":"'20 Year Defaults'!E889","v":0},{"$f":"'20 Year Defaults'!F889","v":0},{"$f":"'20 Year Defaults'!G889","v":0},{"$f":"'20 Year Defaults'!H889","v":0},{"$f":"'20 Year Defaults'!I889","v":0},{"$f":"'20 Year Defaults'!J889","v":0},{"$f":"'20 Year Defaults'!K889","v":0},{"$f":"'20 Year Defaults'!L889","v":0},{"$f":"'20 Year Defaults'!M889","v":0},{"$f":"'20 Year Defaults'!N889","v":0},{"$f":"'20 Year Defaults'!O889","v":0},{"$f":"'20 Year Defaults'!P889","v":0},{"$f":"'20 Year Defaults'!Q889","v":0},{"$f":"'20 Year Defaults'!R889","v":0},{"$f":"'20 Year Defaults'!S889","v":0},{"$f":"'20 Year Defaults'!T889","v":0},{"$f":"'20 Year Defaults'!U889","v":0},{"$f":"'20 Year Defaults'!V889","v":0},{"$f":"'20 Year Defaults'!W889","v":0},{"$f":"'20 Year Defaults'!X889","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC889","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A891","v":0},{"$f":"'20 Year Defaults'!B891","v":"3.8.09 Other #09"},{"$f":"'20 Year Defaults'!C891","v":0},{"$f":"'20 Year Defaults'!D891","v":0},{"$f":"'20 Year Defaults'!E891","v":0},{"$f":"'20 Year Defaults'!F891","v":0},{"$f":"'20 Year Defaults'!G891","v":0},{"$f":"'20 Year Defaults'!H891","v":0},{"$f":"'20 Year Defaults'!I891","v":0},{"$f":"'20 Year Defaults'!J891","v":0},{"$f":"'20 Year Defaults'!K891","v":0},{"$f":"'20 Year Defaults'!L891","v":0},{"$f":"'20 Year Defaults'!M891","v":0},{"$f":"'20 Year Defaults'!N891","v":0},{"$f":"'20 Year Defaults'!O891","v":0},{"$f":"'20 Year Defaults'!P891","v":0},{"$f":"'20 Year Defaults'!Q891","v":0},{"$f":"'20 Year Defaults'!R891","v":0},{"$f":"'20 Year Defaults'!S891","v":0},{"$f":"'20 Year Defaults'!T891","v":0},{"$f":"'20 Year Defaults'!U891","v":0},{"$f":"'20 Year Defaults'!V891","v":0},{"$f":"'20 Year Defaults'!W891","v":0},{"$f":"'20 Year Defaults'!X891","v":0}]
[]
[{"$f":"A893","v":"3.8.10"},{"$f":"B893","v":"Other #10"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C895","v":2014},{"$f":"'20 Year Defaults'!D895","v":2014},{"$f":"'20 Year Defaults'!E895","v":2015},{"$f":"'20 Year Defaults'!F895","v":2016},{"$f":"'20 Year Defaults'!G895","v":2017},{"$f":"'20 Year Defaults'!H895","v":2018},{"$f":"'20 Year Defaults'!I895","v":2019},{"$f":"'20 Year Defaults'!J895","v":2020},{"$f":"'20 Year Defaults'!K895","v":2021},{"$f":"'20 Year Defaults'!L895","v":2022},{"$f":"'20 Year Defaults'!M895","v":2023},{"$f":"'20 Year Defaults'!N895","v":2024},{"$f":"'20 Year Defaults'!O895","v":2025},{"$f":"'20 Year Defaults'!P895","v":2026},{"$f":"'20 Year Defaults'!Q895","v":2027},{"$f":"'20 Year Defaults'!R895","v":2028},{"$f":"'20 Year Defaults'!S895","v":2029},{"$f":"'20 Year Defaults'!T895","v":2030},{"$f":"'20 Year Defaults'!U895","v":2031},{"$f":"'20 Year Defaults'!V895","v":2032},{"$f":"'20 Year Defaults'!W895","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A897","v":0},{"$f":"'20 Year Defaults'!B897","v":""},{"$f":"'20 Year Defaults'!C897","v":0},{"$f":"'20 Year Defaults'!D897","v":0},{"$f":"'20 Year Defaults'!E897","v":0},{"$f":"'20 Year Defaults'!F897","v":0},{"$f":"'20 Year Defaults'!G897","v":0},{"$f":"'20 Year Defaults'!H897","v":0},{"$f":"'20 Year Defaults'!I897","v":0},{"$f":"'20 Year Defaults'!J897","v":0},{"$f":"'20 Year Defaults'!K897","v":0},{"$f":"'20 Year Defaults'!L897","v":0},{"$f":"'20 Year Defaults'!M897","v":0},{"$f":"'20 Year Defaults'!N897","v":0},{"$f":"'20 Year Defaults'!O897","v":0},{"$f":"'20 Year Defaults'!P897","v":0},{"$f":"'20 Year Defaults'!Q897","v":0},{"$f":"'20 Year Defaults'!R897","v":0},{"$f":"'20 Year Defaults'!S897","v":0},{"$f":"'20 Year Defaults'!T897","v":0},{"$f":"'20 Year Defaults'!U897","v":0},{"$f":"'20 Year Defaults'!V897","v":0},{"$f":"'20 Year Defaults'!W897","v":0},{"$f":"'20 Year Defaults'!X897","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC897","v":2014}]
[{"$f":"'20 Year Defaults'!A898","v":0},{"$f":"'20 Year Defaults'!B898","v":""},{"$f":"'20 Year Defaults'!C898","v":0},{"$f":"'20 Year Defaults'!D898","v":0},{"$f":"'20 Year Defaults'!E898","v":0},{"$f":"'20 Year Defaults'!F898","v":0},{"$f":"'20 Year Defaults'!G898","v":0},{"$f":"'20 Year Defaults'!H898","v":0},{"$f":"'20 Year Defaults'!I898","v":0},{"$f":"'20 Year Defaults'!J898","v":0},{"$f":"'20 Year Defaults'!K898","v":0},{"$f":"'20 Year Defaults'!L898","v":0},{"$f":"'20 Year Defaults'!M898","v":0},{"$f":"'20 Year Defaults'!N898","v":0},{"$f":"'20 Year Defaults'!O898","v":0},{"$f":"'20 Year Defaults'!P898","v":0},{"$f":"'20 Year Defaults'!Q898","v":0},{"$f":"'20 Year Defaults'!R898","v":0},{"$f":"'20 Year Defaults'!S898","v":0},{"$f":"'20 Year Defaults'!T898","v":0},{"$f":"'20 Year Defaults'!U898","v":0},{"$f":"'20 Year Defaults'!V898","v":0},{"$f":"'20 Year Defaults'!W898","v":0},{"$f":"'20 Year Defaults'!X898","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC898","v":2014}]
[{"$f":"'20 Year Defaults'!A899","v":0},{"$f":"'20 Year Defaults'!B899","v":""},{"$f":"'20 Year Defaults'!C899","v":0},{"$f":"'20 Year Defaults'!D899","v":0},{"$f":"'20 Year Defaults'!E899","v":0},{"$f":"'20 Year Defaults'!F899","v":0},{"$f":"'20 Year Defaults'!G899","v":0},{"$f":"'20 Year Defaults'!H899","v":0},{"$f":"'20 Year Defaults'!I899","v":0},{"$f":"'20 Year Defaults'!J899","v":0},{"$f":"'20 Year Defaults'!K899","v":0},{"$f":"'20 Year Defaults'!L899","v":0},{"$f":"'20 Year Defaults'!M899","v":0},{"$f":"'20 Year Defaults'!N899","v":0},{"$f":"'20 Year Defaults'!O899","v":0},{"$f":"'20 Year Defaults'!P899","v":0},{"$f":"'20 Year Defaults'!Q899","v":0},{"$f":"'20 Year Defaults'!R899","v":0},{"$f":"'20 Year Defaults'!S899","v":0},{"$f":"'20 Year Defaults'!T899","v":0},{"$f":"'20 Year Defaults'!U899","v":0},{"$f":"'20 Year Defaults'!V899","v":0},{"$f":"'20 Year Defaults'!W899","v":0},{"$f":"'20 Year Defaults'!X899","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC899","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A901","v":0},{"$f":"'20 Year Defaults'!B901","v":"3.8.10 Other #10"},{"$f":"'20 Year Defaults'!C901","v":0},{"$f":"'20 Year Defaults'!D901","v":0},{"$f":"'20 Year Defaults'!E901","v":0},{"$f":"'20 Year Defaults'!F901","v":0},{"$f":"'20 Year Defaults'!G901","v":0},{"$f":"'20 Year Defaults'!H901","v":0},{"$f":"'20 Year Defaults'!I901","v":0},{"$f":"'20 Year Defaults'!J901","v":0},{"$f":"'20 Year Defaults'!K901","v":0},{"$f":"'20 Year Defaults'!L901","v":0},{"$f":"'20 Year Defaults'!M901","v":0},{"$f":"'20 Year Defaults'!N901","v":0},{"$f":"'20 Year Defaults'!O901","v":0},{"$f":"'20 Year Defaults'!P901","v":0},{"$f":"'20 Year Defaults'!Q901","v":0},{"$f":"'20 Year Defaults'!R901","v":0},{"$f":"'20 Year Defaults'!S901","v":0},{"$f":"'20 Year Defaults'!T901","v":0},{"$f":"'20 Year Defaults'!U901","v":0},{"$f":"'20 Year Defaults'!V901","v":0},{"$f":"'20 Year Defaults'!W901","v":0},{"$f":"'20 Year Defaults'!X901","v":0}]
[]
[{"$f":"A903","v":"3.8.11"},{"$f":"B903","v":"Other #11"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C905","v":2014},{"$f":"'20 Year Defaults'!D905","v":2014},{"$f":"'20 Year Defaults'!E905","v":2015},{"$f":"'20 Year Defaults'!F905","v":2016},{"$f":"'20 Year Defaults'!G905","v":2017},{"$f":"'20 Year Defaults'!H905","v":2018},{"$f":"'20 Year Defaults'!I905","v":2019},{"$f":"'20 Year Defaults'!J905","v":2020},{"$f":"'20 Year Defaults'!K905","v":2021},{"$f":"'20 Year Defaults'!L905","v":2022},{"$f":"'20 Year Defaults'!M905","v":2023},{"$f":"'20 Year Defaults'!N905","v":2024},{"$f":"'20 Year Defaults'!O905","v":2025},{"$f":"'20 Year Defaults'!P905","v":2026},{"$f":"'20 Year Defaults'!Q905","v":2027},{"$f":"'20 Year Defaults'!R905","v":2028},{"$f":"'20 Year Defaults'!S905","v":2029},{"$f":"'20 Year Defaults'!T905","v":2030},{"$f":"'20 Year Defaults'!U905","v":2031},{"$f":"'20 Year Defaults'!V905","v":2032},{"$f":"'20 Year Defaults'!W905","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A907","v":0},{"$f":"'20 Year Defaults'!B907","v":""},{"$f":"'20 Year Defaults'!C907","v":0},{"$f":"'20 Year Defaults'!D907","v":0},{"$f":"'20 Year Defaults'!E907","v":0},{"$f":"'20 Year Defaults'!F907","v":0},{"$f":"'20 Year Defaults'!G907","v":0},{"$f":"'20 Year Defaults'!H907","v":0},{"$f":"'20 Year Defaults'!I907","v":0},{"$f":"'20 Year Defaults'!J907","v":0},{"$f":"'20 Year Defaults'!K907","v":0},{"$f":"'20 Year Defaults'!L907","v":0},{"$f":"'20 Year Defaults'!M907","v":0},{"$f":"'20 Year Defaults'!N907","v":0},{"$f":"'20 Year Defaults'!O907","v":0},{"$f":"'20 Year Defaults'!P907","v":0},{"$f":"'20 Year Defaults'!Q907","v":0},{"$f":"'20 Year Defaults'!R907","v":0},{"$f":"'20 Year Defaults'!S907","v":0},{"$f":"'20 Year Defaults'!T907","v":0},{"$f":"'20 Year Defaults'!U907","v":0},{"$f":"'20 Year Defaults'!V907","v":0},{"$f":"'20 Year Defaults'!W907","v":0},{"$f":"'20 Year Defaults'!X907","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC907","v":2014}]
[{"$f":"'20 Year Defaults'!A908","v":0},{"$f":"'20 Year Defaults'!B908","v":""},{"$f":"'20 Year Defaults'!C908","v":0},{"$f":"'20 Year Defaults'!D908","v":0},{"$f":"'20 Year Defaults'!E908","v":0},{"$f":"'20 Year Defaults'!F908","v":0},{"$f":"'20 Year Defaults'!G908","v":0},{"$f":"'20 Year Defaults'!H908","v":0},{"$f":"'20 Year Defaults'!I908","v":0},{"$f":"'20 Year Defaults'!J908","v":0},{"$f":"'20 Year Defaults'!K908","v":0},{"$f":"'20 Year Defaults'!L908","v":0},{"$f":"'20 Year Defaults'!M908","v":0},{"$f":"'20 Year Defaults'!N908","v":0},{"$f":"'20 Year Defaults'!O908","v":0},{"$f":"'20 Year Defaults'!P908","v":0},{"$f":"'20 Year Defaults'!Q908","v":0},{"$f":"'20 Year Defaults'!R908","v":0},{"$f":"'20 Year Defaults'!S908","v":0},{"$f":"'20 Year Defaults'!T908","v":0},{"$f":"'20 Year Defaults'!U908","v":0},{"$f":"'20 Year Defaults'!V908","v":0},{"$f":"'20 Year Defaults'!W908","v":0},{"$f":"'20 Year Defaults'!X908","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC908","v":2014}]
[{"$f":"'20 Year Defaults'!A909","v":0},{"$f":"'20 Year Defaults'!B909","v":""},{"$f":"'20 Year Defaults'!C909","v":0},{"$f":"'20 Year Defaults'!D909","v":0},{"$f":"'20 Year Defaults'!E909","v":0},{"$f":"'20 Year Defaults'!F909","v":0},{"$f":"'20 Year Defaults'!G909","v":0},{"$f":"'20 Year Defaults'!H909","v":0},{"$f":"'20 Year Defaults'!I909","v":0},{"$f":"'20 Year Defaults'!J909","v":0},{"$f":"'20 Year Defaults'!K909","v":0},{"$f":"'20 Year Defaults'!L909","v":0},{"$f":"'20 Year Defaults'!M909","v":0},{"$f":"'20 Year Defaults'!N909","v":0},{"$f":"'20 Year Defaults'!O909","v":0},{"$f":"'20 Year Defaults'!P909","v":0},{"$f":"'20 Year Defaults'!Q909","v":0},{"$f":"'20 Year Defaults'!R909","v":0},{"$f":"'20 Year Defaults'!S909","v":0},{"$f":"'20 Year Defaults'!T909","v":0},{"$f":"'20 Year Defaults'!U909","v":0},{"$f":"'20 Year Defaults'!V909","v":0},{"$f":"'20 Year Defaults'!W909","v":0},{"$f":"'20 Year Defaults'!X909","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC909","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A911","v":0},{"$f":"'20 Year Defaults'!B911","v":"3.8.11 Other #11"},{"$f":"'20 Year Defaults'!C911","v":0},{"$f":"'20 Year Defaults'!D911","v":0},{"$f":"'20 Year Defaults'!E911","v":0},{"$f":"'20 Year Defaults'!F911","v":0},{"$f":"'20 Year Defaults'!G911","v":0},{"$f":"'20 Year Defaults'!H911","v":0},{"$f":"'20 Year Defaults'!I911","v":0},{"$f":"'20 Year Defaults'!J911","v":0},{"$f":"'20 Year Defaults'!K911","v":0},{"$f":"'20 Year Defaults'!L911","v":0},{"$f":"'20 Year Defaults'!M911","v":0},{"$f":"'20 Year Defaults'!N911","v":0},{"$f":"'20 Year Defaults'!O911","v":0},{"$f":"'20 Year Defaults'!P911","v":0},{"$f":"'20 Year Defaults'!Q911","v":0},{"$f":"'20 Year Defaults'!R911","v":0},{"$f":"'20 Year Defaults'!S911","v":0},{"$f":"'20 Year Defaults'!T911","v":0},{"$f":"'20 Year Defaults'!U911","v":0},{"$f":"'20 Year Defaults'!V911","v":0},{"$f":"'20 Year Defaults'!W911","v":0},{"$f":"'20 Year Defaults'!X911","v":0}]
[]
[{"$f":"A913","v":"3.8.12"},{"$f":"B913","v":"Other #12"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C915","v":2014},{"$f":"'20 Year Defaults'!D915","v":2014},{"$f":"'20 Year Defaults'!E915","v":2015},{"$f":"'20 Year Defaults'!F915","v":2016},{"$f":"'20 Year Defaults'!G915","v":2017},{"$f":"'20 Year Defaults'!H915","v":2018},{"$f":"'20 Year Defaults'!I915","v":2019},{"$f":"'20 Year Defaults'!J915","v":2020},{"$f":"'20 Year Defaults'!K915","v":2021},{"$f":"'20 Year Defaults'!L915","v":2022},{"$f":"'20 Year Defaults'!M915","v":2023},{"$f":"'20 Year Defaults'!N915","v":2024},{"$f":"'20 Year Defaults'!O915","v":2025},{"$f":"'20 Year Defaults'!P915","v":2026},{"$f":"'20 Year Defaults'!Q915","v":2027},{"$f":"'20 Year Defaults'!R915","v":2028},{"$f":"'20 Year Defaults'!S915","v":2029},{"$f":"'20 Year Defaults'!T915","v":2030},{"$f":"'20 Year Defaults'!U915","v":2031},{"$f":"'20 Year Defaults'!V915","v":2032},{"$f":"'20 Year Defaults'!W915","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A917","v":0},{"$f":"'20 Year Defaults'!B917","v":""},{"$f":"'20 Year Defaults'!C917","v":0},{"$f":"'20 Year Defaults'!D917","v":0},{"$f":"'20 Year Defaults'!E917","v":0},{"$f":"'20 Year Defaults'!F917","v":0},{"$f":"'20 Year Defaults'!G917","v":0},{"$f":"'20 Year Defaults'!H917","v":0},{"$f":"'20 Year Defaults'!I917","v":0},{"$f":"'20 Year Defaults'!J917","v":0},{"$f":"'20 Year Defaults'!K917","v":0},{"$f":"'20 Year Defaults'!L917","v":0},{"$f":"'20 Year Defaults'!M917","v":0},{"$f":"'20 Year Defaults'!N917","v":0},{"$f":"'20 Year Defaults'!O917","v":0},{"$f":"'20 Year Defaults'!P917","v":0},{"$f":"'20 Year Defaults'!Q917","v":0},{"$f":"'20 Year Defaults'!R917","v":0},{"$f":"'20 Year Defaults'!S917","v":0},{"$f":"'20 Year Defaults'!T917","v":0},{"$f":"'20 Year Defaults'!U917","v":0},{"$f":"'20 Year Defaults'!V917","v":0},{"$f":"'20 Year Defaults'!W917","v":0},{"$f":"'20 Year Defaults'!X917","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC917","v":2014}]
[{"$f":"'20 Year Defaults'!A918","v":0},{"$f":"'20 Year Defaults'!B918","v":""},{"$f":"'20 Year Defaults'!C918","v":0},{"$f":"'20 Year Defaults'!D918","v":0},{"$f":"'20 Year Defaults'!E918","v":0},{"$f":"'20 Year Defaults'!F918","v":0},{"$f":"'20 Year Defaults'!G918","v":0},{"$f":"'20 Year Defaults'!H918","v":0},{"$f":"'20 Year Defaults'!I918","v":0},{"$f":"'20 Year Defaults'!J918","v":0},{"$f":"'20 Year Defaults'!K918","v":0},{"$f":"'20 Year Defaults'!L918","v":0},{"$f":"'20 Year Defaults'!M918","v":0},{"$f":"'20 Year Defaults'!N918","v":0},{"$f":"'20 Year Defaults'!O918","v":0},{"$f":"'20 Year Defaults'!P918","v":0},{"$f":"'20 Year Defaults'!Q918","v":0},{"$f":"'20 Year Defaults'!R918","v":0},{"$f":"'20 Year Defaults'!S918","v":0},{"$f":"'20 Year Defaults'!T918","v":0},{"$f":"'20 Year Defaults'!U918","v":0},{"$f":"'20 Year Defaults'!V918","v":0},{"$f":"'20 Year Defaults'!W918","v":0},{"$f":"'20 Year Defaults'!X918","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC918","v":2014}]
[{"$f":"'20 Year Defaults'!A919","v":0},{"$f":"'20 Year Defaults'!B919","v":""},{"$f":"'20 Year Defaults'!C919","v":0},{"$f":"'20 Year Defaults'!D919","v":0},{"$f":"'20 Year Defaults'!E919","v":0},{"$f":"'20 Year Defaults'!F919","v":0},{"$f":"'20 Year Defaults'!G919","v":0},{"$f":"'20 Year Defaults'!H919","v":0},{"$f":"'20 Year Defaults'!I919","v":0},{"$f":"'20 Year Defaults'!J919","v":0},{"$f":"'20 Year Defaults'!K919","v":0},{"$f":"'20 Year Defaults'!L919","v":0},{"$f":"'20 Year Defaults'!M919","v":0},{"$f":"'20 Year Defaults'!N919","v":0},{"$f":"'20 Year Defaults'!O919","v":0},{"$f":"'20 Year Defaults'!P919","v":0},{"$f":"'20 Year Defaults'!Q919","v":0},{"$f":"'20 Year Defaults'!R919","v":0},{"$f":"'20 Year Defaults'!S919","v":0},{"$f":"'20 Year Defaults'!T919","v":0},{"$f":"'20 Year Defaults'!U919","v":0},{"$f":"'20 Year Defaults'!V919","v":0},{"$f":"'20 Year Defaults'!W919","v":0},{"$f":"'20 Year Defaults'!X919","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC919","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A921","v":0},{"$f":"'20 Year Defaults'!B921","v":"3.8.12 Other #12"},{"$f":"'20 Year Defaults'!C921","v":0},{"$f":"'20 Year Defaults'!D921","v":0},{"$f":"'20 Year Defaults'!E921","v":0},{"$f":"'20 Year Defaults'!F921","v":0},{"$f":"'20 Year Defaults'!G921","v":0},{"$f":"'20 Year Defaults'!H921","v":0},{"$f":"'20 Year Defaults'!I921","v":0},{"$f":"'20 Year Defaults'!J921","v":0},{"$f":"'20 Year Defaults'!K921","v":0},{"$f":"'20 Year Defaults'!L921","v":0},{"$f":"'20 Year Defaults'!M921","v":0},{"$f":"'20 Year Defaults'!N921","v":0},{"$f":"'20 Year Defaults'!O921","v":0},{"$f":"'20 Year Defaults'!P921","v":0},{"$f":"'20 Year Defaults'!Q921","v":0},{"$f":"'20 Year Defaults'!R921","v":0},{"$f":"'20 Year Defaults'!S921","v":0},{"$f":"'20 Year Defaults'!T921","v":0},{"$f":"'20 Year Defaults'!U921","v":0},{"$f":"'20 Year Defaults'!V921","v":0},{"$f":"'20 Year Defaults'!W921","v":0},{"$f":"'20 Year Defaults'!X921","v":0}]
[]
[{"$f":"A923","v":"3.8.13"},{"$f":"B923","v":"Other #13"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C925","v":2014},{"$f":"'20 Year Defaults'!D925","v":2014},{"$f":"'20 Year Defaults'!E925","v":2015},{"$f":"'20 Year Defaults'!F925","v":2016},{"$f":"'20 Year Defaults'!G925","v":2017},{"$f":"'20 Year Defaults'!H925","v":2018},{"$f":"'20 Year Defaults'!I925","v":2019},{"$f":"'20 Year Defaults'!J925","v":2020},{"$f":"'20 Year Defaults'!K925","v":2021},{"$f":"'20 Year Defaults'!L925","v":2022},{"$f":"'20 Year Defaults'!M925","v":2023},{"$f":"'20 Year Defaults'!N925","v":2024},{"$f":"'20 Year Defaults'!O925","v":2025},{"$f":"'20 Year Defaults'!P925","v":2026},{"$f":"'20 Year Defaults'!Q925","v":2027},{"$f":"'20 Year Defaults'!R925","v":2028},{"$f":"'20 Year Defaults'!S925","v":2029},{"$f":"'20 Year Defaults'!T925","v":2030},{"$f":"'20 Year Defaults'!U925","v":2031},{"$f":"'20 Year Defaults'!V925","v":2032},{"$f":"'20 Year Defaults'!W925","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A927","v":0},{"$f":"'20 Year Defaults'!B927","v":""},{"$f":"'20 Year Defaults'!C927","v":0},{"$f":"'20 Year Defaults'!D927","v":0},{"$f":"'20 Year Defaults'!E927","v":0},{"$f":"'20 Year Defaults'!F927","v":0},{"$f":"'20 Year Defaults'!G927","v":0},{"$f":"'20 Year Defaults'!H927","v":0},{"$f":"'20 Year Defaults'!I927","v":0},{"$f":"'20 Year Defaults'!J927","v":0},{"$f":"'20 Year Defaults'!K927","v":0},{"$f":"'20 Year Defaults'!L927","v":0},{"$f":"'20 Year Defaults'!M927","v":0},{"$f":"'20 Year Defaults'!N927","v":0},{"$f":"'20 Year Defaults'!O927","v":0},{"$f":"'20 Year Defaults'!P927","v":0},{"$f":"'20 Year Defaults'!Q927","v":0},{"$f":"'20 Year Defaults'!R927","v":0},{"$f":"'20 Year Defaults'!S927","v":0},{"$f":"'20 Year Defaults'!T927","v":0},{"$f":"'20 Year Defaults'!U927","v":0},{"$f":"'20 Year Defaults'!V927","v":0},{"$f":"'20 Year Defaults'!W927","v":0},{"$f":"'20 Year Defaults'!X927","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC927","v":2014}]
[{"$f":"'20 Year Defaults'!A928","v":0},{"$f":"'20 Year Defaults'!B928","v":""},{"$f":"'20 Year Defaults'!C928","v":0},{"$f":"'20 Year Defaults'!D928","v":0},{"$f":"'20 Year Defaults'!E928","v":0},{"$f":"'20 Year Defaults'!F928","v":0},{"$f":"'20 Year Defaults'!G928","v":0},{"$f":"'20 Year Defaults'!H928","v":0},{"$f":"'20 Year Defaults'!I928","v":0},{"$f":"'20 Year Defaults'!J928","v":0},{"$f":"'20 Year Defaults'!K928","v":0},{"$f":"'20 Year Defaults'!L928","v":0},{"$f":"'20 Year Defaults'!M928","v":0},{"$f":"'20 Year Defaults'!N928","v":0},{"$f":"'20 Year Defaults'!O928","v":0},{"$f":"'20 Year Defaults'!P928","v":0},{"$f":"'20 Year Defaults'!Q928","v":0},{"$f":"'20 Year Defaults'!R928","v":0},{"$f":"'20 Year Defaults'!S928","v":0},{"$f":"'20 Year Defaults'!T928","v":0},{"$f":"'20 Year Defaults'!U928","v":0},{"$f":"'20 Year Defaults'!V928","v":0},{"$f":"'20 Year Defaults'!W928","v":0},{"$f":"'20 Year Defaults'!X928","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC928","v":2014}]
[{"$f":"'20 Year Defaults'!A929","v":0},{"$f":"'20 Year Defaults'!B929","v":""},{"$f":"'20 Year Defaults'!C929","v":0},{"$f":"'20 Year Defaults'!D929","v":0},{"$f":"'20 Year Defaults'!E929","v":0},{"$f":"'20 Year Defaults'!F929","v":0},{"$f":"'20 Year Defaults'!G929","v":0},{"$f":"'20 Year Defaults'!H929","v":0},{"$f":"'20 Year Defaults'!I929","v":0},{"$f":"'20 Year Defaults'!J929","v":0},{"$f":"'20 Year Defaults'!K929","v":0},{"$f":"'20 Year Defaults'!L929","v":0},{"$f":"'20 Year Defaults'!M929","v":0},{"$f":"'20 Year Defaults'!N929","v":0},{"$f":"'20 Year Defaults'!O929","v":0},{"$f":"'20 Year Defaults'!P929","v":0},{"$f":"'20 Year Defaults'!Q929","v":0},{"$f":"'20 Year Defaults'!R929","v":0},{"$f":"'20 Year Defaults'!S929","v":0},{"$f":"'20 Year Defaults'!T929","v":0},{"$f":"'20 Year Defaults'!U929","v":0},{"$f":"'20 Year Defaults'!V929","v":0},{"$f":"'20 Year Defaults'!W929","v":0},{"$f":"'20 Year Defaults'!X929","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC929","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A931","v":0},{"$f":"'20 Year Defaults'!B931","v":"3.8.13 Other #13"},{"$f":"'20 Year Defaults'!C931","v":0},{"$f":"'20 Year Defaults'!D931","v":0},{"$f":"'20 Year Defaults'!E931","v":0},{"$f":"'20 Year Defaults'!F931","v":0},{"$f":"'20 Year Defaults'!G931","v":0},{"$f":"'20 Year Defaults'!H931","v":0},{"$f":"'20 Year Defaults'!I931","v":0},{"$f":"'20 Year Defaults'!J931","v":0},{"$f":"'20 Year Defaults'!K931","v":0},{"$f":"'20 Year Defaults'!L931","v":0},{"$f":"'20 Year Defaults'!M931","v":0},{"$f":"'20 Year Defaults'!N931","v":0},{"$f":"'20 Year Defaults'!O931","v":0},{"$f":"'20 Year Defaults'!P931","v":0},{"$f":"'20 Year Defaults'!Q931","v":0},{"$f":"'20 Year Defaults'!R931","v":0},{"$f":"'20 Year Defaults'!S931","v":0},{"$f":"'20 Year Defaults'!T931","v":0},{"$f":"'20 Year Defaults'!U931","v":0},{"$f":"'20 Year Defaults'!V931","v":0},{"$f":"'20 Year Defaults'!W931","v":0},{"$f":"'20 Year Defaults'!X931","v":0}]
[]
[{"$f":"A933","v":"3.8.14"},{"$f":"B933","v":"Other #14"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C935","v":2014},{"$f":"'20 Year Defaults'!D935","v":2014},{"$f":"'20 Year Defaults'!E935","v":2015},{"$f":"'20 Year Defaults'!F935","v":2016},{"$f":"'20 Year Defaults'!G935","v":2017},{"$f":"'20 Year Defaults'!H935","v":2018},{"$f":"'20 Year Defaults'!I935","v":2019},{"$f":"'20 Year Defaults'!J935","v":2020},{"$f":"'20 Year Defaults'!K935","v":2021},{"$f":"'20 Year Defaults'!L935","v":2022},{"$f":"'20 Year Defaults'!M935","v":2023},{"$f":"'20 Year Defaults'!N935","v":2024},{"$f":"'20 Year Defaults'!O935","v":2025},{"$f":"'20 Year Defaults'!P935","v":2026},{"$f":"'20 Year Defaults'!Q935","v":2027},{"$f":"'20 Year Defaults'!R935","v":2028},{"$f":"'20 Year Defaults'!S935","v":2029},{"$f":"'20 Year Defaults'!T935","v":2030},{"$f":"'20 Year Defaults'!U935","v":2031},{"$f":"'20 Year Defaults'!V935","v":2032},{"$f":"'20 Year Defaults'!W935","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A937","v":0},{"$f":"'20 Year Defaults'!B937","v":""},{"$f":"'20 Year Defaults'!C937","v":0},{"$f":"'20 Year Defaults'!D937","v":0},{"$f":"'20 Year Defaults'!E937","v":0},{"$f":"'20 Year Defaults'!F937","v":0},{"$f":"'20 Year Defaults'!G937","v":0},{"$f":"'20 Year Defaults'!H937","v":0},{"$f":"'20 Year Defaults'!I937","v":0},{"$f":"'20 Year Defaults'!J937","v":0},{"$f":"'20 Year Defaults'!K937","v":0},{"$f":"'20 Year Defaults'!L937","v":0},{"$f":"'20 Year Defaults'!M937","v":0},{"$f":"'20 Year Defaults'!N937","v":0},{"$f":"'20 Year Defaults'!O937","v":0},{"$f":"'20 Year Defaults'!P937","v":0},{"$f":"'20 Year Defaults'!Q937","v":0},{"$f":"'20 Year Defaults'!R937","v":0},{"$f":"'20 Year Defaults'!S937","v":0},{"$f":"'20 Year Defaults'!T937","v":0},{"$f":"'20 Year Defaults'!U937","v":0},{"$f":"'20 Year Defaults'!V937","v":0},{"$f":"'20 Year Defaults'!W937","v":0},{"$f":"'20 Year Defaults'!X937","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC937","v":2014}]
[{"$f":"'20 Year Defaults'!A938","v":0},{"$f":"'20 Year Defaults'!B938","v":""},{"$f":"'20 Year Defaults'!C938","v":0},{"$f":"'20 Year Defaults'!D938","v":0},{"$f":"'20 Year Defaults'!E938","v":0},{"$f":"'20 Year Defaults'!F938","v":0},{"$f":"'20 Year Defaults'!G938","v":0},{"$f":"'20 Year Defaults'!H938","v":0},{"$f":"'20 Year Defaults'!I938","v":0},{"$f":"'20 Year Defaults'!J938","v":0},{"$f":"'20 Year Defaults'!K938","v":0},{"$f":"'20 Year Defaults'!L938","v":0},{"$f":"'20 Year Defaults'!M938","v":0},{"$f":"'20 Year Defaults'!N938","v":0},{"$f":"'20 Year Defaults'!O938","v":0},{"$f":"'20 Year Defaults'!P938","v":0},{"$f":"'20 Year Defaults'!Q938","v":0},{"$f":"'20 Year Defaults'!R938","v":0},{"$f":"'20 Year Defaults'!S938","v":0},{"$f":"'20 Year Defaults'!T938","v":0},{"$f":"'20 Year Defaults'!U938","v":0},{"$f":"'20 Year Defaults'!V938","v":0},{"$f":"'20 Year Defaults'!W938","v":0},{"$f":"'20 Year Defaults'!X938","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC938","v":2014}]
[{"$f":"'20 Year Defaults'!A939","v":0},{"$f":"'20 Year Defaults'!B939","v":""},{"$f":"'20 Year Defaults'!C939","v":0},{"$f":"'20 Year Defaults'!D939","v":0},{"$f":"'20 Year Defaults'!E939","v":0},{"$f":"'20 Year Defaults'!F939","v":0},{"$f":"'20 Year Defaults'!G939","v":0},{"$f":"'20 Year Defaults'!H939","v":0},{"$f":"'20 Year Defaults'!I939","v":0},{"$f":"'20 Year Defaults'!J939","v":0},{"$f":"'20 Year Defaults'!K939","v":0},{"$f":"'20 Year Defaults'!L939","v":0},{"$f":"'20 Year Defaults'!M939","v":0},{"$f":"'20 Year Defaults'!N939","v":0},{"$f":"'20 Year Defaults'!O939","v":0},{"$f":"'20 Year Defaults'!P939","v":0},{"$f":"'20 Year Defaults'!Q939","v":0},{"$f":"'20 Year Defaults'!R939","v":0},{"$f":"'20 Year Defaults'!S939","v":0},{"$f":"'20 Year Defaults'!T939","v":0},{"$f":"'20 Year Defaults'!U939","v":0},{"$f":"'20 Year Defaults'!V939","v":0},{"$f":"'20 Year Defaults'!W939","v":0},{"$f":"'20 Year Defaults'!X939","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC939","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A941","v":0},{"$f":"'20 Year Defaults'!B941","v":"3.8.14 Other #14"},{"$f":"'20 Year Defaults'!C941","v":0},{"$f":"'20 Year Defaults'!D941","v":0},{"$f":"'20 Year Defaults'!E941","v":0},{"$f":"'20 Year Defaults'!F941","v":0},{"$f":"'20 Year Defaults'!G941","v":0},{"$f":"'20 Year Defaults'!H941","v":0},{"$f":"'20 Year Defaults'!I941","v":0},{"$f":"'20 Year Defaults'!J941","v":0},{"$f":"'20 Year Defaults'!K941","v":0},{"$f":"'20 Year Defaults'!L941","v":0},{"$f":"'20 Year Defaults'!M941","v":0},{"$f":"'20 Year Defaults'!N941","v":0},{"$f":"'20 Year Defaults'!O941","v":0},{"$f":"'20 Year Defaults'!P941","v":0},{"$f":"'20 Year Defaults'!Q941","v":0},{"$f":"'20 Year Defaults'!R941","v":0},{"$f":"'20 Year Defaults'!S941","v":0},{"$f":"'20 Year Defaults'!T941","v":0},{"$f":"'20 Year Defaults'!U941","v":0},{"$f":"'20 Year Defaults'!V941","v":0},{"$f":"'20 Year Defaults'!W941","v":0},{"$f":"'20 Year Defaults'!X941","v":0}]
[]
[{"$f":"A943","v":"3.8.15"},{"$f":"B943","v":"Other #15"},"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C945","v":2014},{"$f":"'20 Year Defaults'!D945","v":2014},{"$f":"'20 Year Defaults'!E945","v":2015},{"$f":"'20 Year Defaults'!F945","v":2016},{"$f":"'20 Year Defaults'!G945","v":2017},{"$f":"'20 Year Defaults'!H945","v":2018},{"$f":"'20 Year Defaults'!I945","v":2019},{"$f":"'20 Year Defaults'!J945","v":2020},{"$f":"'20 Year Defaults'!K945","v":2021},{"$f":"'20 Year Defaults'!L945","v":2022},{"$f":"'20 Year Defaults'!M945","v":2023},{"$f":"'20 Year Defaults'!N945","v":2024},{"$f":"'20 Year Defaults'!O945","v":2025},{"$f":"'20 Year Defaults'!P945","v":2026},{"$f":"'20 Year Defaults'!Q945","v":2027},{"$f":"'20 Year Defaults'!R945","v":2028},{"$f":"'20 Year Defaults'!S945","v":2029},{"$f":"'20 Year Defaults'!T945","v":2030},{"$f":"'20 Year Defaults'!U945","v":2031},{"$f":"'20 Year Defaults'!V945","v":2032},{"$f":"'20 Year Defaults'!W945","v":2033},"20 Year"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab",null,null,null,null,"1st Repl"]
[{"$f":"'20 Year Defaults'!A947","v":0},{"$f":"'20 Year Defaults'!B947","v":""},{"$f":"'20 Year Defaults'!C947","v":0},{"$f":"'20 Year Defaults'!D947","v":0},{"$f":"'20 Year Defaults'!E947","v":0},{"$f":"'20 Year Defaults'!F947","v":0},{"$f":"'20 Year Defaults'!G947","v":0},{"$f":"'20 Year Defaults'!H947","v":0},{"$f":"'20 Year Defaults'!I947","v":0},{"$f":"'20 Year Defaults'!J947","v":0},{"$f":"'20 Year Defaults'!K947","v":0},{"$f":"'20 Year Defaults'!L947","v":0},{"$f":"'20 Year Defaults'!M947","v":0},{"$f":"'20 Year Defaults'!N947","v":0},{"$f":"'20 Year Defaults'!O947","v":0},{"$f":"'20 Year Defaults'!P947","v":0},{"$f":"'20 Year Defaults'!Q947","v":0},{"$f":"'20 Year Defaults'!R947","v":0},{"$f":"'20 Year Defaults'!S947","v":0},{"$f":"'20 Year Defaults'!T947","v":0},{"$f":"'20 Year Defaults'!U947","v":0},{"$f":"'20 Year Defaults'!V947","v":0},{"$f":"'20 Year Defaults'!W947","v":0},{"$f":"'20 Year Defaults'!X947","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC947","v":2014}]
[{"$f":"'20 Year Defaults'!A948","v":0},{"$f":"'20 Year Defaults'!B948","v":""},{"$f":"'20 Year Defaults'!C948","v":0},{"$f":"'20 Year Defaults'!D948","v":0},{"$f":"'20 Year Defaults'!E948","v":0},{"$f":"'20 Year Defaults'!F948","v":0},{"$f":"'20 Year Defaults'!G948","v":0},{"$f":"'20 Year Defaults'!H948","v":0},{"$f":"'20 Year Defaults'!I948","v":0},{"$f":"'20 Year Defaults'!J948","v":0},{"$f":"'20 Year Defaults'!K948","v":0},{"$f":"'20 Year Defaults'!L948","v":0},{"$f":"'20 Year Defaults'!M948","v":0},{"$f":"'20 Year Defaults'!N948","v":0},{"$f":"'20 Year Defaults'!O948","v":0},{"$f":"'20 Year Defaults'!P948","v":0},{"$f":"'20 Year Defaults'!Q948","v":0},{"$f":"'20 Year Defaults'!R948","v":0},{"$f":"'20 Year Defaults'!S948","v":0},{"$f":"'20 Year Defaults'!T948","v":0},{"$f":"'20 Year Defaults'!U948","v":0},{"$f":"'20 Year Defaults'!V948","v":0},{"$f":"'20 Year Defaults'!W948","v":0},{"$f":"'20 Year Defaults'!X948","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC948","v":2014}]
[{"$f":"'20 Year Defaults'!A949","v":0},{"$f":"'20 Year Defaults'!B949","v":""},{"$f":"'20 Year Defaults'!C949","v":0},{"$f":"'20 Year Defaults'!D949","v":0},{"$f":"'20 Year Defaults'!E949","v":0},{"$f":"'20 Year Defaults'!F949","v":0},{"$f":"'20 Year Defaults'!G949","v":0},{"$f":"'20 Year Defaults'!H949","v":0},{"$f":"'20 Year Defaults'!I949","v":0},{"$f":"'20 Year Defaults'!J949","v":0},{"$f":"'20 Year Defaults'!K949","v":0},{"$f":"'20 Year Defaults'!L949","v":0},{"$f":"'20 Year Defaults'!M949","v":0},{"$f":"'20 Year Defaults'!N949","v":0},{"$f":"'20 Year Defaults'!O949","v":0},{"$f":"'20 Year Defaults'!P949","v":0},{"$f":"'20 Year Defaults'!Q949","v":0},{"$f":"'20 Year Defaults'!R949","v":0},{"$f":"'20 Year Defaults'!S949","v":0},{"$f":"'20 Year Defaults'!T949","v":0},{"$f":"'20 Year Defaults'!U949","v":0},{"$f":"'20 Year Defaults'!V949","v":0},{"$f":"'20 Year Defaults'!W949","v":0},{"$f":"'20 Year Defaults'!X949","v":0},null,null,null,null,{"$f":"'20 Year Defaults'!AC949","v":2014}]
[]
[{"$f":"'20 Year Defaults'!A951","v":0},{"$f":"'20 Year Defaults'!B951","v":"3.8.15 Other #15"},{"$f":"'20 Year Defaults'!C951","v":0},{"$f":"'20 Year Defaults'!D951","v":0},{"$f":"'20 Year Defaults'!E951","v":0},{"$f":"'20 Year Defaults'!F951","v":0},{"$f":"'20 Year Defaults'!G951","v":0},{"$f":"'20 Year Defaults'!H951","v":0},{"$f":"'20 Year Defaults'!I951","v":0},{"$f":"'20 Year Defaults'!J951","v":0},{"$f":"'20 Year Defaults'!K951","v":0},{"$f":"'20 Year Defaults'!L951","v":0},{"$f":"'20 Year Defaults'!M951","v":0},{"$f":"'20 Year Defaults'!N951","v":0},{"$f":"'20 Year Defaults'!O951","v":0},{"$f":"'20 Year Defaults'!P951","v":0},{"$f":"'20 Year Defaults'!Q951","v":0},{"$f":"'20 Year Defaults'!R951","v":0},{"$f":"'20 Year Defaults'!S951","v":0},{"$f":"'20 Year Defaults'!T951","v":0},{"$f":"'20 Year Defaults'!U951","v":0},{"$f":"'20 Year Defaults'!V951","v":0},{"$f":"'20 Year Defaults'!W951","v":0},{"$f":"'20 Year Defaults'!X951","v":0}]

{"sheet":"20 Year Defaults","index":13,"n_rows":960,"n_cols":36,"rows_kept":960,"cut":false,"hidden":true,"merged":[[1,2,1,13],[34,34,35,34],[34,35,35,35],[34,36,35,36],[102,2,102,17],[2,2,2,17],[4,34,5,34],[4,35,5,35],[4,36,5,36],[42,2,42,17],[52,2,52,17],[62,2,62,17],[72,2,72,17],[82,2,82,17],[12,2,12,17],[14,34,15,34],[14,35,15,35],[14,36,15,36],[22,2,22,17],[24,34,25,34],[24,35,25,35],[24,36,25,36],[32,2,32,17],[192,2,192,17],[92,2,92,17],[232,2,232,17],[112,2,112,17],[122,2,122,17],[132,2,132,17],[142,2,142,17],[152,2,152,17],[162,2,162,17],[172,2,172,17],[182,2,182,17],[202,2,202,17],[212,2,212,17],[222,2,222,17],[352,2,352,17],[242,2,242,17],[252,2,252,17],[262,2,262,17],[272,2,272,17],[282,2,282,17],[292,2,292,17],[302,2,302,17],[312,2,312,17],[322,2,322,17],[332,2,332,17],[342,2,342,17],[472,2,472,17],[362,2,362,17],[372,2,372,17],[382,2,382,17],[392,2,392,17],[402,2,402,17],[412,2,412,17],[422,2,422,17],[432,2,432,17],[442,2,442,17],[452,2,452,17],[462,2,462,17],[592,2,592,17],[482,2,482,17],[492,2,492,17],[502,2,502,17],[512,2,512,17],[522,2,522,17],[532,2,532,17],[542,2,542,17],[552,2,552,17],[562,2,562,17],[572,2,572,17],[582,2,582,17],[662,2,662,17],[672,2,672,17],[602,2,602,17],[612,2,612,17],[622,2,622,17],[632,2,632,17],[642,2,642,17],[652,2,652,17],[682,2,682,17],[692,2,692,17],[702,2,702,17],[712,2,712,17],[722,2,722,17],[732,2,732,17],[742,2,742,17],[752,2,752,17],[762,2,762,17],[772,2,772,17],[872,2,872,17],[932,2,932,17],[942,2,942,17],[882,2,882,17],[892,2,892,17],[902,2,902,17],[912,2,912,17],[922,2,922,17],[782,2,782,17],[792,2,792,17],[802,2,802,17],[812,2,812,17],[822,2,822,17],[832,2,832,17],[842,2,842,17],[852,2,852,17],[862,2,862,17]]}
[{"$f":"\"20 Year Detail Sheet for: \"&'Primary Input'!D13","v":"20 Year Detail Sheet for: "}]
[null,null,"REFERENCE AND DESIGNER USE ONLY: THIS WORKSHEET CANNOT BE EDITED"]
[{"$f":"+'Cap Needs Input'!A3","v":"3.2.2 Storm Water Drainage"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C5","v":2014},{"$f":"+D5+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C6","v":0},{"$f":"+'Cap Needs Input'!G32","v":""},{"$f":"IF(AND(C5>=$AC7,AJ7=\"Now\"),$AF7,0)","v":0},{"$f":"IF(AND(D5>=$AC7,AJ7=\"End of Cycle\"),$AF7,0)","v":0},{"$f":"IF(E5<$AC7,0,IF($AG7=0,0,IF(OR($AG7=1,MOD(E5-$AC7+1,$AG7)=1),$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},{"$f":"IF(AB7<D5,D5,AB7)","v":2014},{"$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":"+'Cap Needs Input'!C7","v":0},{"$f":"+'Cap Needs Input'!G33","v":""},{"$f":"IF(AND(C5>=$AC8,AJ8=\"Now\"),$AF8,0)","v":0},{"$f":"IF(AND(D5>=$AC8,AJ8=\"End of Cycle\"),$AF8,0)","v":0},{"$f":"IF(E5<$AC8,0,IF($AG8=0,0,IF(OR($AG8=1,MOD(E5-$AC8+1,$AG8)=1),$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$2,'20 Year Detail'!$C6,AA8)","v":0},{"$f":"IF(AB8<D5,D5,AB8)","v":2014},{"$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":"+'Cap Needs Input'!C8","v":0},{"$f":"+'Cap Needs Input'!G34","v":""},{"$f":"IF(AND(C5>=$AC9,AJ9=\"Now\"),$AF9,0)","v":0},{"$f":"IF(AND(D5>=$AC9,AJ9=\"End of Cycle\"),$AF9,0)","v":0},{"$f":"IF(E5<$AC9,0,IF($AG9=0,0,IF(OR($AG9=1,MOD(E5-$AC9+1,$AG9)=1),$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$2,'20 Year Detail'!$C7,AA9)","v":0},{"$f":"IF(AB9<D5,D5,AB9)","v":2014},{"$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":"SUM(A7:A10)","v":0},{"$f":"+A3","v":"3.2.2 Storm Water Drainage"},{"$f":"SUM(C7:C9)","v":0},{"$f":"SUM(D7:D9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$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":"3.2.4 Parking and Driveways"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C15","v":2014},{"$f":"+D15+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C39","v":0},{"$f":"+'Cap Needs Input'!G65","v":""},{"$f":"IF(AND(C15>=$AC17,AJ17=\"Now\"),$AF17,0)","v":0},{"$f":"IF(AND(D15>=$AC17,AJ17=\"End of Cycle\"),$AF17,0)","v":0},{"$f":"IF(E15<$AC17,0,IF($AG17=0,0,IF(OR($AG17=1,MOD(E15-$AC17+1,$AG17)=1),$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$2,'20 Year Detail'!$C15,AA17)","v":0},{"$f":"IF(AB17<D15,D15,AB17)","v":2014},{"$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":"+'Cap Needs Input'!C40","v":0},{"$f":"+'Cap Needs Input'!G66","v":""},{"$f":"IF(AND(C15>=$AC18,AJ18=\"Now\"),$AF18,0)","v":0},{"$f":"IF(AND(D15>=$AC18,AJ18=\"End of Cycle\"),$AF18,0)","v":0},{"$f":"IF(E15<$AC18,0,IF($AG18=0,0,IF(OR($AG18=1,MOD(E15-$AC18+1,$AG18)=1),$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$2,'20 Year Detail'!$C15,AA18)","v":0},{"$f":"IF(AB18<D15,D15,AB18)","v":2014},{"$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":"+'Cap Needs Input'!C41","v":0},{"$f":"+'Cap Needs Input'!G67","v":""},{"$f":"IF(AND(C15>=$AC19,AJ19=\"Now\"),$AF19,0)","v":0},{"$f":"IF(AND(D15>=$AC19,AJ19=\"End of Cycle\"),$AF19,0)","v":0},{"$f":"IF(E15<$AC19,0,IF($AG19=0,0,IF(OR($AG19=1,MOD(E15-$AC19+1,$AG19)=1),$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$2,'20 Year Detail'!$C15,AA19)","v":0},{"$f":"IF(AB19<D15,D15,AB19)","v":2014},{"$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":"SUM(A17:A20)","v":0},{"$f":"+A13","v":"3.2.4 Parking and Driveways"},{"$f":"SUM(C17:C19)","v":0},{"$f":"SUM(D17:D19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$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":"3.2.4.01"},{"$f":"+'Cap Needs Input'!B69","v":"Parking and Driveways Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C25","v":2014},{"$f":"+D25+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C72","v":0},{"$f":"+'Cap Needs Input'!G98","v":""},{"$f":"IF(AND(C25>=$AC27,AJ27=\"Now\"),$AF27,0)","v":0},{"$f":"IF(AND(D25>=$AC27,AJ27=\"End of Cycle\"),$AF27,0)","v":0},{"$f":"IF(E25<$AC27,0,IF($AG27=0,0,IF(OR($AG27=1,MOD(E25-$AC27+1,$AG27)=1),$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},{"$f":"IF(AB27<D25,D25,AB27)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C98","v":""}]
[{"$f":"+'Cap Needs Input'!C73","v":0},{"$f":"+'Cap Needs Input'!G99","v":""},{"$f":"IF(AND(C25>=$AC28,AJ28=\"Now\"),$AF28,0)","v":0},{"$f":"IF(AND(D25>=$AC28,AJ28=\"End of Cycle\"),$AF28,0)","v":0},{"$f":"IF(E25<$AC28,0,IF($AG28=0,0,IF(OR($AG28=1,MOD(E25-$AC28+1,$AG28)=1),$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$2,'20 Year Detail'!$C26,AA28)","v":0},{"$f":"IF(AB28<D25,D25,AB28)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C99","v":""}]
[{"$f":"+'Cap Needs Input'!C74","v":0},{"$f":"+'Cap Needs Input'!G100","v":""},{"$f":"IF(AND(C25>=$AC29,AJ29=\"Now\"),$AF29,0)","v":0},{"$f":"IF(AND(D25>=$AC29,AJ29=\"End of Cycle\"),$AF29,0)","v":0},{"$f":"IF(E25<$AC29,0,IF($AG29=0,0,IF(OR($AG29=1,MOD(E25-$AC29+1,$AG29)=1),$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$2,'20 Year Detail'!$C27,AA29)","v":0},{"$f":"IF(AB29<D25,D25,AB29)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C100","v":""}]
[]
[{"$f":"SUM(A27:A30)","v":0},{"$f":"+A23&\" \"&B23","v":"3.2.4.01 Parking and Driveways Other #1"},{"$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":"3.2.4.02"},{"$f":"+'Cap Needs Input'!B102","v":"Parking and Driveways Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C35","v":2014},{"$f":"+D35+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C105","v":0},{"$f":"+'Cap Needs Input'!G131","v":""},{"$f":"IF(AND(C35>=$AC37,AJ37=\"Now\"),$AF37,0)","v":0},{"$f":"IF(AND(D35>=$AC37,AJ37=\"End of Cycle\"),$AF37,0)","v":0},{"$f":"IF(E35<$AC37,0,IF($AG37=0,0,IF(OR($AG37=1,MOD(E35-$AC37+1,$AG37)=1),$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},{"$f":"IF(AB37<D35,D35,AB37)","v":2014},{"$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":"+'Cap Needs Input'!C106","v":0},{"$f":"+'Cap Needs Input'!G132","v":""},{"$f":"IF(AND(C35>=$AC38,AJ38=\"Now\"),$AF38,0)","v":0},{"$f":"IF(AND(D35>=$AC38,AJ38=\"End of Cycle\"),$AF38,0)","v":0},{"$f":"IF(E35<$AC38,0,IF($AG38=0,0,IF(OR($AG38=1,MOD(E35-$AC38+1,$AG38)=1),$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$2,'20 Year Detail'!$C36,AA38)","v":0},{"$f":"IF(AB38<D35,D35,AB38)","v":2014},{"$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":"+'Cap Needs Input'!C107","v":0},{"$f":"+'Cap Needs Input'!G133","v":""},{"$f":"IF(AND(C35>=$AC39,AJ39=\"Now\"),$AF39,0)","v":0},{"$f":"IF(AND(D35>=$AC39,AJ39=\"End of Cycle\"),$AF39,0)","v":0},{"$f":"IF(E35<$AC39,0,IF($AG39=0,0,IF(OR($AG39=1,MOD(E35-$AC39+1,$AG39)=1),$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$2,'20 Year Detail'!$C37,AA39)","v":0},{"$f":"IF(AB39<D35,D35,AB39)","v":2014},{"$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":"SUM(A37:A40)","v":0},{"$f":"+A33&\" \"&B33","v":"3.2.4.02 Parking and Driveways Other #2"},{"$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":"3.2.6 Land and Grounds: Irrigation"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C45","v":2014},{"$f":"+D45+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C138","v":0},{"$f":"+'Cap Needs Input'!G164","v":""},{"$f":"IF(AND(C45>=$AC47,AJ47=\"Now\"),$AF47,0)","v":0},{"$f":"IF(AND(D45>=$AC47,AJ47=\"End of Cycle\"),$AF47,0)","v":0},{"$f":"IF(E45<$AC47,0,IF($AG47=0,0,IF(OR($AG47=1,MOD(E45-$AC47+1,$AG47)=1),$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},{"$f":"IF(AB47<D45,D45,AB47)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C164","v":""}]
[{"$f":"+'Cap Needs Input'!C139","v":0},{"$f":"+'Cap Needs Input'!G165","v":""},{"$f":"IF(AND(C45>=$AC48,AJ48=\"Now\"),$AF48,0)","v":0},{"$f":"IF(AND(D45>=$AC48,AJ48=\"End of Cycle\"),$AF48,0)","v":0},{"$f":"IF(E45<$AC48,0,IF($AG48=0,0,IF(OR($AG48=1,MOD(E45-$AC48+1,$AG48)=1),$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},{"$f":"IF(AB48<D45,D45,AB48)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C165","v":""}]
[{"$f":"+'Cap Needs Input'!C140","v":0},{"$f":"+'Cap Needs Input'!G166","v":""},{"$f":"IF(AND(C45>=$AC49,AJ49=\"Now\"),$AF49,0)","v":0},{"$f":"IF(AND(D45>=$AC49,AJ49=\"End of Cycle\"),$AF49,0)","v":0},{"$f":"IF(E45<$AC49,0,IF($AG49=0,0,IF(OR($AG49=1,MOD(E45-$AC49+1,$AG49)=1),$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},{"$f":"IF(AB49<D45,D45,AB49)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C166","v":""}]
[]
[{"$f":"SUM(A47:A50)","v":0},{"$f":"+A43","v":"3.2.6 Land and Grounds: Irrigation"},{"$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":"3.2.9.01"},{"$f":"+'Cap Needs Input'!B168","v":"Site Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C55","v":2014},{"$f":"+D55+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C171","v":0},{"$f":"+'Cap Needs Input'!G197","v":""},{"$f":"IF(AND(C55>=$AC57,AJ57=\"Now\"),$AF57,0)","v":0},{"$f":"IF(AND(D55>=$AC57,AJ57=\"End of Cycle\"),$AF57,0)","v":0},{"$f":"IF(E55<$AC57,0,IF($AG57=0,0,IF(OR($AG57=1,MOD(E55-$AC57+1,$AG57)=1),$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},{"$f":"IF(AB57<D55,D55,AB57)","v":2014},{"$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":"+'Cap Needs Input'!C172","v":0},{"$f":"+'Cap Needs Input'!G198","v":""},{"$f":"IF(AND(C55>=$AC58,AJ58=\"Now\"),$AF58,0)","v":0},{"$f":"IF(AND(D55>=$AC58,AJ58=\"End of Cycle\"),$AF58,0)","v":0},{"$f":"IF(E55<$AC58,0,IF($AG58=0,0,IF(OR($AG58=1,MOD(E55-$AC58+1,$AG58)=1),$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},{"$f":"IF(AB58<D55,D55,AB58)","v":2014},{"$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":"+'Cap Needs Input'!C173","v":0},{"$f":"+'Cap Needs Input'!G199","v":""},{"$f":"IF(AND(C55>=$AC59,AJ59=\"Now\"),$AF59,0)","v":0},{"$f":"IF(AND(D55>=$AC59,AJ59=\"End of Cycle\"),$AF59,0)","v":0},{"$f":"IF(E55<$AC59,0,IF($AG59=0,0,IF(OR($AG59=1,MOD(E55-$AC59+1,$AG59)=1),$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},{"$f":"IF(AB59<D55,D55,AB59)","v":2014},{"$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":"SUM(A57:A60)","v":0},{"$f":"+A53&\" \"&B53","v":"3.2.9.01 Site Other #1"},{"$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":"3.2.9.02"},{"$f":"+'Cap Needs Input'!B201","v":"Site Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C65","v":2014},{"$f":"+D65+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C204","v":0},{"$f":"+'Cap Needs Input'!G230","v":""},{"$f":"IF(AND(C65>=$AC67,AJ67=\"Now\"),$AF67,0)","v":0},{"$f":"IF(AND(D65>=$AC67,AJ67=\"End of Cycle\"),$AF67,0)","v":0},{"$f":"IF(E65<$AC67,0,IF($AG67=0,0,IF(OR($AG67=1,MOD(E65-$AC67+1,$AG67)=1),$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$2,'20 Year Detail'!$C65,AA67)","v":0},{"$f":"IF(AB67<D65,D65,AB67)","v":2014},{"$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":"+'Cap Needs Input'!C205","v":0},{"$f":"+'Cap Needs Input'!G231","v":""},{"$f":"IF(AND(C65>=$AC68,AJ68=\"Now\"),$AF68,0)","v":0},{"$f":"IF(AND(D65>=$AC68,AJ68=\"End of Cycle\"),$AF68,0)","v":0},{"$f":"IF(E65<$AC68,0,IF($AG68=0,0,IF(OR($AG68=1,MOD(E65-$AC68+1,$AG68)=1),$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$2,'20 Year Detail'!$C65,AA68)","v":0},{"$f":"IF(AB68<D65,D65,AB68)","v":2014},{"$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":"+'Cap Needs Input'!C206","v":0},{"$f":"+'Cap Needs Input'!G232","v":""},{"$f":"IF(AND(C65>=$AC69,AJ69=\"Now\"),$AF69,0)","v":0},{"$f":"IF(AND(D65>=$AC69,AJ69=\"End of Cycle\"),$AF69,0)","v":0},{"$f":"IF(E65<$AC69,0,IF($AG69=0,0,IF(OR($AG69=1,MOD(E65-$AC69+1,$AG69)=1),$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$2,'20 Year Detail'!$C65,AA69)","v":0},{"$f":"IF(AB69<D65,D65,AB69)","v":2014},{"$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":"SUM(A67:A70)","v":0},{"$f":"+A63&\" \"&B63","v":"3.2.9.02 Site Other #2"},{"$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":"3.2.9.03"},{"$f":"+'Cap Needs Input'!B234","v":"Site Other #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C75","v":2014},{"$f":"+D75+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C237","v":0},{"$f":"+'Cap Needs Input'!G263","v":""},{"$f":"IF(AND(C75>=$AC77,AJ77=\"Now\"),$AF77,0)","v":0},{"$f":"IF(AND(D75>=$AC77,AJ77=\"End of Cycle\"),$AF77,0)","v":0},{"$f":"IF(E75<$AC77,0,IF($AG77=0,0,IF(OR($AG77=1,MOD(E75-$AC77+1,$AG77)=1),$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},{"$f":"IF(AB77<D75,D75,AB77)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C263","v":""}]
[{"$f":"+'Cap Needs Input'!C238","v":0},{"$f":"+'Cap Needs Input'!G264","v":""},{"$f":"IF(AND(C75>=$AC78,AJ78=\"Now\"),$AF78,0)","v":0},{"$f":"IF(AND(D75>=$AC78,AJ78=\"End of Cycle\"),$AF78,0)","v":0},{"$f":"IF(E75<$AC78,0,IF($AG78=0,0,IF(OR($AG78=1,MOD(E75-$AC78+1,$AG78)=1),$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},{"$f":"IF(AB78<D75,D75,AB78)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C264","v":""}]
[{"$f":"+'Cap Needs Input'!C239","v":0},{"$f":"+'Cap Needs Input'!G265","v":""},{"$f":"IF(AND(C75>=$AC79,AJ79=\"Now\"),$AF79,0)","v":0},{"$f":"IF(AND(D75>=$AC79,AJ79=\"End of Cycle\"),$AF79,0)","v":0},{"$f":"IF(E75<$AC79,0,IF($AG79=0,0,IF(OR($AG79=1,MOD(E75-$AC79+1,$AG79)=1),$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},{"$f":"IF(AB79<D75,D75,AB79)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C265","v":""}]
[]
[{"$f":"SUM(A77:A80)","v":0},{"$f":"+A73&\" \"&B73","v":"3.2.9.03 Site Other #3"},{"$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":"3.2.9.04"},{"$f":"+'Cap Needs Input'!B267","v":"Site Other #4"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C85","v":2014},{"$f":"+D85+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C270","v":0},{"$f":"+'Cap Needs Input'!G296","v":""},{"$f":"IF(AND(C85>=$AC87,AJ87=\"Now\"),$AF87,0)","v":0},{"$f":"IF(AND(D85>=$AC87,AJ87=\"End of Cycle\"),$AF87,0)","v":0},{"$f":"IF(E85<$AC87,0,IF($AG87=0,0,IF(OR($AG87=1,MOD(E85-$AC87+1,$AG87)=1),$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},{"$f":"IF(AB87<D85,D85,AB87)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C296","v":""}]
[{"$f":"+'Cap Needs Input'!C271","v":0},{"$f":"+'Cap Needs Input'!G297","v":""},{"$f":"IF(AND(C85>=$AC88,AJ88=\"Now\"),$AF88,0)","v":0},{"$f":"IF(AND(D85>=$AC88,AJ88=\"End of Cycle\"),$AF88,0)","v":0},{"$f":"IF(E85<$AC88,0,IF($AG88=0,0,IF(OR($AG88=1,MOD(E85-$AC88+1,$AG88)=1),$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},{"$f":"IF(AB88<D85,D85,AB88)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C297","v":""}]
[{"$f":"+'Cap Needs Input'!C272","v":0},{"$f":"+'Cap Needs Input'!G298","v":""},{"$f":"IF(AND(C85>=$AC89,AJ89=\"Now\"),$AF89,0)","v":0},{"$f":"IF(AND(D85>=$AC89,AJ89=\"End of Cycle\"),$AF89,0)","v":0},{"$f":"IF(E85<$AC89,0,IF($AG89=0,0,IF(OR($AG89=1,MOD(E85-$AC89+1,$AG89)=1),$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},{"$f":"IF(AB89<D85,D85,AB89)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C298","v":""}]
[]
[{"$f":"SUM(A87:A90)","v":0},{"$f":"+A83&\" \"&B83","v":"3.2.9.04 Site Other #4"},{"$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":"3.3.2.2 Exterior Walls"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C95","v":2014},{"$f":"+D95+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C303","v":0},{"$f":"+'Cap Needs Input'!G329","v":""},{"$f":"IF(AND(C95>=$AC97,AJ97=\"Now\"),$AF97,0)","v":0},{"$f":"IF(AND(D95>=$AC97,AJ97=\"End of Cycle\"),$AF97,0)","v":0},{"$f":"IF(E95<$AC97,0,IF($AG97=0,0,IF(OR($AG97=1,MOD(E95-$AC97+1,$AG97)=1),$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$2,'20 Year Detail'!$C95,AA97)","v":0},{"$f":"IF(AB97<D95,D95,AB97)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C329","v":""}]
[{"$f":"+'Cap Needs Input'!C304","v":0},{"$f":"+'Cap Needs Input'!G330","v":""},{"$f":"IF(AND(C95>=$AC98,AJ98=\"Now\"),$AF98,0)","v":0},{"$f":"IF(AND(D95>=$AC98,AJ98=\"End of Cycle\"),$AF98,0)","v":0},{"$f":"IF(E95<$AC98,0,IF($AG98=0,0,IF(OR($AG98=1,MOD(E95-$AC98+1,$AG98)=1),$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$2,'20 Year Detail'!$C95,AA98)","v":0},{"$f":"IF(AB98<D95,D95,AB98)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C330","v":""}]
[{"$f":"+'Cap Needs Input'!C305","v":0},{"$f":"+'Cap Needs Input'!G331","v":""},{"$f":"IF(AND(C95>=$AC99,AJ99=\"Now\"),$AF99,0)","v":0},{"$f":"IF(AND(D95>=$AC99,AJ99=\"End of Cycle\"),$AF99,0)","v":0},{"$f":"IF(E95<$AC99,0,IF($AG99=0,0,IF(OR($AG99=1,MOD(E95-$AC99+1,$AG99)=1),$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},{"$f":"+'Cap Needs Input'!I305","v":0},{"$f":"+Z99+Y99","v":0},{"$f":"IF('Cap Needs Input'!C331='Cap Needs Input'!$Q$2,'20 Year Detail'!$C95,AA99)","v":0},{"$f":"IF(AB99<D95,D95,AB99)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C331","v":""}]
[]
[{"$f":"SUM(A97:A100)","v":0},{"$f":"+A93","v":"3.3.2.2 Exterior Walls"},{"$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":"3.3.2.3 Insulation"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C105","v":2014},{"$f":"+D105+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C336","v":0},{"$f":"+'Cap Needs Input'!G362","v":""},{"$f":"IF(AND(C105>=$AC107,AJ107=\"Now\"),$AF107,0)","v":0},{"$f":"IF(AND(D105>=$AC107,AJ107=\"End of Cycle\"),$AF107,0)","v":0},{"$f":"IF(E105<$AC107,0,IF($AG107=0,0,IF(OR($AG107=1,MOD(E105-$AC107+1,$AG107)=1),$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},{"$f":"IF(AB107<D105,D105,AB107)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C362","v":""}]
[{"$f":"+'Cap Needs Input'!C337","v":0},{"$f":"+'Cap Needs Input'!G363","v":""},{"$f":"IF(AND(C105>=$AC108,AJ108=\"Now\"),$AF108,0)","v":0},{"$f":"IF(AND(D105>=$AC108,AJ108=\"End of Cycle\"),$AF108,0)","v":0},{"$f":"IF(E105<$AC108,0,IF($AG108=0,0,IF(OR($AG108=1,MOD(E105-$AC108+1,$AG108)=1),$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},{"$f":"IF(AB108<D105,D105,AB108)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C363","v":""}]
[{"$f":"+'Cap Needs Input'!C338","v":0},{"$f":"+'Cap Needs Input'!G364","v":""},{"$f":"IF(AND(C105>=$AC109,AJ109=\"Now\"),$AF109,0)","v":0},{"$f":"IF(AND(D105>=$AC109,AJ109=\"End of Cycle\"),$AF109,0)","v":0},{"$f":"IF(E105<$AC109,0,IF($AG109=0,0,IF(OR($AG109=1,MOD(E105-$AC109+1,$AG109)=1),$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},{"$f":"IF(AB109<D105,D105,AB109)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C364","v":""}]
[]
[{"$f":"SUM(A107:A110)","v":0},{"$f":"+A103","v":"3.3.2.3 Insulation"},{"$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":"3.3.2.4.01 Sliding Glass Doors"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C115","v":2014},{"$f":"+D115+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C369","v":0},{"$f":"+'Cap Needs Input'!G395","v":""},{"$f":"IF(AND(C115>=$AC117,AJ117=\"Now\"),$AF117,0)","v":0},{"$f":"IF(AND(D115>=$AC117,AJ117=\"End of Cycle\"),$AF117,0)","v":0},{"$f":"IF(E115<$AC117,0,IF($AG117=0,0,IF(OR($AG117=1,MOD(E115-$AC117+1,$AG117)=1),$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},{"$f":"IF(AB117<D115,D115,AB117)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C395","v":""}]
[{"$f":"+'Cap Needs Input'!C370","v":0},{"$f":"+'Cap Needs Input'!G396","v":""},{"$f":"IF(AND(C115>=$AC118,AJ118=\"Now\"),$AF118,0)","v":0},{"$f":"IF(AND(D115>=$AC118,AJ118=\"End of Cycle\"),$AF118,0)","v":0},{"$f":"IF(E115<$AC118,0,IF($AG118=0,0,IF(OR($AG118=1,MOD(E115-$AC118+1,$AG118)=1),$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},{"$f":"IF(AB118<D115,D115,AB118)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C396","v":""}]
[{"$f":"+'Cap Needs Input'!C371","v":0},{"$f":"+'Cap Needs Input'!G397","v":""},{"$f":"IF(AND(C115>=$AC119,AJ119=\"Now\"),$AF119,0)","v":0},{"$f":"IF(AND(D115>=$AC119,AJ119=\"End of Cycle\"),$AF119,0)","v":0},{"$f":"IF(E115<$AC119,0,IF($AG119=0,0,IF(OR($AG119=1,MOD(E115-$AC119+1,$AG119)=1),$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},{"$f":"IF(AB119<D115,D115,AB119)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C397","v":""}]
[]
[{"$f":"SUM(A117:A120)","v":0},{"$f":"+A113","v":"3.3.2.4.01 Sliding Glass Doors"},{"$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":"3.3.2.4.02 Windows"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C125","v":2014},{"$f":"+D125+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C402","v":0},{"$f":"+'Cap Needs Input'!G428","v":""},{"$f":"IF(AND(C125>=$AC127,AJ127=\"Now\"),$AF127,0)","v":0},{"$f":"IF(AND(D125>=$AC127,AJ127=\"End of Cycle\"),$AF127,0)","v":0},{"$f":"IF(E125<$AC127,0,IF($AG127=0,0,IF(OR($AG127=1,MOD(E125-$AC127+1,$AG127)=1),$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$2,'20 Year Detail'!$C125,AA127)","v":0},{"$f":"IF(AB127<D125,D125,AB127)","v":2014},{"$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":"+'Cap Needs Input'!C403","v":0},{"$f":"+'Cap Needs Input'!G429","v":""},{"$f":"IF(AND(C125>=$AC128,AJ128=\"Now\"),$AF128,0)","v":0},{"$f":"IF(AND(D125>=$AC128,AJ128=\"End of Cycle\"),$AF128,0)","v":0},{"$f":"IF(E125<$AC128,0,IF($AG128=0,0,IF(OR($AG128=1,MOD(E125-$AC128+1,$AG128)=1),$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$2,'20 Year Detail'!$C125,AA128)","v":0},{"$f":"IF(AB128<D125,D125,AB128)","v":2014},{"$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":"+'Cap Needs Input'!C404","v":0},{"$f":"+'Cap Needs Input'!G430","v":""},{"$f":"IF(AND(C125>=$AC129,AJ129=\"Now\"),$AF129,0)","v":0},{"$f":"IF(AND(D125>=$AC129,AJ129=\"End of Cycle\"),$AF129,0)","v":0},{"$f":"IF(E125<$AC129,0,IF($AG129=0,0,IF(OR($AG129=1,MOD(E125-$AC129+1,$AG129)=1),$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$2,'20 Year Detail'!$C125,AA129)","v":0},{"$f":"IF(AB129<D125,D125,AB129)","v":2014},{"$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":"SUM(A127:A130)","v":0},{"$f":"+A123","v":"3.3.2.4.02 Windows"},{"$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":"3.3.2.5.01 Exterior Doors"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C135","v":2014},{"$f":"+D135+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C435","v":0},{"$f":"+'Cap Needs Input'!G461","v":""},{"$f":"IF(AND(C135>=$AC137,AJ137=\"Now\"),$AF137,0)","v":0},{"$f":"IF(AND(D135>=$AC137,AJ137=\"End of Cycle\"),$AF137,0)","v":0},{"$f":"IF(E135<$AC137,0,IF($AG137=0,0,IF(OR($AG137=1,MOD(E135-$AC137+1,$AG137)=1),$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},{"$f":"IF(AB137<D135,D135,AB137)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C461","v":""}]
[{"$f":"+'Cap Needs Input'!C436","v":0},{"$f":"+'Cap Needs Input'!G462","v":""},{"$f":"IF(AND(C135>=$AC138,AJ138=\"Now\"),$AF138,0)","v":0},{"$f":"IF(AND(D135>=$AC138,AJ138=\"End of Cycle\"),$AF138,0)","v":0},{"$f":"IF(E135<$AC138,0,IF($AG138=0,0,IF(OR($AG138=1,MOD(E135-$AC138+1,$AG138)=1),$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},{"$f":"IF(AB138<D135,D135,AB138)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C462","v":""}]
[{"$f":"+'Cap Needs Input'!C437","v":0},{"$f":"+'Cap Needs Input'!G463","v":""},{"$f":"IF(AND(C135>=$AC139,AJ139=\"Now\"),$AF139,0)","v":0},{"$f":"IF(AND(D135>=$AC139,AJ139=\"End of Cycle\"),$AF139,0)","v":0},{"$f":"IF(E135<$AC139,0,IF($AG139=0,0,IF(OR($AG139=1,MOD(E135-$AC139+1,$AG139)=1),$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},{"$f":"IF(AB139<D135,D135,AB139)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C463","v":""}]
[]
[{"$f":"SUM(A137:A140)","v":0},{"$f":"+A133","v":"3.3.2.5.01 Exterior Doors"},{"$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":"3.3.2.5.02 Storm Doors"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C145","v":2014},{"$f":"+D145+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C468","v":0},{"$f":"+'Cap Needs Input'!G494","v":""},{"$f":"IF(AND(C145>=$AC147,AJ147=\"Now\"),$AF147,0)","v":0},{"$f":"IF(AND(D145>=$AC147,AJ147=\"End of Cycle\"),$AF147,0)","v":0},{"$f":"IF(E145<$AC147,0,IF($AG147=0,0,IF(OR($AG147=1,MOD(E145-$AC147+1,$AG147)=1),$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},{"$f":"IF(AB147<D145,D145,AB147)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C494","v":""}]
[{"$f":"+'Cap Needs Input'!C469","v":0},{"$f":"+'Cap Needs Input'!G495","v":""},{"$f":"IF(AND(C145>=$AC148,AJ148=\"Now\"),$AF148,0)","v":0},{"$f":"IF(AND(D145>=$AC148,AJ148=\"End of Cycle\"),$AF148,0)","v":0},{"$f":"IF(E145<$AC148,0,IF($AG148=0,0,IF(OR($AG148=1,MOD(E145-$AC148+1,$AG148)=1),$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},{"$f":"IF(AB148<D145,D145,AB148)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C495","v":""}]
[{"$f":"+'Cap Needs Input'!C470","v":0},{"$f":"+'Cap Needs Input'!G496","v":""},{"$f":"IF(AND(C145>=$AC149,AJ149=\"Now\"),$AF149,0)","v":0},{"$f":"IF(AND(D145>=$AC149,AJ149=\"End of Cycle\"),$AF149,0)","v":0},{"$f":"IF(E145<$AC149,0,IF($AG149=0,0,IF(OR($AG149=1,MOD(E145-$AC149+1,$AG149)=1),$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},{"$f":"IF(AB149<D145,D145,AB149)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C496","v":""}]
[]
[{"$f":"SUM(A147:A150)","v":0},{"$f":"+A143","v":"3.3.2.5.02 Storm Doors"},{"$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":"3.3.2.9.01"},{"$f":"+'Cap Needs Input'!B498","v":"Bldg Envelope Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C155","v":2014},{"$f":"+D155+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C501","v":0},{"$f":"+'Cap Needs Input'!G527","v":""},{"$f":"IF(AND(C155>=$AC157,AJ157=\"Now\"),$AF157,0)","v":0},{"$f":"IF(AND(D155>=$AC157,AJ157=\"End of Cycle\"),$AF157,0)","v":0},{"$f":"IF(E155<$AC157,0,IF($AG157=0,0,IF(OR($AG157=1,MOD(E155-$AC157+1,$AG157)=1),$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},{"$f":"IF(AB157<D155,D155,AB157)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C527","v":""}]
[{"$f":"+'Cap Needs Input'!C502","v":0},{"$f":"+'Cap Needs Input'!G528","v":""},{"$f":"IF(AND(C155>=$AC158,AJ158=\"Now\"),$AF158,0)","v":0},{"$f":"IF(AND(D155>=$AC158,AJ158=\"End of Cycle\"),$AF158,0)","v":0},{"$f":"IF(E155<$AC158,0,IF($AG158=0,0,IF(OR($AG158=1,MOD(E155-$AC158+1,$AG158)=1),$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},{"$f":"IF(AB158<D155,D155,AB158)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C528","v":""}]
[{"$f":"+'Cap Needs Input'!C503","v":0},{"$f":"+'Cap Needs Input'!G529","v":""},{"$f":"IF(AND(C155>=$AC159,AJ159=\"Now\"),$AF159,0)","v":0},{"$f":"IF(AND(D155>=$AC159,AJ159=\"End of Cycle\"),$AF159,0)","v":0},{"$f":"IF(E155<$AC159,0,IF($AG159=0,0,IF(OR($AG159=1,MOD(E155-$AC159+1,$AG159)=1),$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},{"$f":"IF(AB159<D155,D155,AB159)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C529","v":""}]
[]
[{"$f":"SUM(A157:A160)","v":0},{"$f":"+A153&\" \"&B153","v":"3.3.2.9.01 Bldg Envelope Other #1"},{"$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":"3.3.2.9.02"},{"$f":"+'Cap Needs Input'!B531","v":"Bldg Envelope Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C165","v":2014},{"$f":"+D165+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C534","v":0},{"$f":"+'Cap Needs Input'!G560","v":""},{"$f":"IF(AND(C165>=$AC167,AJ167=\"Now\"),$AF167,0)","v":0},{"$f":"IF(AND(D165>=$AC167,AJ167=\"End of Cycle\"),$AF167,0)","v":0},{"$f":"IF(E165<$AC167,0,IF($AG167=0,0,IF(OR($AG167=1,MOD(E165-$AC167+1,$AG167)=1),$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},{"$f":"IF(AB167<D165,D165,AB167)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C560","v":""}]
[{"$f":"+'Cap Needs Input'!C535","v":0},{"$f":"+'Cap Needs Input'!G561","v":""},{"$f":"IF(AND(C165>=$AC168,AJ168=\"Now\"),$AF168,0)","v":0},{"$f":"IF(AND(D165>=$AC168,AJ168=\"End of Cycle\"),$AF168,0)","v":0},{"$f":"IF(E165<$AC168,0,IF($AG168=0,0,IF(OR($AG168=1,MOD(E165-$AC168+1,$AG168)=1),$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},{"$f":"IF(AB168<D165,D165,AB168)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C561","v":""}]
[{"$f":"+'Cap Needs Input'!C536","v":0},{"$f":"+'Cap Needs Input'!G562","v":""},{"$f":"IF(AND(C165>=$AC169,AJ169=\"Now\"),$AF169,0)","v":0},{"$f":"IF(AND(D165>=$AC169,AJ169=\"End of Cycle\"),$AF169,0)","v":0},{"$f":"IF(E165<$AC169,0,IF($AG169=0,0,IF(OR($AG169=1,MOD(E165-$AC169+1,$AG169)=1),$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},{"$f":"IF(AB169<D165,D165,AB169)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C562","v":""}]
[]
[{"$f":"SUM(A167:A170)","v":0},{"$f":"+A163&\" \"&B163","v":"3.3.2.9.02 Bldg Envelope Other #2"},{"$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":"3.3.2.9.03"},{"$f":"+'Cap Needs Input'!B564","v":"Bldg Envelope Other #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C175","v":2014},{"$f":"+D175+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C567","v":0},{"$f":"+'Cap Needs Input'!G593","v":""},{"$f":"IF(AND(C175>=$AC177,AJ177=\"Now\"),$AF177,0)","v":0},{"$f":"IF(AND(D175>=$AC177,AJ177=\"End of Cycle\"),$AF177,0)","v":0},{"$f":"IF(E175<$AC177,0,IF($AG177=0,0,IF(OR($AG177=1,MOD(E175-$AC177+1,$AG177)=1),$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$2,'20 Year Detail'!$C175,AA177)","v":0},{"$f":"IF(AB177<D175,D175,AB177)","v":2014},{"$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":"+'Cap Needs Input'!C568","v":0},{"$f":"+'Cap Needs Input'!G594","v":""},{"$f":"IF(AND(C175>=$AC178,AJ178=\"Now\"),$AF178,0)","v":0},{"$f":"IF(AND(D175>=$AC178,AJ178=\"End of Cycle\"),$AF178,0)","v":0},{"$f":"IF(E175<$AC178,0,IF($AG178=0,0,IF(OR($AG178=1,MOD(E175-$AC178+1,$AG178)=1),$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$2,'20 Year Detail'!$C175,AA178)","v":0},{"$f":"IF(AB178<D175,D175,AB178)","v":2014},{"$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":"+'Cap Needs Input'!C569","v":0},{"$f":"+'Cap Needs Input'!G595","v":""},{"$f":"IF(AND(C175>=$AC179,AJ179=\"Now\"),$AF179,0)","v":0},{"$f":"IF(AND(D175>=$AC179,AJ179=\"End of Cycle\"),$AF179,0)","v":0},{"$f":"IF(E175<$AC179,0,IF($AG179=0,0,IF(OR($AG179=1,MOD(E175-$AC179+1,$AG179)=1),$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$2,'20 Year Detail'!$C175,AA179)","v":0},{"$f":"IF(AB179<D175,D175,AB179)","v":2014},{"$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":"SUM(A177:A180)","v":0},{"$f":"+A173&\" \"&B173","v":"3.3.2.9.03 Bldg Envelope Other #3"},{"$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":"3.3.2.9.04"},{"$f":"+'Cap Needs Input'!B597","v":"Bldg Envelope Other #4"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C185","v":2014},{"$f":"+D185+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C600","v":0},{"$f":"+'Cap Needs Input'!G626","v":""},{"$f":"IF(AND(C185>=$AC187,AJ187=\"Now\"),$AF187,0)","v":0},{"$f":"IF(AND(D185>=$AC187,AJ187=\"End of Cycle\"),$AF187,0)","v":0},{"$f":"IF(E185<$AC187,0,IF($AG187=0,0,IF(OR($AG187=1,MOD(E185-$AC187+1,$AG187)=1),$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},{"$f":"IF(AB187<D185,D185,AB187)","v":2014},{"$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":"+'Cap Needs Input'!C601","v":0},{"$f":"+'Cap Needs Input'!G627","v":""},{"$f":"IF(AND(C185>=$AC188,AJ188=\"Now\"),$AF188,0)","v":0},{"$f":"IF(AND(D185>=$AC188,AJ188=\"End of Cycle\"),$AF188,0)","v":0},{"$f":"IF(E185<$AC188,0,IF($AG188=0,0,IF(OR($AG188=1,MOD(E185-$AC188+1,$AG188)=1),$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},{"$f":"IF(AB188<D185,D185,AB188)","v":2014},{"$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":"+'Cap Needs Input'!C602","v":0},{"$f":"+'Cap Needs Input'!G628","v":""},{"$f":"IF(AND(C185>=$AC189,AJ189=\"Now\"),$AF189,0)","v":0},{"$f":"IF(AND(D185>=$AC189,AJ189=\"End of Cycle\"),$AF189,0)","v":0},{"$f":"IF(E185<$AC189,0,IF($AG189=0,0,IF(OR($AG189=1,MOD(E185-$AC189+1,$AG189)=1),$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},{"$f":"IF(AB189<D185,D185,AB189)","v":2014},{"$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":"SUM(A187:A190)","v":0},{"$f":"+A183&\" \"&B183","v":"3.3.2.9.04 Bldg Envelope Other #4"},{"$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":"3.3.4 Roofs"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C195","v":2014},{"$f":"+D195+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C633","v":0},{"$f":"+'Cap Needs Input'!G659","v":""},{"$f":"IF(AND(C195>=$AC197,AJ197=\"Now\"),$AF197,0)","v":0},{"$f":"IF(AND(D195>=$AC197,AJ197=\"End of Cycle\"),$AF197,0)","v":0},{"$f":"IF(E195<$AC197,0,IF($AG197=0,0,IF(OR($AG197=1,MOD(E195-$AC197+1,$AG197)=1),$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},{"$f":"IF(AB197<D195,D195,AB197)","v":2014},{"$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":"+'Cap Needs Input'!C634","v":0},{"$f":"+'Cap Needs Input'!G660","v":""},{"$f":"IF(AND(C195>=$AC198,AJ198=\"Now\"),$AF198,0)","v":0},{"$f":"IF(AND(D195>=$AC198,AJ198=\"End of Cycle\"),$AF198,0)","v":0},{"$f":"IF(E195<$AC198,0,IF($AG198=0,0,IF(OR($AG198=1,MOD(E195-$AC198+1,$AG198)=1),$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},{"$f":"IF(AB198<D195,D195,AB198)","v":2014},{"$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":"+'Cap Needs Input'!C635","v":0},{"$f":"+'Cap Needs Input'!G661","v":""},{"$f":"IF(AND(C195>=$AC199,AJ199=\"Now\"),$AF199,0)","v":0},{"$f":"IF(AND(D195>=$AC199,AJ199=\"End of Cycle\"),$AF199,0)","v":0},{"$f":"IF(E195<$AC199,0,IF($AG199=0,0,IF(OR($AG199=1,MOD(E195-$AC199+1,$AG199)=1),$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},{"$f":"IF(AB199<D195,D195,AB199)","v":2014},{"$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":"SUM(A197:A200)","v":0},{"$f":"+A193","v":"3.3.4 Roofs"},{"$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":"3.4.1.2.01"},{"$f":"+'Cap Needs Input'!B663","v":"DHW #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C205","v":2014},{"$f":"+D205+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C666","v":0},{"$f":"+'Cap Needs Input'!G692","v":""},{"$f":"IF(AND(C205>=$AC207,AJ207=\"Now\"),$AF207,0)","v":0},{"$f":"IF(AND(D205>=$AC207,AJ207=\"End of Cycle\"),$AF207,0)","v":0},{"$f":"IF(E205<$AC207,0,IF($AG207=0,0,IF(OR($AG207=1,MOD(E205-$AC207+1,$AG207)=1),$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},{"$f":"IF(AB207<D205,D205,AB207)","v":2014},{"$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":"+'Cap Needs Input'!C667","v":0},{"$f":"+'Cap Needs Input'!G693","v":""},{"$f":"IF(AND(C205>=$AC208,AJ208=\"Now\"),$AF208,0)","v":0},{"$f":"IF(AND(D205>=$AC208,AJ208=\"End of Cycle\"),$AF208,0)","v":0},{"$f":"IF(E205<$AC208,0,IF($AG208=0,0,IF(OR($AG208=1,MOD(E205-$AC208+1,$AG208)=1),$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},{"$f":"IF(AB208<D205,D205,AB208)","v":2014},{"$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":"+'Cap Needs Input'!C668","v":0},{"$f":"+'Cap Needs Input'!G694","v":""},{"$f":"IF(AND(C205>=$AC209,AJ209=\"Now\"),$AF209,0)","v":0},{"$f":"IF(AND(D205>=$AC209,AJ209=\"End of Cycle\"),$AF209,0)","v":0},{"$f":"IF(E205<$AC209,0,IF($AG209=0,0,IF(OR($AG209=1,MOD(E205-$AC209+1,$AG209)=1),$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},{"$f":"IF(AB209<D205,D205,AB209)","v":2014},{"$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":"SUM(A207:A210)","v":0},{"$f":"+A203&\" \"&B203","v":"3.4.1.2.01 DHW #1"},{"$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":"3.4.1.2.02"},{"$f":"+'Cap Needs Input'!B696","v":"DHW #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C215","v":2014},{"$f":"+D215+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C699","v":0},{"$f":"+'Cap Needs Input'!G725","v":""},{"$f":"IF(AND(C215>=$AC217,AJ217=\"Now\"),$AF217,0)","v":0},{"$f":"IF(AND(D215>=$AC217,AJ217=\"End of Cycle\"),$AF217,0)","v":0},{"$f":"IF(E215<$AC217,0,IF($AG217=0,0,IF(OR($AG217=1,MOD(E215-$AC217+1,$AG217)=1),$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},{"$f":"IF(AB217<D215,D215,AB217)","v":2014},{"$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":"+'Cap Needs Input'!C700","v":0},{"$f":"+'Cap Needs Input'!G726","v":""},{"$f":"IF(AND(C215>=$AC218,AJ218=\"Now\"),$AF218,0)","v":0},{"$f":"IF(AND(D215>=$AC218,AJ218=\"End of Cycle\"),$AF218,0)","v":0},{"$f":"IF(E215<$AC218,0,IF($AG218=0,0,IF(OR($AG218=1,MOD(E215-$AC218+1,$AG218)=1),$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},{"$f":"IF(AB218<D215,D215,AB218)","v":2014},{"$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":"+'Cap Needs Input'!C701","v":0},{"$f":"+'Cap Needs Input'!G727","v":""},{"$f":"IF(AND(C215>=$AC219,AJ219=\"Now\"),$AF219,0)","v":0},{"$f":"IF(AND(D215>=$AC219,AJ219=\"End of Cycle\"),$AF219,0)","v":0},{"$f":"IF(E215<$AC219,0,IF($AG219=0,0,IF(OR($AG219=1,MOD(E215-$AC219+1,$AG219)=1),$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},{"$f":"IF(AB219<D215,D215,AB219)","v":2014},{"$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":"SUM(A217:A220)","v":0},{"$f":"+A213&\" \"&B213","v":"3.4.1.2.02 DHW #2"},{"$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":"3.4.1.2.03"},{"$f":"+'Cap Needs Input'!B729","v":"DHW #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C225","v":2014},{"$f":"+D225+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C732","v":0},{"$f":"+'Cap Needs Input'!G758","v":""},{"$f":"IF(AND(C225>=$AC227,AJ227=\"Now\"),$AF227,0)","v":0},{"$f":"IF(AND(D225>=$AC227,AJ227=\"End of Cycle\"),$AF227,0)","v":0},{"$f":"IF(E225<$AC227,0,IF($AG227=0,0,IF(OR($AG227=1,MOD(E225-$AC227+1,$AG227)=1),$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},{"$f":"IF(AB227<D225,D225,AB227)","v":2014},{"$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":"+'Cap Needs Input'!C733","v":0},{"$f":"+'Cap Needs Input'!G759","v":""},{"$f":"IF(AND(C225>=$AC228,AJ228=\"Now\"),$AF228,0)","v":0},{"$f":"IF(AND(D225>=$AC228,AJ228=\"End of Cycle\"),$AF228,0)","v":0},{"$f":"IF(E225<$AC228,0,IF($AG228=0,0,IF(OR($AG228=1,MOD(E225-$AC228+1,$AG228)=1),$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},{"$f":"IF(AB228<D225,D225,AB228)","v":2014},{"$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":"+'Cap Needs Input'!C734","v":0},{"$f":"+'Cap Needs Input'!G760","v":""},{"$f":"IF(AND(C225>=$AC229,AJ229=\"Now\"),$AF229,0)","v":0},{"$f":"IF(AND(D225>=$AC229,AJ229=\"End of Cycle\"),$AF229,0)","v":0},{"$f":"IF(E225<$AC229,0,IF($AG229=0,0,IF(OR($AG229=1,MOD(E225-$AC229+1,$AG229)=1),$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},{"$f":"IF(AB229<D225,D225,AB229)","v":2014},{"$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":"SUM(A227:A230)","v":0},{"$f":"+A223&\" \"&B223","v":"3.4.1.2.03 DHW #3"},{"$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":"3.4.1.2.04"},{"$f":"+'Cap Needs Input'!B762","v":"DHW #4"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C235","v":2014},{"$f":"+D235+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C765","v":0},{"$f":"+'Cap Needs Input'!G791","v":""},{"$f":"IF(AND(C235>=$AC237,AJ237=\"Now\"),$AF237,0)","v":0},{"$f":"IF(AND(D235>=$AC237,AJ237=\"End of Cycle\"),$AF237,0)","v":0},{"$f":"IF(E235<$AC237,0,IF($AG237=0,0,IF(OR($AG237=1,MOD(E235-$AC237+1,$AG237)=1),$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$2,'20 Year Detail'!$C235,AA237)","v":0},{"$f":"IF(AB237<D235,D235,AB237)","v":2014},{"$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":"+'Cap Needs Input'!C766","v":0},{"$f":"+'Cap Needs Input'!G792","v":""},{"$f":"IF(AND(C235>=$AC238,AJ238=\"Now\"),$AF238,0)","v":0},{"$f":"IF(AND(D235>=$AC238,AJ238=\"End of Cycle\"),$AF238,0)","v":0},{"$f":"IF(E235<$AC238,0,IF($AG238=0,0,IF(OR($AG238=1,MOD(E235-$AC238+1,$AG238)=1),$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$2,'20 Year Detail'!$C235,AA238)","v":0},{"$f":"IF(AB238<D235,D235,AB238)","v":2014},{"$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":"+'Cap Needs Input'!C767","v":0},{"$f":"+'Cap Needs Input'!G793","v":""},{"$f":"IF(AND(C235>=$AC239,AJ239=\"Now\"),$AF239,0)","v":0},{"$f":"IF(AND(D235>=$AC239,AJ239=\"End of Cycle\"),$AF239,0)","v":0},{"$f":"IF(E235<$AC239,0,IF($AG239=0,0,IF(OR($AG239=1,MOD(E235-$AC239+1,$AG239)=1),$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$2,'20 Year Detail'!$C235,AA239)","v":0},{"$f":"IF(AB239<D235,D235,AB239)","v":2014},{"$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":"SUM(A237:A240)","v":0},{"$f":"+A233&\" \"&B233","v":"3.4.1.2.04 DHW #4"},{"$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":"3.4.1.3.01 Water Savers: Faucets"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C245","v":2014},{"$f":"+D245+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C798","v":0},{"$f":"+'Cap Needs Input'!G824","v":""},{"$f":"IF(AND(C245>=$AC247,AJ247=\"Now\"),$AF247,0)","v":0},{"$f":"IF(AND(D245>=$AC247,AJ247=\"End of Cycle\"),$AF247,0)","v":0},{"$f":"IF(E245<$AC247,0,IF($AG247=0,0,IF(OR($AG247=1,MOD(E245-$AC247+1,$AG247)=1),$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$2,'20 Year Detail'!$C245,AA247)","v":0},{"$f":"IF(AB247<D245,D245,AB247)","v":2014},{"$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":"+'Cap Needs Input'!C799","v":0},{"$f":"+'Cap Needs Input'!G825","v":""},{"$f":"IF(AND(C245>=$AC248,AJ248=\"Now\"),$AF248,0)","v":0},{"$f":"IF(AND(D245>=$AC248,AJ248=\"End of Cycle\"),$AF248,0)","v":0},{"$f":"IF(E245<$AC248,0,IF($AG248=0,0,IF(OR($AG248=1,MOD(E245-$AC248+1,$AG248)=1),$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$2,'20 Year Detail'!$C245,AA248)","v":0},{"$f":"IF(AB248<D245,D245,AB248)","v":2014},{"$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":"+'Cap Needs Input'!C800","v":0},{"$f":"+'Cap Needs Input'!G826","v":""},{"$f":"IF(AND(C245>=$AC249,AJ249=\"Now\"),$AF249,0)","v":0},{"$f":"IF(AND(D245>=$AC249,AJ249=\"End of Cycle\"),$AF249,0)","v":0},{"$f":"IF(E245<$AC249,0,IF($AG249=0,0,IF(OR($AG249=1,MOD(E245-$AC249+1,$AG249)=1),$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$2,'20 Year Detail'!$C245,AA249)","v":0},{"$f":"IF(AB249<D245,D245,AB249)","v":2014},{"$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":"SUM(A247:A250)","v":0},{"$f":"+A243","v":"3.4.1.3.01 Water Savers: Faucets"},{"$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":"3.4.1.3.02 Water Savers: Shower Heads"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C255","v":2014},{"$f":"+D255+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C831","v":0},{"$f":"+'Cap Needs Input'!G857","v":""},{"$f":"IF(AND(C255>=$AC257,AJ257=\"Now\"),$AF257,0)","v":0},{"$f":"IF(AND(D255>=$AC257,AJ257=\"End of Cycle\"),$AF257,0)","v":0},{"$f":"IF(E255<$AC257,0,IF($AG257=0,0,IF(OR($AG257=1,MOD(E255-$AC257+1,$AG257)=1),$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$2,'20 Year Detail'!$C255,AA257)","v":0},{"$f":"IF(AB257<D255,D255,AB257)","v":2014},{"$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":"+'Cap Needs Input'!C832","v":0},{"$f":"+'Cap Needs Input'!G858","v":""},{"$f":"IF(AND(C255>=$AC258,AJ258=\"Now\"),$AF258,0)","v":0},{"$f":"IF(AND(D255>=$AC258,AJ258=\"End of Cycle\"),$AF258,0)","v":0},{"$f":"IF(E255<$AC258,0,IF($AG258=0,0,IF(OR($AG258=1,MOD(E255-$AC258+1,$AG258)=1),$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$2,'20 Year Detail'!$C255,AA258)","v":0},{"$f":"IF(AB258<D255,D255,AB258)","v":2014},{"$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":"+'Cap Needs Input'!C833","v":0},{"$f":"+'Cap Needs Input'!G859","v":""},{"$f":"IF(AND(C255>=$AC259,AJ259=\"Now\"),$AF259,0)","v":0},{"$f":"IF(AND(D255>=$AC259,AJ259=\"End of Cycle\"),$AF259,0)","v":0},{"$f":"IF(E255<$AC259,0,IF($AG259=0,0,IF(OR($AG259=1,MOD(E255-$AC259+1,$AG259)=1),$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$2,'20 Year Detail'!$C255,AA259)","v":0},{"$f":"IF(AB259<D255,D255,AB259)","v":2014},{"$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":"SUM(A257:A260)","v":0},{"$f":"+A253","v":"3.4.1.3.02 Water Savers: Shower Heads"},{"$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":"3.4.1.3.03 Water Savers: Toilets"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C265","v":2014},{"$f":"+D265+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C864","v":0},{"$f":"+'Cap Needs Input'!G890","v":""},{"$f":"IF(AND(C265>=$AC267,AJ267=\"Now\"),$AF267,0)","v":0},{"$f":"IF(AND(D265>=$AC267,AJ267=\"End of Cycle\"),$AF267,0)","v":0},{"$f":"IF(E265<$AC267,0,IF($AG267=0,0,IF(OR($AG267=1,MOD(E265-$AC267+1,$AG267)=1),$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$2,'20 Year Defaults'!$C265,AA267)","v":0},{"$f":"IF(AB267<D265,D265,AB267)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C890","v":""}]
[{"$f":"+'Cap Needs Input'!C865","v":0},{"$f":"+'Cap Needs Input'!G891","v":""},{"$f":"IF(AND(C265>=$AC268,AJ268=\"Now\"),$AF268,0)","v":0},{"$f":"IF(AND(D265>=$AC268,AJ268=\"End of Cycle\"),$AF268,0)","v":0},{"$f":"IF(E265<$AC268,0,IF($AG268=0,0,IF(OR($AG268=1,MOD(E265-$AC268+1,$AG268)=1),$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$2,'20 Year Defaults'!$C265,AA268)","v":0},{"$f":"IF(AB268<D265,D265,AB268)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C891","v":""}]
[{"$f":"+'Cap Needs Input'!C866","v":0},{"$f":"+'Cap Needs Input'!G892","v":""},{"$f":"IF(AND(C265>=$AC269,AJ269=\"Now\"),$AF269,0)","v":0},{"$f":"IF(AND(D265>=$AC269,AJ269=\"End of Cycle\"),$AF269,0)","v":0},{"$f":"IF(E265<$AC269,0,IF($AG269=0,0,IF(OR($AG269=1,MOD(E265-$AC269+1,$AG269)=1),$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$2,'20 Year Defaults'!$C265,AA269)","v":0},{"$f":"IF(AB269<D265,D265,AB269)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C892","v":""}]
[]
[{"$f":"SUM(A267:A270)","v":0},{"$f":"+A263","v":"3.4.1.3.03 Water Savers: Toilets"},{"$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":"3.4.2.1.01 HVAC Common Area Heating"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C275","v":2014},{"$f":"+D275+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C897","v":0},{"$f":"+'Cap Needs Input'!G923","v":""},{"$f":"IF(AND(C275>=$AC277,AJ277=\"Now\"),$AF277,0)","v":0},{"$f":"IF(AND(D275>=$AC277,AJ277=\"End of Cycle\"),$AF277,0)","v":0},{"$f":"IF(E275<$AC277,0,IF($AG277=0,0,IF(OR($AG277=1,MOD(E275-$AC277+1,$AG277)=1),$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},{"$f":"IF(AB277<D275,D275,AB277)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C923","v":""}]
[{"$f":"+'Cap Needs Input'!C898","v":0},{"$f":"+'Cap Needs Input'!G924","v":""},{"$f":"IF(AND(C275>=$AC278,AJ278=\"Now\"),$AF278,0)","v":0},{"$f":"IF(AND(D275>=$AC278,AJ278=\"End of Cycle\"),$AF278,0)","v":0},{"$f":"IF(E275<$AC278,0,IF($AG278=0,0,IF(OR($AG278=1,MOD(E275-$AC278+1,$AG278)=1),$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},{"$f":"IF(AB278<D275,D275,AB278)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C924","v":""}]
[{"$f":"+'Cap Needs Input'!C899","v":0},{"$f":"+'Cap Needs Input'!G925","v":""},{"$f":"IF(AND(C275>=$AC279,AJ279=\"Now\"),$AF279,0)","v":0},{"$f":"IF(AND(D275>=$AC279,AJ279=\"End of Cycle\"),$AF279,0)","v":0},{"$f":"IF(E275<$AC279,0,IF($AG279=0,0,IF(OR($AG279=1,MOD(E275-$AC279+1,$AG279)=1),$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},{"$f":"IF(AB279<D275,D275,AB279)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C925","v":""}]
[]
[{"$f":"SUM(A277:A280)","v":0},{"$f":"+A273","v":"3.4.2.1.01 HVAC Common Area Heating"},{"$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":"3.4.2.1.02 HVAC In-Unit Heating"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C285","v":2014},{"$f":"+D285+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C930","v":0},{"$f":"+'Cap Needs Input'!G956","v":""},{"$f":"IF(AND(C285>=$AC287,AJ287=\"Now\"),$AF287,0)","v":0},{"$f":"IF(AND(D285>=$AC287,AJ287=\"End of Cycle\"),$AF287,0)","v":0},{"$f":"IF(E285<$AC287,0,IF($AG287=0,0,IF(OR($AG287=1,MOD(E285-$AC287+1,$AG287)=1),$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$2,'20 Year Defaults'!$C$285,AA287)","v":0},{"$f":"IF(AB287<D285,D285,AB287)","v":2014},{"$f":"+'Cap Needs Input'!A956","v":0},{"$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":""}]
[{"$f":"+'Cap Needs Input'!C931","v":0},{"$f":"+'Cap Needs Input'!G957","v":""},{"$f":"IF(AND(C285>=$AC288,AJ288=\"Now\"),$AF288,0)","v":0},{"$f":"IF(AND(D285>=$AC288,AJ288=\"End of Cycle\"),$AF288,0)","v":0},{"$f":"IF(E285<$AC288,0,IF($AG288=0,0,IF(OR($AG288=1,MOD(E285-$AC288+1,$AG288)=1),$AF288,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Defaults'!$C$285,AA288)","v":0},{"$f":"IF(AB288<D285,D285,AB288)","v":2014},{"$f":"+'Cap Needs Input'!A957","v":0},{"$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":""}]
[{"$f":"+'Cap Needs Input'!C932","v":0},{"$f":"+'Cap Needs Input'!G958","v":""},{"$f":"IF(AND(C285>=$AC289,AJ289=\"Now\"),$AF289,0)","v":0},{"$f":"IF(AND(D285>=$AC289,AJ289=\"End of Cycle\"),$AF289,0)","v":0},{"$f":"IF(E285<$AC289,0,IF($AG289=0,0,IF(OR($AG289=1,MOD(E285-$AC289+1,$AG289)=1),$AF289,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Defaults'!$C$285,AA289)","v":0},{"$f":"IF(AB289<D285,D285,AB289)","v":2014},{"$f":"+'Cap Needs Input'!A958","v":0},{"$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":""}]
[]
[{"$f":"SUM(A287:A290)","v":0},{"$f":"+A283","v":"3.4.2.1.02 HVAC In-Unit Heating"},{"$f":"SUM(C287:C290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A960","v":"3.4.3.1.01 Bath Exhaust Fans"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C295","v":2014},{"$f":"+D295+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C963","v":0},{"$f":"+'Cap Needs Input'!G989","v":""},{"$f":"IF(AND(C295>=$AC297,AJ297=\"Now\"),$AF297,0)","v":0},{"$f":"IF(AND(D295>=$AC297,AJ297=\"End of Cycle\"),$AF297,0)","v":0},{"$f":"IF(E295<$AC297,0,IF($AG297=0,0,IF(OR($AG297=1,MOD(E295-$AC297+1,$AG297)=1),$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$2,'20 Year Defaults'!$C$295,AA297)","v":0},{"$f":"IF(AB297<D295,D295,AB297)","v":2014},{"$f":"+'Cap Needs Input'!A989","v":0},{"$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":""}]
[{"$f":"+'Cap Needs Input'!C964","v":0},{"$f":"+'Cap Needs Input'!G990","v":""},{"$f":"IF(AND(C295>=$AC298,AJ298=\"Now\"),$AF298,0)","v":0},{"$f":"IF(AND(D295>=$AC298,AJ298=\"End of Cycle\"),$AF298,0)","v":0},{"$f":"IF(E295<$AC298,0,IF($AG298=0,0,IF(OR($AG298=1,MOD(E295-$AC298+1,$AG298)=1),$AF298,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Defaults'!$C$295,AA298)","v":0},{"$f":"IF(AB298<D295,D295,AB298)","v":2014},{"$f":"+'Cap Needs Input'!A990","v":0},{"$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":""}]
[{"$f":"+'Cap Needs Input'!C965","v":0},{"$f":"+'Cap Needs Input'!G991","v":""},{"$f":"IF(AND(C295>=$AC299,AJ299=\"Now\"),$AF299,0)","v":0},{"$f":"IF(AND(D295>=$AC299,AJ299=\"End of Cycle\"),$AF299,0)","v":0},{"$f":"IF(E295<$AC299,0,IF($AG299=0,0,IF(OR($AG299=1,MOD(E295-$AC299+1,$AG299)=1),$AF299,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'20 Year Defaults'!$C$295,AA299)","v":0},{"$f":"IF(AB299<D295,D295,AB299)","v":2014},{"$f":"+'Cap Needs Input'!A991","v":0},{"$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":""}]
[]
[{"$f":"SUM(A297:A300)","v":0},{"$f":"+A293","v":"3.4.3.1.01 Bath Exhaust Fans"},{"$f":"SUM(C297:C300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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}]
[]
[{"$f":"+'Cap Needs Input'!A993","v":"3.4.3.1.02 HVAC Common Area Cooling"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C305","v":2014},{"$f":"+D305+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C996","v":0},{"$f":"+'Cap Needs Input'!G1022","v":""},{"$f":"IF(AND(C305>=$AC307,AJ307=\"Now\"),$AF307,0)","v":0},{"$f":"IF(AND(D305>=$AC307,AJ307=\"End of Cycle\"),$AF307,0)","v":0},{"$f":"IF(E305<$AC307,0,IF($AG307=0,0,IF(OR($AG307=1,MOD(E305-$AC307+1,$AG307)=1),$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},{"$f":"IF(AB307<D305,D305,AB307)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1022","v":""}]
[{"$f":"+'Cap Needs Input'!C997","v":0},{"$f":"+'Cap Needs Input'!G1023","v":""},{"$f":"IF(AND(C305>=$AC308,AJ308=\"Now\"),$AF308,0)","v":0},{"$f":"IF(AND(D305>=$AC308,AJ308=\"End of Cycle\"),$AF308,0)","v":0},{"$f":"IF(E305<$AC308,0,IF($AG308=0,0,IF(OR($AG308=1,MOD(E305-$AC308+1,$AG308)=1),$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},{"$f":"IF(AB308<D305,D305,AB308)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1023","v":""}]
[{"$f":"+'Cap Needs Input'!C998","v":0},{"$f":"+'Cap Needs Input'!G1024","v":""},{"$f":"IF(AND(C305>=$AC309,AJ309=\"Now\"),$AF309,0)","v":0},{"$f":"IF(AND(D305>=$AC309,AJ309=\"End of Cycle\"),$AF309,0)","v":0},{"$f":"IF(E305<$AC309,0,IF($AG309=0,0,IF(OR($AG309=1,MOD(E305-$AC309+1,$AG309)=1),$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},{"$f":"IF(AB309<D305,D305,AB309)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1024","v":""}]
[]
[{"$f":"SUM(A307:A310)","v":0},{"$f":"+A303","v":"3.4.3.1.02 HVAC Common Area Cooling"},{"$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":"3.4.3.1.03 HVAC In-Unit Cooling"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C315","v":2014},{"$f":"+D315+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1029","v":0},{"$f":"+'Cap Needs Input'!G1055","v":""},{"$f":"IF(AND(C315>=$AC317,AJ317=\"Now\"),$AF317,0)","v":0},{"$f":"IF(AND(D315>=$AC317,AJ317=\"End of Cycle\"),$AF317,0)","v":0},{"$f":"IF(E315<$AC317,0,IF($AG317=0,0,IF(OR($AG317=1,MOD(E315-$AC317+1,$AG317)=1),$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},{"$f":"IF(AB317<D315,D315,AB317)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1055","v":""}]
[{"$f":"+'Cap Needs Input'!C1030","v":0},{"$f":"+'Cap Needs Input'!G1056","v":""},{"$f":"IF(AND(C315>=$AC318,AJ318=\"Now\"),$AF318,0)","v":0},{"$f":"IF(AND(D315>=$AC318,AJ318=\"End of Cycle\"),$AF318,0)","v":0},{"$f":"IF(E315<$AC318,0,IF($AG318=0,0,IF(OR($AG318=1,MOD(E315-$AC318+1,$AG318)=1),$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},{"$f":"IF(AB318<D315,D315,AB318)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1056","v":""}]
[{"$f":"+'Cap Needs Input'!C1031","v":0},{"$f":"+'Cap Needs Input'!G1057","v":""},{"$f":"IF(AND(C315>=$AC319,AJ319=\"Now\"),$AF319,0)","v":0},{"$f":"IF(AND(D315>=$AC319,AJ319=\"End of Cycle\"),$AF319,0)","v":0},{"$f":"IF(E315<$AC319,0,IF($AG319=0,0,IF(OR($AG319=1,MOD(E315-$AC319+1,$AG319)=1),$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},{"$f":"IF(AB319<D315,D315,AB319)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1057","v":""}]
[]
[{"$f":"SUM(A317:A320)","v":0},{"$f":"+A313","v":"3.4.3.1.03 HVAC In-Unit Cooling"},{"$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":"3.4.9.01 Programmable Thermostats"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C325","v":2014},{"$f":"+D325+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1062","v":0},{"$f":"+'Cap Needs Input'!G1088","v":""},{"$f":"IF(AND(C325>=$AC327,AJ327=\"Now\"),$AF327,0)","v":0},{"$f":"IF(AND(D325>=$AC327,AJ327=\"End of Cycle\"),$AF327,0)","v":0},{"$f":"IF(E325<$AC327,0,IF($AG327=0,0,IF(OR($AG327=1,MOD(E325-$AC327+1,$AG327)=1),$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},{"$f":"IF(AB327<D325,D325,AB327)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1088","v":""}]
[{"$f":"+'Cap Needs Input'!C1063","v":0},{"$f":"+'Cap Needs Input'!G1089","v":""},{"$f":"IF(AND(C325>=$AC328,AJ328=\"Now\"),$AF328,0)","v":0},{"$f":"IF(AND(D325>=$AC328,AJ328=\"End of Cycle\"),$AF328,0)","v":0},{"$f":"IF(E325<$AC328,0,IF($AG328=0,0,IF(OR($AG328=1,MOD(E325-$AC328+1,$AG328)=1),$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},{"$f":"IF(AB328<D325,D325,AB328)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1089","v":""}]
[{"$f":"+'Cap Needs Input'!C1064","v":0},{"$f":"+'Cap Needs Input'!G1090","v":""},{"$f":"IF(AND(C325>=$AC329,AJ329=\"Now\"),$AF329,0)","v":0},{"$f":"IF(AND(D325>=$AC329,AJ329=\"End of Cycle\"),$AF329,0)","v":0},{"$f":"IF(E325<$AC329,0,IF($AG329=0,0,IF(OR($AG329=1,MOD(E325-$AC329+1,$AG329)=1),$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},{"$f":"IF(AB329<D325,D325,AB329)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1090","v":""}]
[]
[{"$f":"SUM(A327:A330)","v":0},{"$f":"+A323","v":"3.4.9.01 Programmable Thermostats"},{"$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":"3.4.9.02"},{"$f":"+'Cap Needs Input'!B1092","v":"M&E Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C335","v":2014},{"$f":"+D335+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1095","v":0},{"$f":"+'Cap Needs Input'!G1121","v":""},{"$f":"IF(AND(C335>=$AC337,AJ337=\"Now\"),$AF337,0)","v":0},{"$f":"IF(AND(D335>=$AC337,AJ337=\"End of Cycle\"),$AF337,0)","v":0},{"$f":"IF(E335<$AC337,0,IF($AG337=0,0,IF(OR($AG337=1,MOD(E335-$AC337+1,$AG337)=1),$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},{"$f":"IF(AB337<D335,D335,AB337)","v":2014},{"$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":"+'Cap Needs Input'!C1096","v":0},{"$f":"+'Cap Needs Input'!G1122","v":""},{"$f":"IF(AND(C335>=$AC338,AJ338=\"Now\"),$AF338,0)","v":0},{"$f":"IF(AND(D335>=$AC338,AJ338=\"End of Cycle\"),$AF338,0)","v":0},{"$f":"IF(E335<$AC338,0,IF($AG338=0,0,IF(OR($AG338=1,MOD(E335-$AC338+1,$AG338)=1),$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},{"$f":"IF(AB338<D335,D335,AB338)","v":2014},{"$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":"+'Cap Needs Input'!C1097","v":0},{"$f":"+'Cap Needs Input'!G1123","v":""},{"$f":"IF(AND(C335>=$AC339,AJ339=\"Now\"),$AF339,0)","v":0},{"$f":"IF(AND(D335>=$AC339,AJ339=\"End of Cycle\"),$AF339,0)","v":0},{"$f":"IF(E335<$AC339,0,IF($AG339=0,0,IF(OR($AG339=1,MOD(E335-$AC339+1,$AG339)=1),$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},{"$f":"IF(AB339<D335,D335,AB339)","v":2014},{"$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":"SUM(A337:A340)","v":0},{"$f":"+A333&\" \"&B333","v":"3.4.9.02 M&E Other #1"},{"$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":"3.4.9.03"},{"$f":"+'Cap Needs Input'!B1125","v":"M&E Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C345","v":2014},{"$f":"+D345+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1128","v":0},{"$f":"+'Cap Needs Input'!G1154","v":""},{"$f":"IF(AND(C345>=$AC347,AJ347=\"Now\"),$AF347,0)","v":0},{"$f":"IF(AND(D345>=$AC347,AJ347=\"End of Cycle\"),$AF347,0)","v":0},{"$f":"IF(E345<$AC347,0,IF($AG347=0,0,IF(OR($AG347=1,MOD(E345-$AC347+1,$AG347)=1),$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$2,'20 Year Detail'!$C345,AA347)","v":0},{"$f":"IF(AB347<D345,D345,AB347)","v":2014},{"$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":"+'Cap Needs Input'!C1129","v":0},{"$f":"+'Cap Needs Input'!G1155","v":""},{"$f":"IF(AND(C345>=$AC348,AJ348=\"Now\"),$AF348,0)","v":0},{"$f":"IF(AND(D345>=$AC348,AJ348=\"End of Cycle\"),$AF348,0)","v":0},{"$f":"IF(E345<$AC348,0,IF($AG348=0,0,IF(OR($AG348=1,MOD(E345-$AC348+1,$AG348)=1),$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$2,'20 Year Detail'!$C345,AA348)","v":0},{"$f":"IF(AB348<D345,D345,AB348)","v":2014},{"$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":"+'Cap Needs Input'!C1130","v":0},{"$f":"+'Cap Needs Input'!G1156","v":""},{"$f":"IF(AND(C345>=$AC349,AJ349=\"Now\"),$AF349,0)","v":0},{"$f":"IF(AND(D345>=$AC349,AJ349=\"End of Cycle\"),$AF349,0)","v":0},{"$f":"IF(E345<$AC349,0,IF($AG349=0,0,IF(OR($AG349=1,MOD(E345-$AC349+1,$AG349)=1),$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$2,'20 Year Detail'!$C345,AA349)","v":0},{"$f":"IF(AB349<D345,D345,AB349)","v":2014},{"$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":"SUM(A347:A350)","v":0},{"$f":"+A343&\" \"&B343","v":"3.4.9.03 M&E Other #2"},{"$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":"3.4.9.04"},{"$f":"+'Cap Needs Input'!B1158","v":"M&E Other #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C355","v":2014},{"$f":"+D355+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1161","v":0},{"$f":"+'Cap Needs Input'!G1187","v":""},{"$f":"IF(AND(C355>=$AC357,AJ357=\"Now\"),$AF357,0)","v":0},{"$f":"IF(AND(D355>=$AC357,AJ357=\"End of Cycle\"),$AF357,0)","v":0},{"$f":"IF(E355<$AC357,0,IF($AG357=0,0,IF(OR($AG357=1,MOD(E355-$AC357+1,$AG357)=1),$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},{"$f":"IF(AB357<D355,D355,AB357)","v":2014},{"$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":"+'Cap Needs Input'!C1162","v":0},{"$f":"+'Cap Needs Input'!G1188","v":""},{"$f":"IF(AND(C355>=$AC358,AJ358=\"Now\"),$AF358,0)","v":0},{"$f":"IF(AND(D355>=$AC358,AJ358=\"End of Cycle\"),$AF358,0)","v":0},{"$f":"IF(E355<$AC358,0,IF($AG358=0,0,IF(OR($AG358=1,MOD(E355-$AC358+1,$AG358)=1),$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},{"$f":"IF(AB358<D355,D355,AB358)","v":2014},{"$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":"+'Cap Needs Input'!C1163","v":0},{"$f":"+'Cap Needs Input'!G1189","v":""},{"$f":"IF(AND(C355>=$AC359,AJ359=\"Now\"),$AF359,0)","v":0},{"$f":"IF(AND(D355>=$AC359,AJ359=\"End of Cycle\"),$AF359,0)","v":0},{"$f":"IF(E355<$AC359,0,IF($AG359=0,0,IF(OR($AG359=1,MOD(E355-$AC359+1,$AG359)=1),$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},{"$f":"IF(AB359<D355,D355,AB359)","v":2014},{"$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":"SUM(A357:A360)","v":0},{"$f":"+A353&\" \"&B353","v":"3.4.9.04 M&E Other #3"},{"$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":"3.5 Elevators"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C365","v":2014},{"$f":"+D365+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1194","v":0},{"$f":"+'Cap Needs Input'!G1220","v":""},{"$f":"IF(AND(C365>=$AC367,AJ367=\"Now\"),$AF367,0)","v":0},{"$f":"IF(AND(D365>=$AC367,AJ367=\"End of Cycle\"),$AF367,0)","v":0},{"$f":"IF(E365<$AC367,0,IF($AG367=0,0,IF(OR($AG367=1,MOD(E365-$AC367+1,$AG367)=1),$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},{"$f":"IF(AB367<D365,D365,AB367)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1220","v":""}]
[{"$f":"+'Cap Needs Input'!C1195","v":0},{"$f":"+'Cap Needs Input'!G1221","v":""},{"$f":"IF(AND(C365>=$AC368,AJ368=\"Now\"),$AF368,0)","v":0},{"$f":"IF(AND(D365>=$AC368,AJ368=\"End of Cycle\"),$AF368,0)","v":0},{"$f":"IF(E365<$AC368,0,IF($AG368=0,0,IF(OR($AG368=1,MOD(E365-$AC368+1,$AG368)=1),$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},{"$f":"IF(AB368<D365,D365,AB368)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1221","v":""}]
[{"$f":"+'Cap Needs Input'!C1196","v":0},{"$f":"+'Cap Needs Input'!G1222","v":""},{"$f":"IF(AND(C365>=$AC369,AJ369=\"Now\"),$AF369,0)","v":0},{"$f":"IF(AND(D365>=$AC369,AJ369=\"End of Cycle\"),$AF369,0)","v":0},{"$f":"IF(E365<$AC369,0,IF($AG369=0,0,IF(OR($AG369=1,MOD(E365-$AC369+1,$AG369)=1),$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},{"$f":"IF(AB369<D365,D365,AB369)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1222","v":""}]
[]
[{"$f":"SUM(A367:A370)","v":0},{"$f":"+A363","v":"3.5 Elevators"},{"$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":"3.5.01"},{"$f":"+'Cap Needs Input'!B1224","v":"Elevators Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C375","v":2014},{"$f":"+D375+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1227","v":0},{"$f":"+'Cap Needs Input'!G1253","v":""},{"$f":"IF(AND(C375>=$AC377,AJ377=\"Now\"),$AF377,0)","v":0},{"$f":"IF(AND(D375>=$AC377,AJ377=\"End of Cycle\"),$AF377,0)","v":0},{"$f":"IF(E375<$AC377,0,IF($AG377=0,0,IF(OR($AG377=1,MOD(E375-$AC377+1,$AG377)=1),$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},{"$f":"IF(AB377<D375,D375,AB377)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1253","v":""}]
[{"$f":"+'Cap Needs Input'!C1228","v":0},{"$f":"+'Cap Needs Input'!G1254","v":""},{"$f":"IF(AND(C375>=$AC378,AJ378=\"Now\"),$AF378,0)","v":0},{"$f":"IF(AND(D375>=$AC378,AJ378=\"End of Cycle\"),$AF378,0)","v":0},{"$f":"IF(E375<$AC378,0,IF($AG378=0,0,IF(OR($AG378=1,MOD(E375-$AC378+1,$AG378)=1),$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},{"$f":"IF(AB378<D375,D375,AB378)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1254","v":""}]
[{"$f":"+'Cap Needs Input'!C1229","v":0},{"$f":"+'Cap Needs Input'!G1255","v":""},{"$f":"IF(AND(C375>=$AC379,AJ379=\"Now\"),$AF379,0)","v":0},{"$f":"IF(AND(D375>=$AC379,AJ379=\"End of Cycle\"),$AF379,0)","v":0},{"$f":"IF(E375<$AC379,0,IF($AG379=0,0,IF(OR($AG379=1,MOD(E375-$AC379+1,$AG379)=1),$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},{"$f":"+'Cap Needs Input'!I1229","v":0},{"$f":"+Z379+Y379","v":0},{"$f":"IF('Cap Needs Input'!C1255='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C375,AA379)","v":0},{"$f":"IF(AB379<D375,D375,AB379)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1255","v":""}]
[]
[{"$f":"SUM(A377:A380)","v":0},{"$f":"+A373&\" \"&B373","v":"3.5.01 Elevators Other #1"},{"$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":"3.6.01 CO Detectors/Alarms"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C385","v":2014},{"$f":"+D385+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1260","v":0},{"$f":"+'Cap Needs Input'!G1286","v":""},{"$f":"IF(AND(C385>=$AC387,AJ387=\"Now\"),$AF387,0)","v":0},{"$f":"IF(AND(D385>=$AC387,AJ387=\"End of Cycle\"),$AF387,0)","v":0},{"$f":"IF(E385<$AC387,0,IF($AG387=0,0,IF(OR($AG387=1,MOD(E385-$AC387+1,$AG387)=1),$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$2,'20 Year Detail'!$C385,AA387)","v":0},{"$f":"IF(AB387<D385,D385,AB387)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1286","v":""}]
[{"$f":"+'Cap Needs Input'!C1261","v":0},{"$f":"+'Cap Needs Input'!G1287","v":""},{"$f":"IF(AND(C385>=$AC388,AJ388=\"Now\"),$AF388,0)","v":0},{"$f":"IF(AND(D385>=$AC388,AJ388=\"End of Cycle\"),$AF388,0)","v":0},{"$f":"IF(E385<$AC388,0,IF($AG388=0,0,IF(OR($AG388=1,MOD(E385-$AC388+1,$AG388)=1),$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$2,'20 Year Detail'!$C385,AA388)","v":0},{"$f":"IF(AB388<D385,D385,AB388)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1287","v":""}]
[{"$f":"+'Cap Needs Input'!C1262","v":0},{"$f":"+'Cap Needs Input'!G1288","v":""},{"$f":"IF(AND(C385>=$AC389,AJ389=\"Now\"),$AF389,0)","v":0},{"$f":"IF(AND(D385>=$AC389,AJ389=\"End of Cycle\"),$AF389,0)","v":0},{"$f":"IF(E385<$AC389,0,IF($AG389=0,0,IF(OR($AG389=1,MOD(E385-$AC389+1,$AG389)=1),$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$2,'20 Year Detail'!$C385,AA389)","v":0},{"$f":"IF(AB389<D385,D385,AB389)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1288","v":""}]
[]
[{"$f":"SUM(A387:A390)","v":0},{"$f":"+A383","v":"3.6.01 CO Detectors/Alarms"},{"$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":"3.6.02 Smoke Detectors"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C395","v":2014},{"$f":"+D395+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1293","v":0},{"$f":"+'Cap Needs Input'!G1319","v":""},{"$f":"IF(AND(C395>=$AC397,AJ397=\"Now\"),$AF397,0)","v":0},{"$f":"IF(AND(D395>=$AC397,AJ397=\"End of Cycle\"),$AF397,0)","v":0},{"$f":"IF(E395<$AC397,0,IF($AG397=0,0,IF(OR($AG397=1,MOD(E395-$AC397+1,$AG397)=1),$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},{"$f":"IF(AB397<D395,D395,AB397)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1319","v":""}]
[{"$f":"+'Cap Needs Input'!C1294","v":0},{"$f":"+'Cap Needs Input'!G1320","v":""},{"$f":"IF(AND(C395>=$AC398,AJ398=\"Now\"),$AF398,0)","v":0},{"$f":"IF(AND(D395>=$AC398,AJ398=\"End of Cycle\"),$AF398,0)","v":0},{"$f":"IF(E395<$AC398,0,IF($AG398=0,0,IF(OR($AG398=1,MOD(E395-$AC398+1,$AG398)=1),$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},{"$f":"IF(AB398<D395,D395,AB398)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1320","v":""}]
[{"$f":"+'Cap Needs Input'!C1295","v":0},{"$f":"+'Cap Needs Input'!G1321","v":""},{"$f":"IF(AND(C395>=$AC399,AJ399=\"Now\"),$AF399,0)","v":0},{"$f":"IF(AND(D395>=$AC399,AJ399=\"End of Cycle\"),$AF399,0)","v":0},{"$f":"IF(E395<$AC399,0,IF($AG399=0,0,IF(OR($AG399=1,MOD(E395-$AC399+1,$AG399)=1),$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},{"$f":"IF(AB399<D395,D395,AB399)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1321","v":""}]
[]
[{"$f":"SUM(A397:A400)","v":0},{"$f":"+A393","v":"3.6.02 Smoke Detectors"},{"$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":"3.6.03"},{"$f":"+'Cap Needs Input'!B1323","v":"Life Safety Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C405","v":2014},{"$f":"+D405+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1326","v":0},{"$f":"+'Cap Needs Input'!G1352","v":""},{"$f":"IF(AND(C405>=$AC407,AJ407=\"Now\"),$AF407,0)","v":0},{"$f":"IF(AND(D405>=$AC407,AJ407=\"End of Cycle\"),$AF407,0)","v":0},{"$f":"IF(E405<$AC407,0,IF($AG407=0,0,IF(OR($AG407=1,MOD(E405-$AC407+1,$AG407)=1),$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},{"$f":"IF(AB407<D405,D405,AB407)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1352","v":""}]
[{"$f":"+'Cap Needs Input'!C1327","v":0},{"$f":"+'Cap Needs Input'!G1353","v":""},{"$f":"IF(AND(C405>=$AC408,AJ408=\"Now\"),$AF408,0)","v":0},{"$f":"IF(AND(D405>=$AC408,AJ408=\"End of Cycle\"),$AF408,0)","v":0},{"$f":"IF(E405<$AC408,0,IF($AG408=0,0,IF(OR($AG408=1,MOD(E405-$AC408+1,$AG408)=1),$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},{"$f":"IF(AB408<D405,D405,AB408)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1353","v":""}]
[{"$f":"+'Cap Needs Input'!C1328","v":0},{"$f":"+'Cap Needs Input'!G1354","v":""},{"$f":"IF(AND(C405>=$AC409,AJ409=\"Now\"),$AF409,0)","v":0},{"$f":"IF(AND(D405>=$AC409,AJ409=\"End of Cycle\"),$AF409,0)","v":0},{"$f":"IF(E405<$AC409,0,IF($AG409=0,0,IF(OR($AG409=1,MOD(E405-$AC409+1,$AG409)=1),$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},{"$f":"IF(AB409<D405,D405,AB409)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1354","v":""}]
[]
[{"$f":"SUM(A407:A410)","v":0},{"$f":"+A403&\" \"&B403","v":"3.6.03 Life Safety Other #1"},{"$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":"3.7.1.01 Common Area Floor Coverings"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C415","v":2014},{"$f":"+D415+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1359","v":0},{"$f":"+'Cap Needs Input'!G1385","v":""},{"$f":"IF(AND(C415>=$AC417,AJ417=\"Now\"),$AF417,0)","v":0},{"$f":"IF(AND(D415>=$AC417,AJ417=\"End of Cycle\"),$AF417,0)","v":0},{"$f":"IF(E415<$AC417,0,IF($AG417=0,0,IF(OR($AG417=1,MOD(E415-$AC417+1,$AG417)=1),$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},{"$f":"IF(AB417<D415,D415,AB417)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1385","v":""}]
[{"$f":"+'Cap Needs Input'!C1360","v":0},{"$f":"+'Cap Needs Input'!G1386","v":""},{"$f":"IF(AND(C415>=$AC418,AJ418=\"Now\"),$AF418,0)","v":0},{"$f":"IF(AND(D415>=$AC418,AJ418=\"End of Cycle\"),$AF418,0)","v":0},{"$f":"IF(E415<$AC418,0,IF($AG418=0,0,IF(OR($AG418=1,MOD(E415-$AC418+1,$AG418)=1),$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},{"$f":"IF(AB418<D415,D415,AB418)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1386","v":""}]
[{"$f":"+'Cap Needs Input'!C1361","v":0},{"$f":"+'Cap Needs Input'!G1387","v":""},{"$f":"IF(AND(C415>=$AC419,AJ419=\"Now\"),$AF419,0)","v":0},{"$f":"IF(AND(D415>=$AC419,AJ419=\"End of Cycle\"),$AF419,0)","v":0},{"$f":"IF(E415<$AC419,0,IF($AG419=0,0,IF(OR($AG419=1,MOD(E415-$AC419+1,$AG419)=1),$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},{"$f":"IF(AB419<D415,D415,AB419)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1387","v":""}]
[]
[{"$f":"SUM(A417:A420)","v":0},{"$f":"+A413","v":"3.7.1.01 Common Area Floor Coverings"},{"$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":"3.7.1.02 Common Interior Lighting Bulbs"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C425","v":2014},{"$f":"+D425+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1392","v":0},{"$f":"+'Cap Needs Input'!G1418","v":""},{"$f":"IF(AND(C425>=$AC427,AJ427=\"Now\"),$AF427,0)","v":0},{"$f":"IF(AND(D425>=$AC427,AJ427=\"End of Cycle\"),$AF427,0)","v":0},{"$f":"IF(E425<$AC427,0,IF($AG427=0,0,IF(OR($AG427=1,MOD(E425-$AC427+1,$AG427)=1),$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},{"$f":"IF(AB427<D425,D425,AB427)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1418","v":""}]
[{"$f":"+'Cap Needs Input'!C1393","v":0},{"$f":"+'Cap Needs Input'!G1419","v":""},{"$f":"IF(AND(C425>=$AC428,AJ428=\"Now\"),$AF428,0)","v":0},{"$f":"IF(AND(D425>=$AC428,AJ428=\"End of Cycle\"),$AF428,0)","v":0},{"$f":"IF(E425<$AC428,0,IF($AG428=0,0,IF(OR($AG428=1,MOD(E425-$AC428+1,$AG428)=1),$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},{"$f":"IF(AB428<D425,D425,AB428)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1419","v":""}]
[{"$f":"+'Cap Needs Input'!C1394","v":0},{"$f":"+'Cap Needs Input'!G1420","v":""},{"$f":"IF(AND(C425>=$AC429,AJ429=\"Now\"),$AF429,0)","v":0},{"$f":"IF(AND(D425>=$AC429,AJ429=\"End of Cycle\"),$AF429,0)","v":0},{"$f":"IF(E425<$AC429,0,IF($AG429=0,0,IF(OR($AG429=1,MOD(E425-$AC429+1,$AG429)=1),$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},{"$f":"IF(AB429<D425,D425,AB429)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1420","v":""}]
[]
[{"$f":"SUM(A427:A430)","v":0},{"$f":"+A423","v":"3.7.1.02 Common Interior Lighting Bulbs"},{"$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":"3.7.1.03 Common Area Interior Lighting Fixtures"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C435","v":2014},{"$f":"+D435+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1425","v":0},{"$f":"+'Cap Needs Input'!G1451","v":""},{"$f":"IF(AND(C435>=$AC437,AJ437=\"Now\"),$AF437,0)","v":0},{"$f":"IF(AND(D435>=$AC437,AJ437=\"End of Cycle\"),$AF437,0)","v":0},{"$f":"IF(E435<$AC437,0,IF($AG437=0,0,IF(OR($AG437=1,MOD(E435-$AC437+1,$AG437)=1),$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},{"$f":"IF(AB437<D435,D435,AB437)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1451","v":""}]
[{"$f":"+'Cap Needs Input'!C1426","v":0},{"$f":"+'Cap Needs Input'!G1452","v":""},{"$f":"IF(AND(C435>=$AC438,AJ438=\"Now\"),$AF438,0)","v":0},{"$f":"IF(AND(D435>=$AC438,AJ438=\"End of Cycle\"),$AF438,0)","v":0},{"$f":"IF(E435<$AC438,0,IF($AG438=0,0,IF(OR($AG438=1,MOD(E435-$AC438+1,$AG438)=1),$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},{"$f":"IF(AB438<D435,D435,AB438)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1452","v":""}]
[{"$f":"+'Cap Needs Input'!C1427","v":0},{"$f":"+'Cap Needs Input'!G1453","v":""},{"$f":"IF(AND(C435>=$AC439,AJ439=\"Now\"),$AF439,0)","v":0},{"$f":"IF(AND(D435>=$AC439,AJ439=\"End of Cycle\"),$AF439,0)","v":0},{"$f":"IF(E435<$AC439,0,IF($AG439=0,0,IF(OR($AG439=1,MOD(E435-$AC439+1,$AG439)=1),$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},{"$f":"IF(AB439<D435,D435,AB439)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1453","v":""}]
[]
[{"$f":"SUM(A437:A440)","v":0},{"$f":"+A433","v":"3.7.1.03 Common Area Interior Lighting Fixtures"},{"$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":"3.7.1.04 Exit Signs"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C445","v":2014},{"$f":"+D445+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1458","v":0},{"$f":"+'Cap Needs Input'!G1484","v":""},{"$f":"IF(AND(C445>=$AC447,AJ447=\"Now\"),$AF447,0)","v":0},{"$f":"IF(AND(D445>=$AC447,AJ447=\"End of Cycle\"),$AF447,0)","v":0},{"$f":"IF(E445<$AC447,0,IF($AG447=0,0,IF(OR($AG447=1,MOD(E445-$AC447+1,$AG447)=1),$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},{"$f":"IF(AB447<D445,D445,AB447)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1484","v":""}]
[{"$f":"+'Cap Needs Input'!C1459","v":0},{"$f":"+'Cap Needs Input'!G1485","v":""},{"$f":"IF(AND(C445>=$AC448,AJ448=\"Now\"),$AF448,0)","v":0},{"$f":"IF(AND(D445>=$AC448,AJ448=\"End of Cycle\"),$AF448,0)","v":0},{"$f":"IF(E445<$AC448,0,IF($AG448=0,0,IF(OR($AG448=1,MOD(E445-$AC448+1,$AG448)=1),$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},{"$f":"IF(AB448<D445,D445,AB448)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1485","v":""}]
[{"$f":"+'Cap Needs Input'!C1460","v":0},{"$f":"+'Cap Needs Input'!G1486","v":""},{"$f":"IF(AND(C445>=$AC449,AJ449=\"Now\"),$AF449,0)","v":0},{"$f":"IF(AND(D445>=$AC449,AJ449=\"End of Cycle\"),$AF449,0)","v":0},{"$f":"IF(E445<$AC449,0,IF($AG449=0,0,IF(OR($AG449=1,MOD(E445-$AC449+1,$AG449)=1),$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},{"$f":"IF(AB449<D445,D445,AB449)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1486","v":""}]
[]
[{"$f":"SUM(A447:A450)","v":0},{"$f":"+A443","v":"3.7.1.04 Exit Signs"},{"$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":"3.7.1.05 Exterior Lighting"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C455","v":2014},{"$f":"+D455+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1491","v":0},{"$f":"+'Cap Needs Input'!G1517","v":""},{"$f":"IF(AND(C455>=$AC457,AJ457=\"Now\"),$AF457,0)","v":0},{"$f":"IF(AND(D455>=$AC457,AJ457=\"End of Cycle\"),$AF457,0)","v":0},{"$f":"IF(E455<$AC457,0,IF($AG457=0,0,IF(OR($AG457=1,MOD(E455-$AC457+1,$AG457)=1),$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},{"$f":"IF(AB457<D455,D455,AB457)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1517","v":""}]
[{"$f":"+'Cap Needs Input'!C1492","v":0},{"$f":"+'Cap Needs Input'!G1518","v":""},{"$f":"IF(AND(C455>=$AC458,AJ458=\"Now\"),$AF458,0)","v":0},{"$f":"IF(AND(D455>=$AC458,AJ458=\"End of Cycle\"),$AF458,0)","v":0},{"$f":"IF(E455<$AC458,0,IF($AG458=0,0,IF(OR($AG458=1,MOD(E455-$AC458+1,$AG458)=1),$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},{"$f":"IF(AB458<D455,D455,AB458)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1518","v":""}]
[{"$f":"+'Cap Needs Input'!C1493","v":0},{"$f":"+'Cap Needs Input'!G1519","v":""},{"$f":"IF(AND(C455>=$AC459,AJ459=\"Now\"),$AF459,0)","v":0},{"$f":"IF(AND(D455>=$AC459,AJ459=\"End of Cycle\"),$AF459,0)","v":0},{"$f":"IF(E455<$AC459,0,IF($AG459=0,0,IF(OR($AG459=1,MOD(E455-$AC459+1,$AG459)=1),$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},{"$f":"IF(AB459<D455,D455,AB459)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1519","v":""}]
[]
[{"$f":"SUM(A457:A460)","v":0},{"$f":"+A453","v":"3.7.1.05 Exterior Lighting"},{"$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":"3.7.1.9.01"},{"$f":"+'Cap Needs Input'!B1521","v":"Common Area Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C465","v":2014},{"$f":"+D465+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1524","v":0},{"$f":"+'Cap Needs Input'!G1550","v":""},{"$f":"IF(AND(C465>=$AC467,AJ467=\"Now\"),$AF467,0)","v":0},{"$f":"IF(AND(D465>=$AC467,AJ467=\"End of Cycle\"),$AF467,0)","v":0},{"$f":"IF(E465<$AC467,0,IF($AG467=0,0,IF(OR($AG467=1,MOD(E465-$AC467+1,$AG467)=1),$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},{"$f":"IF(AB467<D465,D465,AB467)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1550","v":""}]
[{"$f":"+'Cap Needs Input'!C1525","v":0},{"$f":"+'Cap Needs Input'!G1551","v":""},{"$f":"IF(AND(C465>=$AC468,AJ468=\"Now\"),$AF468,0)","v":0},{"$f":"IF(AND(D465>=$AC468,AJ468=\"End of Cycle\"),$AF468,0)","v":0},{"$f":"IF(E465<$AC468,0,IF($AG468=0,0,IF(OR($AG468=1,MOD(E465-$AC468+1,$AG468)=1),$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},{"$f":"IF(AB468<D465,D465,AB468)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1551","v":""}]
[{"$f":"+'Cap Needs Input'!C1526","v":0},{"$f":"+'Cap Needs Input'!G1552","v":""},{"$f":"IF(AND(C465>=$AC469,AJ469=\"Now\"),$AF469,0)","v":0},{"$f":"IF(AND(D465>=$AC469,AJ469=\"End of Cycle\"),$AF469,0)","v":0},{"$f":"IF(E465<$AC469,0,IF($AG469=0,0,IF(OR($AG469=1,MOD(E465-$AC469+1,$AG469)=1),$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},{"$f":"IF(AB469<D465,D465,AB469)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1552","v":""}]
[]
[{"$f":"SUM(A467:A470)","v":0},{"$f":"+A463&\" \"&B463","v":"3.7.1.9.01 Common Area Other #1"},{"$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":"3.7.1.9.02"},{"$f":"+'Cap Needs Input'!B1554","v":"Common Area Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C475","v":2014},{"$f":"+D475+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1557","v":0},{"$f":"+'Cap Needs Input'!G1583","v":""},{"$f":"IF(AND(C475>=$AC477,AJ477=\"Now\"),$AF477,0)","v":0},{"$f":"IF(AND(D475>=$AC477,AJ477=\"End of Cycle\"),$AF477,0)","v":0},{"$f":"IF(E475<$AC477,0,IF($AG477=0,0,IF(OR($AG477=1,MOD(E475-$AC477+1,$AG477)=1),$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},{"$f":"IF(AB477<D475,D475,AB477)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1583","v":""}]
[{"$f":"+'Cap Needs Input'!C1558","v":0},{"$f":"+'Cap Needs Input'!G1584","v":""},{"$f":"IF(AND(C475>=$AC478,AJ478=\"Now\"),$AF478,0)","v":0},{"$f":"IF(AND(D475>=$AC478,AJ478=\"End of Cycle\"),$AF478,0)","v":0},{"$f":"IF(E475<$AC478,0,IF($AG478=0,0,IF(OR($AG478=1,MOD(E475-$AC478+1,$AG478)=1),$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},{"$f":"IF(AB478<D475,D475,AB478)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1584","v":""}]
[{"$f":"+'Cap Needs Input'!C1559","v":0},{"$f":"+'Cap Needs Input'!G1585","v":""},{"$f":"IF(AND(C475>=$AC479,AJ479=\"Now\"),$AF479,0)","v":0},{"$f":"IF(AND(D475>=$AC479,AJ479=\"End of Cycle\"),$AF479,0)","v":0},{"$f":"IF(E475<$AC479,0,IF($AG479=0,0,IF(OR($AG479=1,MOD(E475-$AC479+1,$AG479)=1),$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},{"$f":"IF(AB479<D475,D475,AB479)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1585","v":""}]
[]
[{"$f":"SUM(A477:A480)","v":0},{"$f":"+A473&\" \"&B473","v":"3.7.1.9.02 Common Area Other #2"},{"$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":"3.7.2.1.01 Kitchen Cabinets"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C485","v":2014},{"$f":"+D485+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1590","v":0},{"$f":"+'Cap Needs Input'!G1616","v":""},{"$f":"IF(AND(C485>=$AC487,AJ487=\"Now\"),$AF487,0)","v":0},{"$f":"IF(AND(D485>=$AC487,AJ487=\"End of Cycle\"),$AF487,0)","v":0},{"$f":"IF(E485<$AC487,0,IF($AG487=0,0,IF(OR($AG487=1,MOD(E485-$AC487+1,$AG487)=1),$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},{"$f":"IF(AB487<D485,D485,AB487)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1616","v":""}]
[{"$f":"+'Cap Needs Input'!C1591","v":0},{"$f":"+'Cap Needs Input'!G1617","v":""},{"$f":"IF(AND(C485>=$AC488,AJ488=\"Now\"),$AF488,0)","v":0},{"$f":"IF(AND(D485>=$AC488,AJ488=\"End of Cycle\"),$AF488,0)","v":0},{"$f":"IF(E485<$AC488,0,IF($AG488=0,0,IF(OR($AG488=1,MOD(E485-$AC488+1,$AG488)=1),$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},{"$f":"IF(AB488<D485,D485,AB488)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1617","v":""}]
[{"$f":"+'Cap Needs Input'!C1592","v":0},{"$f":"+'Cap Needs Input'!G1618","v":""},{"$f":"IF(AND(C485>=$AC489,AJ489=\"Now\"),$AF489,0)","v":0},{"$f":"IF(AND(D485>=$AC489,AJ489=\"End of Cycle\"),$AF489,0)","v":0},{"$f":"IF(E485<$AC489,0,IF($AG489=0,0,IF(OR($AG489=1,MOD(E485-$AC489+1,$AG489)=1),$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},{"$f":"IF(AB489<D485,D485,AB489)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1618","v":""}]
[]
[{"$f":"SUM(A487:A490)","v":0},{"$f":"+A483","v":"3.7.2.1.01 Kitchen Cabinets"},{"$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":"3.7.2.1.02 Kitchen Counter Tops, Sinks"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C495","v":2014},{"$f":"+D495+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1623","v":0},{"$f":"+'Cap Needs Input'!G1649","v":""},{"$f":"IF(AND(C495>=$AC497,AJ497=\"Now\"),$AF497,0)","v":0},{"$f":"IF(AND(D495>=$AC497,AJ497=\"End of Cycle\"),$AF497,0)","v":0},{"$f":"IF(E495<$AC497,0,IF($AG497=0,0,IF(OR($AG497=1,MOD(E495-$AC497+1,$AG497)=1),$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},{"$f":"IF(AB497<D495,D495,AB497)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1649","v":""}]
[{"$f":"+'Cap Needs Input'!C1624","v":0},{"$f":"+'Cap Needs Input'!G1650","v":""},{"$f":"IF(AND(C495>=$AC498,AJ498=\"Now\"),$AF498,0)","v":0},{"$f":"IF(AND(D495>=$AC498,AJ498=\"End of Cycle\"),$AF498,0)","v":0},{"$f":"IF(E495<$AC498,0,IF($AG498=0,0,IF(OR($AG498=1,MOD(E495-$AC498+1,$AG498)=1),$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},{"$f":"IF(AB498<D495,D495,AB498)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1650","v":""}]
[{"$f":"+'Cap Needs Input'!C1625","v":0},{"$f":"+'Cap Needs Input'!G1651","v":""},{"$f":"IF(AND(C495>=$AC499,AJ499=\"Now\"),$AF499,0)","v":0},{"$f":"IF(AND(D495>=$AC499,AJ499=\"End of Cycle\"),$AF499,0)","v":0},{"$f":"IF(E495<$AC499,0,IF($AG499=0,0,IF(OR($AG499=1,MOD(E495-$AC499+1,$AG499)=1),$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},{"$f":"IF(AB499<D495,D495,AB499)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1651","v":""}]
[]
[{"$f":"SUM(A497:A500)","v":0},{"$f":"+A493","v":"3.7.2.1.02 Kitchen Counter Tops, Sinks"},{"$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":"3.7.2.1.03 Kitchen Floor Coverings"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C505","v":2014},{"$f":"+D505+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1656","v":0},{"$f":"+'Cap Needs Input'!G1682","v":""},{"$f":"IF(AND(C505>=$AC507,AJ507=\"Now\"),$AF507,0)","v":0},{"$f":"IF(AND(D505>=$AC507,AJ507=\"End of Cycle\"),$AF507,0)","v":0},{"$f":"IF(E505<$AC507,0,IF($AG507=0,0,IF(OR($AG507=1,MOD(E505-$AC507+1,$AG507)=1),$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},{"$f":"IF(AB507<D505,D505,AB507)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1682","v":""}]
[{"$f":"+'Cap Needs Input'!C1657","v":0},{"$f":"+'Cap Needs Input'!G1683","v":""},{"$f":"IF(AND(C505>=$AC508,AJ508=\"Now\"),$AF508,0)","v":0},{"$f":"IF(AND(D505>=$AC508,AJ508=\"End of Cycle\"),$AF508,0)","v":0},{"$f":"IF(E505<$AC508,0,IF($AG508=0,0,IF(OR($AG508=1,MOD(E505-$AC508+1,$AG508)=1),$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},{"$f":"IF(AB508<D505,D505,AB508)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1683","v":""}]
[{"$f":"+'Cap Needs Input'!C1658","v":0},{"$f":"+'Cap Needs Input'!G1684","v":""},{"$f":"IF(AND(C505>=$AC509,AJ509=\"Now\"),$AF509,0)","v":0},{"$f":"IF(AND(D505>=$AC509,AJ509=\"End of Cycle\"),$AF509,0)","v":0},{"$f":"IF(E505<$AC509,0,IF($AG509=0,0,IF(OR($AG509=1,MOD(E505-$AC509+1,$AG509)=1),$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},{"$f":"IF(AB509<D505,D505,AB509)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1684","v":""}]
[]
[{"$f":"SUM(A507:A510)","v":0},{"$f":"+A503","v":"3.7.2.1.03 Kitchen Floor Coverings"},{"$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":"3.7.2.11.01 Dishwashers"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C515","v":2014},{"$f":"+D515+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1689","v":0},{"$f":"+'Cap Needs Input'!G1715","v":""},{"$f":"IF(AND(C515>=$AC517,AJ517=\"Now\"),$AF517,0)","v":0},{"$f":"IF(AND(D515>=$AC517,AJ517=\"End of Cycle\"),$AF517,0)","v":0},{"$f":"IF(E515<$AC517,0,IF($AG517=0,0,IF(OR($AG517=1,MOD(E515-$AC517+1,$AG517)=1),$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},{"$f":"IF(AB517<D515,D515,AB517)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1715","v":""}]
[{"$f":"+'Cap Needs Input'!C1690","v":0},{"$f":"+'Cap Needs Input'!G1716","v":""},{"$f":"IF(AND(C515>=$AC518,AJ518=\"Now\"),$AF518,0)","v":0},{"$f":"IF(AND(D515>=$AC518,AJ518=\"End of Cycle\"),$AF518,0)","v":0},{"$f":"IF(E515<$AC518,0,IF($AG518=0,0,IF(OR($AG518=1,MOD(E515-$AC518+1,$AG518)=1),$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},{"$f":"IF(AB518<D515,D515,AB518)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1716","v":""}]
[{"$f":"+'Cap Needs Input'!C1691","v":0},{"$f":"+'Cap Needs Input'!G1717","v":""},{"$f":"IF(AND(C515>=$AC519,AJ519=\"Now\"),$AF519,0)","v":0},{"$f":"IF(AND(D515>=$AC519,AJ519=\"End of Cycle\"),$AF519,0)","v":0},{"$f":"IF(E515<$AC519,0,IF($AG519=0,0,IF(OR($AG519=1,MOD(E515-$AC519+1,$AG519)=1),$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},{"$f":"IF(AB519<D515,D515,AB519)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1717","v":""}]
[]
[{"$f":"SUM(A517:A520)","v":0},{"$f":"+A513","v":"3.7.2.11.01 Dishwashers"},{"$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":"3.7.2.11.02 Range Hoods"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C525","v":2014},{"$f":"+D525+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1722","v":0},{"$f":"+'Cap Needs Input'!G1748","v":""},{"$f":"IF(AND(C525>=$AC527,AJ527=\"Now\"),$AF527,0)","v":0},{"$f":"IF(AND(D525>=$AC527,AJ527=\"End of Cycle\"),$AF527,0)","v":0},{"$f":"IF(E525<$AC527,0,IF($AG527=0,0,IF(OR($AG527=1,MOD(E525-$AC527+1,$AG527)=1),$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$2,'20 Year Detail'!$C525,AA527)","v":0},{"$f":"IF(AB527<D525,D525,AB527)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1748","v":""}]
[{"$f":"+'Cap Needs Input'!C1723","v":0},{"$f":"+'Cap Needs Input'!G1749","v":""},{"$f":"IF(AND(C525>=$AC528,AJ528=\"Now\"),$AF528,0)","v":0},{"$f":"IF(AND(D525>=$AC528,AJ528=\"End of Cycle\"),$AF528,0)","v":0},{"$f":"IF(E525<$AC528,0,IF($AG528=0,0,IF(OR($AG528=1,MOD(E525-$AC528+1,$AG528)=1),$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$2,'20 Year Detail'!$C525,AA528)","v":0},{"$f":"IF(AB528<D525,D525,AB528)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1749","v":""}]
[{"$f":"+'Cap Needs Input'!C1724","v":0},{"$f":"+'Cap Needs Input'!G1750","v":""},{"$f":"IF(AND(C525>=$AC529,AJ529=\"Now\"),$AF529,0)","v":0},{"$f":"IF(AND(D525>=$AC529,AJ529=\"End of Cycle\"),$AF529,0)","v":0},{"$f":"IF(E525<$AC529,0,IF($AG529=0,0,IF(OR($AG529=1,MOD(E525-$AC529+1,$AG529)=1),$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$2,'20 Year Detail'!$C525,AA529)","v":0},{"$f":"IF(AB529<D525,D525,AB529)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1750","v":""}]
[]
[{"$f":"SUM(A527:A530)","v":0},{"$f":"+A523","v":"3.7.2.11.02 Range Hoods"},{"$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":"3.7.2.11.03 Ranges"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C535","v":2014},{"$f":"+D535+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1755","v":0},{"$f":"+'Cap Needs Input'!G1781","v":""},{"$f":"IF(AND(C535>=$AC537,AJ537=\"Now\"),$AF537,0)","v":0},{"$f":"IF(AND(D535>=$AC537,AJ537=\"End of Cycle\"),$AF537,0)","v":0},{"$f":"IF(E535<$AC537,0,IF($AG537=0,0,IF(OR($AG537=1,MOD(E535-$AC537+1,$AG537)=1),$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$2,'20 Year Detail'!$C535,AA537)","v":0},{"$f":"IF(AB537<D535,D535,AB537)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1781","v":""}]
[{"$f":"+'Cap Needs Input'!C1756","v":0},{"$f":"+'Cap Needs Input'!G1782","v":""},{"$f":"IF(AND(C535>=$AC538,AJ538=\"Now\"),$AF538,0)","v":0},{"$f":"IF(AND(D535>=$AC538,AJ538=\"End of Cycle\"),$AF538,0)","v":0},{"$f":"IF(E535<$AC538,0,IF($AG538=0,0,IF(OR($AG538=1,MOD(E535-$AC538+1,$AG538)=1),$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$2,'20 Year Detail'!$C535,AA538)","v":0},{"$f":"IF(AB538<D535,D535,AB538)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1782","v":""}]
[{"$f":"+'Cap Needs Input'!C1757","v":0},{"$f":"+'Cap Needs Input'!G1783","v":""},{"$f":"IF(AND(C535>=$AC539,AJ539=\"Now\"),$AF539,0)","v":0},{"$f":"IF(AND(D535>=$AC539,AJ539=\"End of Cycle\"),$AF539,0)","v":0},{"$f":"IF(E535<$AC539,0,IF($AG539=0,0,IF(OR($AG539=1,MOD(E535-$AC539+1,$AG539)=1),$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$2,'20 Year Detail'!$C535,AA539)","v":0},{"$f":"IF(AB539<D535,D535,AB539)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1783","v":""}]
[]
[{"$f":"SUM(A537:A540)","v":0},{"$f":"+A533","v":"3.7.2.11.03 Ranges"},{"$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":"3.7.2.11.04 Refrigerators 1"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C545","v":2014},{"$f":"+D545+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1788","v":0},{"$f":"+'Cap Needs Input'!G1814","v":""},{"$f":"IF(AND(C545>=$AC547,AJ547=\"Now\"),$AF547,0)","v":0},{"$f":"IF(AND(D545>=$AC547,AJ547=\"End of Cycle\"),$AF547,0)","v":0},{"$f":"IF(E545<$AC547,0,IF($AG547=0,0,IF(OR($AG547=1,MOD(E545-$AC547+1,$AG547)=1),$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$2,'20 Year Detail'!$C545,AA547)","v":0},{"$f":"IF(AB547<D545,D545,AB547)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1814","v":""}]
[{"$f":"+'Cap Needs Input'!C1789","v":0},{"$f":"+'Cap Needs Input'!G1815","v":""},{"$f":"IF(AND(C545>=$AC548,AJ548=\"Now\"),$AF548,0)","v":0},{"$f":"IF(AND(D545>=$AC548,AJ548=\"End of Cycle\"),$AF548,0)","v":0},{"$f":"IF(E545<$AC548,0,IF($AG548=0,0,IF(OR($AG548=1,MOD(E545-$AC548+1,$AG548)=1),$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$2,'20 Year Detail'!$C545,AA548)","v":0},{"$f":"IF(AB548<D545,D545,AB548)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1815","v":""}]
[{"$f":"+'Cap Needs Input'!C1790","v":0},{"$f":"+'Cap Needs Input'!G1816","v":""},{"$f":"IF(AND(C545>=$AC549,AJ549=\"Now\"),$AF549,0)","v":0},{"$f":"IF(AND(D545>=$AC549,AJ549=\"End of Cycle\"),$AF549,0)","v":0},{"$f":"IF(E545<$AC549,0,IF($AG549=0,0,IF(OR($AG549=1,MOD(E545-$AC549+1,$AG549)=1),$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$2,'20 Year Detail'!$C545,AA549)","v":0},{"$f":"IF(AB549<D545,D545,AB549)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1816","v":""}]
[]
[{"$f":"SUM(A547:A550)","v":0},{"$f":"+A543","v":"3.7.2.11.04 Refrigerators 1"},{"$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":"3.7.2.11.05 Refrigerators 2"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C555","v":2014},{"$f":"+D555+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1821","v":0},{"$f":"+'Cap Needs Input'!G1847","v":""},{"$f":"IF(AND(C555>=$AC557,AJ557=\"Now\"),$AF557,0)","v":0},{"$f":"IF(AND(D555>=$AC557,AJ557=\"End of Cycle\"),$AF557,0)","v":0},{"$f":"IF(E555<$AC557,0,IF($AG557=0,0,IF(OR($AG557=1,MOD(E555-$AC557+1,$AG557)=1),$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},{"$f":"IF(AB557<D555,D555,AB557)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1847","v":""}]
[{"$f":"+'Cap Needs Input'!C1822","v":0},{"$f":"+'Cap Needs Input'!G1848","v":""},{"$f":"IF(AND(C555>=$AC558,AJ558=\"Now\"),$AF558,0)","v":0},{"$f":"IF(AND(D555>=$AC558,AJ558=\"End of Cycle\"),$AF558,0)","v":0},{"$f":"IF(E555<$AC558,0,IF($AG558=0,0,IF(OR($AG558=1,MOD(E555-$AC558+1,$AG558)=1),$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},{"$f":"IF(AB558<D555,D555,AB558)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1848","v":""}]
[{"$f":"+'Cap Needs Input'!C1823","v":0},{"$f":"+'Cap Needs Input'!G1849","v":""},{"$f":"IF(AND(C555>=$AC559,AJ559=\"Now\"),$AF559,0)","v":0},{"$f":"IF(AND(D555>=$AC559,AJ559=\"End of Cycle\"),$AF559,0)","v":0},{"$f":"IF(E555<$AC559,0,IF($AG559=0,0,IF(OR($AG559=1,MOD(E555-$AC559+1,$AG559)=1),$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},{"$f":"+'Cap Needs Input'!I1823","v":0},{"$f":"+Z559+Y559","v":0},{"$f":"IF('Cap Needs Input'!C1849='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C555,AA559)","v":0},{"$f":"IF(AB559<D555,D555,AB559)","v":2014},{"$f":"+'Cap Needs Input'!A1849","v":0},{"$f":"+'Cap Needs Input'!J1849","v":0},{"$f":"+AE559*AD559","v":0},{"$f":"+'Cap Needs Input'!K1849","v":0},null,{"$f":"'Cap Needs Input'!E1849","v":""},{"$f":"'Cap Needs Input'!C1849","v":""}]
[]
[{"$f":"SUM(A557:A560)","v":0},{"$f":"+A553","v":"3.7.2.11.05 Refrigerators 2"},{"$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":"3.7.2.19"},{"$f":"+'Cap Needs Input'!B1851","v":"Other Appliances"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C565","v":2014},{"$f":"+D565+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1854","v":0},{"$f":"+'Cap Needs Input'!G1880","v":""},{"$f":"IF(AND(C565>=$AC567,AJ567=\"Now\"),$AF567,0)","v":0},{"$f":"IF(AND(D565>=$AC567,AJ567=\"End of Cycle\"),$AF567,0)","v":0},{"$f":"IF(E565<$AC567,0,IF($AG567=0,0,IF(OR($AG567=1,MOD(E565-$AC567+1,$AG567)=1),$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},{"$f":"IF(AB567<D565,D565,AB567)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1880","v":""}]
[{"$f":"+'Cap Needs Input'!C1855","v":0},{"$f":"+'Cap Needs Input'!G1881","v":""},{"$f":"IF(AND(C565>=$AC568,AJ568=\"Now\"),$AF568,0)","v":0},{"$f":"IF(AND(D565>=$AC568,AJ568=\"End of Cycle\"),$AF568,0)","v":0},{"$f":"IF(E565<$AC568,0,IF($AG568=0,0,IF(OR($AG568=1,MOD(E565-$AC568+1,$AG568)=1),$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},{"$f":"IF(AB568<D565,D565,AB568)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1881","v":""}]
[{"$f":"+'Cap Needs Input'!C1856","v":0},{"$f":"+'Cap Needs Input'!G1882","v":""},{"$f":"IF(AND(C565>=$AC569,AJ569=\"Now\"),$AF569,0)","v":0},{"$f":"IF(AND(D565>=$AC569,AJ569=\"End of Cycle\"),$AF569,0)","v":0},{"$f":"IF(E565<$AC569,0,IF($AG569=0,0,IF(OR($AG569=1,MOD(E565-$AC569+1,$AG569)=1),$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},{"$f":"+'Cap Needs Input'!I1856","v":0},{"$f":"+Z569+Y569","v":0},{"$f":"IF('Cap Needs Input'!C1882='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C565,AA569)","v":0},{"$f":"IF(AB569<D565,D565,AB569)","v":2014},{"$f":"+'Cap Needs Input'!A1882","v":0},{"$f":"+'Cap Needs Input'!J1882","v":0},{"$f":"+AE569*AD569","v":0},{"$f":"+'Cap Needs Input'!K1882","v":0},null,{"$f":"'Cap Needs Input'!E1882","v":""},{"$f":"'Cap Needs Input'!C1882","v":""}]
[]
[{"$f":"SUM(A567:A570)","v":0},{"$f":"+A563&\" \"&B563","v":"3.7.2.19 Other Appliances"},{"$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":"3.7.2.19.01 Kitchen Exhaust Fans"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C575","v":2014},{"$f":"+D575+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1887","v":0},{"$f":"+'Cap Needs Input'!G1913","v":""},{"$f":"IF(AND(C575>=$AC577,AJ577=\"Now\"),$AF577,0)","v":0},{"$f":"IF(AND(D575>=$AC577,AJ577=\"End of Cycle\"),$AF577,0)","v":0},{"$f":"IF(E575<$AC577,0,IF($AG577=0,0,IF(OR($AG577=1,MOD(E575-$AC577+1,$AG577)=1),$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},{"$f":"IF(AB577<D575,D575,AB577)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1913","v":""}]
[{"$f":"+'Cap Needs Input'!C1888","v":0},{"$f":"+'Cap Needs Input'!G1914","v":""},{"$f":"IF(AND(C575>=$AC578,AJ578=\"Now\"),$AF578,0)","v":0},{"$f":"IF(AND(D575>=$AC578,AJ578=\"End of Cycle\"),$AF578,0)","v":0},{"$f":"IF(E575<$AC578,0,IF($AG578=0,0,IF(OR($AG578=1,MOD(E575-$AC578+1,$AG578)=1),$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},{"$f":"IF(AB578<D575,D575,AB578)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1914","v":""}]
[{"$f":"+'Cap Needs Input'!C1889","v":0},{"$f":"+'Cap Needs Input'!G1915","v":""},{"$f":"IF(AND(C575>=$AC579,AJ579=\"Now\"),$AF579,0)","v":0},{"$f":"IF(AND(D575>=$AC579,AJ579=\"End of Cycle\"),$AF579,0)","v":0},{"$f":"IF(E575<$AC579,0,IF($AG579=0,0,IF(OR($AG579=1,MOD(E575-$AC579+1,$AG579)=1),$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},{"$f":"+'Cap Needs Input'!I1889","v":0},{"$f":"+Z579+Y579","v":0},{"$f":"IF('Cap Needs Input'!C1915='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C575,AA579)","v":0},{"$f":"IF(AB579<D575,D575,AB579)","v":2014},{"$f":"+'Cap Needs Input'!A1915","v":0},{"$f":"+'Cap Needs Input'!J1915","v":0},{"$f":"+AE579*AD579","v":0},{"$f":"+'Cap Needs Input'!K1915","v":0},null,{"$f":"'Cap Needs Input'!E1915","v":""},{"$f":"'Cap Needs Input'!C1915","v":""}]
[]
[{"$f":"SUM(A577:A580)","v":0},{"$f":"+A573","v":"3.7.2.19.01 Kitchen Exhaust Fans"},{"$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":"3.7.2.19.02"},{"$f":"+'Cap Needs Input'!B1917","v":"Kitchen Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C585","v":2014},{"$f":"+D585+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1920","v":0},{"$f":"'Cap Needs Input'!G1946","v":""},{"$f":"IF(AND(C585>=$AC587,AJ587=\"Now\"),$AF587,0)","v":0},{"$f":"IF(AND(D585>=$AC587,AJ587=\"End of Cycle\"),$AF587,0)","v":0},{"$f":"IF(E585<$AC587,0,IF($AG587=0,0,IF(OR($AG587=1,MOD(E585-$AC587+1,$AG587)=1),$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},{"$f":"IF(AB587<D585,D585,AB587)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1946","v":""}]
[{"$f":"+'Cap Needs Input'!C1921","v":0},{"$f":"'Cap Needs Input'!G1947","v":""},{"$f":"IF(AND(C585>=$AC588,AJ588=\"Now\"),$AF588,0)","v":0},{"$f":"IF(AND(D585>=$AC588,AJ588=\"End of Cycle\"),$AF588,0)","v":0},{"$f":"IF(E585<$AC588,0,IF($AG588=0,0,IF(OR($AG588=1,MOD(E585-$AC588+1,$AG588)=1),$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},{"$f":"IF(AB588<D585,D585,AB588)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1947","v":""}]
[{"$f":"+'Cap Needs Input'!C1922","v":0},{"$f":"'Cap Needs Input'!G1948","v":""},{"$f":"IF(AND(C585>=$AC589,AJ589=\"Now\"),$AF589,0)","v":0},{"$f":"IF(AND(D585>=$AC589,AJ589=\"End of Cycle\"),$AF589,0)","v":0},{"$f":"IF(E585<$AC589,0,IF($AG589=0,0,IF(OR($AG589=1,MOD(E585-$AC589+1,$AG589)=1),$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},{"$f":"+'Cap Needs Input'!I1922","v":0},{"$f":"+Z589+Y589","v":0},{"$f":"IF('Cap Needs Input'!C1948='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C585,AA589)","v":0},{"$f":"IF(AB589<D585,D585,AB589)","v":2014},{"$f":"+'Cap Needs Input'!A1948","v":0},{"$f":"+'Cap Needs Input'!J1948","v":0},{"$f":"+AE589*AD589","v":0},{"$f":"+'Cap Needs Input'!K1948","v":0},null,{"$f":"'Cap Needs Input'!E1948","v":""},{"$f":"'Cap Needs Input'!C1948","v":""}]
[]
[{"$f":"SUM(A587:A590)","v":0},{"$f":"+A583&\" \"&B583","v":"3.7.2.19.02 Kitchen Other #1"},{"$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":"3.7.2.19.03"},{"$f":"+'Cap Needs Input'!B1950","v":"Kitchen Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C595","v":2014},{"$f":"+D595+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1953","v":0},{"$f":"+'Cap Needs Input'!G1979","v":""},{"$f":"IF(AND(C595>=$AC597,AJ597=\"Now\"),$AF597,0)","v":0},{"$f":"IF(AND(D595>=$AC597,AJ597=\"End of Cycle\"),$AF597,0)","v":0},{"$f":"IF(E595<$AC597,0,IF($AG597=0,0,IF(OR($AG597=1,MOD(E595-$AC597+1,$AG597)=1),$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},{"$f":"IF(AB597<D595,D595,AB597)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1979","v":""}]
[{"$f":"+'Cap Needs Input'!C1954","v":0},{"$f":"+'Cap Needs Input'!G1980","v":""},{"$f":"IF(AND(C595>=$AC598,AJ598=\"Now\"),$AF598,0)","v":0},{"$f":"IF(AND(D595>=$AC598,AJ598=\"End of Cycle\"),$AF598,0)","v":0},{"$f":"IF(E595<$AC598,0,IF($AG598=0,0,IF(OR($AG598=1,MOD(E595-$AC598+1,$AG598)=1),$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},{"$f":"IF(AB598<D595,D595,AB598)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C1980","v":""}]
[{"$f":"+'Cap Needs Input'!C1955","v":0},{"$f":"+'Cap Needs Input'!G1981","v":""},{"$f":"IF(AND(C595>=$AC599,AJ599=\"Now\"),$AF599,0)","v":0},{"$f":"IF(AND(D595>=$AC599,AJ599=\"End of Cycle\"),$AF599,0)","v":0},{"$f":"IF(E595<$AC599,0,IF($AG599=0,0,IF(OR($AG599=1,MOD(E595-$AC599+1,$AG599)=1),$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},{"$f":"+'Cap Needs Input'!I1955","v":0},{"$f":"+Z599+Y599","v":0},{"$f":"IF('Cap Needs Input'!C1981='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C595,AA599)","v":0},{"$f":"IF(AB599<D595,D595,AB599)","v":2014},{"$f":"+'Cap Needs Input'!A1981","v":0},{"$f":"+'Cap Needs Input'!J1981","v":0},{"$f":"+AE599*AD599","v":0},{"$f":"+'Cap Needs Input'!K1981","v":0},null,{"$f":"'Cap Needs Input'!E1981","v":""},{"$f":"'Cap Needs Input'!C1981","v":""}]
[]
[{"$f":"SUM(A597:A600)","v":0},{"$f":"+A593&\" \"&B593","v":"3.7.2.19.03 Kitchen Other #2"},{"$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":"3.7.2.19.04"},{"$f":"+'Cap Needs Input'!B1983","v":"Kitchen Other #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C605","v":2014},{"$f":"+D605+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1986","v":0},{"$f":"+'Cap Needs Input'!G2012","v":""},{"$f":"IF(AND(C605>=$AC607,AJ607=\"Now\"),$AF607,0)","v":0},{"$f":"IF(AND(D605>=$AC607,AJ607=\"End of Cycle\"),$AF607,0)","v":0},{"$f":"IF(E605<$AC607,0,IF($AG607=0,0,IF(OR($AG607=1,MOD(E605-$AC607+1,$AG607)=1),$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},{"$f":"IF(AB607<D605,D605,AB607)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2012","v":""}]
[{"$f":"+'Cap Needs Input'!C1987","v":0},{"$f":"+'Cap Needs Input'!G2013","v":""},{"$f":"IF(AND(C605>=$AC608,AJ608=\"Now\"),$AF608,0)","v":0},{"$f":"IF(AND(D605>=$AC608,AJ608=\"End of Cycle\"),$AF608,0)","v":0},{"$f":"IF(E605<$AC608,0,IF($AG608=0,0,IF(OR($AG608=1,MOD(E605-$AC608+1,$AG608)=1),$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},{"$f":"IF(AB608<D605,D605,AB608)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2013","v":""}]
[{"$f":"+'Cap Needs Input'!C1988","v":0},{"$f":"+'Cap Needs Input'!G2014","v":""},{"$f":"IF(AND(C605>=$AC609,AJ609=\"Now\"),$AF609,0)","v":0},{"$f":"IF(AND(D605>=$AC609,AJ609=\"End of Cycle\"),$AF609,0)","v":0},{"$f":"IF(E605<$AC609,0,IF($AG609=0,0,IF(OR($AG609=1,MOD(E605-$AC609+1,$AG609)=1),$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},{"$f":"+'Cap Needs Input'!I1988","v":0},{"$f":"+Z609+Y609","v":0},{"$f":"IF('Cap Needs Input'!C2014='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C605,AA609)","v":0},{"$f":"IF(AB609<D605,D605,AB609)","v":2014},{"$f":"+'Cap Needs Input'!A2014","v":0},{"$f":"+'Cap Needs Input'!J2014","v":0},{"$f":"+AE609*AD609","v":0},{"$f":"+'Cap Needs Input'!K2014","v":0},null,{"$f":"'Cap Needs Input'!E2014","v":""},{"$f":"'Cap Needs Input'!C2014","v":""}]
[]
[{"$f":"SUM(A607:A610)","v":0},{"$f":"+A603&\" \"&B603","v":"3.7.2.19.04 Kitchen Other #3"},{"$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":"3.7.2.2.01 Bath Counter Tops, Sinks"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C615","v":2014},{"$f":"+D615+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2019","v":0},{"$f":"+'Cap Needs Input'!G2045","v":""},{"$f":"IF(AND(C615>=$AC617,AJ617=\"Now\"),$AF617,0)","v":0},{"$f":"IF(AND(D615>=$AC617,AJ617=\"End of Cycle\"),$AF617,0)","v":0},{"$f":"IF(E615<$AC617,0,IF($AG617=0,0,IF(OR($AG617=1,MOD(E615-$AC617+1,$AG617)=1),$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},{"$f":"IF(AB617<D615,D615,AB617)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2045","v":""}]
[{"$f":"+'Cap Needs Input'!C2020","v":0},{"$f":"+'Cap Needs Input'!G2046","v":""},{"$f":"IF(AND(C615>=$AC618,AJ618=\"Now\"),$AF618,0)","v":0},{"$f":"IF(AND(D615>=$AC618,AJ618=\"End of Cycle\"),$AF618,0)","v":0},{"$f":"IF(E615<$AC618,0,IF($AG618=0,0,IF(OR($AG618=1,MOD(E615-$AC618+1,$AG618)=1),$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},{"$f":"IF(AB618<D615,D615,AB618)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2046","v":""}]
[{"$f":"+'Cap Needs Input'!C2021","v":0},{"$f":"+'Cap Needs Input'!G2047","v":""},{"$f":"IF(AND(C615>=$AC619,AJ619=\"Now\"),$AF619,0)","v":0},{"$f":"IF(AND(D615>=$AC619,AJ619=\"End of Cycle\"),$AF619,0)","v":0},{"$f":"IF(E615<$AC619,0,IF($AG619=0,0,IF(OR($AG619=1,MOD(E615-$AC619+1,$AG619)=1),$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},{"$f":"+'Cap Needs Input'!I2021","v":0},{"$f":"+Z619+Y619","v":0},{"$f":"IF('Cap Needs Input'!C2047='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C615,AA619)","v":0},{"$f":"IF(AB619<D615,D615,AB619)","v":2014},{"$f":"+'Cap Needs Input'!A2047","v":0},{"$f":"+'Cap Needs Input'!J2047","v":0},{"$f":"+AE619*AD619","v":0},{"$f":"+'Cap Needs Input'!K2047","v":0},null,{"$f":"'Cap Needs Input'!E2047","v":""},{"$f":"'Cap Needs Input'!C2047","v":""}]
[]
[{"$f":"SUM(A617:A620)","v":0},{"$f":"+A613","v":"3.7.2.2.01 Bath Counter Tops, Sinks"},{"$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":"3.7.2.2.02 Bath Floor Covering"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C625","v":2014},{"$f":"+D625+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2052","v":0},{"$f":"+'Cap Needs Input'!G2078","v":""},{"$f":"IF(AND(C625>=$AC627,AJ627=\"Now\"),$AF627,0)","v":0},{"$f":"IF(AND(D625>=$AC627,AJ627=\"End of Cycle\"),$AF627,0)","v":0},{"$f":"IF(E625<$AC627,0,IF($AG627=0,0,IF(OR($AG627=1,MOD(E625-$AC627+1,$AG627)=1),$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},{"$f":"IF(AB627<D625,D625,AB627)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2078","v":""}]
[{"$f":"+'Cap Needs Input'!C2053","v":0},{"$f":"+'Cap Needs Input'!G2079","v":""},{"$f":"IF(AND(C625>=$AC628,AJ628=\"Now\"),$AF628,0)","v":0},{"$f":"IF(AND(D625>=$AC628,AJ628=\"End of Cycle\"),$AF628,0)","v":0},{"$f":"IF(E625<$AC628,0,IF($AG628=0,0,IF(OR($AG628=1,MOD(E625-$AC628+1,$AG628)=1),$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},{"$f":"IF(AB628<D625,D625,AB628)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2079","v":""}]
[{"$f":"+'Cap Needs Input'!C2054","v":0},{"$f":"+'Cap Needs Input'!G2080","v":""},{"$f":"IF(AND(C625>=$AC629,AJ629=\"Now\"),$AF629,0)","v":0},{"$f":"IF(AND(D625>=$AC629,AJ629=\"End of Cycle\"),$AF629,0)","v":0},{"$f":"IF(E625<$AC629,0,IF($AG629=0,0,IF(OR($AG629=1,MOD(E625-$AC629+1,$AG629)=1),$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},{"$f":"+'Cap Needs Input'!I2054","v":0},{"$f":"+Z629+Y629","v":0},{"$f":"IF('Cap Needs Input'!C2080='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C625,AA629)","v":0},{"$f":"IF(AB629<D625,D625,AB629)","v":2014},{"$f":"+'Cap Needs Input'!A2080","v":0},{"$f":"+'Cap Needs Input'!J2080","v":0},{"$f":"+AE629*AD629","v":0},{"$f":"+'Cap Needs Input'!K2080","v":0},null,{"$f":"'Cap Needs Input'!E2080","v":""},{"$f":"'Cap Needs Input'!C2080","v":""}]
[]
[{"$f":"SUM(A627:A630)","v":0},{"$f":"+A623","v":"3.7.2.2.02 Bath Floor Covering"},{"$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":"3.7.2.2.03 Bath Vanities"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C635","v":2014},{"$f":"+D635+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2085","v":0},{"$f":"+'Cap Needs Input'!G2111","v":""},{"$f":"IF(AND(C635>=$AC637,AJ637=\"Now\"),$AF637,0)","v":0},{"$f":"IF(AND(D635>=$AC637,AJ637=\"End of Cycle\"),$AF637,0)","v":0},{"$f":"IF(E635<$AC637,0,IF($AG637=0,0,IF(OR($AG637=1,MOD(E635-$AC637+1,$AG637)=1),$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},{"$f":"IF(AB637<D635,D635,AB637)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2111","v":""}]
[{"$f":"+'Cap Needs Input'!C2086","v":0},{"$f":"+'Cap Needs Input'!G2112","v":""},{"$f":"IF(AND(C635>=$AC638,AJ638=\"Now\"),$AF638,0)","v":0},{"$f":"IF(AND(D635>=$AC638,AJ638=\"End of Cycle\"),$AF638,0)","v":0},{"$f":"IF(E635<$AC638,0,IF($AG638=0,0,IF(OR($AG638=1,MOD(E635-$AC638+1,$AG638)=1),$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},{"$f":"IF(AB638<D635,D635,AB638)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2112","v":""}]
[{"$f":"+'Cap Needs Input'!C2087","v":0},{"$f":"+'Cap Needs Input'!G2113","v":""},{"$f":"IF(AND(C635>=$AC639,AJ639=\"Now\"),$AF639,0)","v":0},{"$f":"IF(AND(D635>=$AC639,AJ639=\"End of Cycle\"),$AF639,0)","v":0},{"$f":"IF(E635<$AC639,0,IF($AG639=0,0,IF(OR($AG639=1,MOD(E635-$AC639+1,$AG639)=1),$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},{"$f":"+'Cap Needs Input'!I2087","v":0},{"$f":"+Z639+Y639","v":0},{"$f":"IF('Cap Needs Input'!C2113='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C635,AA639)","v":0},{"$f":"IF(AB639<D635,D635,AB639)","v":2014},{"$f":"+'Cap Needs Input'!A2113","v":0},{"$f":"+'Cap Needs Input'!J2113","v":0},{"$f":"+AE639*AD639","v":0},{"$f":"+'Cap Needs Input'!K2113","v":0},null,{"$f":"'Cap Needs Input'!E2113","v":""},{"$f":"'Cap Needs Input'!C2113","v":""}]
[]
[{"$f":"SUM(A637:A640)","v":0},{"$f":"+A633","v":"3.7.2.2.03 Bath Vanities"},{"$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":"3.7.2.29.01"},{"$f":"+'Cap Needs Input'!B2115","v":"Bath Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C645","v":2014},{"$f":"+D645+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2118","v":0},{"$f":"+'Cap Needs Input'!G2144","v":""},{"$f":"IF(AND(C645>=$AC647,AJ647=\"Now\"),$AF647,0)","v":0},{"$f":"IF(AND(D645>=$AC647,AJ647=\"End of Cycle\"),$AF647,0)","v":0},{"$f":"IF(E645<$AC647,0,IF($AG647=0,0,IF(OR($AG647=1,MOD(E645-$AC647+1,$AG647)=1),$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},{"$f":"IF(AB647<D645,D645,AB647)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2144","v":""}]
[{"$f":"+'Cap Needs Input'!C2119","v":0},{"$f":"+'Cap Needs Input'!G2145","v":""},{"$f":"IF(AND(C645>=$AC648,AJ648=\"Now\"),$AF648,0)","v":0},{"$f":"IF(AND(D645>=$AC648,AJ648=\"End of Cycle\"),$AF648,0)","v":0},{"$f":"IF(E645<$AC648,0,IF($AG648=0,0,IF(OR($AG648=1,MOD(E645-$AC648+1,$AG648)=1),$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},{"$f":"IF(AB648<D645,D645,AB648)","v":2014},{"$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":""},{"$f":"'Cap Needs Input'!C2145","v":""}]
[{"$f":"+'Cap Needs Input'!C2120","v":0},{"$f":"+'Cap Needs Input'!G2146","v":""},{"$f":"IF(AND(C645>=$AC649,AJ649=\"Now\"),$AF649,0)","v":0},{"$f":"IF(AND(D645>=$AC649,AJ649=\"End of Cycle\"),$AF649,0)","v":0},{"$f":"IF(E645<$AC649,0,IF($AG649=0,0,IF(OR($AG649=1,MOD(E645-$AC649+1,$AG649)=1),$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},{"$f":"+'Cap Needs Input'!I2120","v":0},{"$f":"+Z649+Y649","v":0},{"$f":"IF('Cap Needs Input'!C2146='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C645,AA649)","v":0},{"$f":"IF(AB649<D645,D645,AB649)","v":2014},{"$f":"+'Cap Needs Input'!A2146","v":0},{"$f":"+'Cap Needs Input'!J2146","v":0},{"$f":"+AE649*AD649","v":0},{"$f":"+'Cap Needs Input'!K2146","v":0},null,{"$f":"'Cap Needs Input'!E2146","v":""},{"$f":"'Cap Needs Input'!C2146","v":""}]
[]
[{"$f":"SUM(A647:A650)","v":0},{"$f":"+A643&\" \"&B643","v":"3.7.2.29.01 Bath Other #1"},{"$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!"}},{"$f":"SUM(AF647:AF650)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2148","v":"3.7.2.29.02"},{"$f":"+'Cap Needs Input'!B2148","v":"Bath Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C655","v":2014},{"$f":"+D655+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2151","v":0},{"$f":"+'Cap Needs Input'!G2177","v":""},{"$f":"IF(AND(C655>=$AC657,AJ657=\"Now\"),$AF657,0)","v":0},{"$f":"IF(AND(D655>=$AC657,AJ657=\"End of Cycle\"),$AF657,0)","v":0},{"$f":"IF(E655<$AC657,0,IF($AG657=0,0,IF(OR($AG657=1,MOD(E655-$AC657+1,$AG657)=1),$AF657,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C657:W657)","v":0},{"$f":"+'Cap Needs Input'!J2151","v":0},{"$f":"+'Cap Needs Input'!I2151","v":0},{"$f":"+Z657+Y657","v":0},{"$f":"IF('Cap Needs Input'!C2177='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C655,AA657)","v":0},{"$f":"IF(AB657<D655,D655,AB657)","v":2014},{"$f":"+'Cap Needs Input'!A2177","v":0},{"$f":"+'Cap Needs Input'!J2177","v":0},{"$f":"+AE657*AD657","v":0},{"$f":"+'Cap Needs Input'!K2177","v":0},null,{"$f":"'Cap Needs Input'!E2177","v":""},{"$f":"'Cap Needs Input'!C2177","v":""}]
[{"$f":"+'Cap Needs Input'!C2152","v":0},{"$f":"+'Cap Needs Input'!G2178","v":""},{"$f":"IF(AND(C655>=$AC658,AJ658=\"Now\"),$AF658,0)","v":0},{"$f":"IF(AND(D655>=$AC658,AJ658=\"End of Cycle\"),$AF658,0)","v":0},{"$f":"IF(E655<$AC658,0,IF($AG658=0,0,IF(OR($AG658=1,MOD(E655-$AC658+1,$AG658)=1),$AF658,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C658:W658)","v":0},{"$f":"+'Cap Needs Input'!J2152","v":0},{"$f":"+'Cap Needs Input'!I2152","v":0},{"$f":"+Z658+Y658","v":0},{"$f":"IF('Cap Needs Input'!C2178='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C655,AA658)","v":0},{"$f":"IF(AB658<D655,D655,AB658)","v":2014},{"$f":"+'Cap Needs Input'!A2178","v":0},{"$f":"+'Cap Needs Input'!J2178","v":0},{"$f":"+AE658*AD658","v":0},{"$f":"+'Cap Needs Input'!K2178","v":0},null,{"$f":"'Cap Needs Input'!E2178","v":""},{"$f":"'Cap Needs Input'!C2178","v":""}]
[{"$f":"+'Cap Needs Input'!C2153","v":0},{"$f":"+'Cap Needs Input'!G2179","v":""},{"$f":"IF(AND(C655>=$AC659,AJ659=\"Now\"),$AF659,0)","v":0},{"$f":"IF(AND(D655>=$AC659,AJ659=\"End of Cycle\"),$AF659,0)","v":0},{"$f":"IF(E655<$AC659,0,IF($AG659=0,0,IF(OR($AG659=1,MOD(E655-$AC659+1,$AG659)=1),$AF659,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C659:W659)","v":0},{"$f":"+'Cap Needs Input'!J2153","v":0},{"$f":"+'Cap Needs Input'!I2153","v":0},{"$f":"+Z659+Y659","v":0},{"$f":"IF('Cap Needs Input'!C2179='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C655,AA659)","v":0},{"$f":"IF(AB659<D655,D655,AB659)","v":2014},{"$f":"+'Cap Needs Input'!A2179","v":0},{"$f":"+'Cap Needs Input'!J2179","v":0},{"$f":"+AE659*AD659","v":0},{"$f":"+'Cap Needs Input'!K2179","v":0},null,{"$f":"'Cap Needs Input'!E2179","v":""},{"$f":"'Cap Needs Input'!C2179","v":""}]
[]
[{"$f":"SUM(A657:A660)","v":0},{"$f":"+A653&\" \"&B653","v":"3.7.2.29.02 Bath Other #2"},{"$f":"SUM(C657:C660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C661:W661)","v":0},null,null,null,null,null,{"$f":"SUM(AD657:AD660)","v":0},{"$f":"+AF661/AD661","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF657:AF660)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2181","v":"3.7.2.29.03"},{"$f":"+'Cap Needs Input'!B2181","v":"Bath Other #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C665","v":2014},{"$f":"+D665+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2184","v":0},{"$f":"+'Cap Needs Input'!G2210","v":""},{"$f":"IF(AND(C665>=$AC667,AJ667=\"Now\"),$AF667,0)","v":0},{"$f":"IF(AND(D665>=$AC667,AJ667=\"End of Cycle\"),$AF667,0)","v":0},{"$f":"IF(E665<$AC667,0,IF($AG667=0,0,IF(OR($AG667=1,MOD(E665-$AC667+1,$AG667)=1),$AF667,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C667:W667)","v":0},{"$f":"+'Cap Needs Input'!J2184","v":0},{"$f":"+'Cap Needs Input'!I2184","v":0},{"$f":"+Z667+Y667","v":0},{"$f":"IF('Cap Needs Input'!C2210='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C665,AA667)","v":0},{"$f":"IF(AB667<D665,D665,AB667)","v":2014},{"$f":"+'Cap Needs Input'!A2210","v":0},{"$f":"+'Cap Needs Input'!J2210","v":0},{"$f":"+AE667*AD667","v":0},{"$f":"+'Cap Needs Input'!K2210","v":0},null,{"$f":"'Cap Needs Input'!E2210","v":""},{"$f":"'Cap Needs Input'!C2210","v":""}]
[{"$f":"+'Cap Needs Input'!C2185","v":0},{"$f":"+'Cap Needs Input'!G2211","v":""},{"$f":"IF(AND(C665>=$AC668,AJ668=\"Now\"),$AF668,0)","v":0},{"$f":"IF(AND(D665>=$AC668,AJ668=\"End of Cycle\"),$AF668,0)","v":0},{"$f":"IF(E665<$AC668,0,IF($AG668=0,0,IF(OR($AG668=1,MOD(E665-$AC668+1,$AG668)=1),$AF668,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C668:W668)","v":0},{"$f":"+'Cap Needs Input'!J2185","v":0},{"$f":"+'Cap Needs Input'!I2185","v":0},{"$f":"+Z668+Y668","v":0},{"$f":"IF('Cap Needs Input'!C2211='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C665,AA668)","v":0},{"$f":"IF(AB668<D665,D665,AB668)","v":2014},{"$f":"+'Cap Needs Input'!A2211","v":0},{"$f":"+'Cap Needs Input'!J2211","v":0},{"$f":"+AE668*AD668","v":0},{"$f":"+'Cap Needs Input'!K2211","v":0},null,{"$f":"'Cap Needs Input'!E2211","v":""},{"$f":"'Cap Needs Input'!C2211","v":""}]
[{"$f":"+'Cap Needs Input'!C2186","v":0},{"$f":"+'Cap Needs Input'!G2212","v":""},{"$f":"IF(AND(C665>=$AC669,AJ669=\"Now\"),$AF669,0)","v":0},{"$f":"IF(AND(D665>=$AC669,AJ669=\"End of Cycle\"),$AF669,0)","v":0},{"$f":"IF(E665<$AC669,0,IF($AG669=0,0,IF(OR($AG669=1,MOD(E665-$AC669+1,$AG669)=1),$AF669,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C669:W669)","v":0},{"$f":"+'Cap Needs Input'!J2186","v":0},{"$f":"+'Cap Needs Input'!I2186","v":0},{"$f":"+Z669+Y669","v":0},{"$f":"IF('Cap Needs Input'!C2212='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C665,AA669)","v":0},{"$f":"IF(AB669<D665,D665,AB669)","v":2014},{"$f":"+'Cap Needs Input'!A2212","v":0},{"$f":"+'Cap Needs Input'!J2212","v":0},{"$f":"+AE669*AD669","v":0},{"$f":"+'Cap Needs Input'!K2212","v":0},null,{"$f":"'Cap Needs Input'!E2212","v":""},{"$f":"'Cap Needs Input'!C2212","v":""}]
[]
[{"$f":"SUM(A667:A670)","v":0},{"$f":"+A663&\" \"&B663","v":"3.7.2.29.03 Bath Other #3"},{"$f":"SUM(C667:C670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C671:W671)","v":0},null,null,null,null,null,{"$f":"SUM(AD667:AD670)","v":0},{"$f":"+AF671/AD671","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF667:AF670)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2214","v":"3.7.2.29.04"},{"$f":"+'Cap Needs Input'!B2214","v":"Bath Other #4"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C675","v":2014},{"$f":"+D675+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2217","v":0},{"$f":"+'Cap Needs Input'!G2243","v":""},{"$f":"IF(AND(C675>=$AC677,AJ677=\"Now\"),$AF677,0)","v":0},{"$f":"IF(AND(D675>=$AC677,AJ677=\"End of Cycle\"),$AF677,0)","v":0},{"$f":"IF(E675<$AC677,0,IF($AG677=0,0,IF(OR($AG677=1,MOD(E675-$AC677+1,$AG677)=1),$AF677,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C677:W677)","v":0},{"$f":"+'Cap Needs Input'!J2217","v":0},{"$f":"+'Cap Needs Input'!I2217","v":0},{"$f":"+Z677+Y677","v":0},{"$f":"IF('Cap Needs Input'!C2243='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C675,AA677)","v":0},{"$f":"IF(AB677<D675,D675,AB677)","v":2014},{"$f":"+'Cap Needs Input'!A2243","v":0},{"$f":"+'Cap Needs Input'!J2243","v":0},{"$f":"+AE677*AD677","v":0},{"$f":"+'Cap Needs Input'!K2243","v":0},null,{"$f":"'Cap Needs Input'!E2243","v":""},{"$f":"'Cap Needs Input'!C2243","v":""}]
[{"$f":"+'Cap Needs Input'!C2218","v":0},{"$f":"+'Cap Needs Input'!G2244","v":""},{"$f":"IF(AND(C675>=$AC678,AJ678=\"Now\"),$AF678,0)","v":0},{"$f":"IF(AND(D675>=$AC678,AJ678=\"End of Cycle\"),$AF678,0)","v":0},{"$f":"IF(E675<$AC678,0,IF($AG678=0,0,IF(OR($AG678=1,MOD(E675-$AC678+1,$AG678)=1),$AF678,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C678:W678)","v":0},{"$f":"+'Cap Needs Input'!J2218","v":0},{"$f":"+'Cap Needs Input'!I2218","v":0},{"$f":"+Z678+Y678","v":0},{"$f":"IF('Cap Needs Input'!C2244='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C675,AA678)","v":0},{"$f":"IF(AB678<D675,D675,AB678)","v":2014},{"$f":"+'Cap Needs Input'!A2244","v":0},{"$f":"+'Cap Needs Input'!J2244","v":0},{"$f":"+AE678*AD678","v":0},{"$f":"+'Cap Needs Input'!K2244","v":0},null,{"$f":"'Cap Needs Input'!E2244","v":""},{"$f":"'Cap Needs Input'!C2244","v":""}]
[{"$f":"+'Cap Needs Input'!C2219","v":0},{"$f":"+'Cap Needs Input'!G2245","v":""},{"$f":"IF(AND(C675>=$AC679,AJ679=\"Now\"),$AF679,0)","v":0},{"$f":"IF(AND(D675>=$AC679,AJ679=\"End of Cycle\"),$AF679,0)","v":0},{"$f":"IF(E675<$AC679,0,IF($AG679=0,0,IF(OR($AG679=1,MOD(E675-$AC679+1,$AG679)=1),$AF679,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C679:W679)","v":0},{"$f":"+'Cap Needs Input'!J2219","v":0},{"$f":"+'Cap Needs Input'!I2219","v":0},{"$f":"+Z679+Y679","v":0},{"$f":"IF('Cap Needs Input'!C2245='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C675,AA679)","v":0},{"$f":"IF(AB679<D675,D675,AB679)","v":2014},{"$f":"+'Cap Needs Input'!A2245","v":0},{"$f":"+'Cap Needs Input'!J2245","v":0},{"$f":"+AE679*AD679","v":0},{"$f":"+'Cap Needs Input'!K2245","v":0},null,{"$f":"'Cap Needs Input'!E2245","v":""},{"$f":"'Cap Needs Input'!C2245","v":""}]
[]
[{"$f":"SUM(A677:A680)","v":0},{"$f":"+A673&\" \"&B673","v":"3.7.2.29.04 Bath Other #4"},{"$f":"SUM(C677:C680)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C681:W681)","v":0},null,null,null,null,null,{"$f":"SUM(AD677:AD680)","v":0},{"$f":"+AF681/AD681","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF677:AF680)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2247","v":"3.7.2.3.01 Interior Carpet"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C685","v":2014},{"$f":"+D685+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2250","v":0},{"$f":"+'Cap Needs Input'!G2276","v":""},{"$f":"IF(AND(C685>=$AC687,AJ687=\"Now\"),$AF687,0)","v":0},{"$f":"IF(AND(D685>=$AC687,AJ687=\"End of Cycle\"),$AF687,0)","v":0},{"$f":"IF(E685<$AC687,0,IF($AG687=0,0,IF(OR($AG687=1,MOD(E685-$AC687+1,$AG687)=1),$AF687,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C687:W687)","v":0},{"$f":"+'Cap Needs Input'!J2250","v":0},{"$f":"+'Cap Needs Input'!I2250","v":0},{"$f":"+Z687+Y687","v":0},{"$f":"IF('Cap Needs Input'!C2276='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C685,AA687)","v":0},{"$f":"IF(AB687<D685,D685,AB687)","v":2014},{"$f":"+'Cap Needs Input'!A2276","v":0},{"$f":"+'Cap Needs Input'!J2276","v":0},{"$f":"+AE687*AD687","v":0},{"$f":"+'Cap Needs Input'!K2276","v":0},null,{"$f":"'Cap Needs Input'!E2276","v":""},{"$f":"'Cap Needs Input'!C2276","v":""}]
[{"$f":"+'Cap Needs Input'!C2251","v":0},{"$f":"+'Cap Needs Input'!G2277","v":""},{"$f":"IF(AND(C685>=$AC688,AJ688=\"Now\"),$AF688,0)","v":0},{"$f":"IF(AND(D685>=$AC688,AJ688=\"End of Cycle\"),$AF688,0)","v":0},{"$f":"IF(E685<$AC688,0,IF($AG688=0,0,IF(OR($AG688=1,MOD(E685-$AC688+1,$AG688)=1),$AF688,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C688:W688)","v":0},{"$f":"+'Cap Needs Input'!J2251","v":0},{"$f":"+'Cap Needs Input'!I2251","v":0},{"$f":"+Z688+Y688","v":0},{"$f":"IF('Cap Needs Input'!C2277='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C685,AA688)","v":0},{"$f":"IF(AB688<D685,D685,AB688)","v":2014},{"$f":"+'Cap Needs Input'!A2277","v":0},{"$f":"+'Cap Needs Input'!J2277","v":0},{"$f":"+AE688*AD688","v":0},{"$f":"+'Cap Needs Input'!K2277","v":0},null,{"$f":"'Cap Needs Input'!E2277","v":""},{"$f":"'Cap Needs Input'!C2277","v":""}]
[{"$f":"+'Cap Needs Input'!C2252","v":0},{"$f":"+'Cap Needs Input'!G2278","v":""},{"$f":"IF(AND(C685>=$AC689,AJ689=\"Now\"),$AF689,0)","v":0},{"$f":"IF(AND(D685>=$AC689,AJ689=\"End of Cycle\"),$AF689,0)","v":0},{"$f":"IF(E685<$AC689,0,IF($AG689=0,0,IF(OR($AG689=1,MOD(E685-$AC689+1,$AG689)=1),$AF689,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C689:W689)","v":0},{"$f":"+'Cap Needs Input'!J2252","v":0},{"$f":"+'Cap Needs Input'!I2252","v":0},{"$f":"+Z689+Y689","v":0},{"$f":"IF('Cap Needs Input'!C2278='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C685,AA689)","v":0},{"$f":"IF(AB689<D685,D685,AB689)","v":2014},{"$f":"+'Cap Needs Input'!A2278","v":0},{"$f":"+'Cap Needs Input'!J2278","v":0},{"$f":"+AE689*AD689","v":0},{"$f":"+'Cap Needs Input'!K2278","v":0},null,{"$f":"'Cap Needs Input'!E2278","v":""},{"$f":"'Cap Needs Input'!C2278","v":""}]
[]
[{"$f":"SUM(A687:A690)","v":0},{"$f":"+A683","v":"3.7.2.3.01 Interior Carpet"},{"$f":"SUM(C687:C690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C691:W691)","v":0},null,null,null,null,null,{"$f":"SUM(AD687:AD690)","v":0},{"$f":"+AF691/AD691","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF687:AF690)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2280","v":"3.7.2.3.02 Interior Doors"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C695","v":2014},{"$f":"+D695+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2283","v":0},{"$f":"+'Cap Needs Input'!G2309","v":""},{"$f":"IF(AND(C695>=$AC697,AJ697=\"Now\"),$AF697,0)","v":0},{"$f":"IF(AND(D695>=$AC697,AJ697=\"End of Cycle\"),$AF697,0)","v":0},{"$f":"IF(E695<$AC697,0,IF($AG697=0,0,IF(OR($AG697=1,MOD(E695-$AC697+1,$AG697)=1),$AF697,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C697:W697)","v":0},{"$f":"+'Cap Needs Input'!J2283","v":0},{"$f":"+'Cap Needs Input'!I2283","v":0},{"$f":"+Z697+Y697","v":0},{"$f":"IF('Cap Needs Input'!C2309='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C695,AA697)","v":0},{"$f":"IF(AB697<D695,D695,AB697)","v":2014},{"$f":"+'Cap Needs Input'!A2309","v":0},{"$f":"+'Cap Needs Input'!J2309","v":0},{"$f":"+AE697*AD697","v":0},{"$f":"+'Cap Needs Input'!K2309","v":0},null,{"$f":"'Cap Needs Input'!E2309","v":""},{"$f":"'Cap Needs Input'!C2309","v":""}]
[{"$f":"+'Cap Needs Input'!C2284","v":0},{"$f":"+'Cap Needs Input'!G2310","v":""},{"$f":"IF(AND(C695>=$AC698,AJ698=\"Now\"),$AF698,0)","v":0},{"$f":"IF(AND(D695>=$AC698,AJ698=\"End of Cycle\"),$AF698,0)","v":0},{"$f":"IF(E695<$AC698,0,IF($AG698=0,0,IF(OR($AG698=1,MOD(E695-$AC698+1,$AG698)=1),$AF698,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C698:W698)","v":0},{"$f":"+'Cap Needs Input'!J2284","v":0},{"$f":"+'Cap Needs Input'!I2284","v":0},{"$f":"+Z698+Y698","v":0},{"$f":"IF('Cap Needs Input'!C2310='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C695,AA698)","v":0},{"$f":"IF(AB698<D695,D695,AB698)","v":2014},{"$f":"+'Cap Needs Input'!A2310","v":0},{"$f":"+'Cap Needs Input'!J2310","v":0},{"$f":"+AE698*AD698","v":0},{"$f":"+'Cap Needs Input'!K2310","v":0},null,{"$f":"'Cap Needs Input'!E2310","v":""},{"$f":"'Cap Needs Input'!C2310","v":""}]
[{"$f":"+'Cap Needs Input'!C2285","v":0},{"$f":"+'Cap Needs Input'!G2311","v":""},{"$f":"IF(AND(C695>=$AC699,AJ699=\"Now\"),$AF699,0)","v":0},{"$f":"IF(AND(D695>=$AC699,AJ699=\"End of Cycle\"),$AF699,0)","v":0},{"$f":"IF(E695<$AC699,0,IF($AG699=0,0,IF(OR($AG699=1,MOD(E695-$AC699+1,$AG699)=1),$AF699,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C699:W699)","v":0},{"$f":"+'Cap Needs Input'!J2285","v":0},{"$f":"+'Cap Needs Input'!I2285","v":0},{"$f":"+Z699+Y699","v":0},{"$f":"IF('Cap Needs Input'!C2311='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C695,AA699)","v":0},{"$f":"IF(AB699<D695,D695,AB699)","v":2014},{"$f":"+'Cap Needs Input'!A2311","v":0},{"$f":"+'Cap Needs Input'!J2311","v":0},{"$f":"+AE699*AD699","v":0},{"$f":"+'Cap Needs Input'!K2311","v":0},null,{"$f":"'Cap Needs Input'!E2311","v":""},{"$f":"'Cap Needs Input'!C2311","v":""}]
[]
[{"$f":"SUM(A697:A700)","v":0},{"$f":"+A693","v":"3.7.2.3.02 Interior Doors"},{"$f":"SUM(C697:C700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C701:W701)","v":0},null,null,null,null,null,{"$f":"SUM(AD697:AD700)","v":0},{"$f":"+AF701/AD701","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF697:AF700)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2313","v":"3.7.2.3.03 Interior Painting"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C705","v":2014},{"$f":"+D705+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2316","v":0},{"$f":"+'Cap Needs Input'!G2342","v":""},{"$f":"IF(AND(C705>=$AC707,AJ707=\"Now\"),$AF707,0)","v":0},{"$f":"IF(AND(D705>=$AC707,AJ707=\"End of Cycle\"),$AF707,0)","v":0},{"$f":"IF(E705<$AC707,0,IF($AG707=0,0,IF(OR($AG707=1,MOD(E705-$AC707+1,$AG707)=1),$AF707,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C707:W707)","v":0},{"$f":"+'Cap Needs Input'!J2316","v":0},{"$f":"+'Cap Needs Input'!I2316","v":0},{"$f":"+Z707+Y707","v":0},{"$f":"IF('Cap Needs Input'!C2342='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C705,AA707)","v":0},{"$f":"IF(AB707<D705,D705,AB707)","v":2014},{"$f":"+'Cap Needs Input'!A2342","v":0},{"$f":"+'Cap Needs Input'!J2342","v":0},{"$f":"+AE707*AD707","v":0},{"$f":"+'Cap Needs Input'!K2342","v":0},null,{"$f":"'Cap Needs Input'!E2342","v":""},{"$f":"'Cap Needs Input'!C2342","v":""}]
[{"$f":"+'Cap Needs Input'!C2317","v":0},{"$f":"+'Cap Needs Input'!G2343","v":""},{"$f":"IF(AND(C705>=$AC708,AJ708=\"Now\"),$AF708,0)","v":0},{"$f":"IF(AND(D705>=$AC708,AJ708=\"End of Cycle\"),$AF708,0)","v":0},{"$f":"IF(E705<$AC708,0,IF($AG708=0,0,IF(OR($AG708=1,MOD(E705-$AC708+1,$AG708)=1),$AF708,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C708:W708)","v":0},{"$f":"+'Cap Needs Input'!J2317","v":0},{"$f":"+'Cap Needs Input'!I2317","v":0},{"$f":"+Z708+Y708","v":0},{"$f":"IF('Cap Needs Input'!C2343='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C705,AA708)","v":0},{"$f":"IF(AB708<D705,D705,AB708)","v":2014},{"$f":"+'Cap Needs Input'!A2343","v":0},{"$f":"+'Cap Needs Input'!J2343","v":0},{"$f":"+AE708*AD708","v":0},{"$f":"+'Cap Needs Input'!K2343","v":0},null,{"$f":"'Cap Needs Input'!E2343","v":""},{"$f":"'Cap Needs Input'!C2343","v":""}]
[{"$f":"+'Cap Needs Input'!C2318","v":0},{"$f":"+'Cap Needs Input'!G2344","v":""},{"$f":"IF(AND(C705>=$AC709,AJ709=\"Now\"),$AF709,0)","v":0},{"$f":"IF(AND(D705>=$AC709,AJ709=\"End of Cycle\"),$AF709,0)","v":0},{"$f":"IF(E705<$AC709,0,IF($AG709=0,0,IF(OR($AG709=1,MOD(E705-$AC709+1,$AG709)=1),$AF709,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C709:W709)","v":0},{"$f":"+'Cap Needs Input'!J2318","v":0},{"$f":"+'Cap Needs Input'!I2318","v":0},{"$f":"+Z709+Y709","v":0},{"$f":"IF('Cap Needs Input'!C2344='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C705,AA709)","v":0},{"$f":"IF(AB709<D705,D705,AB709)","v":2014},{"$f":"+'Cap Needs Input'!A2344","v":0},{"$f":"+'Cap Needs Input'!J2344","v":0},{"$f":"+AE709*AD709","v":0},{"$f":"+'Cap Needs Input'!K2344","v":0},null,{"$f":"'Cap Needs Input'!E2344","v":""},{"$f":"'Cap Needs Input'!C2344","v":""}]
[]
[{"$f":"SUM(A707:A710)","v":0},{"$f":"+A703","v":"3.7.2.3.03 Interior Painting"},{"$f":"SUM(C707:C710)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C711:W711)","v":0},null,null,null,null,null,{"$f":"SUM(AD707:AD710)","v":0},{"$f":"+AF711/AD711","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF707:AF710)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2346","v":"3.7.2.39.01"},{"$f":"+'Cap Needs Input'!B2346","v":"Interior Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C715","v":2014},{"$f":"+D715+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2349","v":0},{"$f":"+'Cap Needs Input'!G2375","v":""},{"$f":"IF(AND(C715>=$AC717,AJ717=\"Now\"),$AF717,0)","v":0},{"$f":"IF(AND(D715>=$AC717,AJ717=\"End of Cycle\"),$AF717,0)","v":0},{"$f":"IF(E715<$AC717,0,IF($AG717=0,0,IF(OR($AG717=1,MOD(E715-$AC717+1,$AG717)=1),$AF717,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C717:W717)","v":0},{"$f":"+'Cap Needs Input'!J2349","v":0},{"$f":"+'Cap Needs Input'!I2349","v":0},{"$f":"+Z717+Y717","v":0},{"$f":"IF('Cap Needs Input'!C2375='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C715,AA717)","v":0},{"$f":"IF(AB717<D715,D715,AB717)","v":2014},{"$f":"+'Cap Needs Input'!A2375","v":0},{"$f":"+'Cap Needs Input'!J2375","v":0},{"$f":"+AE717*AD717","v":0},{"$f":"+'Cap Needs Input'!K2375","v":0},null,{"$f":"'Cap Needs Input'!E2375","v":""},{"$f":"'Cap Needs Input'!C2375","v":""}]
[{"$f":"+'Cap Needs Input'!C2350","v":0},{"$f":"+'Cap Needs Input'!G2376","v":""},{"$f":"IF(AND(C715>=$AC718,AJ718=\"Now\"),$AF718,0)","v":0},{"$f":"IF(AND(D715>=$AC718,AJ718=\"End of Cycle\"),$AF718,0)","v":0},{"$f":"IF(E715<$AC718,0,IF($AG718=0,0,IF(OR($AG718=1,MOD(E715-$AC718+1,$AG718)=1),$AF718,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C718:W718)","v":0},{"$f":"+'Cap Needs Input'!J2350","v":0},{"$f":"+'Cap Needs Input'!I2350","v":0},{"$f":"+Z718+Y718","v":0},{"$f":"IF('Cap Needs Input'!C2376='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C715,AA718)","v":0},{"$f":"IF(AB718<D715,D715,AB718)","v":2014},{"$f":"+'Cap Needs Input'!A2376","v":0},{"$f":"+'Cap Needs Input'!J2376","v":0},{"$f":"+AE718*AD718","v":0},{"$f":"+'Cap Needs Input'!K2376","v":0},null,{"$f":"'Cap Needs Input'!E2376","v":""},{"$f":"'Cap Needs Input'!C2376","v":""}]
[{"$f":"+'Cap Needs Input'!C2351","v":0},{"$f":"+'Cap Needs Input'!G2377","v":""},{"$f":"IF(AND(C715>=$AC719,AJ719=\"Now\"),$AF719,0)","v":0},{"$f":"IF(AND(D715>=$AC719,AJ719=\"End of Cycle\"),$AF719,0)","v":0},{"$f":"IF(E715<$AC719,0,IF($AG719=0,0,IF(OR($AG719=1,MOD(E715-$AC719+1,$AG719)=1),$AF719,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C719:W719)","v":0},{"$f":"+'Cap Needs Input'!J2351","v":0},{"$f":"+'Cap Needs Input'!I2351","v":0},{"$f":"+Z719+Y719","v":0},{"$f":"IF('Cap Needs Input'!C2377='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C715,AA719)","v":0},{"$f":"IF(AB719<D715,D715,AB719)","v":2014},{"$f":"+'Cap Needs Input'!A2377","v":0},{"$f":"+'Cap Needs Input'!J2377","v":0},{"$f":"+AE719*AD719","v":0},{"$f":"+'Cap Needs Input'!K2377","v":0},null,{"$f":"'Cap Needs Input'!E2377","v":""},{"$f":"'Cap Needs Input'!C2377","v":""}]
[]
[{"$f":"SUM(A717:A720)","v":0},{"$f":"+A713&\" \"&B713","v":"3.7.2.39.01 Interior Other #1"},{"$f":"SUM(C717:C720)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C721:W721)","v":0},null,null,null,null,null,{"$f":"SUM(AD717:AD720)","v":0},{"$f":"+AF721/AD721","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF717:AF720)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2379","v":"3.7.2.39.02"},{"$f":"+'Cap Needs Input'!B2379","v":"Interior Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C725","v":2014},{"$f":"+D725+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2382","v":0},{"$f":"+'Cap Needs Input'!G2408","v":""},{"$f":"IF(AND(C725>=$AC727,AJ727=\"Now\"),$AF727,0)","v":0},{"$f":"IF(AND(D725>=$AC727,AJ727=\"End of Cycle\"),$AF727,0)","v":0},{"$f":"IF(E725<$AC727,0,IF($AG727=0,0,IF(OR($AG727=1,MOD(E725-$AC727+1,$AG727)=1),$AF727,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C727:W727)","v":0},{"$f":"+'Cap Needs Input'!J2382","v":0},{"$f":"+'Cap Needs Input'!I2382","v":0},{"$f":"+Z727+Y727","v":0},{"$f":"IF('Cap Needs Input'!C2408='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C725,AA727)","v":0},{"$f":"IF(AB727<D725,D725,AB727)","v":2014},{"$f":"+'Cap Needs Input'!A2408","v":0},{"$f":"+'Cap Needs Input'!J2408","v":0},{"$f":"+AE727*AD727","v":0},{"$f":"+'Cap Needs Input'!K2408","v":0},null,{"$f":"'Cap Needs Input'!E2408","v":""},{"$f":"'Cap Needs Input'!C2408","v":""}]
[{"$f":"+'Cap Needs Input'!C2383","v":0},{"$f":"+'Cap Needs Input'!G2409","v":""},{"$f":"IF(AND(C725>=$AC728,AJ728=\"Now\"),$AF728,0)","v":0},{"$f":"IF(AND(D725>=$AC728,AJ728=\"End of Cycle\"),$AF728,0)","v":0},{"$f":"IF(E725<$AC728,0,IF($AG728=0,0,IF(OR($AG728=1,MOD(E725-$AC728+1,$AG728)=1),$AF728,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C728:W728)","v":0},{"$f":"+'Cap Needs Input'!J2383","v":0},{"$f":"+'Cap Needs Input'!I2383","v":0},{"$f":"+Z728+Y728","v":0},{"$f":"IF('Cap Needs Input'!C2409='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C725,AA728)","v":0},{"$f":"IF(AB728<D725,D725,AB728)","v":2014},{"$f":"+'Cap Needs Input'!A2409","v":0},{"$f":"+'Cap Needs Input'!J2409","v":0},{"$f":"+AE728*AD728","v":0},{"$f":"+'Cap Needs Input'!K2409","v":0},null,{"$f":"'Cap Needs Input'!E2409","v":""},{"$f":"'Cap Needs Input'!C2409","v":""}]
[{"$f":"+'Cap Needs Input'!C2384","v":0},{"$f":"+'Cap Needs Input'!G2410","v":""},{"$f":"IF(AND(C725>=$AC729,AJ729=\"Now\"),$AF729,0)","v":0},{"$f":"IF(AND(D725>=$AC729,AJ729=\"End of Cycle\"),$AF729,0)","v":0},{"$f":"IF(E725<$AC729,0,IF($AG729=0,0,IF(OR($AG729=1,MOD(E725-$AC729+1,$AG729)=1),$AF729,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C729:W729)","v":0},{"$f":"+'Cap Needs Input'!J2384","v":0},{"$f":"+'Cap Needs Input'!I2384","v":0},{"$f":"+Z729+Y729","v":0},{"$f":"IF('Cap Needs Input'!C2410='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C725,AA729)","v":0},{"$f":"IF(AB729<D725,D725,AB729)","v":2014},{"$f":"+'Cap Needs Input'!A2410","v":0},{"$f":"+'Cap Needs Input'!J2410","v":0},{"$f":"+AE729*AD729","v":0},{"$f":"+'Cap Needs Input'!K2410","v":0},null,{"$f":"'Cap Needs Input'!E2410","v":""},{"$f":"'Cap Needs Input'!C2410","v":""}]
[]
[{"$f":"SUM(A727:A730)","v":0},{"$f":"+A723&\" \"&B723","v":"3.7.2.39.02 Interior Other #2"},{"$f":"SUM(C727:C730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C731:W731)","v":0},null,null,null,null,null,{"$f":"SUM(AD727:AD730)","v":0},{"$f":"+AF731/AD731","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF727:AF730)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2412","v":"3.7.2.39.03"},{"$f":"+'Cap Needs Input'!B2412","v":"Interior Other #3"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C735","v":2014},{"$f":"+D735+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2415","v":0},{"$f":"+'Cap Needs Input'!G2441","v":""},{"$f":"IF(AND(C735>=$AC737,AJ737=\"Now\"),$AF737,0)","v":0},{"$f":"IF(AND(D735>=$AC737,AJ737=\"End of Cycle\"),$AF737,0)","v":0},{"$f":"IF(E735<$AC737,0,IF($AG737=0,0,IF(OR($AG737=1,MOD(E735-$AC737+1,$AG737)=1),$AF737,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C737:W737)","v":0},{"$f":"+'Cap Needs Input'!J2415","v":0},{"$f":"+'Cap Needs Input'!I2415","v":0},{"$f":"+Z737+Y737","v":0},{"$f":"IF('Cap Needs Input'!C2441='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C735,AA737)","v":0},{"$f":"IF(AB737<D735,D735,AB737)","v":2014},{"$f":"+'Cap Needs Input'!A2441","v":0},{"$f":"+'Cap Needs Input'!J2441","v":0},{"$f":"+AE737*AD737","v":0},{"$f":"+'Cap Needs Input'!K2441","v":0},null,{"$f":"'Cap Needs Input'!E2441","v":""},{"$f":"'Cap Needs Input'!C2441","v":""}]
[{"$f":"+'Cap Needs Input'!C2416","v":0},{"$f":"+'Cap Needs Input'!G2442","v":""},{"$f":"IF(AND(C735>=$AC738,AJ738=\"Now\"),$AF738,0)","v":0},{"$f":"IF(AND(D735>=$AC738,AJ738=\"End of Cycle\"),$AF738,0)","v":0},{"$f":"IF(E735<$AC738,0,IF($AG738=0,0,IF(OR($AG738=1,MOD(E735-$AC738+1,$AG738)=1),$AF738,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C738:W738)","v":0},{"$f":"+'Cap Needs Input'!J2416","v":0},{"$f":"+'Cap Needs Input'!I2416","v":0},{"$f":"+Z738+Y738","v":0},{"$f":"IF('Cap Needs Input'!C2442='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C735,AA738)","v":0},{"$f":"IF(AB738<D735,D735,AB738)","v":2014},{"$f":"+'Cap Needs Input'!A2442","v":0},{"$f":"+'Cap Needs Input'!J2442","v":0},{"$f":"+AE738*AD738","v":0},{"$f":"+'Cap Needs Input'!K2442","v":0},null,{"$f":"'Cap Needs Input'!E2442","v":""},{"$f":"'Cap Needs Input'!C2442","v":""}]
[{"$f":"+'Cap Needs Input'!C2417","v":0},{"$f":"+'Cap Needs Input'!G2443","v":""},{"$f":"IF(AND(C735>=$AC739,AJ739=\"Now\"),$AF739,0)","v":0},{"$f":"IF(AND(D735>=$AC739,AJ739=\"End of Cycle\"),$AF739,0)","v":0},{"$f":"IF(E735<$AC739,0,IF($AG739=0,0,IF(OR($AG739=1,MOD(E735-$AC739+1,$AG739)=1),$AF739,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C739:W739)","v":0},{"$f":"+'Cap Needs Input'!J2417","v":0},{"$f":"+'Cap Needs Input'!I2417","v":0},{"$f":"+Z739+Y739","v":0},{"$f":"IF('Cap Needs Input'!C2443='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C735,AA739)","v":0},{"$f":"IF(AB739<D735,D735,AB739)","v":2014},{"$f":"+'Cap Needs Input'!A2443","v":0},{"$f":"+'Cap Needs Input'!J2443","v":0},{"$f":"+AE739*AD739","v":0},{"$f":"+'Cap Needs Input'!K2443","v":0},null,{"$f":"'Cap Needs Input'!E2443","v":""},{"$f":"'Cap Needs Input'!C2443","v":""}]
[]
[{"$f":"SUM(A737:A740)","v":0},{"$f":"+A733&\" \"&B733","v":"3.7.2.39.03 Interior Other #3"},{"$f":"SUM(C737:C740)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C741:W741)","v":0},null,null,null,null,null,{"$f":"SUM(AD737:AD740)","v":0},{"$f":"+AF741/AD741","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF737:AF740)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2445","v":"3.7.2.39.04"},{"$f":"+'Cap Needs Input'!B2445","v":"Interior Other #4"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C745","v":2014},{"$f":"+D745+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2448","v":0},{"$f":"+'Cap Needs Input'!G2474","v":""},{"$f":"IF(AND(C745>=$AC747,AJ747=\"Now\"),$AF747,0)","v":0},{"$f":"IF(AND(D745>=$AC747,AJ747=\"End of Cycle\"),$AF747,0)","v":0},{"$f":"IF(E745<$AC747,0,IF($AG747=0,0,IF(OR($AG747=1,MOD(E745-$AC747+1,$AG747)=1),$AF747,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C747:W747)","v":0},{"$f":"+'Cap Needs Input'!J2448","v":0},{"$f":"+'Cap Needs Input'!I2448","v":0},{"$f":"+Z747+Y747","v":0},{"$f":"IF('Cap Needs Input'!C2474='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C745,AA747)","v":0},{"$f":"IF(AB747<D745,D745,AB747)","v":2014},{"$f":"+'Cap Needs Input'!A2474","v":0},{"$f":"+'Cap Needs Input'!J2474","v":0},{"$f":"+AE747*AD747","v":0},{"$f":"+'Cap Needs Input'!K2474","v":0},null,{"$f":"'Cap Needs Input'!E2474","v":""},{"$f":"'Cap Needs Input'!C2474","v":""}]
[{"$f":"+'Cap Needs Input'!C2449","v":0},{"$f":"+'Cap Needs Input'!G2475","v":""},{"$f":"IF(AND(C745>=$AC748,AJ748=\"Now\"),$AF748,0)","v":0},{"$f":"IF(AND(D745>=$AC748,AJ748=\"End of Cycle\"),$AF748,0)","v":0},{"$f":"IF(E745<$AC748,0,IF($AG748=0,0,IF(OR($AG748=1,MOD(E745-$AC748+1,$AG748)=1),$AF748,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C748:W748)","v":0},{"$f":"+'Cap Needs Input'!J2449","v":0},{"$f":"+'Cap Needs Input'!I2449","v":0},{"$f":"+Z748+Y748","v":0},{"$f":"IF('Cap Needs Input'!C2475='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C745,AA748)","v":0},{"$f":"IF(AB748<D745,D745,AB748)","v":2014},{"$f":"+'Cap Needs Input'!A2475","v":0},{"$f":"+'Cap Needs Input'!J2475","v":0},{"$f":"+AE748*AD748","v":0},{"$f":"+'Cap Needs Input'!K2475","v":0},null,{"$f":"'Cap Needs Input'!E2475","v":""},{"$f":"'Cap Needs Input'!C2475","v":""}]
[{"$f":"+'Cap Needs Input'!C2450","v":0},{"$f":"+'Cap Needs Input'!G2476","v":""},{"$f":"IF(AND(C745>=$AC749,AJ749=\"Now\"),$AF749,0)","v":0},{"$f":"IF(AND(D745>=$AC749,AJ749=\"End of Cycle\"),$AF749,0)","v":0},{"$f":"IF(E745<$AC749,0,IF($AG749=0,0,IF(OR($AG749=1,MOD(E745-$AC749+1,$AG749)=1),$AF749,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C749:W749)","v":0},{"$f":"+'Cap Needs Input'!J2450","v":0},{"$f":"+'Cap Needs Input'!I2450","v":0},{"$f":"+Z749+Y749","v":0},{"$f":"IF('Cap Needs Input'!C2476='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C745,AA749)","v":0},{"$f":"IF(AB749<D745,D745,AB749)","v":2014},{"$f":"+'Cap Needs Input'!A2476","v":0},{"$f":"+'Cap Needs Input'!J2476","v":0},{"$f":"+AE749*AD749","v":0},{"$f":"+'Cap Needs Input'!K2476","v":0},null,{"$f":"'Cap Needs Input'!E2476","v":""},{"$f":"'Cap Needs Input'!C2476","v":""}]
[]
[{"$f":"SUM(A747:A750)","v":0},{"$f":"+A743&\" \"&B743","v":"3.7.2.39.04 Interior Other #4"},{"$f":"SUM(C747:C750)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C751:W751)","v":0},null,null,null,null,null,{"$f":"SUM(AD747:AD750)","v":0},{"$f":"+AF751/AD751","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF747:AF750)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2478","v":"3.7.2.4.01 Ceiling Fans"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C755","v":2014},{"$f":"+D755+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2481","v":0},{"$f":"+'Cap Needs Input'!G2507","v":""},{"$f":"IF(AND(C755>=$AC757,AJ757=\"Now\"),$AF757,0)","v":0},{"$f":"IF(AND(D755>=$AC757,AJ757=\"End of Cycle\"),$AF757,0)","v":0},{"$f":"IF(E755<$AC757,0,IF($AG757=0,0,IF(OR($AG757=1,MOD(E755-$AC757+1,$AG757)=1),$AF757,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C757:W757)","v":0},{"$f":"+'Cap Needs Input'!J2481","v":0},{"$f":"+'Cap Needs Input'!I2481","v":0},{"$f":"+Z757+Y757","v":0},{"$f":"IF('Cap Needs Input'!C2507='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C755,AA757)","v":0},{"$f":"IF(AB757<D755,D755,AB757)","v":2014},{"$f":"+'Cap Needs Input'!A2507","v":0},{"$f":"+'Cap Needs Input'!J2507","v":0},{"$f":"+AE757*AD757","v":0},{"$f":"+'Cap Needs Input'!K2507","v":0},null,{"$f":"'Cap Needs Input'!E2507","v":""},{"$f":"'Cap Needs Input'!C2507","v":""}]
[{"$f":"+'Cap Needs Input'!C2482","v":0},{"$f":"+'Cap Needs Input'!G2508","v":""},{"$f":"IF(AND(C755>=$AC758,AJ758=\"Now\"),$AF758,0)","v":0},{"$f":"IF(AND(D755>=$AC758,AJ758=\"End of Cycle\"),$AF758,0)","v":0},{"$f":"IF(E755<$AC758,0,IF($AG758=0,0,IF(OR($AG758=1,MOD(E755-$AC758+1,$AG758)=1),$AF758,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C758:W758)","v":0},{"$f":"+'Cap Needs Input'!J2482","v":0},{"$f":"+'Cap Needs Input'!I2482","v":0},{"$f":"+Z758+Y758","v":0},{"$f":"IF('Cap Needs Input'!C2508='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C755,AA758)","v":0},{"$f":"IF(AB758<D755,D755,AB758)","v":2014},{"$f":"+'Cap Needs Input'!A2508","v":0},{"$f":"+'Cap Needs Input'!J2508","v":0},{"$f":"+AE758*AD758","v":0},{"$f":"+'Cap Needs Input'!K2508","v":0},null,{"$f":"'Cap Needs Input'!E2508","v":""},{"$f":"'Cap Needs Input'!C2508","v":""}]
[{"$f":"+'Cap Needs Input'!C2483","v":0},{"$f":"+'Cap Needs Input'!G2509","v":""},{"$f":"IF(AND(C755>=$AC759,AJ759=\"Now\"),$AF759,0)","v":0},{"$f":"IF(AND(D755>=$AC759,AJ759=\"End of Cycle\"),$AF759,0)","v":0},{"$f":"IF(E755<$AC759,0,IF($AG759=0,0,IF(OR($AG759=1,MOD(E755-$AC759+1,$AG759)=1),$AF759,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C759:W759)","v":0},{"$f":"+'Cap Needs Input'!J2483","v":0},{"$f":"+'Cap Needs Input'!I2483","v":0},{"$f":"+Z759+Y759","v":0},{"$f":"IF('Cap Needs Input'!C2509='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C755,AA759)","v":0},{"$f":"IF(AB759<D755,D755,AB759)","v":2014},{"$f":"+'Cap Needs Input'!A2509","v":0},{"$f":"+'Cap Needs Input'!J2509","v":0},{"$f":"+AE759*AD759","v":0},{"$f":"+'Cap Needs Input'!K2509","v":0},null,{"$f":"'Cap Needs Input'!E2509","v":""},{"$f":"'Cap Needs Input'!C2509","v":""}]
[]
[{"$f":"SUM(A757:A760)","v":0},{"$f":"+A753","v":"3.7.2.4.01 Ceiling Fans"},{"$f":"SUM(C757:C760)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C761:W761)","v":0},null,null,null,null,null,{"$f":"SUM(AD757:AD760)","v":0},{"$f":"+AF761/AD761","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF757:AF760)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2511","v":"3.7.2.4.02 In-Unit Lighting Bulbs"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C765","v":2014},{"$f":"+D765+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2514","v":0},{"$f":"+'Cap Needs Input'!G2540","v":""},{"$f":"IF(AND(C765>=$AC767,AJ767=\"Now\"),$AF767,0)","v":0},{"$f":"IF(AND(D765>=$AC767,AJ767=\"End of Cycle\"),$AF767,0)","v":0},{"$f":"IF(E765<$AC767,0,IF($AG767=0,0,IF(OR($AG767=1,MOD(E765-$AC767+1,$AG767)=1),$AF767,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C767:W767)","v":0},{"$f":"+'Cap Needs Input'!J2514","v":0},{"$f":"+'Cap Needs Input'!I2514","v":0},{"$f":"+Z767+Y767","v":0},{"$f":"IF('Cap Needs Input'!C2540='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C765,AA767)","v":0},{"$f":"IF(AB767<D765,D765,AB767)","v":2014},{"$f":"+'Cap Needs Input'!A2540","v":0},{"$f":"+'Cap Needs Input'!J2540","v":0},{"$f":"+AE767*AD767","v":0},{"$f":"+'Cap Needs Input'!K2540","v":0},null,{"$f":"'Cap Needs Input'!E2540","v":""},{"$f":"'Cap Needs Input'!C2540","v":""}]
[{"$f":"+'Cap Needs Input'!C2515","v":0},{"$f":"+'Cap Needs Input'!G2541","v":""},{"$f":"IF(AND(C765>=$AC768,AJ768=\"Now\"),$AF768,0)","v":0},{"$f":"IF(AND(D765>=$AC768,AJ768=\"End of Cycle\"),$AF768,0)","v":0},{"$f":"IF(E765<$AC768,0,IF($AG768=0,0,IF(OR($AG768=1,MOD(E765-$AC768+1,$AG768)=1),$AF768,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C768:W768)","v":0},{"$f":"+'Cap Needs Input'!J2515","v":0},{"$f":"+'Cap Needs Input'!I2515","v":0},{"$f":"+Z768+Y768","v":0},{"$f":"IF('Cap Needs Input'!C2541='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C765,AA768)","v":0},{"$f":"IF(AB768<D765,D765,AB768)","v":2014},{"$f":"+'Cap Needs Input'!A2541","v":0},{"$f":"+'Cap Needs Input'!J2541","v":0},{"$f":"+AE768*AD768","v":0},{"$f":"+'Cap Needs Input'!K2541","v":0},null,{"$f":"'Cap Needs Input'!E2541","v":""},{"$f":"'Cap Needs Input'!C2541","v":""}]
[{"$f":"+'Cap Needs Input'!C2516","v":0},{"$f":"+'Cap Needs Input'!G2542","v":""},{"$f":"IF(AND(C765>=$AC769,AJ769=\"Now\"),$AF769,0)","v":0},{"$f":"IF(AND(D765>=$AC769,AJ769=\"End of Cycle\"),$AF769,0)","v":0},{"$f":"IF(E765<$AC769,0,IF($AG769=0,0,IF(OR($AG769=1,MOD(E765-$AC769+1,$AG769)=1),$AF769,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C769:W769)","v":0},{"$f":"+'Cap Needs Input'!J2516","v":0},{"$f":"+'Cap Needs Input'!I2516","v":0},{"$f":"+Z769+Y769","v":0},{"$f":"IF('Cap Needs Input'!C2542='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C765,AA769)","v":0},{"$f":"IF(AB769<D765,D765,AB769)","v":2014},{"$f":"+'Cap Needs Input'!A2542","v":0},{"$f":"+'Cap Needs Input'!J2542","v":0},{"$f":"+AE769*AD769","v":0},{"$f":"+'Cap Needs Input'!K2542","v":0},null,{"$f":"'Cap Needs Input'!E2542","v":""},{"$f":"'Cap Needs Input'!C2542","v":""}]
[]
[{"$f":"SUM(A767:A770)","v":0},{"$f":"+A763","v":"3.7.2.4.02 In-Unit Lighting Bulbs"},{"$f":"SUM(C767:C770)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C771:W771)","v":0},null,null,null,null,null,{"$f":"SUM(AD767:AD770)","v":0},{"$f":"+AF771/AD771","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF767:AF770)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2544","v":"3.7.2.4.03 In-Unit Lighting Fixtures"},null,"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C775","v":2014},{"$f":"+D775+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2547","v":0},{"$f":"+'Cap Needs Input'!G2573","v":""},{"$f":"IF(AND(C775>=$AC777,AJ777=\"Now\"),$AF777,0)","v":0},{"$f":"IF(AND(D775>=$AC777,AJ777=\"End of Cycle\"),$AF777,0)","v":0},{"$f":"IF(E775<$AC777,0,IF($AG777=0,0,IF(OR($AG777=1,MOD(E775-$AC777+1,$AG777)=1),$AF777,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C777:W777)","v":0},{"$f":"+'Cap Needs Input'!J2547","v":0},{"$f":"+'Cap Needs Input'!I2547","v":0},{"$f":"+Z777+Y777","v":0},{"$f":"IF('Cap Needs Input'!C2573='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C775,AA777)","v":0},{"$f":"IF(AB777<D775,D775,AB777)","v":2014},{"$f":"+'Cap Needs Input'!A2573","v":0},{"$f":"+'Cap Needs Input'!J2573","v":0},{"$f":"+AE777*AD777","v":0},{"$f":"+'Cap Needs Input'!K2573","v":0},null,{"$f":"'Cap Needs Input'!E2573","v":""},{"$f":"'Cap Needs Input'!C2573","v":""}]
[{"$f":"+'Cap Needs Input'!C2548","v":0},{"$f":"+'Cap Needs Input'!G2574","v":""},{"$f":"IF(AND(C775>=$AC778,AJ778=\"Now\"),$AF778,0)","v":0},{"$f":"IF(AND(D775>=$AC778,AJ778=\"End of Cycle\"),$AF778,0)","v":0},{"$f":"IF(E775<$AC778,0,IF($AG778=0,0,IF(OR($AG778=1,MOD(E775-$AC778+1,$AG778)=1),$AF778,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C778:W778)","v":0},{"$f":"+'Cap Needs Input'!J2548","v":0},{"$f":"+'Cap Needs Input'!I2548","v":0},{"$f":"+Z778+Y778","v":0},{"$f":"IF('Cap Needs Input'!C2574='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C775,AA778)","v":0},{"$f":"IF(AB778<D775,D775,AB778)","v":2014},{"$f":"+'Cap Needs Input'!A2574","v":0},{"$f":"+'Cap Needs Input'!J2574","v":0},{"$f":"+AE778*AD778","v":0},{"$f":"+'Cap Needs Input'!K2574","v":0},null,{"$f":"'Cap Needs Input'!E2574","v":""},{"$f":"'Cap Needs Input'!C2574","v":""}]
[{"$f":"+'Cap Needs Input'!C2549","v":0},{"$f":"+'Cap Needs Input'!G2575","v":""},{"$f":"IF(AND(C775>=$AC779,AJ779=\"Now\"),$AF779,0)","v":0},{"$f":"IF(AND(D775>=$AC779,AJ779=\"End of Cycle\"),$AF779,0)","v":0},{"$f":"IF(E775<$AC779,0,IF($AG779=0,0,IF(OR($AG779=1,MOD(E775-$AC779+1,$AG779)=1),$AF779,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C779:W779)","v":0},{"$f":"+'Cap Needs Input'!J2549","v":0},{"$f":"+'Cap Needs Input'!I2549","v":0},{"$f":"+Z779+Y779","v":0},{"$f":"IF('Cap Needs Input'!C2575='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C775,AA779)","v":0},{"$f":"IF(AB779<D775,D775,AB779)","v":2014},{"$f":"+'Cap Needs Input'!A2575","v":0},{"$f":"+'Cap Needs Input'!J2575","v":0},{"$f":"+AE779*AD779","v":0},{"$f":"+'Cap Needs Input'!K2575","v":0},null,{"$f":"'Cap Needs Input'!E2575","v":""},{"$f":"'Cap Needs Input'!C2575","v":""}]
[]
[{"$f":"SUM(A777:A780)","v":0},{"$f":"+A773","v":"3.7.2.4.03 In-Unit Lighting Fixtures"},{"$f":"SUM(C777:C780)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C781:W781)","v":0},null,null,null,null,null,{"$f":"SUM(AD777:AD780)","v":0},{"$f":"+AF781/AD781","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF777:AF780)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2577","v":"3.7.2.4.04"},{"$f":"+'Cap Needs Input'!B2577","v":"In-Unit Electrical Other #1"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C785","v":2014},{"$f":"+D785+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2580","v":0},{"$f":"+'Cap Needs Input'!G2606","v":""},{"$f":"IF(AND(C785>=$AC787,AJ787=\"Now\"),$AF787,0)","v":0},{"$f":"IF(AND(D785>=$AC787,AJ787=\"End of Cycle\"),$AF787,0)","v":0},{"$f":"IF(E785<$AC787,0,IF($AG787=0,0,IF(OR($AG787=1,MOD(E785-$AC787+1,$AG787)=1),$AF787,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C787:W787)","v":0},{"$f":"+'Cap Needs Input'!J2580","v":0},{"$f":"+'Cap Needs Input'!I2580","v":0},{"$f":"+Z787+Y787","v":0},{"$f":"IF('Cap Needs Input'!C2606='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C785,AA787)","v":0},{"$f":"IF(AB787<D785,D785,AB787)","v":2014},{"$f":"+'Cap Needs Input'!A2606","v":0},{"$f":"+'Cap Needs Input'!J2606","v":0},{"$f":"+AE787*AD787","v":0},{"$f":"+'Cap Needs Input'!K2606","v":0},null,{"$f":"'Cap Needs Input'!E2606","v":""},{"$f":"'Cap Needs Input'!C2606","v":""}]
[{"$f":"+'Cap Needs Input'!C2581","v":0},{"$f":"+'Cap Needs Input'!G2607","v":""},{"$f":"IF(AND(C785>=$AC788,AJ788=\"Now\"),$AF788,0)","v":0},{"$f":"IF(AND(D785>=$AC788,AJ788=\"End of Cycle\"),$AF788,0)","v":0},{"$f":"IF(E785<$AC788,0,IF($AG788=0,0,IF(OR($AG788=1,MOD(E785-$AC788+1,$AG788)=1),$AF788,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C788:W788)","v":0},{"$f":"+'Cap Needs Input'!J2581","v":0},{"$f":"+'Cap Needs Input'!I2581","v":0},{"$f":"+Z788+Y788","v":0},{"$f":"IF('Cap Needs Input'!C2607='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C785,AA788)","v":0},{"$f":"IF(AB788<D785,D785,AB788)","v":2014},{"$f":"+'Cap Needs Input'!A2607","v":0},{"$f":"+'Cap Needs Input'!J2607","v":0},{"$f":"+AE788*AD788","v":0},{"$f":"+'Cap Needs Input'!K2607","v":0},null,{"$f":"'Cap Needs Input'!E2607","v":""},{"$f":"'Cap Needs Input'!C2607","v":""}]
[{"$f":"+'Cap Needs Input'!C2582","v":0},{"$f":"+'Cap Needs Input'!G2608","v":""},{"$f":"IF(AND(C785>=$AC789,AJ789=\"Now\"),$AF789,0)","v":0},{"$f":"IF(AND(D785>=$AC789,AJ789=\"End of Cycle\"),$AF789,0)","v":0},{"$f":"IF(E785<$AC789,0,IF($AG789=0,0,IF(OR($AG789=1,MOD(E785-$AC789+1,$AG789)=1),$AF789,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C789:W789)","v":0},{"$f":"+'Cap Needs Input'!J2582","v":0},{"$f":"+'Cap Needs Input'!I2582","v":0},{"$f":"+Z789+Y789","v":0},{"$f":"IF('Cap Needs Input'!C2608='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C785,AA789)","v":0},{"$f":"IF(AB789<D785,D785,AB789)","v":2014},{"$f":"+'Cap Needs Input'!A2608","v":0},{"$f":"+'Cap Needs Input'!J2608","v":0},{"$f":"+AE789*AD789","v":0},{"$f":"+'Cap Needs Input'!K2608","v":0},null,{"$f":"'Cap Needs Input'!E2608","v":""},{"$f":"'Cap Needs Input'!C2608","v":""}]
[]
[{"$f":"SUM(A787:A790)","v":0},{"$f":"+A783&\" \"&B783","v":"3.7.2.4.04 In-Unit Electrical Other #1"},{"$f":"SUM(C787:C790)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C791:W791)","v":0},null,null,null,null,null,{"$f":"SUM(AD787:AD790)","v":0},{"$f":"+AF791/AD791","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF787:AF790)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2610","v":"3.7.2.4.05"},{"$f":"+'Cap Needs Input'!B2610","v":"In-Unit Electrical Other #2"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C795","v":2014},{"$f":"+D795+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2613","v":0},{"$f":"+'Cap Needs Input'!G2639","v":""},{"$f":"IF(AND(C795>=$AC797,AJ797=\"Now\"),$AF797,0)","v":0},{"$f":"IF(AND(D795>=$AC797,AJ797=\"End of Cycle\"),$AF797,0)","v":0},{"$f":"IF(E795<$AC797,0,IF($AG797=0,0,IF(OR($AG797=1,MOD(E795-$AC797+1,$AG797)=1),$AF797,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C797:W797)","v":0},{"$f":"+'Cap Needs Input'!J2613","v":0},{"$f":"+'Cap Needs Input'!I2613","v":0},{"$f":"+Z797+Y797","v":0},{"$f":"IF('Cap Needs Input'!C2639='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C795,AA797)","v":0},{"$f":"IF(AB797<D795,D795,AB797)","v":2014},{"$f":"+'Cap Needs Input'!A2639","v":0},{"$f":"+'Cap Needs Input'!J2639","v":0},{"$f":"+AE797*AD797","v":0},{"$f":"+'Cap Needs Input'!K2639","v":0},null,{"$f":"'Cap Needs Input'!E2639","v":""},{"$f":"'Cap Needs Input'!C2639","v":""}]
[{"$f":"+'Cap Needs Input'!C2614","v":0},{"$f":"+'Cap Needs Input'!G2640","v":""},{"$f":"IF(AND(C795>=$AC798,AJ798=\"Now\"),$AF798,0)","v":0},{"$f":"IF(AND(D795>=$AC798,AJ798=\"End of Cycle\"),$AF798,0)","v":0},{"$f":"IF(E795<$AC798,0,IF($AG798=0,0,IF(OR($AG798=1,MOD(E795-$AC798+1,$AG798)=1),$AF798,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C798:W798)","v":0},{"$f":"+'Cap Needs Input'!J2614","v":0},{"$f":"+'Cap Needs Input'!I2614","v":0},{"$f":"+Z798+Y798","v":0},{"$f":"IF('Cap Needs Input'!C2640='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C795,AA798)","v":0},{"$f":"IF(AB798<D795,D795,AB798)","v":2014},{"$f":"+'Cap Needs Input'!A2640","v":0},{"$f":"+'Cap Needs Input'!J2640","v":0},{"$f":"+AE798*AD798","v":0},{"$f":"+'Cap Needs Input'!K2640","v":0},null,{"$f":"'Cap Needs Input'!E2640","v":""},{"$f":"'Cap Needs Input'!C2640","v":""}]
[{"$f":"+'Cap Needs Input'!C2615","v":0},{"$f":"+'Cap Needs Input'!G2641","v":""},{"$f":"IF(AND(C795>=$AC799,AJ799=\"Now\"),$AF799,0)","v":0},{"$f":"IF(AND(D795>=$AC799,AJ799=\"End of Cycle\"),$AF799,0)","v":0},{"$f":"IF(E795<$AC799,0,IF($AG799=0,0,IF(OR($AG799=1,MOD(E795-$AC799+1,$AG799)=1),$AF799,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C799:W799)","v":0},{"$f":"+'Cap Needs Input'!J2615","v":0},{"$f":"+'Cap Needs Input'!I2615","v":0},{"$f":"+Z799+Y799","v":0},{"$f":"IF('Cap Needs Input'!C2641='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C795,AA799)","v":0},{"$f":"IF(AB799<D795,D795,AB799)","v":2014},{"$f":"+'Cap Needs Input'!A2641","v":0},{"$f":"+'Cap Needs Input'!J2641","v":0},{"$f":"+AE799*AD799","v":0},{"$f":"+'Cap Needs Input'!K2641","v":0},null,{"$f":"'Cap Needs Input'!E2641","v":""},{"$f":"'Cap Needs Input'!C2641","v":""}]
[]
[{"$f":"SUM(A797:A800)","v":0},{"$f":"+A793&\" \"&B793","v":"3.7.2.4.05 In-Unit Electrical Other #2"},{"$f":"SUM(C797:C800)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C801:W801)","v":0},null,null,null,null,null,{"$f":"SUM(AD797:AD800)","v":0},{"$f":"+AF801/AD801","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF797:AF800)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2643","v":"3.8.01"},{"$f":"+'Cap Needs Input'!B2643","v":"Other #01"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C805","v":2014},{"$f":"+D805+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2646","v":0},{"$f":"+'Cap Needs Input'!G2672","v":""},{"$f":"IF(AND(C805>=$AC807,AJ807=\"Now\"),$AF807,0)","v":0},{"$f":"IF(AND(D805>=$AC807,AJ807=\"End of Cycle\"),$AF807,0)","v":0},{"$f":"IF(E805<$AC807,0,IF($AG807=0,0,IF(OR($AG807=1,MOD(E805-$AC807+1,$AG807)=1),$AF807,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C807:W807)","v":0},{"$f":"+'Cap Needs Input'!J2646","v":0},{"$f":"+'Cap Needs Input'!I2646","v":0},{"$f":"+Z807+Y807","v":0},{"$f":"IF('Cap Needs Input'!C2672='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C805,AA807)","v":0},{"$f":"IF(AB807<D805,D805,AB807)","v":2014},{"$f":"+'Cap Needs Input'!A2672","v":0},{"$f":"+'Cap Needs Input'!J2672","v":0},{"$f":"+AE807*AD807","v":0},{"$f":"+'Cap Needs Input'!K2672","v":0},null,{"$f":"'Cap Needs Input'!E2672","v":""},{"$f":"'Cap Needs Input'!C2672","v":""}]
[{"$f":"+'Cap Needs Input'!C2647","v":0},{"$f":"+'Cap Needs Input'!G2673","v":""},{"$f":"IF(AND(C805>=$AC808,AJ808=\"Now\"),$AF808,0)","v":0},{"$f":"IF(AND(D805>=$AC808,AJ808=\"End of Cycle\"),$AF808,0)","v":0},{"$f":"IF(E805<$AC808,0,IF($AG808=0,0,IF(OR($AG808=1,MOD(E805-$AC808+1,$AG808)=1),$AF808,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C808:W808)","v":0},{"$f":"+'Cap Needs Input'!J2647","v":0},{"$f":"+'Cap Needs Input'!I2647","v":0},{"$f":"+Z808+Y808","v":0},{"$f":"IF('Cap Needs Input'!C2673='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C805,AA808)","v":0},{"$f":"IF(AB808<D805,D805,AB808)","v":2014},{"$f":"+'Cap Needs Input'!A2673","v":0},{"$f":"+'Cap Needs Input'!J2673","v":0},{"$f":"+AE808*AD808","v":0},{"$f":"+'Cap Needs Input'!K2673","v":0},null,{"$f":"'Cap Needs Input'!E2673","v":""},{"$f":"'Cap Needs Input'!C2673","v":""}]
[{"$f":"+'Cap Needs Input'!C2648","v":0},{"$f":"+'Cap Needs Input'!G2674","v":""},{"$f":"IF(AND(C805>=$AC809,AJ809=\"Now\"),$AF809,0)","v":0},{"$f":"IF(AND(D805>=$AC809,AJ809=\"End of Cycle\"),$AF809,0)","v":0},{"$f":"IF(E805<$AC809,0,IF($AG809=0,0,IF(OR($AG809=1,MOD(E805-$AC809+1,$AG809)=1),$AF809,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C809:W809)","v":0},{"$f":"+'Cap Needs Input'!J2648","v":0},{"$f":"+'Cap Needs Input'!I2648","v":0},{"$f":"+Z809+Y809","v":0},{"$f":"IF('Cap Needs Input'!C2674='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C805,AA809)","v":0},{"$f":"IF(AB809<D805,D805,AB809)","v":2014},{"$f":"+'Cap Needs Input'!A2674","v":0},{"$f":"+'Cap Needs Input'!J2674","v":0},{"$f":"+AE809*AD809","v":0},{"$f":"+'Cap Needs Input'!K2674","v":0},null,{"$f":"'Cap Needs Input'!E2674","v":""},{"$f":"'Cap Needs Input'!C2674","v":""}]
[]
[{"$f":"SUM(A807:A810)","v":0},{"$f":"+A803&\" \"&B803","v":"3.8.01 Other #01"},{"$f":"SUM(C807:C810)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C811:W811)","v":0},null,null,null,null,null,{"$f":"SUM(AD807:AD810)","v":0},{"$f":"+AF811/AD811","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF807:AF810)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2676","v":"3.8.02"},{"$f":"+'Cap Needs Input'!B2676","v":"Other #02"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C815","v":2014},{"$f":"+D815+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2679","v":0},{"$f":"+'Cap Needs Input'!G2705","v":""},{"$f":"IF(AND(C815>=$AC817,AJ817=\"Now\"),$AF817,0)","v":0},{"$f":"IF(AND(D815>=$AC817,AJ817=\"End of Cycle\"),$AF817,0)","v":0},{"$f":"IF(E815<$AC817,0,IF($AG817=0,0,IF(OR($AG817=1,MOD(E815-$AC817+1,$AG817)=1),$AF817,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C817:W817)","v":0},{"$f":"+'Cap Needs Input'!J2679","v":0},{"$f":"+'Cap Needs Input'!I2679","v":0},{"$f":"+Z817+Y817","v":0},{"$f":"IF('Cap Needs Input'!C2705='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C815,AA817)","v":0},{"$f":"IF(AB817<D815,D815,AB817)","v":2014},{"$f":"+'Cap Needs Input'!A2705","v":0},{"$f":"+'Cap Needs Input'!J2705","v":0},{"$f":"+AE817*AD817","v":0},{"$f":"+'Cap Needs Input'!K2705","v":0},null,{"$f":"'Cap Needs Input'!E2705","v":""},{"$f":"'Cap Needs Input'!C2705","v":""}]
[{"$f":"+'Cap Needs Input'!C2680","v":0},{"$f":"+'Cap Needs Input'!G2706","v":""},{"$f":"IF(AND(C815>=$AC818,AJ818=\"Now\"),$AF818,0)","v":0},{"$f":"IF(AND(D815>=$AC818,AJ818=\"End of Cycle\"),$AF818,0)","v":0},{"$f":"IF(E815<$AC818,0,IF($AG818=0,0,IF(OR($AG818=1,MOD(E815-$AC818+1,$AG818)=1),$AF818,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C818:W818)","v":0},{"$f":"+'Cap Needs Input'!J2680","v":0},{"$f":"+'Cap Needs Input'!I2680","v":0},{"$f":"+Z818+Y818","v":0},{"$f":"IF('Cap Needs Input'!C2706='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C815,AA818)","v":0},{"$f":"IF(AB818<D815,D815,AB818)","v":2014},{"$f":"+'Cap Needs Input'!A2706","v":0},{"$f":"+'Cap Needs Input'!J2706","v":0},{"$f":"+AE818*AD818","v":0},{"$f":"+'Cap Needs Input'!K2706","v":0},null,{"$f":"'Cap Needs Input'!E2706","v":""},{"$f":"'Cap Needs Input'!C2706","v":""}]
[{"$f":"+'Cap Needs Input'!C2681","v":0},{"$f":"+'Cap Needs Input'!G2707","v":""},{"$f":"IF(AND(C815>=$AC819,AJ819=\"Now\"),$AF819,0)","v":0},{"$f":"IF(AND(D815>=$AC819,AJ819=\"End of Cycle\"),$AF819,0)","v":0},{"$f":"IF(E815<$AC819,0,IF($AG819=0,0,IF(OR($AG819=1,MOD(E815-$AC819+1,$AG819)=1),$AF819,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C819:W819)","v":0},{"$f":"+'Cap Needs Input'!J2681","v":0},{"$f":"+'Cap Needs Input'!I2681","v":0},{"$f":"+Z819+Y819","v":0},{"$f":"IF('Cap Needs Input'!C2707='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C815,AA819)","v":0},{"$f":"IF(AB819<D815,D815,AB819)","v":2014},{"$f":"+'Cap Needs Input'!A2707","v":0},{"$f":"+'Cap Needs Input'!J2707","v":0},{"$f":"+AE819*AD819","v":0},{"$f":"+'Cap Needs Input'!K2707","v":0},null,{"$f":"'Cap Needs Input'!E2707","v":""},{"$f":"'Cap Needs Input'!C2707","v":""}]
[]
[{"$f":"SUM(A817:A820)","v":0},{"$f":"+A813&\" \"&B813","v":"3.8.02 Other #02"},{"$f":"SUM(C817:C820)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C821:W821)","v":0},null,null,null,null,null,{"$f":"SUM(AD817:AD820)","v":0},{"$f":"+AF821/AD821","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF817:AF820)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2709","v":"3.8.03"},{"$f":"+'Cap Needs Input'!B2709","v":"Other #03"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C825","v":2014},{"$f":"+D825+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2712","v":0},{"$f":"+'Cap Needs Input'!G2738","v":""},{"$f":"IF(AND(C825>=$AC827,AJ827=\"Now\"),$AF827,0)","v":0},{"$f":"IF(AND(D825>=$AC827,AJ827=\"End of Cycle\"),$AF827,0)","v":0},{"$f":"IF(E825<$AC827,0,IF($AG827=0,0,IF(OR($AG827=1,MOD(E825-$AC827+1,$AG827)=1),$AF827,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C827:W827)","v":0},{"$f":"+'Cap Needs Input'!J2712","v":0},{"$f":"+'Cap Needs Input'!I2712","v":0},{"$f":"+Z827+Y827","v":0},{"$f":"IF('Cap Needs Input'!C2738='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C825,AA827)","v":0},{"$f":"IF(AB827<D825,D825,AB827)","v":2014},{"$f":"+'Cap Needs Input'!A2738","v":0},{"$f":"+'Cap Needs Input'!J2738","v":0},{"$f":"+AE827*AD827","v":0},{"$f":"+'Cap Needs Input'!K2738","v":0},null,{"$f":"'Cap Needs Input'!E2738","v":""},{"$f":"'Cap Needs Input'!C2738","v":""}]
[{"$f":"+'Cap Needs Input'!C2713","v":0},{"$f":"+'Cap Needs Input'!G2739","v":""},{"$f":"IF(AND(C825>=$AC828,AJ828=\"Now\"),$AF828,0)","v":0},{"$f":"IF(AND(D825>=$AC828,AJ828=\"End of Cycle\"),$AF828,0)","v":0},{"$f":"IF(E825<$AC828,0,IF($AG828=0,0,IF(OR($AG828=1,MOD(E825-$AC828+1,$AG828)=1),$AF828,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C828:W828)","v":0},{"$f":"+'Cap Needs Input'!J2713","v":0},{"$f":"+'Cap Needs Input'!I2713","v":0},{"$f":"+Z828+Y828","v":0},{"$f":"IF('Cap Needs Input'!C2739='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C825,AA828)","v":0},{"$f":"IF(AB828<D825,D825,AB828)","v":2014},{"$f":"+'Cap Needs Input'!A2739","v":0},{"$f":"+'Cap Needs Input'!J2739","v":0},{"$f":"+AE828*AD828","v":0},{"$f":"+'Cap Needs Input'!K2739","v":0},null,{"$f":"'Cap Needs Input'!E2739","v":""},{"$f":"'Cap Needs Input'!C2739","v":""}]
[{"$f":"+'Cap Needs Input'!C2714","v":0},{"$f":"+'Cap Needs Input'!G2740","v":""},{"$f":"IF(AND(C825>=$AC829,AJ829=\"Now\"),$AF829,0)","v":0},{"$f":"IF(AND(D825>=$AC829,AJ829=\"End of Cycle\"),$AF829,0)","v":0},{"$f":"IF(E825<$AC829,0,IF($AG829=0,0,IF(OR($AG829=1,MOD(E825-$AC829+1,$AG829)=1),$AF829,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C829:W829)","v":0},{"$f":"+'Cap Needs Input'!J2714","v":0},{"$f":"+'Cap Needs Input'!I2714","v":0},{"$f":"+Z829+Y829","v":0},{"$f":"IF('Cap Needs Input'!C2740='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C825,AA829)","v":0},{"$f":"IF(AB829<D825,D825,AB829)","v":2014},{"$f":"+'Cap Needs Input'!A2740","v":0},{"$f":"+'Cap Needs Input'!J2740","v":0},{"$f":"+AE829*AD829","v":0},{"$f":"+'Cap Needs Input'!K2740","v":0},null,{"$f":"'Cap Needs Input'!E2740","v":""},{"$f":"'Cap Needs Input'!C2740","v":""}]
[]
[{"$f":"SUM(A827:A830)","v":0},{"$f":"+A823&\" \"&B823","v":"3.8.03 Other #03"},{"$f":"SUM(C827:C830)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C831:W831)","v":0},null,null,null,null,null,{"$f":"SUM(AD827:AD830)","v":0},{"$f":"+AF831/AD831","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF827:AF830)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2742","v":"3.8.04"},{"$f":"+'Cap Needs Input'!B2742","v":"Other #04"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C835","v":2014},{"$f":"+D835+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2745","v":0},{"$f":"+'Cap Needs Input'!G2771","v":""},{"$f":"IF(AND(C835>=$AC837,AJ837=\"Now\"),$AF837,0)","v":0},{"$f":"IF(AND(D835>=$AC837,AJ837=\"End of Cycle\"),$AF837,0)","v":0},{"$f":"IF(E835<$AC837,0,IF($AG837=0,0,IF(OR($AG837=1,MOD(E835-$AC837+1,$AG837)=1),$AF837,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C837:W837)","v":0},{"$f":"+'Cap Needs Input'!J2745","v":0},{"$f":"+'Cap Needs Input'!I2745","v":0},{"$f":"+Z837+Y837","v":0},{"$f":"IF('Cap Needs Input'!C2771='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C835,AA837)","v":0},{"$f":"IF(AB837<D835,D835,AB837)","v":2014},{"$f":"+'Cap Needs Input'!A2771","v":0},{"$f":"+'Cap Needs Input'!J2771","v":0},{"$f":"+AE837*AD837","v":0},{"$f":"+'Cap Needs Input'!K2771","v":0},null,{"$f":"'Cap Needs Input'!E2771","v":""},{"$f":"'Cap Needs Input'!C2771","v":""}]
[{"$f":"+'Cap Needs Input'!C2746","v":0},{"$f":"+'Cap Needs Input'!G2772","v":""},{"$f":"IF(AND(C835>=$AC838,AJ838=\"Now\"),$AF838,0)","v":0},{"$f":"IF(AND(D835>=$AC838,AJ838=\"End of Cycle\"),$AF838,0)","v":0},{"$f":"IF(E835<$AC838,0,IF($AG838=0,0,IF(OR($AG838=1,MOD(E835-$AC838+1,$AG838)=1),$AF838,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C838:W838)","v":0},{"$f":"+'Cap Needs Input'!J2746","v":0},{"$f":"+'Cap Needs Input'!I2746","v":0},{"$f":"+Z838+Y838","v":0},{"$f":"IF('Cap Needs Input'!C2772='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C835,AA838)","v":0},{"$f":"IF(AB838<D835,D835,AB838)","v":2014},{"$f":"+'Cap Needs Input'!A2772","v":0},{"$f":"+'Cap Needs Input'!J2772","v":0},{"$f":"+AE838*AD838","v":0},{"$f":"+'Cap Needs Input'!K2772","v":0},null,{"$f":"'Cap Needs Input'!E2772","v":""},{"$f":"'Cap Needs Input'!C2772","v":""}]
[{"$f":"+'Cap Needs Input'!C2747","v":0},{"$f":"+'Cap Needs Input'!G2773","v":""},{"$f":"IF(AND(C835>=$AC839,AJ839=\"Now\"),$AF839,0)","v":0},{"$f":"IF(AND(D835>=$AC839,AJ839=\"End of Cycle\"),$AF839,0)","v":0},{"$f":"IF(E835<$AC839,0,IF($AG839=0,0,IF(OR($AG839=1,MOD(E835-$AC839+1,$AG839)=1),$AF839,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C839:W839)","v":0},{"$f":"+'Cap Needs Input'!J2747","v":0},{"$f":"+'Cap Needs Input'!I2747","v":0},{"$f":"+Z839+Y839","v":0},{"$f":"IF('Cap Needs Input'!C2773='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C835,AA839)","v":0},{"$f":"IF(AB839<D835,D835,AB839)","v":2014},{"$f":"+'Cap Needs Input'!A2773","v":0},{"$f":"+'Cap Needs Input'!J2773","v":0},{"$f":"+AE839*AD839","v":0},{"$f":"+'Cap Needs Input'!K2773","v":0},null,{"$f":"'Cap Needs Input'!E2773","v":""},{"$f":"'Cap Needs Input'!C2773","v":""}]
[]
[{"$f":"SUM(A837:A840)","v":0},{"$f":"+A833&\" \"&B833","v":"3.8.04 Other #04"},{"$f":"SUM(C837:C840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C841:W841)","v":0},null,null,null,null,null,{"$f":"SUM(AD837:AD840)","v":0},{"$f":"+AF841/AD841","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF837:AF840)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2775","v":"3.8.05"},{"$f":"+'Cap Needs Input'!B2775","v":"Other #05"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C845","v":2014},{"$f":"+D845+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2778","v":0},{"$f":"+'Cap Needs Input'!G2804","v":""},{"$f":"IF(AND(C845>=$AC847,AJ847=\"Now\"),$AF847,0)","v":0},{"$f":"IF(AND(D845>=$AC847,AJ847=\"End of Cycle\"),$AF847,0)","v":0},{"$f":"IF(E845<$AC847,0,IF($AG847=0,0,IF(OR($AG847=1,MOD(E845-$AC847+1,$AG847)=1),$AF847,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C847:W847)","v":0},{"$f":"+'Cap Needs Input'!J2778","v":0},{"$f":"+'Cap Needs Input'!I2778","v":0},{"$f":"+Z847+Y847","v":0},{"$f":"IF('Cap Needs Input'!C2804='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C845,AA847)","v":0},{"$f":"IF(AB847<D845,D845,AB847)","v":2014},{"$f":"+'Cap Needs Input'!A2804","v":0},{"$f":"+'Cap Needs Input'!J2804","v":0},{"$f":"+AE847*AD847","v":0},{"$f":"+'Cap Needs Input'!K2804","v":0},null,{"$f":"'Cap Needs Input'!E2804","v":""},{"$f":"'Cap Needs Input'!C2804","v":""}]
[{"$f":"+'Cap Needs Input'!C2779","v":0},{"$f":"+'Cap Needs Input'!G2805","v":""},{"$f":"IF(AND(C845>=$AC848,AJ848=\"Now\"),$AF848,0)","v":0},{"$f":"IF(AND(D845>=$AC848,AJ848=\"End of Cycle\"),$AF848,0)","v":0},{"$f":"IF(E845<$AC848,0,IF($AG848=0,0,IF(OR($AG848=1,MOD(E845-$AC848+1,$AG848)=1),$AF848,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C848:W848)","v":0},{"$f":"+'Cap Needs Input'!J2779","v":0},{"$f":"+'Cap Needs Input'!I2779","v":0},{"$f":"+Z848+Y848","v":0},{"$f":"IF('Cap Needs Input'!C2805='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C845,AA848)","v":0},{"$f":"IF(AB848<D845,D845,AB848)","v":2014},{"$f":"+'Cap Needs Input'!A2805","v":0},{"$f":"+'Cap Needs Input'!J2805","v":0},{"$f":"+AE848*AD848","v":0},{"$f":"+'Cap Needs Input'!K2805","v":0},null,{"$f":"'Cap Needs Input'!E2805","v":""},{"$f":"'Cap Needs Input'!C2805","v":""}]
[{"$f":"+'Cap Needs Input'!C2780","v":0},{"$f":"+'Cap Needs Input'!G2806","v":""},{"$f":"IF(AND(C845>=$AC849,AJ849=\"Now\"),$AF849,0)","v":0},{"$f":"IF(AND(D845>=$AC849,AJ849=\"End of Cycle\"),$AF849,0)","v":0},{"$f":"IF(E845<$AC849,0,IF($AG849=0,0,IF(OR($AG849=1,MOD(E845-$AC849+1,$AG849)=1),$AF849,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C849:W849)","v":0},{"$f":"+'Cap Needs Input'!J2780","v":0},{"$f":"+'Cap Needs Input'!I2780","v":0},{"$f":"+Z849+Y849","v":0},{"$f":"IF('Cap Needs Input'!C2806='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C845,AA849)","v":0},{"$f":"IF(AB849<D845,D845,AB849)","v":2014},{"$f":"+'Cap Needs Input'!A2806","v":0},{"$f":"+'Cap Needs Input'!J2806","v":0},{"$f":"+AE849*AD849","v":0},{"$f":"+'Cap Needs Input'!K2806","v":0},null,{"$f":"'Cap Needs Input'!E2806","v":""},{"$f":"'Cap Needs Input'!C2806","v":""}]
[]
[{"$f":"SUM(A847:A850)","v":0},{"$f":"+A843&\" \"&B843","v":"3.8.05 Other #05"},{"$f":"SUM(C847:C850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C851:W851)","v":0},null,null,null,null,null,{"$f":"SUM(AD847:AD850)","v":0},{"$f":"+AF851/AD851","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF847:AF850)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2808","v":"3.8.06"},{"$f":"+'Cap Needs Input'!B2808","v":"Other #06"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C855","v":2014},{"$f":"+D855+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2811","v":0},{"$f":"+'Cap Needs Input'!G2837","v":""},{"$f":"IF(AND(C855>=$AC857,AJ857=\"Now\"),$AF857,0)","v":0},{"$f":"IF(AND(D855>=$AC857,AJ857=\"End of Cycle\"),$AF857,0)","v":0},{"$f":"IF(E855<$AC857,0,IF($AG857=0,0,IF(OR($AG857=1,MOD(E855-$AC857+1,$AG857)=1),$AF857,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C857:W857)","v":0},{"$f":"+'Cap Needs Input'!J2811","v":0},{"$f":"+'Cap Needs Input'!I2811","v":0},{"$f":"+Z857+Y857","v":0},{"$f":"IF('Cap Needs Input'!C2837='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C855,AA857)","v":0},{"$f":"IF(AB857<D855,D855,AB857)","v":2014},{"$f":"+'Cap Needs Input'!A2837","v":0},{"$f":"+'Cap Needs Input'!J2837","v":0},{"$f":"+AE857*AD857","v":0},{"$f":"+'Cap Needs Input'!K2837","v":0},null,{"$f":"'Cap Needs Input'!E2837","v":""},{"$f":"'Cap Needs Input'!C2837","v":""}]
[{"$f":"+'Cap Needs Input'!C2812","v":0},{"$f":"+'Cap Needs Input'!G2838","v":""},{"$f":"IF(AND(C855>=$AC858,AJ858=\"Now\"),$AF858,0)","v":0},{"$f":"IF(AND(D855>=$AC858,AJ858=\"End of Cycle\"),$AF858,0)","v":0},{"$f":"IF(E855<$AC858,0,IF($AG858=0,0,IF(OR($AG858=1,MOD(E855-$AC858+1,$AG858)=1),$AF858,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C858:W858)","v":0},{"$f":"+'Cap Needs Input'!J2812","v":0},{"$f":"+'Cap Needs Input'!I2812","v":0},{"$f":"+Z858+Y858","v":0},{"$f":"IF('Cap Needs Input'!C2838='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C855,AA858)","v":0},{"$f":"IF(AB858<D855,D855,AB858)","v":2014},{"$f":"+'Cap Needs Input'!A2838","v":0},{"$f":"+'Cap Needs Input'!J2838","v":0},{"$f":"+AE858*AD858","v":0},{"$f":"+'Cap Needs Input'!K2838","v":0},null,{"$f":"'Cap Needs Input'!E2838","v":""},{"$f":"'Cap Needs Input'!C2838","v":""}]
[{"$f":"+'Cap Needs Input'!C2813","v":0},{"$f":"+'Cap Needs Input'!G2839","v":""},{"$f":"IF(AND(C855>=$AC859,AJ859=\"Now\"),$AF859,0)","v":0},{"$f":"IF(AND(D855>=$AC859,AJ859=\"End of Cycle\"),$AF859,0)","v":0},{"$f":"IF(E855<$AC859,0,IF($AG859=0,0,IF(OR($AG859=1,MOD(E855-$AC859+1,$AG859)=1),$AF859,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C859:W859)","v":0},{"$f":"+'Cap Needs Input'!J2813","v":0},{"$f":"+'Cap Needs Input'!I2813","v":0},{"$f":"+Z859+Y859","v":0},{"$f":"IF('Cap Needs Input'!C2839='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C855,AA859)","v":0},{"$f":"IF(AB859<D855,D855,AB859)","v":2014},{"$f":"+'Cap Needs Input'!A2839","v":0},{"$f":"+'Cap Needs Input'!J2839","v":0},{"$f":"+AE859*AD859","v":0},{"$f":"+'Cap Needs Input'!K2839","v":0},null,{"$f":"'Cap Needs Input'!E2839","v":""},{"$f":"'Cap Needs Input'!C2839","v":""}]
[]
[{"$f":"SUM(A857:A860)","v":0},{"$f":"+A853&\" \"&B853","v":"3.8.06 Other #06"},{"$f":"SUM(C857:C860)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C861:W861)","v":0},null,null,null,null,null,{"$f":"SUM(AD857:AD860)","v":0},{"$f":"+AF861/AD861","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF857:AF860)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2841","v":"3.8.07"},{"$f":"+'Cap Needs Input'!B2841","v":"Other #07"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C865","v":2014},{"$f":"+D865+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2844","v":0},{"$f":"+'Cap Needs Input'!G2870","v":""},{"$f":"IF(AND(C865>=$AC867,AJ867=\"Now\"),$AF867,0)","v":0},{"$f":"IF(AND(D865>=$AC867,AJ867=\"End of Cycle\"),$AF867,0)","v":0},{"$f":"IF(E865<$AC867,0,IF($AG867=0,0,IF(OR($AG867=1,MOD(E865-$AC867+1,$AG867)=1),$AF867,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C867:W867)","v":0},{"$f":"+'Cap Needs Input'!J2844","v":0},{"$f":"+'Cap Needs Input'!I2844","v":0},{"$f":"+Z867+Y867","v":0},{"$f":"IF('Cap Needs Input'!C2870='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C865,AA867)","v":0},{"$f":"IF(AB867<D865,D865,AB867)","v":2014},{"$f":"+'Cap Needs Input'!A2870","v":0},{"$f":"+'Cap Needs Input'!J2870","v":0},{"$f":"+AE867*AD867","v":0},{"$f":"+'Cap Needs Input'!K2870","v":0},null,{"$f":"'Cap Needs Input'!E2870","v":""},{"$f":"'Cap Needs Input'!C2870","v":""}]
[{"$f":"+'Cap Needs Input'!C2845","v":0},{"$f":"+'Cap Needs Input'!G2871","v":""},{"$f":"IF(AND(C865>=$AC868,AJ868=\"Now\"),$AF868,0)","v":0},{"$f":"IF(AND(D865>=$AC868,AJ868=\"End of Cycle\"),$AF868,0)","v":0},{"$f":"IF(E865<$AC868,0,IF($AG868=0,0,IF(OR($AG868=1,MOD(E865-$AC868+1,$AG868)=1),$AF868,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C868:W868)","v":0},{"$f":"+'Cap Needs Input'!J2845","v":0},{"$f":"+'Cap Needs Input'!I2845","v":0},{"$f":"+Z868+Y868","v":0},{"$f":"IF('Cap Needs Input'!C2871='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C865,AA868)","v":0},{"$f":"IF(AB868<D865,D865,AB868)","v":2014},{"$f":"+'Cap Needs Input'!A2871","v":0},{"$f":"+'Cap Needs Input'!J2871","v":0},{"$f":"+AE868*AD868","v":0},{"$f":"+'Cap Needs Input'!K2871","v":0},null,{"$f":"'Cap Needs Input'!E2871","v":""},{"$f":"'Cap Needs Input'!C2871","v":""}]
[{"$f":"+'Cap Needs Input'!C2846","v":0},{"$f":"+'Cap Needs Input'!G2872","v":""},{"$f":"IF(AND(C865>=$AC869,AJ869=\"Now\"),$AF869,0)","v":0},{"$f":"IF(AND(D865>=$AC869,AJ869=\"End of Cycle\"),$AF869,0)","v":0},{"$f":"IF(E865<$AC869,0,IF($AG869=0,0,IF(OR($AG869=1,MOD(E865-$AC869+1,$AG869)=1),$AF869,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C869:W869)","v":0},{"$f":"+'Cap Needs Input'!J2846","v":0},{"$f":"+'Cap Needs Input'!I2846","v":0},{"$f":"+Z869+Y869","v":0},{"$f":"IF('Cap Needs Input'!C2872='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C865,AA869)","v":0},{"$f":"IF(AB869<D865,D865,AB869)","v":2014},{"$f":"+'Cap Needs Input'!A2872","v":0},{"$f":"+'Cap Needs Input'!J2872","v":0},{"$f":"+AE869*AD869","v":0},{"$f":"+'Cap Needs Input'!K2872","v":0},null,{"$f":"'Cap Needs Input'!E2872","v":""},{"$f":"'Cap Needs Input'!C2872","v":""}]
[]
[{"$f":"SUM(A867:A870)","v":0},{"$f":"+A863&\" \"&B863","v":"3.8.07 Other #07"},{"$f":"SUM(C867:C870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C871:W871)","v":0},null,null,null,null,null,{"$f":"SUM(AD867:AD870)","v":0},{"$f":"+AF871/AD871","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF867:AF870)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2874","v":"3.8.08"},{"$f":"+'Cap Needs Input'!B2874","v":"Other #08"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C875","v":2014},{"$f":"+D875+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2877","v":0},{"$f":"+'Cap Needs Input'!G2903","v":""},{"$f":"IF(AND(C875>=$AC877,AJ877=\"Now\"),$AF877,0)","v":0},{"$f":"IF(AND(D875>=$AC877,AJ877=\"End of Cycle\"),$AF877,0)","v":0},{"$f":"IF(E875<$AC877,0,IF($AG877=0,0,IF(OR($AG877=1,MOD(E875-$AC877+1,$AG877)=1),$AF877,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C877:W877)","v":0},{"$f":"+'Cap Needs Input'!J2877","v":0},{"$f":"+'Cap Needs Input'!I2877","v":0},{"$f":"+Z877+Y877","v":0},{"$f":"IF('Cap Needs Input'!C2903='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C875,AA877)","v":0},{"$f":"IF(AB877<D875,D875,AB877)","v":2014},{"$f":"+'Cap Needs Input'!A2903","v":0},{"$f":"+'Cap Needs Input'!J2903","v":0},{"$f":"+AE877*AD877","v":0},{"$f":"+'Cap Needs Input'!K2903","v":0},null,{"$f":"'Cap Needs Input'!E2903","v":""},{"$f":"'Cap Needs Input'!C2903","v":""}]
[{"$f":"+'Cap Needs Input'!C2878","v":0},{"$f":"+'Cap Needs Input'!G2904","v":""},{"$f":"IF(AND(C875>=$AC878,AJ878=\"Now\"),$AF878,0)","v":0},{"$f":"IF(AND(D875>=$AC878,AJ878=\"End of Cycle\"),$AF878,0)","v":0},{"$f":"IF(E875<$AC878,0,IF($AG878=0,0,IF(OR($AG878=1,MOD(E875-$AC878+1,$AG878)=1),$AF878,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C878:W878)","v":0},{"$f":"+'Cap Needs Input'!J2878","v":0},{"$f":"+'Cap Needs Input'!I2878","v":0},{"$f":"+Z878+Y878","v":0},{"$f":"IF('Cap Needs Input'!C2904='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C875,AA878)","v":0},{"$f":"IF(AB878<D875,D875,AB878)","v":2014},{"$f":"+'Cap Needs Input'!A2904","v":0},{"$f":"+'Cap Needs Input'!J2904","v":0},{"$f":"+AE878*AD878","v":0},{"$f":"+'Cap Needs Input'!K2904","v":0},null,{"$f":"'Cap Needs Input'!E2904","v":""},{"$f":"'Cap Needs Input'!C2904","v":""}]
[{"$f":"+'Cap Needs Input'!C2879","v":0},{"$f":"+'Cap Needs Input'!G2905","v":""},{"$f":"IF(AND(C875>=$AC879,AJ879=\"Now\"),$AF879,0)","v":0},{"$f":"IF(AND(D875>=$AC879,AJ879=\"End of Cycle\"),$AF879,0)","v":0},{"$f":"IF(E875<$AC879,0,IF($AG879=0,0,IF(OR($AG879=1,MOD(E875-$AC879+1,$AG879)=1),$AF879,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C879:W879)","v":0},{"$f":"+'Cap Needs Input'!J2879","v":0},{"$f":"+'Cap Needs Input'!I2879","v":0},{"$f":"+Z879+Y879","v":0},{"$f":"IF('Cap Needs Input'!C2905='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C875,AA879)","v":0},{"$f":"IF(AB879<D875,D875,AB879)","v":2014},{"$f":"+'Cap Needs Input'!A2905","v":0},{"$f":"+'Cap Needs Input'!J2905","v":0},{"$f":"+AE879*AD879","v":0},{"$f":"+'Cap Needs Input'!K2905","v":0},null,{"$f":"'Cap Needs Input'!E2905","v":""},{"$f":"'Cap Needs Input'!C2905","v":""}]
[]
[{"$f":"SUM(A877:A880)","v":0},{"$f":"+A873&\" \"&B873","v":"3.8.08 Other #08"},{"$f":"SUM(C877:C880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C881:W881)","v":0},null,null,null,null,null,{"$f":"SUM(AD877:AD880)","v":0},{"$f":"+AF881/AD881","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF877:AF880)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2907","v":"3.8.09"},{"$f":"+'Cap Needs Input'!B2907","v":"Other #09"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C885","v":2014},{"$f":"+D885+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2910","v":0},{"$f":"+'Cap Needs Input'!G2936","v":""},{"$f":"IF(AND(C885>=$AC887,AJ887=\"Now\"),$AF887,0)","v":0},{"$f":"IF(AND(D885>=$AC887,AJ887=\"End of Cycle\"),$AF887,0)","v":0},{"$f":"IF(E885<$AC887,0,IF($AG887=0,0,IF(OR($AG887=1,MOD(E885-$AC887+1,$AG887)=1),$AF887,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C887:W887)","v":0},{"$f":"+'Cap Needs Input'!J2910","v":0},{"$f":"+'Cap Needs Input'!I2910","v":0},{"$f":"+Z887+Y887","v":0},{"$f":"IF('Cap Needs Input'!C2936='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C885,AA887)","v":0},{"$f":"IF(AB887<D885,D885,AB887)","v":2014},{"$f":"+'Cap Needs Input'!A2936","v":0},{"$f":"+'Cap Needs Input'!J2936","v":0},{"$f":"+AE887*AD887","v":0},{"$f":"+'Cap Needs Input'!K2936","v":0},null,{"$f":"'Cap Needs Input'!E2936","v":""},{"$f":"'Cap Needs Input'!C2936","v":""}]
[{"$f":"+'Cap Needs Input'!C2911","v":0},{"$f":"+'Cap Needs Input'!G2937","v":""},{"$f":"IF(AND(C885>=$AC888,AJ888=\"Now\"),$AF888,0)","v":0},{"$f":"IF(AND(D885>=$AC888,AJ888=\"End of Cycle\"),$AF888,0)","v":0},{"$f":"IF(E885<$AC888,0,IF($AG888=0,0,IF(OR($AG888=1,MOD(E885-$AC888+1,$AG888)=1),$AF888,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C888:W888)","v":0},{"$f":"+'Cap Needs Input'!J2911","v":0},{"$f":"+'Cap Needs Input'!I2911","v":0},{"$f":"+Z888+Y888","v":0},{"$f":"IF('Cap Needs Input'!C2937='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C885,AA888)","v":0},{"$f":"IF(AB888<D885,D885,AB888)","v":2014},{"$f":"+'Cap Needs Input'!A2937","v":0},{"$f":"+'Cap Needs Input'!J2937","v":0},{"$f":"+AE888*AD888","v":0},{"$f":"+'Cap Needs Input'!K2937","v":0},null,{"$f":"'Cap Needs Input'!E2937","v":""},{"$f":"'Cap Needs Input'!C2937","v":""}]
[{"$f":"+'Cap Needs Input'!C2912","v":0},{"$f":"+'Cap Needs Input'!G2938","v":""},{"$f":"IF(AND(C885>=$AC889,AJ889=\"Now\"),$AF889,0)","v":0},{"$f":"IF(AND(D885>=$AC889,AJ889=\"End of Cycle\"),$AF889,0)","v":0},{"$f":"IF(E885<$AC889,0,IF($AG889=0,0,IF(OR($AG889=1,MOD(E885-$AC889+1,$AG889)=1),$AF889,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C889:W889)","v":0},{"$f":"+'Cap Needs Input'!J2912","v":0},{"$f":"+'Cap Needs Input'!I2912","v":0},{"$f":"+Z889+Y889","v":0},{"$f":"IF('Cap Needs Input'!C2938='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C885,AA889)","v":0},{"$f":"IF(AB889<D885,D885,AB889)","v":2014},{"$f":"+'Cap Needs Input'!A2938","v":0},{"$f":"+'Cap Needs Input'!J2938","v":0},{"$f":"+AE889*AD889","v":0},{"$f":"+'Cap Needs Input'!K2938","v":0},null,{"$f":"'Cap Needs Input'!E2938","v":""},{"$f":"'Cap Needs Input'!C2938","v":""}]
[]
[{"$f":"SUM(A887:A890)","v":0},{"$f":"+A883&\" \"&B883","v":"3.8.09 Other #09"},{"$f":"SUM(C887:C890)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C891:W891)","v":0},null,null,null,null,null,{"$f":"SUM(AD887:AD890)","v":0},{"$f":"+AF891/AD891","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF887:AF890)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2940","v":"3.8.10"},{"$f":"+'Cap Needs Input'!B2940","v":"Other #10"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C895","v":2014},{"$f":"+D895+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2943","v":0},{"$f":"+'Cap Needs Input'!G2969","v":""},{"$f":"IF(AND(C895>=$AC897,AJ897=\"Now\"),$AF897,0)","v":0},{"$f":"IF(AND(D895>=$AC897,AJ897=\"End of Cycle\"),$AF897,0)","v":0},{"$f":"IF(E895<$AC897,0,IF($AG897=0,0,IF(OR($AG897=1,MOD(E895-$AC897+1,$AG897)=1),$AF897,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C897:W897)","v":0},{"$f":"+'Cap Needs Input'!J2943","v":0},{"$f":"+'Cap Needs Input'!I2943","v":0},{"$f":"+Z897+Y897","v":0},{"$f":"IF('Cap Needs Input'!C2969='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C895,AA897)","v":0},{"$f":"IF(AB897<D895,D895,AB897)","v":2014},{"$f":"+'Cap Needs Input'!A2969","v":0},{"$f":"+'Cap Needs Input'!J2969","v":0},{"$f":"+AE897*AD897","v":0},{"$f":"+'Cap Needs Input'!K2969","v":0},null,{"$f":"'Cap Needs Input'!E2969","v":""},{"$f":"'Cap Needs Input'!C2969","v":""}]
[{"$f":"+'Cap Needs Input'!C2944","v":0},{"$f":"+'Cap Needs Input'!G2970","v":""},{"$f":"IF(AND(C895>=$AC898,AJ898=\"Now\"),$AF898,0)","v":0},{"$f":"IF(AND(D895>=$AC898,AJ898=\"End of Cycle\"),$AF898,0)","v":0},{"$f":"IF(E895<$AC898,0,IF($AG898=0,0,IF(OR($AG898=1,MOD(E895-$AC898+1,$AG898)=1),$AF898,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C898:W898)","v":0},{"$f":"+'Cap Needs Input'!J2944","v":0},{"$f":"+'Cap Needs Input'!I2944","v":0},{"$f":"+Z898+Y898","v":0},{"$f":"IF('Cap Needs Input'!C2970='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C895,AA898)","v":0},{"$f":"IF(AB898<D895,D895,AB898)","v":2014},{"$f":"+'Cap Needs Input'!A2970","v":0},{"$f":"+'Cap Needs Input'!J2970","v":0},{"$f":"+AE898*AD898","v":0},{"$f":"+'Cap Needs Input'!K2970","v":0},null,{"$f":"'Cap Needs Input'!E2970","v":""},{"$f":"'Cap Needs Input'!C2970","v":""}]
[{"$f":"+'Cap Needs Input'!C2945","v":0},{"$f":"+'Cap Needs Input'!G2971","v":""},{"$f":"IF(AND(C895>=$AC899,AJ899=\"Now\"),$AF899,0)","v":0},{"$f":"IF(AND(D895>=$AC899,AJ899=\"End of Cycle\"),$AF899,0)","v":0},{"$f":"IF(E895<$AC899,0,IF($AG899=0,0,IF(OR($AG899=1,MOD(E895-$AC899+1,$AG899)=1),$AF899,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C899:W899)","v":0},{"$f":"+'Cap Needs Input'!J2945","v":0},{"$f":"+'Cap Needs Input'!I2945","v":0},{"$f":"+Z899+Y899","v":0},{"$f":"IF('Cap Needs Input'!C2971='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C895,AA899)","v":0},{"$f":"IF(AB899<D895,D895,AB899)","v":2014},{"$f":"+'Cap Needs Input'!A2971","v":0},{"$f":"+'Cap Needs Input'!J2971","v":0},{"$f":"+AE899*AD899","v":0},{"$f":"+'Cap Needs Input'!K2971","v":0},null,{"$f":"'Cap Needs Input'!E2971","v":""},{"$f":"'Cap Needs Input'!C2971","v":""}]
[]
[{"$f":"SUM(A897:A900)","v":0},{"$f":"+A893&\" \"&B893","v":"3.8.10 Other #10"},{"$f":"SUM(C897:C900)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C901:W901)","v":0},null,null,null,null,null,{"$f":"SUM(AD897:AD900)","v":0},{"$f":"+AF901/AD901","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF897:AF900)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2973","v":"3.8.11"},{"$f":"+'Cap Needs Input'!B2973","v":"Other #11"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C905","v":2014},{"$f":"+D905+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2976","v":0},{"$f":"+'Cap Needs Input'!G3002","v":""},{"$f":"IF(AND(C905>=$AC907,AJ907=\"Now\"),$AF907,0)","v":0},{"$f":"IF(AND(D905>=$AC907,AJ907=\"End of Cycle\"),$AF907,0)","v":0},{"$f":"IF(E905<$AC907,0,IF($AG907=0,0,IF(OR($AG907=1,MOD(E905-$AC907+1,$AG907)=1),$AF907,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C907:W907)","v":0},{"$f":"+'Cap Needs Input'!J2976","v":0},{"$f":"+'Cap Needs Input'!I2976","v":0},{"$f":"+Z907+Y907","v":0},{"$f":"IF('Cap Needs Input'!C3002='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C905,AA907)","v":0},{"$f":"IF(AB907<D905,D905,AB907)","v":2014},{"$f":"+'Cap Needs Input'!A3002","v":0},{"$f":"+'Cap Needs Input'!J3002","v":0},{"$f":"+AE907*AD907","v":0},{"$f":"+'Cap Needs Input'!K3002","v":0},null,{"$f":"'Cap Needs Input'!E3002","v":""},{"$f":"'Cap Needs Input'!C3002","v":""}]
[{"$f":"+'Cap Needs Input'!C2977","v":0},{"$f":"+'Cap Needs Input'!G3003","v":""},{"$f":"IF(AND(C905>=$AC908,AJ908=\"Now\"),$AF908,0)","v":0},{"$f":"IF(AND(D905>=$AC908,AJ908=\"End of Cycle\"),$AF908,0)","v":0},{"$f":"IF(E905<$AC908,0,IF($AG908=0,0,IF(OR($AG908=1,MOD(E905-$AC908+1,$AG908)=1),$AF908,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C908:W908)","v":0},{"$f":"+'Cap Needs Input'!J2977","v":0},{"$f":"+'Cap Needs Input'!I2977","v":0},{"$f":"+Z908+Y908","v":0},{"$f":"IF('Cap Needs Input'!C3003='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C905,AA908)","v":0},{"$f":"IF(AB908<D905,D905,AB908)","v":2014},{"$f":"+'Cap Needs Input'!A3003","v":0},{"$f":"+'Cap Needs Input'!J3003","v":0},{"$f":"+AE908*AD908","v":0},{"$f":"+'Cap Needs Input'!K3003","v":0},null,{"$f":"'Cap Needs Input'!E3003","v":""},{"$f":"'Cap Needs Input'!C3003","v":""}]
[{"$f":"+'Cap Needs Input'!C2978","v":0},{"$f":"+'Cap Needs Input'!G3004","v":""},{"$f":"IF(AND(C905>=$AC909,AJ909=\"Now\"),$AF909,0)","v":0},{"$f":"IF(AND(D905>=$AC909,AJ909=\"End of Cycle\"),$AF909,0)","v":0},{"$f":"IF(E905<$AC909,0,IF($AG909=0,0,IF(OR($AG909=1,MOD(E905-$AC909+1,$AG909)=1),$AF909,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C909:W909)","v":0},{"$f":"+'Cap Needs Input'!J2978","v":0},{"$f":"+'Cap Needs Input'!I2978","v":0},{"$f":"+Z909+Y909","v":0},{"$f":"IF('Cap Needs Input'!C3004='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C905,AA909)","v":0},{"$f":"IF(AB909<D905,D905,AB909)","v":2014},{"$f":"+'Cap Needs Input'!A3004","v":0},{"$f":"+'Cap Needs Input'!J3004","v":0},{"$f":"+AE909*AD909","v":0},{"$f":"+'Cap Needs Input'!K3004","v":0},null,{"$f":"'Cap Needs Input'!E3004","v":""},{"$f":"'Cap Needs Input'!C3004","v":""}]
[]
[{"$f":"SUM(A907:A910)","v":0},{"$f":"+A903&\" \"&B903","v":"3.8.11 Other #11"},{"$f":"SUM(C907:C910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C911:W911)","v":0},null,null,null,null,null,{"$f":"SUM(AD907:AD910)","v":0},{"$f":"+AF911/AD911","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF907:AF910)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A3006","v":"3.8.12"},{"$f":"+'Cap Needs Input'!B3006","v":"Other #12"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C915","v":2014},{"$f":"+D915+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C3009","v":0},{"$f":"+'Cap Needs Input'!G3035","v":""},{"$f":"IF(AND(C915>=$AC917,AJ917=\"Now\"),$AF917,0)","v":0},{"$f":"IF(AND(D915>=$AC917,AJ917=\"End of Cycle\"),$AF917,0)","v":0},{"$f":"IF(E915<$AC917,0,IF($AG917=0,0,IF(OR($AG917=1,MOD(E915-$AC917+1,$AG917)=1),$AF917,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C917:W917)","v":0},{"$f":"+'Cap Needs Input'!J3009","v":0},{"$f":"+'Cap Needs Input'!I3009","v":0},{"$f":"+Z917+Y917","v":0},{"$f":"IF('Cap Needs Input'!C3035='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C915,AA917)","v":0},{"$f":"IF(AB917<D915,D915,AB917)","v":2014},{"$f":"+'Cap Needs Input'!A3035","v":0},{"$f":"+'Cap Needs Input'!J3035","v":0},{"$f":"+AE917*AD917","v":0},{"$f":"+'Cap Needs Input'!K3035","v":0},null,{"$f":"'Cap Needs Input'!E3035","v":""},{"$f":"'Cap Needs Input'!C3035","v":""}]
[{"$f":"+'Cap Needs Input'!C3010","v":0},{"$f":"+'Cap Needs Input'!G3036","v":""},{"$f":"IF(AND(C915>=$AC918,AJ918=\"Now\"),$AF918,0)","v":0},{"$f":"IF(AND(D915>=$AC918,AJ918=\"End of Cycle\"),$AF918,0)","v":0},{"$f":"IF(E915<$AC918,0,IF($AG918=0,0,IF(OR($AG918=1,MOD(E915-$AC918+1,$AG918)=1),$AF918,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C918:W918)","v":0},{"$f":"+'Cap Needs Input'!J3010","v":0},{"$f":"+'Cap Needs Input'!I3010","v":0},{"$f":"+Z918+Y918","v":0},{"$f":"IF('Cap Needs Input'!C3036='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C915,AA918)","v":0},{"$f":"IF(AB918<D915,D915,AB918)","v":2014},{"$f":"+'Cap Needs Input'!A3036","v":0},{"$f":"+'Cap Needs Input'!J3036","v":0},{"$f":"+AE918*AD918","v":0},{"$f":"+'Cap Needs Input'!K3036","v":0},null,{"$f":"'Cap Needs Input'!E3036","v":""},{"$f":"'Cap Needs Input'!C3036","v":""}]
[{"$f":"+'Cap Needs Input'!C3011","v":0},{"$f":"+'Cap Needs Input'!G3037","v":""},{"$f":"IF(AND(C915>=$AC919,AJ919=\"Now\"),$AF919,0)","v":0},{"$f":"IF(AND(D915>=$AC919,AJ919=\"End of Cycle\"),$AF919,0)","v":0},{"$f":"IF(E915<$AC919,0,IF($AG919=0,0,IF(OR($AG919=1,MOD(E915-$AC919+1,$AG919)=1),$AF919,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C919:W919)","v":0},{"$f":"+'Cap Needs Input'!J3011","v":0},{"$f":"+'Cap Needs Input'!I3011","v":0},{"$f":"+Z919+Y919","v":0},{"$f":"IF('Cap Needs Input'!C3037='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C915,AA919)","v":0},{"$f":"IF(AB919<D915,D915,AB919)","v":2014},{"$f":"+'Cap Needs Input'!A3037","v":0},{"$f":"+'Cap Needs Input'!J3037","v":0},{"$f":"+AE919*AD919","v":0},{"$f":"+'Cap Needs Input'!K3037","v":0},null,{"$f":"'Cap Needs Input'!E3037","v":""},{"$f":"'Cap Needs Input'!C3037","v":""}]
[]
[{"$f":"SUM(A917:A920)","v":0},{"$f":"+A913&\" \"&B913","v":"3.8.12 Other #12"},{"$f":"SUM(C917:C920)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C921:W921)","v":0},null,null,null,null,null,{"$f":"SUM(AD917:AD920)","v":0},{"$f":"+AF921/AD921","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF917:AF920)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A3039","v":"3.8.13"},{"$f":"+'Cap Needs Input'!B3039","v":"Other #13"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C925","v":2014},{"$f":"+D925+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C3042","v":0},{"$f":"+'Cap Needs Input'!G3068","v":""},{"$f":"IF(AND(C925>=$AC927,AJ927=\"Now\"),$AF927,0)","v":0},{"$f":"IF(AND(D925>=$AC927,AJ927=\"End of Cycle\"),$AF927,0)","v":0},{"$f":"IF(E925<$AC927,0,IF($AG927=0,0,IF(OR($AG927=1,MOD(E925-$AC927+1,$AG927)=1),$AF927,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C927:W927)","v":0},{"$f":"+'Cap Needs Input'!J3042","v":0},{"$f":"+'Cap Needs Input'!I3042","v":0},{"$f":"+Z927+Y927","v":0},{"$f":"IF('Cap Needs Input'!C3068='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C925,AA927)","v":0},{"$f":"IF(AB927<D925,D925,AB927)","v":2014},{"$f":"+'Cap Needs Input'!A3068","v":0},{"$f":"+'Cap Needs Input'!J3068","v":0},{"$f":"+AE927*AD927","v":0},{"$f":"+'Cap Needs Input'!K3068","v":0},null,{"$f":"'Cap Needs Input'!E3068","v":""},{"$f":"'Cap Needs Input'!C3068","v":""}]
[{"$f":"+'Cap Needs Input'!C3043","v":0},{"$f":"+'Cap Needs Input'!G3069","v":""},{"$f":"IF(AND(C925>=$AC928,AJ928=\"Now\"),$AF928,0)","v":0},{"$f":"IF(AND(D925>=$AC928,AJ928=\"End of Cycle\"),$AF928,0)","v":0},{"$f":"IF(E925<$AC928,0,IF($AG928=0,0,IF(OR($AG928=1,MOD(E925-$AC928+1,$AG928)=1),$AF928,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C928:W928)","v":0},{"$f":"+'Cap Needs Input'!J3043","v":0},{"$f":"+'Cap Needs Input'!I3043","v":0},{"$f":"+Z928+Y928","v":0},{"$f":"IF('Cap Needs Input'!C3069='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C925,AA928)","v":0},{"$f":"IF(AB928<D925,D925,AB928)","v":2014},{"$f":"+'Cap Needs Input'!A3069","v":0},{"$f":"+'Cap Needs Input'!J3069","v":0},{"$f":"+AE928*AD928","v":0},{"$f":"+'Cap Needs Input'!K3069","v":0},null,{"$f":"'Cap Needs Input'!E3069","v":""},{"$f":"'Cap Needs Input'!C3069","v":""}]
[{"$f":"+'Cap Needs Input'!C3044","v":0},{"$f":"+'Cap Needs Input'!G3070","v":""},{"$f":"IF(AND(C925>=$AC929,AJ929=\"Now\"),$AF929,0)","v":0},{"$f":"IF(AND(D925>=$AC929,AJ929=\"End of Cycle\"),$AF929,0)","v":0},{"$f":"IF(E925<$AC929,0,IF($AG929=0,0,IF(OR($AG929=1,MOD(E925-$AC929+1,$AG929)=1),$AF929,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C929:W929)","v":0},{"$f":"+'Cap Needs Input'!J3044","v":0},{"$f":"+'Cap Needs Input'!I3044","v":0},{"$f":"+Z929+Y929","v":0},{"$f":"IF('Cap Needs Input'!C3070='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C925,AA929)","v":0},{"$f":"IF(AB929<D925,D925,AB929)","v":2014},{"$f":"+'Cap Needs Input'!A3070","v":0},{"$f":"+'Cap Needs Input'!J3070","v":0},{"$f":"+AE929*AD929","v":0},{"$f":"+'Cap Needs Input'!K3070","v":0},null,{"$f":"'Cap Needs Input'!E3070","v":""},{"$f":"'Cap Needs Input'!C3070","v":""}]
[]
[{"$f":"SUM(A927:A930)","v":0},{"$f":"+A923&\" \"&B923","v":"3.8.13 Other #13"},{"$f":"SUM(C927:C930)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C931:W931)","v":0},null,null,null,null,null,{"$f":"SUM(AD927:AD930)","v":0},{"$f":"+AF931/AD931","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF927:AF930)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A3072","v":"3.8.14"},{"$f":"+'Cap Needs Input'!B3072","v":"Other #14"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C935","v":2014},{"$f":"+D935+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C3075","v":0},{"$f":"+'Cap Needs Input'!G3101","v":""},{"$f":"IF(AND(C935>=$AC937,AJ937=\"Now\"),$AF937,0)","v":0},{"$f":"IF(AND(D935>=$AC937,AJ937=\"End of Cycle\"),$AF937,0)","v":0},{"$f":"IF(E935<$AC937,0,IF($AG937=0,0,IF(OR($AG937=1,MOD(E935-$AC937+1,$AG937)=1),$AF937,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C937:W937)","v":0},{"$f":"+'Cap Needs Input'!J3075","v":0},{"$f":"+'Cap Needs Input'!I3075","v":0},{"$f":"+Z937+Y937","v":0},{"$f":"IF('Cap Needs Input'!C3101='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C935,AA937)","v":0},{"$f":"IF(AB937<D935,D935,AB937)","v":2014},{"$f":"+'Cap Needs Input'!A3101","v":0},{"$f":"+'Cap Needs Input'!J3101","v":0},{"$f":"+AE937*AD937","v":0},{"$f":"+'Cap Needs Input'!K3101","v":0},null,{"$f":"'Cap Needs Input'!E3101","v":""},{"$f":"'Cap Needs Input'!C3101","v":""}]
[{"$f":"+'Cap Needs Input'!C3076","v":0},{"$f":"+'Cap Needs Input'!G3102","v":""},{"$f":"IF(AND(C935>=$AC938,AJ938=\"Now\"),$AF938,0)","v":0},{"$f":"IF(AND(D935>=$AC938,AJ938=\"End of Cycle\"),$AF938,0)","v":0},{"$f":"IF(E935<$AC938,0,IF($AG938=0,0,IF(OR($AG938=1,MOD(E935-$AC938+1,$AG938)=1),$AF938,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C938:W938)","v":0},{"$f":"+'Cap Needs Input'!J3076","v":0},{"$f":"+'Cap Needs Input'!I3076","v":0},{"$f":"+Z938+Y938","v":0},{"$f":"IF('Cap Needs Input'!C3102='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C935,AA938)","v":0},{"$f":"IF(AB938<D935,D935,AB938)","v":2014},{"$f":"+'Cap Needs Input'!A3102","v":0},{"$f":"+'Cap Needs Input'!J3102","v":0},{"$f":"+AE938*AD938","v":0},{"$f":"+'Cap Needs Input'!K3102","v":0},null,{"$f":"'Cap Needs Input'!E3102","v":""},{"$f":"'Cap Needs Input'!C3102","v":""}]
[{"$f":"+'Cap Needs Input'!C3077","v":0},{"$f":"+'Cap Needs Input'!G3103","v":""},{"$f":"IF(AND(C935>=$AC939,AJ939=\"Now\"),$AF939,0)","v":0},{"$f":"IF(AND(D935>=$AC939,AJ939=\"End of Cycle\"),$AF939,0)","v":0},{"$f":"IF(E935<$AC939,0,IF($AG939=0,0,IF(OR($AG939=1,MOD(E935-$AC939+1,$AG939)=1),$AF939,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C939:W939)","v":0},{"$f":"+'Cap Needs Input'!J3077","v":0},{"$f":"+'Cap Needs Input'!I3077","v":0},{"$f":"+Z939+Y939","v":0},{"$f":"IF('Cap Needs Input'!C3103='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C935,AA939)","v":0},{"$f":"IF(AB939<D935,D935,AB939)","v":2014},{"$f":"+'Cap Needs Input'!A3103","v":0},{"$f":"+'Cap Needs Input'!J3103","v":0},{"$f":"+AE939*AD939","v":0},{"$f":"+'Cap Needs Input'!K3103","v":0},null,{"$f":"'Cap Needs Input'!E3103","v":""},{"$f":"'Cap Needs Input'!C3103","v":""}]
[]
[{"$f":"SUM(A937:A940)","v":0},{"$f":"+A933&\" \"&B933","v":"3.8.14 Other #14"},{"$f":"SUM(C937:C940)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C941:W941)","v":0},null,null,null,null,null,{"$f":"SUM(AD937:AD940)","v":0},{"$f":"+AF941/AD941","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF937:AF940)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A3105","v":"3.8.15"},{"$f":"+'Cap Needs Input'!B3105","v":"Other #15"},"Comment"]
[]
[null,null,{"$f":"'Global Input'!$C$20","v":2014},{"$f":"+C945","v":2014},{"$f":"+D945+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C3108","v":0},{"$f":"+'Cap Needs Input'!G3134","v":""},{"$f":"IF(AND(C945>=$AC947,AJ947=\"Now\"),$AF947,0)","v":0},{"$f":"IF(AND(D945>=$AC947,AJ947=\"End of Cycle\"),$AF947,0)","v":0},{"$f":"IF(E945<$AC947,0,IF($AG947=0,0,IF(OR($AG947=1,MOD(E945-$AC947+1,$AG947)=1),$AF947,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C947:W947)","v":0},{"$f":"+'Cap Needs Input'!J3108","v":0},{"$f":"+'Cap Needs Input'!I3108","v":0},{"$f":"+Z947+Y947","v":0},{"$f":"IF('Cap Needs Input'!C3134='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C945,AA947)","v":0},{"$f":"IF(AB947<D945,D945,AB947)","v":2014},{"$f":"+'Cap Needs Input'!A3134","v":0},{"$f":"+'Cap Needs Input'!J3134","v":0},{"$f":"+AE947*AD947","v":0},{"$f":"+'Cap Needs Input'!K3134","v":0},null,{"$f":"'Cap Needs Input'!E3134","v":""},{"$f":"'Cap Needs Input'!C3134","v":""}]
[{"$f":"+'Cap Needs Input'!C3109","v":0},{"$f":"+'Cap Needs Input'!G3135","v":""},{"$f":"IF(AND(C945>=$AC948,AJ948=\"Now\"),$AF948,0)","v":0},{"$f":"IF(AND(D945>=$AC948,AJ948=\"End of Cycle\"),$AF948,0)","v":0},{"$f":"IF(E945<$AC948,0,IF($AG948=0,0,IF(OR($AG948=1,MOD(E945-$AC948+1,$AG948)=1),$AF948,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C948:W948)","v":0},{"$f":"+'Cap Needs Input'!J3109","v":0},{"$f":"+'Cap Needs Input'!I3109","v":0},{"$f":"+Z948+Y948","v":0},{"$f":"IF('Cap Needs Input'!C3135='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C945,AA948)","v":0},{"$f":"IF(AB948<D945,D945,AB948)","v":2014},{"$f":"+'Cap Needs Input'!A3135","v":0},{"$f":"+'Cap Needs Input'!J3135","v":0},{"$f":"+AE948*AD948","v":0},{"$f":"+'Cap Needs Input'!K3135","v":0},null,{"$f":"'Cap Needs Input'!E3135","v":""},{"$f":"'Cap Needs Input'!C3135","v":""}]
[{"$f":"+'Cap Needs Input'!C3110","v":0},{"$f":"+'Cap Needs Input'!G3136","v":""},{"$f":"IF(AND(C945>=$AC949,AJ949=\"Now\"),$AF949,0)","v":0},{"$f":"IF(AND(D945>=$AC949,AJ949=\"End of Cycle\"),$AF949,0)","v":0},{"$f":"IF(E945<$AC949,0,IF($AG949=0,0,IF(OR($AG949=1,MOD(E945-$AC949+1,$AG949)=1),$AF949,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C949:W949)","v":0},{"$f":"+'Cap Needs Input'!J3110","v":0},{"$f":"+'Cap Needs Input'!I3110","v":0},{"$f":"+Z949+Y949","v":0},{"$f":"IF('Cap Needs Input'!C3136='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C945,AA949)","v":0},{"$f":"IF(AB949<D945,D945,AB949)","v":2014},{"$f":"+'Cap Needs Input'!A3136","v":0},{"$f":"+'Cap Needs Input'!J3136","v":0},{"$f":"+AE949*AD949","v":0},{"$f":"+'Cap Needs Input'!K3136","v":0},null,{"$f":"'Cap Needs Input'!E3136","v":""},{"$f":"'Cap Needs Input'!C3136","v":""}]
[]
[{"$f":"SUM(A947:A950)","v":0},{"$f":"+A943&\" \"&B943","v":"3.8.15 Other #15"},{"$f":"SUM(C947:C950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C951:W951)","v":0},null,null,null,null,null,{"$f":"SUM(AD947:AD950)","v":0},{"$f":"+AF951/AD951","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF947:AF950)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]

{"sheet":"20 Year Schedule","index":14,"n_rows":108,"n_cols":26,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
["20 Year Schedule for:",null,null,{"$f":"'Primary Input'!D13","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D1","v":0}]
[]
[null,{"$f":"'Global Input'!C20","v":2014},null,{"$f":"+B3","v":2014},{"$f":"+D3+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"20 Year",null,"20 Year"]
["Replacement Component","Rehab",null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total",null,"+ Rehab"]
[]
[{"$f":"'20 Year Detail'!A3","v":"3.2.2 Storm Water Drainage"},{"$f":"'20 Year Detail'!C11","v":0},null,{"$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,{"$f":"+X6+B6","v":0}]
[{"$f":"'20 Year Detail'!A13","v":"3.2.4 Parking and Driveways"},{"$f":"'20 Year Detail'!C21","v":0},null,{"$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,{"$f":"+X7+B7","v":0}]
[{"$f":"'Utility Savings'!B6","v":"3.2.4.01 Parking and Driveways Other #1"},{"$f":"'20 Year Detail'!C31","v":0},null,{"$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},{"$f":"'20 Year Detail'!W31","v":0},{"$f":"SUM(D8:W8)","v":0},null,{"$f":"+X8+B8","v":0}]
[{"$f":"'Utility Savings'!B7","v":"3.2.4.02 Parking and Driveways Other #2"},{"$f":"'20 Year Detail'!C41","v":0},null,{"$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},{"$f":"'20 Year Detail'!W41","v":0},{"$f":"SUM(D9:W9)","v":0},null,{"$f":"+X9+B9","v":0}]
[{"$f":"'20 Year Detail'!A43","v":"3.2.6 Land and Grounds: Irrigation"},{"$f":"'20 Year Detail'!C51","v":0},null,{"$f":"'20 Year Detail'!D51","v":0},{"$f":"'20 Year Detail'!E51","v":0},{"$f":"'20 Year Detail'!F51","v":0},{"$f":"'20 Year Detail'!G51","v":0},{"$f":"'20 Year Detail'!H51","v":0},{"$f":"'20 Year Detail'!I51","v":0},{"$f":"'20 Year Detail'!J51","v":0},{"$f":"'20 Year Detail'!K51","v":0},{"$f":"'20 Year Detail'!L51","v":0},{"$f":"'20 Year Detail'!M51","v":0},{"$f":"'20 Year Detail'!N51","v":0},{"$f":"'20 Year Detail'!O51","v":0},{"$f":"'20 Year Detail'!P51","v":0},{"$f":"'20 Year Detail'!Q51","v":0},{"$f":"'20 Year Detail'!R51","v":0},{"$f":"'20 Year Detail'!S51","v":0},{"$f":"'20 Year Detail'!T51","v":0},{"$f":"'20 Year Detail'!U51","v":0},{"$f":"'20 Year Detail'!V51","v":0},{"$f":"'20 Year Detail'!W51","v":0},{"$f":"SUM(D10:W10)","v":0},null,0]
[{"$f":"'Utility Savings'!B8","v":"3.2.9.01 Site Other #1"},{"$f":"'20 Year Detail'!C61","v":0},null,{"$f":"'20 Year Detail'!D61","v":0},{"$f":"'20 Year Detail'!E61","v":0},{"$f":"'20 Year Detail'!F61","v":0},{"$f":"'20 Year Detail'!G61","v":0},{"$f":"'20 Year Detail'!H61","v":0},{"$f":"'20 Year Detail'!I61","v":0},{"$f":"'20 Year Detail'!J61","v":0},{"$f":"'20 Year Detail'!K61","v":0},{"$f":"'20 Year Detail'!L61","v":0},{"$f":"'20 Year Detail'!M61","v":0},{"$f":"'20 Year Detail'!N61","v":0},{"$f":"'20 Year Detail'!O61","v":0},{"$f":"'20 Year Detail'!P61","v":0},{"$f":"'20 Year Detail'!Q61","v":0},{"$f":"'20 Year Detail'!R61","v":0},{"$f":"'20 Year Detail'!S61","v":0},{"$f":"'20 Year Detail'!T61","v":0},{"$f":"'20 Year Detail'!U61","v":0},{"$f":"'20 Year Detail'!V61","v":0},{"$f":"'20 Year Detail'!W61","v":0},0,null,0]
[{"$f":"'Utility Savings'!B9","v":"3.2.9.02 Site Other #2"},{"$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]
[{"$f":"'Utility Savings'!B10","v":"3.2.9.03 Site Other #3"},{"$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]
[{"$f":"'Utility Savings'!B11","v":"3.2.9.04 Site Other #4"},{"$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]
[{"$f":"'Utility Savings'!B12","v":"3.3.2.2 Exterior Walls"},{"$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]
[{"$f":"'Utility Savings'!B13","v":"3.3.2.3 Insulation"},{"$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]
[{"$f":"'Utility Savings'!B14","v":"3.3.2.4.01 Sliding Glass Doors"},{"$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]
[{"$f":"'Utility Savings'!B15","v":"3.3.2.4.02 Windows"},{"$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]
[{"$f":"'Cap Needs Input'!A432","v":"3.3.2.5.01 Exterior Doors"},{"$f":"'20 Year Detail'!C141","v":0},null,{"$f":"'20 Year Detail'!D141","v":0},{"$f":"'20 Year Detail'!E141","v":0},{"$f":"'20 Year Detail'!F141","v":0},{"$f":"'20 Year Detail'!G141","v":0},{"$f":"'20 Year Detail'!H141","v":0},{"$f":"'20 Year Detail'!I141","v":0},{"$f":"'20 Year Detail'!J141","v":0},{"$f":"'20 Year Detail'!K141","v":0},{"$f":"'20 Year Detail'!L141","v":0},{"$f":"'20 Year Detail'!M141","v":0},{"$f":"'20 Year Detail'!N141","v":0},{"$f":"'20 Year Detail'!O141","v":0},{"$f":"'20 Year Detail'!P141","v":0},{"$f":"'20 Year Detail'!Q141","v":0},{"$f":"'20 Year Detail'!R141","v":0},{"$f":"'20 Year Detail'!S141","v":0},{"$f":"'20 Year Detail'!T141","v":0},{"$f":"'20 Year Detail'!U141","v":0},{"$f":"'20 Year Detail'!V141","v":0},{"$f":"'20 Year Detail'!W141","v":0},0,null,0]
[{"$f":"'Utility Savings'!B16","v":"3.3.2.5.02 Storm Doors"},{"$f":"'20 Year Detail'!C151","v":0},null,{"$f":"'20 Year Detail'!D151","v":0},{"$f":"'20 Year Detail'!E151","v":0},{"$f":"'20 Year Detail'!F151","v":0},{"$f":"'20 Year Detail'!G151","v":0},{"$f":"'20 Year Detail'!H151","v":0},{"$f":"'20 Year Detail'!I151","v":0},{"$f":"'20 Year Detail'!J151","v":0},{"$f":"'20 Year Detail'!K151","v":0},{"$f":"'20 Year Detail'!L151","v":0},{"$f":"'20 Year Detail'!M151","v":0},{"$f":"'20 Year Detail'!N151","v":0},{"$f":"'20 Year Detail'!O151","v":0},{"$f":"'20 Year Detail'!P151","v":0},{"$f":"'20 Year Detail'!Q151","v":0},{"$f":"'20 Year Detail'!R151","v":0},{"$f":"'20 Year Detail'!S151","v":0},{"$f":"'20 Year Detail'!T151","v":0},{"$f":"'20 Year Detail'!U151","v":0},{"$f":"'20 Year Detail'!V151","v":0},{"$f":"'20 Year Detail'!W151","v":0},0,null,0]
[{"$f":"'Utility Savings'!B17","v":"3.3.2.9.01 Bldg Envelope Other #1"},{"$f":"'20 Year Detail'!C161","v":0},null,{"$f":"'20 Year Detail'!D161","v":0},{"$f":"'20 Year Detail'!E161","v":0},{"$f":"'20 Year Detail'!F161","v":0},{"$f":"'20 Year Detail'!G161","v":0},{"$f":"'20 Year Detail'!H161","v":0},{"$f":"'20 Year Detail'!I161","v":0},{"$f":"'20 Year Detail'!J161","v":0},{"$f":"'20 Year Detail'!K161","v":0},{"$f":"'20 Year Detail'!L161","v":0},{"$f":"'20 Year Detail'!M161","v":0},{"$f":"'20 Year Detail'!N161","v":0},{"$f":"'20 Year Detail'!O161","v":0},{"$f":"'20 Year Detail'!P161","v":0},{"$f":"'20 Year Detail'!Q161","v":0},{"$f":"'20 Year Detail'!R161","v":0},{"$f":"'20 Year Detail'!S161","v":0},{"$f":"'20 Year Detail'!T161","v":0},{"$f":"'20 Year Detail'!U161","v":0},{"$f":"'20 Year Detail'!V161","v":0},{"$f":"'20 Year Detail'!W161","v":0},0,null,0]
[{"$f":"'Utility Savings'!B18","v":"3.3.2.9.02 Bldg Envelope Other #2"},{"$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]
[{"$f":"'Utility Savings'!B19","v":"3.3.2.9.03 Bldg Envelope Other #3"},{"$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]
[{"$f":"'Utility Savings'!B20","v":"3.3.2.9.04 Bldg Envelope Other #4"},{"$f":"'20 Year Detail'!C191","v":0},null,{"$f":"'20 Year Detail'!D191","v":0},{"$f":"'20 Year Detail'!E191","v":0},{"$f":"'20 Year Detail'!F191","v":0},{"$f":"'20 Year Detail'!G191","v":0},{"$f":"'20 Year Detail'!H191","v":0},{"$f":"'20 Year Detail'!I191","v":0},{"$f":"'20 Year Detail'!J191","v":0},{"$f":"'20 Year Detail'!K191","v":0},{"$f":"'20 Year Detail'!L191","v":0},{"$f":"'20 Year Detail'!M191","v":0},{"$f":"'20 Year Detail'!N191","v":0},{"$f":"'20 Year Detail'!O191","v":0},{"$f":"'20 Year Detail'!P191","v":0},{"$f":"'20 Year Detail'!Q191","v":0},{"$f":"'20 Year Detail'!R191","v":0},{"$f":"'20 Year Detail'!S191","v":0},{"$f":"'20 Year Detail'!T191","v":0},{"$f":"'20 Year Detail'!U191","v":0},{"$f":"'20 Year Detail'!V191","v":0},{"$f":"'20 Year Detail'!W191","v":0},0,null,0]
[{"$f":"'Utility Savings'!B21","v":"3.3.4 Roofs"},{"$f":"'20 Year Detail'!C201","v":0},null,{"$f":"'20 Year Detail'!D201","v":0},{"$f":"'20 Year Detail'!E201","v":0},{"$f":"'20 Year Detail'!F201","v":0},{"$f":"'20 Year Detail'!G201","v":0},{"$f":"'20 Year Detail'!H201","v":0},{"$f":"'20 Year Detail'!I201","v":0},{"$f":"'20 Year Detail'!J201","v":0},{"$f":"'20 Year Detail'!K201","v":0},{"$f":"'20 Year Detail'!L201","v":0},{"$f":"'20 Year Detail'!M201","v":0},{"$f":"'20 Year Detail'!N201","v":0},{"$f":"'20 Year Detail'!O201","v":0},{"$f":"'20 Year Detail'!P201","v":0},{"$f":"'20 Year Detail'!Q201","v":0},{"$f":"'20 Year Detail'!R201","v":0},{"$f":"'20 Year Detail'!S201","v":0},{"$f":"'20 Year Detail'!T201","v":0},{"$f":"'20 Year Detail'!U201","v":0},{"$f":"'20 Year Detail'!V201","v":0},{"$f":"'20 Year Detail'!W201","v":0},0,null,0]
[{"$f":"'Utility Savings'!B22","v":"3.4.1.2.01 DHW #1"},{"$f":"'20 Year Detail'!C211","v":0},null,{"$f":"'20 Year Detail'!D211","v":0},{"$f":"'20 Year Detail'!E211","v":0},{"$f":"'20 Year Detail'!F211","v":0},{"$f":"'20 Year Detail'!G211","v":0},{"$f":"'20 Year Detail'!H211","v":0},{"$f":"'20 Year Detail'!I211","v":0},{"$f":"'20 Year Detail'!J211","v":0},{"$f":"'20 Year Detail'!K211","v":0},{"$f":"'20 Year Detail'!L211","v":0},{"$f":"'20 Year Detail'!M211","v":0},{"$f":"'20 Year Detail'!N211","v":0},{"$f":"'20 Year Detail'!O211","v":0},{"$f":"'20 Year Detail'!P211","v":0},{"$f":"'20 Year Detail'!Q211","v":0},{"$f":"'20 Year Detail'!R211","v":0},{"$f":"'20 Year Detail'!S211","v":0},{"$f":"'20 Year Detail'!T211","v":0},{"$f":"'20 Year Detail'!U211","v":0},{"$f":"'20 Year Detail'!V211","v":0},{"$f":"'20 Year Detail'!W211","v":0},0,null,0]
[{"$f":"'Utility Savings'!B23","v":"3.4.1.2.02 DHW #2"},{"$f":"'20 Year Detail'!C221","v":0},null,{"$f":"'20 Year Detail'!D221","v":0},{"$f":"'20 Year Detail'!E221","v":0},{"$f":"'20 Year Detail'!F221","v":0},{"$f":"'20 Year Detail'!G221","v":0},{"$f":"'20 Year Detail'!H221","v":0},{"$f":"'20 Year Detail'!I221","v":0},{"$f":"'20 Year Detail'!J221","v":0},{"$f":"'20 Year Detail'!K221","v":0},{"$f":"'20 Year Detail'!L221","v":0},{"$f":"'20 Year Detail'!M221","v":0},{"$f":"'20 Year Detail'!N221","v":0},{"$f":"'20 Year Detail'!O221","v":0},{"$f":"'20 Year Detail'!P221","v":0},{"$f":"'20 Year Detail'!Q221","v":0},{"$f":"'20 Year Detail'!R221","v":0},{"$f":"'20 Year Detail'!S221","v":0},{"$f":"'20 Year Detail'!T221","v":0},{"$f":"'20 Year Detail'!U221","v":0},{"$f":"'20 Year Detail'!V221","v":0},{"$f":"'20 Year Detail'!W221","v":0},0,null,0]
[{"$f":"'Utility Savings'!B24","v":"3.4.1.2.03 DHW #3"},{"$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]
[{"$f":"'Utility Savings'!B25","v":"3.4.1.2.04 DHW #4"},{"$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]
[{"$f":"'20 Year Detail'!B251","v":"3.4.1.3.01 Water Savers: Faucets"},{"$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,{"$f":"+X30+B30","v":0}]
[{"$f":"'20 Year Detail'!B261","v":"3.4.1.3.02 Water Savers: Shower Heads"},{"$f":"'20 Year Detail'!C261","v":0},null,{"$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},{"$f":"'20 Year Detail'!W261","v":0},0,null,0]
[{"$f":"'20 Year Detail'!B271","v":"3.4.1.3.03 Water Savers: Toilets"},{"$f":"'20 Year Detail'!C271","v":0},null,{"$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},{"$f":"'20 Year Detail'!W271","v":0},0,null,0]
[{"$f":"'Utility Savings'!B26","v":"3.4.2.1.01 HVAC Common Area Heating"},{"$f":"'20 Year Detail'!C281","v":0},null,{"$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},{"$f":"'20 Year Detail'!W281","v":0},0,null,0]
[{"$f":"'Utility Savings'!B27","v":"3.4.2.1.02 HVAC In-Unit Heating"},{"$f":"'20 Year Detail'!C291","v":0},null,{"$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},{"$f":"'20 Year Detail'!W291","v":0},0,null,0]
[{"$f":"'20 Year Detail'!A293","v":"3.4.3.1.01 Bath Exhaust Fans"},{"$f":"'20 Year Detail'!C301","v":0},null,{"$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},{"$f":"'20 Year Detail'!W301","v":0},0,null,{"$f":"+X35+B35","v":0}]
[{"$f":"'Utility Savings'!B28","v":"3.4.3.1.02 HVAC Common Area Cooling"},{"$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]
[{"$f":"'Utility Savings'!B29","v":"3.4.3.1.03 HVAC In-Unit Cooling"},{"$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]
[{"$f":"'Cap Needs Input'!A1059","v":"3.4.9.01 Programmable Thermostats"},{"$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]
[{"$f":"'Utility Savings'!B30","v":"3.4.9.02 M&E Other #1"},{"$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]
[{"$f":"'Utility Savings'!B31","v":"3.4.9.03 M&E Other #2"},{"$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]
[{"$f":"'Utility Savings'!B32","v":"3.4.9.04 M&E Other #3"},{"$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]
[{"$f":"'20 Year Detail'!A363","v":"3.5 Elevators"},{"$f":"'20 Year Detail'!C371","v":0},null,{"$f":"'20 Year Detail'!D371","v":0},{"$f":"'20 Year Detail'!E371","v":0},{"$f":"'20 Year Detail'!F371","v":0},{"$f":"'20 Year Detail'!G371","v":0},{"$f":"'20 Year Detail'!H371","v":0},{"$f":"'20 Year Detail'!I371","v":0},{"$f":"'20 Year Detail'!J371","v":0},{"$f":"'20 Year Detail'!K371","v":0},{"$f":"'20 Year Detail'!L371","v":0},{"$f":"'20 Year Detail'!M371","v":0},{"$f":"'20 Year Detail'!N371","v":0},{"$f":"'20 Year Detail'!O371","v":0},{"$f":"'20 Year Detail'!P371","v":0},{"$f":"'20 Year Detail'!Q371","v":0},{"$f":"'20 Year Detail'!R371","v":0},{"$f":"'20 Year Detail'!S371","v":0},{"$f":"'20 Year Detail'!T371","v":0},{"$f":"'20 Year Detail'!U371","v":0},{"$f":"'20 Year Detail'!V371","v":0},{"$f":"'20 Year Detail'!W371","v":0},0,null,{"$f":"+X42+B42","v":0}]
[{"$f":"'Utility Savings'!B33","v":"3.5.01 Elevators Other #1"},{"$f":"'20 Year Detail'!C381","v":0},null,{"$f":"'20 Year Detail'!D381","v":0},{"$f":"'20 Year Detail'!E381","v":0},{"$f":"'20 Year Detail'!F381","v":0},{"$f":"'20 Year Detail'!G381","v":0},{"$f":"'20 Year Detail'!H381","v":0},{"$f":"'20 Year Detail'!I381","v":0},{"$f":"'20 Year Detail'!J381","v":0},{"$f":"'20 Year Detail'!K381","v":0},{"$f":"'20 Year Detail'!L381","v":0},{"$f":"'20 Year Detail'!M381","v":0},{"$f":"'20 Year Detail'!N381","v":0},{"$f":"'20 Year Detail'!O381","v":0},{"$f":"'20 Year Detail'!P381","v":0},{"$f":"'20 Year Detail'!Q381","v":0},{"$f":"'20 Year Detail'!R381","v":0},{"$f":"'20 Year Detail'!S381","v":0},{"$f":"'20 Year Detail'!T381","v":0},{"$f":"'20 Year Detail'!U381","v":0},{"$f":"'20 Year Detail'!V381","v":0},{"$f":"'20 Year Detail'!W381","v":0},0,null,0]
[{"$f":"'20 Year Detail'!A383","v":"3.6.01 CO Detectors/Alarms"},{"$f":"'20 Year Detail'!C391","v":0},null,{"$f":"'20 Year Detail'!D391","v":0},{"$f":"'20 Year Detail'!E391","v":0},{"$f":"'20 Year Detail'!F391","v":0},{"$f":"'20 Year Detail'!G391","v":0},{"$f":"'20 Year Detail'!H391","v":0},{"$f":"'20 Year Detail'!I391","v":0},{"$f":"'20 Year Detail'!J391","v":0},{"$f":"'20 Year Detail'!K391","v":0},{"$f":"'20 Year Detail'!L391","v":0},{"$f":"'20 Year Detail'!M391","v":0},{"$f":"'20 Year Detail'!N391","v":0},{"$f":"'20 Year Detail'!O391","v":0},{"$f":"'20 Year Detail'!P391","v":0},{"$f":"'20 Year Detail'!Q391","v":0},{"$f":"'20 Year Detail'!R391","v":0},{"$f":"'20 Year Detail'!S391","v":0},{"$f":"'20 Year Detail'!T391","v":0},{"$f":"'20 Year Detail'!U391","v":0},{"$f":"'20 Year Detail'!V391","v":0},{"$f":"'20 Year Detail'!W391","v":0},0,null,{"$f":"+X44+B44","v":0}]
[{"$f":"'20 Year Detail'!A393","v":"3.6.02 Smoke Detectors"},{"$f":"'20 Year Detail'!C401","v":0},null,{"$f":"'20 Year Detail'!D401","v":0},{"$f":"'20 Year Detail'!E401","v":0},{"$f":"'20 Year Detail'!F401","v":0},{"$f":"'20 Year Detail'!G401","v":0},{"$f":"'20 Year Detail'!H401","v":0},{"$f":"'20 Year Detail'!I401","v":0},{"$f":"'20 Year Detail'!J401","v":0},{"$f":"'20 Year Detail'!K401","v":0},{"$f":"'20 Year Detail'!L401","v":0},{"$f":"'20 Year Detail'!M401","v":0},{"$f":"'20 Year Detail'!N401","v":0},{"$f":"'20 Year Detail'!O401","v":0},{"$f":"'20 Year Detail'!P401","v":0},{"$f":"'20 Year Detail'!Q401","v":0},{"$f":"'20 Year Detail'!R401","v":0},{"$f":"'20 Year Detail'!S401","v":0},{"$f":"'20 Year Detail'!T401","v":0},{"$f":"'20 Year Detail'!U401","v":0},{"$f":"'20 Year Detail'!V401","v":0},{"$f":"'20 Year Detail'!W401","v":0},0,null,{"$f":"+X45+B45","v":0}]
[{"$f":"'Utility Savings'!B34","v":"3.6.03 Life Safety Other #1"},{"$f":"'20 Year Detail'!C411","v":0},null,{"$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},{"$f":"'20 Year Detail'!W411","v":0},0,null,0]
[{"$f":"'20 Year Detail'!A413","v":"3.7.1.01 Common Area Floor Coverings"},{"$f":"'20 Year Detail'!C421","v":0},null,{"$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},{"$f":"'20 Year Detail'!W421","v":0},0,null,0]
[{"$f":"'Utility Savings'!B35","v":"3.7.1.02 Common Area Inter. Lighting Bulbs"},{"$f":"'20 Year Detail'!C431","v":0},null,{"$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},{"$f":"'20 Year Detail'!W431","v":0},0,null,0]
[{"$f":"'Utility Savings'!B36","v":"3.7.1.03 Common Area Inter. Lighting Fixtures"},{"$f":"'20 Year Detail'!C441","v":0},null,{"$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},{"$f":"'20 Year Detail'!W441","v":0},0,null,0]
[{"$f":"'20 Year Detail'!A443","v":"3.7.1.04 Exit Signs"},{"$f":"'20 Year Detail'!C451","v":0},null,{"$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},{"$f":"'20 Year Detail'!W451","v":0},0,null,0]
[{"$f":"'Utility Savings'!B37","v":"3.7.1.05 Exterior Lighting"},{"$f":"'20 Year Detail'!C461","v":0},null,{"$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},{"$f":"'20 Year Detail'!W461","v":0},0,null,0]
[{"$f":"'Utility Savings'!B38","v":"3.7.1.9.01 Common Area Other #1"},{"$f":"'20 Year Detail'!C471","v":0},null,{"$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},{"$f":"'20 Year Detail'!W471","v":0},0,null,0]
[{"$f":"'Utility Savings'!B39","v":"3.7.1.9.02 Common Area Other #2"},{"$f":"'20 Year Detail'!C481","v":0},null,{"$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},{"$f":"'20 Year Detail'!W481","v":0},0,null,0]
[{"$f":"'20 Year Detail'!A483","v":"3.7.2.1.01 Kitchen Cabinets"},{"$f":"'20 Year Detail'!C491","v":0},null,{"$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":"'20 Year Detail'!A493","v":"3.7.2.1.02 Kitchen Counter Tops, Sinks"},{"$f":"'20 Year Detail'!C501","v":0},null,{"$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":"'20 Year Detail'!A503","v":"3.7.2.1.03 Kitchen Floor Coverings"},{"$f":"'20 Year Detail'!C511","v":0},null,{"$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":"'Utility Savings'!B40","v":"3.7.2.11.01 Dishwashers"},{"$f":"'20 Year Detail'!C521","v":0},null,{"$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":"'20 Year Detail'!A523","v":"3.7.2.11.02 Range Hoods"},{"$f":"'20 Year Detail'!C531","v":0},null,{"$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":"'Utility Savings'!B41","v":"3.7.2.11.03 Ranges"},{"$f":"'20 Year Detail'!C541","v":0},null,{"$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":"'Utility Savings'!B42","v":"3.7.2.11.04 Refrigerators 1"},{"$f":"'20 Year Detail'!C551","v":0},null,{"$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":"'Utility Savings'!B43","v":"3.7.2.11.05 Refrigerators 2"},{"$f":"'20 Year Detail'!C561","v":0},null,{"$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},{"$f":"'20 Year Detail'!W561","v":0},0,null,0]
[{"$f":"'Utility Savings'!B44","v":"3.7.2.19 Other Appliances"},{"$f":"'20 Year Detail'!C571","v":0},null,{"$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":"3.7.2.19.01 Kitchen Exhaust Fans"},{"$f":"'20 Year Detail'!C581","v":0},null,{"$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":"'Utility Savings'!B45","v":"3.7.2.19.02 Kitchen Other #1"},{"$f":"'20 Year Detail'!C591","v":0},null,{"$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":"'Utility Savings'!B46","v":"3.7.2.19.03 Kitchen Other #2"},{"$f":"'20 Year Detail'!C601","v":0},null,{"$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":"'Utility Savings'!B47","v":"3.7.2.19.04 Kitchen Other #3"},{"$f":"'20 Year Detail'!C611","v":0},null,{"$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":"'20 Year Detail'!A613","v":"3.7.2.2.01 Bath Counter Tops, Sinks"},{"$f":"'20 Year Detail'!C621","v":0},null,{"$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":"'20 Year Detail'!A623","v":"3.7.2.2.02 Bath Floor Covering"},{"$f":"'20 Year Detail'!C631","v":0},null,{"$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":"'20 Year Detail'!A633","v":"3.7.2.2.03 Bath Vanities"},{"$f":"'20 Year Detail'!C641","v":0},null,{"$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":"'Utility Savings'!B48","v":"3.7.2.29.01 Bath Other #1"},{"$f":"'20 Year Detail'!C651","v":0},null,{"$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},{"$f":"'20 Year Detail'!W651","v":0},0,null,0]
[{"$f":"'Utility Savings'!B49","v":"3.7.2.29.02 Bath Other #2"},{"$f":"'20 Year Detail'!C661","v":0},null,{"$f":"'20 Year Detail'!D661","v":0},{"$f":"'20 Year Detail'!E661","v":0},{"$f":"'20 Year Detail'!F661","v":0},{"$f":"'20 Year Detail'!G661","v":0},{"$f":"'20 Year Detail'!H661","v":0},{"$f":"'20 Year Detail'!I661","v":0},{"$f":"'20 Year Detail'!J661","v":0},{"$f":"'20 Year Detail'!K661","v":0},{"$f":"'20 Year Detail'!L661","v":0},{"$f":"'20 Year Detail'!M661","v":0},{"$f":"'20 Year Detail'!N661","v":0},{"$f":"'20 Year Detail'!O661","v":0},{"$f":"'20 Year Detail'!P661","v":0},{"$f":"'20 Year Detail'!Q661","v":0},{"$f":"'20 Year Detail'!R661","v":0},{"$f":"'20 Year Detail'!S661","v":0},{"$f":"'20 Year Detail'!T661","v":0},{"$f":"'20 Year Detail'!U661","v":0},{"$f":"'20 Year Detail'!V661","v":0},{"$f":"'20 Year Detail'!W661","v":0},0,null,0]
[{"$f":"'Utility Savings'!B50","v":"3.7.2.29.03 Bath Other #3"},{"$f":"'20 Year Detail'!C671","v":0},null,{"$f":"'20 Year Detail'!D671","v":0},{"$f":"'20 Year Detail'!E671","v":0},{"$f":"'20 Year Detail'!F671","v":0},{"$f":"'20 Year Detail'!G671","v":0},{"$f":"'20 Year Detail'!H671","v":0},{"$f":"'20 Year Detail'!I671","v":0},{"$f":"'20 Year Detail'!J671","v":0},{"$f":"'20 Year Detail'!K671","v":0},{"$f":"'20 Year Detail'!L671","v":0},{"$f":"'20 Year Detail'!M671","v":0},{"$f":"'20 Year Detail'!N671","v":0},{"$f":"'20 Year Detail'!O671","v":0},{"$f":"'20 Year Detail'!P671","v":0},{"$f":"'20 Year Detail'!Q671","v":0},{"$f":"'20 Year Detail'!R671","v":0},{"$f":"'20 Year Detail'!S671","v":0},{"$f":"'20 Year Detail'!T671","v":0},{"$f":"'20 Year Detail'!U671","v":0},{"$f":"'20 Year Detail'!V671","v":0},{"$f":"'20 Year Detail'!W671","v":0},0,null,0]
[{"$f":"'Utility Savings'!B51","v":"3.7.2.29.04 Bath Other #4"},{"$f":"'20 Year Detail'!C681","v":0},null,{"$f":"'20 Year Detail'!D681","v":0},{"$f":"'20 Year Detail'!E681","v":0},{"$f":"'20 Year Detail'!F681","v":0},{"$f":"'20 Year Detail'!G681","v":0},{"$f":"'20 Year Detail'!H681","v":0},{"$f":"'20 Year Detail'!I681","v":0},{"$f":"'20 Year Detail'!J681","v":0},{"$f":"'20 Year Detail'!K681","v":0},{"$f":"'20 Year Detail'!L681","v":0},{"$f":"'20 Year Detail'!M681","v":0},{"$f":"'20 Year Detail'!N681","v":0},{"$f":"'20 Year Detail'!O681","v":0},{"$f":"'20 Year Detail'!P681","v":0},{"$f":"'20 Year Detail'!Q681","v":0},{"$f":"'20 Year Detail'!R681","v":0},{"$f":"'20 Year Detail'!S681","v":0},{"$f":"'20 Year Detail'!T681","v":0},{"$f":"'20 Year Detail'!U681","v":0},{"$f":"'20 Year Detail'!V681","v":0},{"$f":"'20 Year Detail'!W681","v":0},0,null,0]
[{"$f":"'20 Year Detail'!A683","v":"3.7.2.3.01 Interior Carpet"},{"$f":"'20 Year Detail'!C691","v":0},null,{"$f":"'20 Year Detail'!D691","v":0},{"$f":"'20 Year Detail'!E691","v":0},{"$f":"'20 Year Detail'!F691","v":0},{"$f":"'20 Year Detail'!G691","v":0},{"$f":"'20 Year Detail'!H691","v":0},{"$f":"'20 Year Detail'!I691","v":0},{"$f":"'20 Year Detail'!J691","v":0},{"$f":"'20 Year Detail'!K691","v":0},{"$f":"'20 Year Detail'!L691","v":0},{"$f":"'20 Year Detail'!M691","v":0},{"$f":"'20 Year Detail'!N691","v":0},{"$f":"'20 Year Detail'!O691","v":0},{"$f":"'20 Year Detail'!P691","v":0},{"$f":"'20 Year Detail'!Q691","v":0},{"$f":"'20 Year Detail'!R691","v":0},{"$f":"'20 Year Detail'!S691","v":0},{"$f":"'20 Year Detail'!T691","v":0},{"$f":"'20 Year Detail'!U691","v":0},{"$f":"'20 Year Detail'!V691","v":0},{"$f":"'20 Year Detail'!W691","v":0},{"$f":"SUM(D74:W74)","v":0},null,0]
[{"$f":"'20 Year Detail'!A693","v":"3.7.2.3.02 Interior Doors"},{"$f":"'20 Year Detail'!C701","v":0},null,{"$f":"'20 Year Detail'!D701","v":0},{"$f":"'20 Year Detail'!E701","v":0},{"$f":"'20 Year Detail'!F701","v":0},{"$f":"'20 Year Detail'!G701","v":0},{"$f":"'20 Year Detail'!H701","v":0},{"$f":"'20 Year Detail'!I701","v":0},{"$f":"'20 Year Detail'!J701","v":0},{"$f":"'20 Year Detail'!K701","v":0},{"$f":"'20 Year Detail'!L701","v":0},{"$f":"'20 Year Detail'!M701","v":0},{"$f":"'20 Year Detail'!N701","v":0},{"$f":"'20 Year Detail'!O701","v":0},{"$f":"'20 Year Detail'!P701","v":0},{"$f":"'20 Year Detail'!Q701","v":0},{"$f":"'20 Year Detail'!R701","v":0},{"$f":"'20 Year Detail'!S701","v":0},{"$f":"'20 Year Detail'!T701","v":0},{"$f":"'20 Year Detail'!U701","v":0},{"$f":"'20 Year Detail'!V701","v":0},{"$f":"'20 Year Detail'!W701","v":0},0,null,0]
[{"$f":"'20 Year Detail'!A703","v":"3.7.2.3.03 Interior Painting"},{"$f":"'20 Year Detail'!C711","v":0},null,{"$f":"'20 Year Detail'!D711","v":0},{"$f":"'20 Year Detail'!E711","v":0},{"$f":"'20 Year Detail'!F711","v":0},{"$f":"'20 Year Detail'!G711","v":0},{"$f":"'20 Year Detail'!H711","v":0},{"$f":"'20 Year Detail'!I711","v":0},{"$f":"'20 Year Detail'!J711","v":0},{"$f":"'20 Year Detail'!K711","v":0},{"$f":"'20 Year Detail'!L711","v":0},{"$f":"'20 Year Detail'!M711","v":0},{"$f":"'20 Year Detail'!N711","v":0},{"$f":"'20 Year Detail'!O711","v":0},{"$f":"'20 Year Detail'!P711","v":0},{"$f":"'20 Year Detail'!Q711","v":0},{"$f":"'20 Year Detail'!R711","v":0},{"$f":"'20 Year Detail'!S711","v":0},{"$f":"'20 Year Detail'!T711","v":0},{"$f":"'20 Year Detail'!U711","v":0},{"$f":"'20 Year Detail'!V711","v":0},{"$f":"'20 Year Detail'!W711","v":0},0,null,0]
[{"$f":"'Utility Savings'!B52","v":"3.7.2.39.01 Interior Other #1"},{"$f":"'20 Year Detail'!C721","v":0},null,{"$f":"'20 Year Detail'!D721","v":0},{"$f":"'20 Year Detail'!E721","v":0},{"$f":"'20 Year Detail'!F721","v":0},{"$f":"'20 Year Detail'!G721","v":0},{"$f":"'20 Year Detail'!H721","v":0},{"$f":"'20 Year Detail'!I721","v":0},{"$f":"'20 Year Detail'!J721","v":0},{"$f":"'20 Year Detail'!K721","v":0},{"$f":"'20 Year Detail'!L721","v":0},{"$f":"'20 Year Detail'!M721","v":0},{"$f":"'20 Year Detail'!N721","v":0},{"$f":"'20 Year Detail'!O721","v":0},{"$f":"'20 Year Detail'!P721","v":0},{"$f":"'20 Year Detail'!Q721","v":0},{"$f":"'20 Year Detail'!R721","v":0},{"$f":"'20 Year Detail'!S721","v":0},{"$f":"'20 Year Detail'!T721","v":0},{"$f":"'20 Year Detail'!U721","v":0},{"$f":"'20 Year Detail'!V721","v":0},{"$f":"'20 Year Detail'!W721","v":0},0,null,0]
[{"$f":"'Utility Savings'!B53","v":"3.7.2.39.02 Interior Other #2"},{"$f":"'20 Year Detail'!C731","v":0},null,{"$f":"'20 Year Detail'!D731","v":0},{"$f":"'20 Year Detail'!E731","v":0},{"$f":"'20 Year Detail'!F731","v":0},{"$f":"'20 Year Detail'!G731","v":0},{"$f":"'20 Year Detail'!H731","v":0},{"$f":"'20 Year Detail'!I731","v":0},{"$f":"'20 Year Detail'!J731","v":0},{"$f":"'20 Year Detail'!K731","v":0},{"$f":"'20 Year Detail'!L731","v":0},{"$f":"'20 Year Detail'!M731","v":0},{"$f":"'20 Year Detail'!N731","v":0},{"$f":"'20 Year Detail'!O731","v":0},{"$f":"'20 Year Detail'!P731","v":0},{"$f":"'20 Year Detail'!Q731","v":0},{"$f":"'20 Year Detail'!R731","v":0},{"$f":"'20 Year Detail'!S731","v":0},{"$f":"'20 Year Detail'!T731","v":0},{"$f":"'20 Year Detail'!U731","v":0},{"$f":"'20 Year Detail'!V731","v":0},{"$f":"'20 Year Detail'!W731","v":0},0,null,0]
[{"$f":"'Utility Savings'!B54","v":"3.7.2.39.03 Interior Other #3"},{"$f":"'20 Year Detail'!C741","v":0},null,{"$f":"'20 Year Detail'!D741","v":0},{"$f":"'20 Year Detail'!E741","v":0},{"$f":"'20 Year Detail'!F741","v":0},{"$f":"'20 Year Detail'!G741","v":0},{"$f":"'20 Year Detail'!H741","v":0},{"$f":"'20 Year Detail'!I741","v":0},{"$f":"'20 Year Detail'!J741","v":0},{"$f":"'20 Year Detail'!K741","v":0},{"$f":"'20 Year Detail'!L741","v":0},{"$f":"'20 Year Detail'!M741","v":0},{"$f":"'20 Year Detail'!N741","v":0},{"$f":"'20 Year Detail'!O741","v":0},{"$f":"'20 Year Detail'!P741","v":0},{"$f":"'20 Year Detail'!Q741","v":0},{"$f":"'20 Year Detail'!R741","v":0},{"$f":"'20 Year Detail'!S741","v":0},{"$f":"'20 Year Detail'!T741","v":0},{"$f":"'20 Year Detail'!U741","v":0},{"$f":"'20 Year Detail'!V741","v":0},{"$f":"'20 Year Detail'!W741","v":0},0,null,0]
[{"$f":"'Utility Savings'!B55","v":"3.7.2.39.04 Interior Other #4"},{"$f":"'20 Year Detail'!C751","v":0},null,{"$f":"'20 Year Detail'!D751","v":0},{"$f":"'20 Year Detail'!E751","v":0},{"$f":"'20 Year Detail'!F751","v":0},{"$f":"'20 Year Detail'!G751","v":0},{"$f":"'20 Year Detail'!H751","v":0},{"$f":"'20 Year Detail'!I751","v":0},{"$f":"'20 Year Detail'!J751","v":0},{"$f":"'20 Year Detail'!K751","v":0},{"$f":"'20 Year Detail'!L751","v":0},{"$f":"'20 Year Detail'!M751","v":0},{"$f":"'20 Year Detail'!N751","v":0},{"$f":"'20 Year Detail'!O751","v":0},{"$f":"'20 Year Detail'!P751","v":0},{"$f":"'20 Year Detail'!Q751","v":0},{"$f":"'20 Year Detail'!R751","v":0},{"$f":"'20 Year Detail'!S751","v":0},{"$f":"'20 Year Detail'!T751","v":0},{"$f":"'20 Year Detail'!U751","v":0},{"$f":"'20 Year Detail'!V751","v":0},{"$f":"'20 Year Detail'!W751","v":0},0,null,0]
[{"$f":"'20 Year Detail'!A753","v":"3.7.2.4.01 Ceiling Fans"},{"$f":"'20 Year Detail'!C761","v":0},null,{"$f":"'20 Year Detail'!D761","v":0},{"$f":"'20 Year Detail'!E761","v":0},{"$f":"'20 Year Detail'!F761","v":0},{"$f":"'20 Year Detail'!G761","v":0},{"$f":"'20 Year Detail'!H761","v":0},{"$f":"'20 Year Detail'!I761","v":0},{"$f":"'20 Year Detail'!J761","v":0},{"$f":"'20 Year Detail'!K761","v":0},{"$f":"'20 Year Detail'!L761","v":0},{"$f":"'20 Year Detail'!M761","v":0},{"$f":"'20 Year Detail'!N761","v":0},{"$f":"'20 Year Detail'!O761","v":0},{"$f":"'20 Year Detail'!P761","v":0},{"$f":"'20 Year Detail'!Q761","v":0},{"$f":"'20 Year Detail'!R761","v":0},{"$f":"'20 Year Detail'!S761","v":0},{"$f":"'20 Year Detail'!T761","v":0},{"$f":"'20 Year Detail'!U761","v":0},{"$f":"'20 Year Detail'!V761","v":0},{"$f":"'20 Year Detail'!W761","v":0},0,null,0]
[{"$f":"'Utility Savings'!B56","v":"3.7.2.4.02 In-Unit Lighting Bulbs"},{"$f":"'20 Year Detail'!C771","v":0},null,{"$f":"'20 Year Detail'!D771","v":0},{"$f":"'20 Year Detail'!E771","v":0},{"$f":"'20 Year Detail'!F771","v":0},{"$f":"'20 Year Detail'!G771","v":0},{"$f":"'20 Year Detail'!H771","v":0},{"$f":"'20 Year Detail'!I771","v":0},{"$f":"'20 Year Detail'!J771","v":0},{"$f":"'20 Year Detail'!K771","v":0},{"$f":"'20 Year Detail'!L771","v":0},{"$f":"'20 Year Detail'!M771","v":0},{"$f":"'20 Year Detail'!N771","v":0},{"$f":"'20 Year Detail'!O771","v":0},{"$f":"'20 Year Detail'!P771","v":0},{"$f":"'20 Year Detail'!Q771","v":0},{"$f":"'20 Year Detail'!R771","v":0},{"$f":"'20 Year Detail'!S771","v":0},{"$f":"'20 Year Detail'!T771","v":0},{"$f":"'20 Year Detail'!U771","v":0},{"$f":"'20 Year Detail'!V771","v":0},{"$f":"'20 Year Detail'!W771","v":0},0,null,0]
[{"$f":"'Utility Savings'!B57","v":"3.7.2.4.03 In-Unit Lighting Fixtures"},{"$f":"'20 Year Detail'!C781","v":0},null,{"$f":"'20 Year Detail'!D781","v":0},{"$f":"'20 Year Detail'!E781","v":0},{"$f":"'20 Year Detail'!F781","v":0},{"$f":"'20 Year Detail'!G781","v":0},{"$f":"'20 Year Detail'!H781","v":0},{"$f":"'20 Year Detail'!I781","v":0},{"$f":"'20 Year Detail'!J781","v":0},{"$f":"'20 Year Detail'!K781","v":0},{"$f":"'20 Year Detail'!L781","v":0},{"$f":"'20 Year Detail'!M781","v":0},{"$f":"'20 Year Detail'!N781","v":0},{"$f":"'20 Year Detail'!O781","v":0},{"$f":"'20 Year Detail'!P781","v":0},{"$f":"'20 Year Detail'!Q781","v":0},{"$f":"'20 Year Detail'!R781","v":0},{"$f":"'20 Year Detail'!S781","v":0},{"$f":"'20 Year Detail'!T781","v":0},{"$f":"'20 Year Detail'!U781","v":0},{"$f":"'20 Year Detail'!V781","v":0},{"$f":"'20 Year Detail'!W781","v":0},0,null,0]
[{"$f":"'Utility Savings'!B58","v":"3.7.2.4.04 In-Unit Electrical Other #1"},{"$f":"'20 Year Detail'!C791","v":0},null,{"$f":"'20 Year Detail'!D791","v":0},{"$f":"'20 Year Detail'!E791","v":0},{"$f":"'20 Year Detail'!F791","v":0},{"$f":"'20 Year Detail'!G791","v":0},{"$f":"'20 Year Detail'!H791","v":0},{"$f":"'20 Year Detail'!I791","v":0},{"$f":"'20 Year Detail'!J791","v":0},{"$f":"'20 Year Detail'!K791","v":0},{"$f":"'20 Year Detail'!L791","v":0},{"$f":"'20 Year Detail'!M791","v":0},{"$f":"'20 Year Detail'!N791","v":0},{"$f":"'20 Year Detail'!O791","v":0},{"$f":"'20 Year Detail'!P791","v":0},{"$f":"'20 Year Detail'!Q791","v":0},{"$f":"'20 Year Detail'!R791","v":0},{"$f":"'20 Year Detail'!S791","v":0},{"$f":"'20 Year Detail'!T791","v":0},{"$f":"'20 Year Detail'!U791","v":0},{"$f":"'20 Year Detail'!V791","v":0},{"$f":"'20 Year Detail'!W791","v":0},0,null,{"$f":"+X84+B84","v":0}]
[{"$f":"'Utility Savings'!B59","v":"3.7.2.4.05 In-Unit Electrical Other #2"},{"$f":"'20 Year Detail'!C801","v":0},null,{"$f":"'20 Year Detail'!D801","v":0},{"$f":"'20 Year Detail'!E801","v":0},{"$f":"'20 Year Detail'!F801","v":0},{"$f":"'20 Year Detail'!G801","v":0},{"$f":"'20 Year Detail'!H801","v":0},{"$f":"'20 Year Detail'!I801","v":0},{"$f":"'20 Year Detail'!J801","v":0},{"$f":"'20 Year Detail'!K801","v":0},{"$f":"'20 Year Detail'!L801","v":0},{"$f":"'20 Year Detail'!M801","v":0},{"$f":"'20 Year Detail'!N801","v":0},{"$f":"'20 Year Detail'!O801","v":0},{"$f":"'20 Year Detail'!P801","v":0},{"$f":"'20 Year Detail'!Q801","v":0},{"$f":"'20 Year Detail'!R801","v":0},{"$f":"'20 Year Detail'!S801","v":0},{"$f":"'20 Year Detail'!T801","v":0},{"$f":"'20 Year Detail'!U801","v":0},{"$f":"'20 Year Detail'!V801","v":0},{"$f":"'20 Year Detail'!W801","v":0},0,null,0]
[{"$f":"'Utility Savings'!B60","v":"3.8.01 Other #01"},{"$f":"'20 Year Detail'!C811","v":0},null,{"$f":"'20 Year Detail'!D811","v":0},{"$f":"'20 Year Detail'!E811","v":0},{"$f":"'20 Year Detail'!F811","v":0},{"$f":"'20 Year Detail'!G811","v":0},{"$f":"'20 Year Detail'!H811","v":0},{"$f":"'20 Year Detail'!I811","v":0},{"$f":"'20 Year Detail'!J811","v":0},{"$f":"'20 Year Detail'!K811","v":0},{"$f":"'20 Year Detail'!L811","v":0},{"$f":"'20 Year Detail'!M811","v":0},{"$f":"'20 Year Detail'!N811","v":0},{"$f":"'20 Year Detail'!O811","v":0},{"$f":"'20 Year Detail'!P811","v":0},{"$f":"'20 Year Detail'!Q811","v":0},{"$f":"'20 Year Detail'!R811","v":0},{"$f":"'20 Year Detail'!S811","v":0},{"$f":"'20 Year Detail'!T811","v":0},{"$f":"'20 Year Detail'!U811","v":0},{"$f":"'20 Year Detail'!V811","v":0},{"$f":"'20 Year Detail'!W811","v":0},0,null,0]
[{"$f":"'Utility Savings'!B61","v":"3.8.02 Other #02"},{"$f":"'20 Year Detail'!C821","v":0},null,{"$f":"'20 Year Detail'!D821","v":0},{"$f":"'20 Year Detail'!E821","v":0},{"$f":"'20 Year Detail'!F821","v":0},{"$f":"'20 Year Detail'!G821","v":0},{"$f":"'20 Year Detail'!H821","v":0},{"$f":"'20 Year Detail'!I821","v":0},{"$f":"'20 Year Detail'!J821","v":0},{"$f":"'20 Year Detail'!K821","v":0},{"$f":"'20 Year Detail'!L821","v":0},{"$f":"'20 Year Detail'!M821","v":0},{"$f":"'20 Year Detail'!N821","v":0},{"$f":"'20 Year Detail'!O821","v":0},{"$f":"'20 Year Detail'!P821","v":0},{"$f":"'20 Year Detail'!Q821","v":0},{"$f":"'20 Year Detail'!R821","v":0},{"$f":"'20 Year Detail'!S821","v":0},{"$f":"'20 Year Detail'!T821","v":0},{"$f":"'20 Year Detail'!U821","v":0},{"$f":"'20 Year Detail'!V821","v":0},{"$f":"'20 Year Detail'!W821","v":0},0,null,0]
[{"$f":"'Utility Savings'!B62","v":"3.8.03 Other #03"},{"$f":"'20 Year Detail'!C831","v":0},null,{"$f":"'20 Year Detail'!D831","v":0},{"$f":"'20 Year Detail'!E831","v":0},{"$f":"'20 Year Detail'!F831","v":0},{"$f":"'20 Year Detail'!G831","v":0},{"$f":"'20 Year Detail'!H831","v":0},{"$f":"'20 Year Detail'!I831","v":0},{"$f":"'20 Year Detail'!J831","v":0},{"$f":"'20 Year Detail'!K831","v":0},{"$f":"'20 Year Detail'!L831","v":0},{"$f":"'20 Year Detail'!M831","v":0},{"$f":"'20 Year Detail'!N831","v":0},{"$f":"'20 Year Detail'!O831","v":0},{"$f":"'20 Year Detail'!P831","v":0},{"$f":"'20 Year Detail'!Q831","v":0},{"$f":"'20 Year Detail'!R831","v":0},{"$f":"'20 Year Detail'!S831","v":0},{"$f":"'20 Year Detail'!T831","v":0},{"$f":"'20 Year Detail'!U831","v":0},{"$f":"'20 Year Detail'!V831","v":0},{"$f":"'20 Year Detail'!W831","v":0},0,null,0]
[{"$f":"'Utility Savings'!B63","v":"3.8.04 Other #04"},{"$f":"'20 Year Detail'!C841","v":0},null,{"$f":"'20 Year Detail'!D841","v":0},{"$f":"'20 Year Detail'!E841","v":0},{"$f":"'20 Year Detail'!F841","v":0},{"$f":"'20 Year Detail'!G841","v":0},{"$f":"'20 Year Detail'!H841","v":0},{"$f":"'20 Year Detail'!I841","v":0},{"$f":"'20 Year Detail'!J841","v":0},{"$f":"'20 Year Detail'!K841","v":0},{"$f":"'20 Year Detail'!L841","v":0},{"$f":"'20 Year Detail'!M841","v":0},{"$f":"'20 Year Detail'!N841","v":0},{"$f":"'20 Year Detail'!O841","v":0},{"$f":"'20 Year Detail'!P841","v":0},{"$f":"'20 Year Detail'!Q841","v":0},{"$f":"'20 Year Detail'!R841","v":0},{"$f":"'20 Year Detail'!S841","v":0},{"$f":"'20 Year Detail'!T841","v":0},{"$f":"'20 Year Detail'!U841","v":0},{"$f":"'20 Year Detail'!V841","v":0},{"$f":"'20 Year Detail'!W841","v":0},0,null,0]
[{"$f":"'Utility Savings'!B64","v":"3.8.05 Other #05"},{"$f":"'20 Year Detail'!C851","v":0},null,{"$f":"'20 Year Detail'!D851","v":0},{"$f":"'20 Year Detail'!E851","v":0},{"$f":"'20 Year Detail'!F851","v":0},{"$f":"'20 Year Detail'!G851","v":0},{"$f":"'20 Year Detail'!H851","v":0},{"$f":"'20 Year Detail'!I851","v":0},{"$f":"'20 Year Detail'!J851","v":0},{"$f":"'20 Year Detail'!K851","v":0},{"$f":"'20 Year Detail'!L851","v":0},{"$f":"'20 Year Detail'!M851","v":0},{"$f":"'20 Year Detail'!N851","v":0},{"$f":"'20 Year Detail'!O851","v":0},{"$f":"'20 Year Detail'!P851","v":0},{"$f":"'20 Year Detail'!Q851","v":0},{"$f":"'20 Year Detail'!R851","v":0},{"$f":"'20 Year Detail'!S851","v":0},{"$f":"'20 Year Detail'!T851","v":0},{"$f":"'20 Year Detail'!U851","v":0},{"$f":"'20 Year Detail'!V851","v":0},{"$f":"'20 Year Detail'!W851","v":0},0,null,0]
[{"$f":"'Utility Savings'!B65","v":"3.8.06 Other #06"},{"$f":"'20 Year Detail'!C861","v":0},null,{"$f":"'20 Year Detail'!D861","v":0},{"$f":"'20 Year Detail'!E861","v":0},{"$f":"'20 Year Detail'!F861","v":0},{"$f":"'20 Year Detail'!G861","v":0},{"$f":"'20 Year Detail'!H861","v":0},{"$f":"'20 Year Detail'!I861","v":0},{"$f":"'20 Year Detail'!J861","v":0},{"$f":"'20 Year Detail'!K861","v":0},{"$f":"'20 Year Detail'!L861","v":0},{"$f":"'20 Year Detail'!M861","v":0},{"$f":"'20 Year Detail'!N861","v":0},{"$f":"'20 Year Detail'!O861","v":0},{"$f":"'20 Year Detail'!P861","v":0},{"$f":"'20 Year Detail'!Q861","v":0},{"$f":"'20 Year Detail'!R861","v":0},{"$f":"'20 Year Detail'!S861","v":0},{"$f":"'20 Year Detail'!T861","v":0},{"$f":"'20 Year Detail'!U861","v":0},{"$f":"'20 Year Detail'!V861","v":0},{"$f":"'20 Year Detail'!W861","v":0},0,null,0]
[{"$f":"'Utility Savings'!B66","v":"3.8.07 Other #07"},{"$f":"'20 Year Detail'!C871","v":0},null,{"$f":"'20 Year Detail'!D871","v":0},{"$f":"'20 Year Detail'!E871","v":0},{"$f":"'20 Year Detail'!F871","v":0},{"$f":"'20 Year Detail'!G871","v":0},{"$f":"'20 Year Detail'!H871","v":0},{"$f":"'20 Year Detail'!I871","v":0},{"$f":"'20 Year Detail'!J871","v":0},{"$f":"'20 Year Detail'!K871","v":0},{"$f":"'20 Year Detail'!L871","v":0},{"$f":"'20 Year Detail'!M871","v":0},{"$f":"'20 Year Detail'!N871","v":0},{"$f":"'20 Year Detail'!O871","v":0},{"$f":"'20 Year Detail'!P871","v":0},{"$f":"'20 Year Detail'!Q871","v":0},{"$f":"'20 Year Detail'!R871","v":0},{"$f":"'20 Year Detail'!S871","v":0},{"$f":"'20 Year Detail'!T871","v":0},{"$f":"'20 Year Detail'!U871","v":0},{"$f":"'20 Year Detail'!V871","v":0},{"$f":"'20 Year Detail'!W871","v":0},0,null,0]
[{"$f":"'Utility Savings'!B67","v":"3.8.08 Other #08"},{"$f":"'20 Year Detail'!C881","v":0},null,{"$f":"'20 Year Detail'!D881","v":0},{"$f":"'20 Year Detail'!E881","v":0},{"$f":"'20 Year Detail'!F881","v":0},{"$f":"'20 Year Detail'!G881","v":0},{"$f":"'20 Year Detail'!H881","v":0},{"$f":"'20 Year Detail'!I881","v":0},{"$f":"'20 Year Detail'!J881","v":0},{"$f":"'20 Year Detail'!K881","v":0},{"$f":"'20 Year Detail'!L881","v":0},{"$f":"'20 Year Detail'!M881","v":0},{"$f":"'20 Year Detail'!N881","v":0},{"$f":"'20 Year Detail'!O881","v":0},{"$f":"'20 Year Detail'!P881","v":0},{"$f":"'20 Year Detail'!Q881","v":0},{"$f":"'20 Year Detail'!R881","v":0},{"$f":"'20 Year Detail'!S881","v":0},{"$f":"'20 Year Detail'!T881","v":0},{"$f":"'20 Year Detail'!U881","v":0},{"$f":"'20 Year Detail'!V881","v":0},{"$f":"'20 Year Detail'!W881","v":0},0,null,0]
[{"$f":"'Utility Savings'!B68","v":"3.8.09 Other #09"},{"$f":"'20 Year Detail'!C891","v":0},null,{"$f":"'20 Year Detail'!D891","v":0},{"$f":"'20 Year Detail'!E891","v":0},{"$f":"'20 Year Detail'!F891","v":0},{"$f":"'20 Year Detail'!G891","v":0},{"$f":"'20 Year Detail'!H891","v":0},{"$f":"'20 Year Detail'!I891","v":0},{"$f":"'20 Year Detail'!J891","v":0},{"$f":"'20 Year Detail'!K891","v":0},{"$f":"'20 Year Detail'!L891","v":0},{"$f":"'20 Year Detail'!M891","v":0},{"$f":"'20 Year Detail'!N891","v":0},{"$f":"'20 Year Detail'!O891","v":0},{"$f":"'20 Year Detail'!P891","v":0},{"$f":"'20 Year Detail'!Q891","v":0},{"$f":"'20 Year Detail'!R891","v":0},{"$f":"'20 Year Detail'!S891","v":0},{"$f":"'20 Year Detail'!T891","v":0},{"$f":"'20 Year Detail'!U891","v":0},{"$f":"'20 Year Detail'!V891","v":0},{"$f":"'20 Year Detail'!W891","v":0},0,null,0]
[{"$f":"'Utility Savings'!B69","v":"3.8.10 Other #10"},{"$f":"'20 Year Detail'!C901","v":0},null,{"$f":"'20 Year Detail'!D901","v":0},{"$f":"'20 Year Detail'!E901","v":0},{"$f":"'20 Year Detail'!F901","v":0},{"$f":"'20 Year Detail'!G901","v":0},{"$f":"'20 Year Detail'!H901","v":0},{"$f":"'20 Year Detail'!I901","v":0},{"$f":"'20 Year Detail'!J901","v":0},{"$f":"'20 Year Detail'!K901","v":0},{"$f":"'20 Year Detail'!L901","v":0},{"$f":"'20 Year Detail'!M901","v":0},{"$f":"'20 Year Detail'!N901","v":0},{"$f":"'20 Year Detail'!O901","v":0},{"$f":"'20 Year Detail'!P901","v":0},{"$f":"'20 Year Detail'!Q901","v":0},{"$f":"'20 Year Detail'!R901","v":0},{"$f":"'20 Year Detail'!S901","v":0},{"$f":"'20 Year Detail'!T901","v":0},{"$f":"'20 Year Detail'!U901","v":0},{"$f":"'20 Year Detail'!V901","v":0},{"$f":"'20 Year Detail'!W901","v":0},0,null,0]
[{"$f":"'Utility Savings'!B70","v":"3.8.11 Other #11"},{"$f":"'20 Year Detail'!C911","v":0},null,{"$f":"'20 Year Detail'!D911","v":0},{"$f":"'20 Year Detail'!E911","v":0},{"$f":"'20 Year Detail'!F911","v":0},{"$f":"'20 Year Detail'!G911","v":0},{"$f":"'20 Year Detail'!H911","v":0},{"$f":"'20 Year Detail'!I911","v":0},{"$f":"'20 Year Detail'!J911","v":0},{"$f":"'20 Year Detail'!K911","v":0},{"$f":"'20 Year Detail'!L911","v":0},{"$f":"'20 Year Detail'!M911","v":0},{"$f":"'20 Year Detail'!N911","v":0},{"$f":"'20 Year Detail'!O911","v":0},{"$f":"'20 Year Detail'!P911","v":0},{"$f":"'20 Year Detail'!Q911","v":0},{"$f":"'20 Year Detail'!R911","v":0},{"$f":"'20 Year Detail'!S911","v":0},{"$f":"'20 Year Detail'!T911","v":0},{"$f":"'20 Year Detail'!U911","v":0},{"$f":"'20 Year Detail'!V911","v":0},{"$f":"'20 Year Detail'!W911","v":0},0,null,0]
[{"$f":"'Utility Savings'!B71","v":"3.8.12 Other #12"},{"$f":"'20 Year Detail'!C921","v":0},null,{"$f":"'20 Year Detail'!D921","v":0},{"$f":"'20 Year Detail'!E921","v":0},{"$f":"'20 Year Detail'!F921","v":0},{"$f":"'20 Year Detail'!G921","v":0},{"$f":"'20 Year Detail'!H921","v":0},{"$f":"'20 Year Detail'!I921","v":0},{"$f":"'20 Year Detail'!J921","v":0},{"$f":"'20 Year Detail'!K921","v":0},{"$f":"'20 Year Detail'!L921","v":0},{"$f":"'20 Year Detail'!M921","v":0},{"$f":"'20 Year Detail'!N921","v":0},{"$f":"'20 Year Detail'!O921","v":0},{"$f":"'20 Year Detail'!P921","v":0},{"$f":"'20 Year Detail'!Q921","v":0},{"$f":"'20 Year Detail'!R921","v":0},{"$f":"'20 Year Detail'!S921","v":0},{"$f":"'20 Year Detail'!T921","v":0},{"$f":"'20 Year Detail'!U921","v":0},{"$f":"'20 Year Detail'!V921","v":0},{"$f":"'20 Year Detail'!W921","v":0},0,null,0]
[{"$f":"'Utility Savings'!B72","v":"3.8.13 Other #13"},{"$f":"'20 Year Detail'!C931","v":0},null,{"$f":"'20 Year Detail'!D931","v":0},{"$f":"'20 Year Detail'!E931","v":0},{"$f":"'20 Year Detail'!F931","v":0},{"$f":"'20 Year Detail'!G931","v":0},{"$f":"'20 Year Detail'!H931","v":0},{"$f":"'20 Year Detail'!I931","v":0},{"$f":"'20 Year Detail'!J931","v":0},{"$f":"'20 Year Detail'!K931","v":0},{"$f":"'20 Year Detail'!L931","v":0},{"$f":"'20 Year Detail'!M931","v":0},{"$f":"'20 Year Detail'!N931","v":0},{"$f":"'20 Year Detail'!O931","v":0},{"$f":"'20 Year Detail'!P931","v":0},{"$f":"'20 Year Detail'!Q931","v":0},{"$f":"'20 Year Detail'!R931","v":0},{"$f":"'20 Year Detail'!S931","v":0},{"$f":"'20 Year Detail'!T931","v":0},{"$f":"'20 Year Detail'!U931","v":0},{"$f":"'20 Year Detail'!V931","v":0},{"$f":"'20 Year Detail'!W931","v":0},0,null,0]
[{"$f":"'Utility Savings'!B73","v":"3.8.14 Other #14"},{"$f":"'20 Year Detail'!C941","v":0},null,{"$f":"'20 Year Detail'!D941","v":0},{"$f":"'20 Year Detail'!E941","v":0},{"$f":"'20 Year Detail'!F941","v":0},{"$f":"'20 Year Detail'!G941","v":0},{"$f":"'20 Year Detail'!H941","v":0},{"$f":"'20 Year Detail'!I941","v":0},{"$f":"'20 Year Detail'!J941","v":0},{"$f":"'20 Year Detail'!K941","v":0},{"$f":"'20 Year Detail'!L941","v":0},{"$f":"'20 Year Detail'!M941","v":0},{"$f":"'20 Year Detail'!N941","v":0},{"$f":"'20 Year Detail'!O941","v":0},{"$f":"'20 Year Detail'!P941","v":0},{"$f":"'20 Year Detail'!Q941","v":0},{"$f":"'20 Year Detail'!R941","v":0},{"$f":"'20 Year Detail'!S941","v":0},{"$f":"'20 Year Detail'!T941","v":0},{"$f":"'20 Year Detail'!U941","v":0},{"$f":"'20 Year Detail'!V941","v":0},{"$f":"'20 Year Detail'!W941","v":0},0,null,0]
[{"$f":"'Utility Savings'!B74","v":"3.8.15 Other #15"},{"$f":"'20 Year Detail'!C951","v":0},null,{"$f":"'20 Year Detail'!D951","v":0},{"$f":"'20 Year Detail'!E951","v":0},{"$f":"'20 Year Detail'!F951","v":0},{"$f":"'20 Year Detail'!G951","v":0},{"$f":"'20 Year Detail'!H951","v":0},{"$f":"'20 Year Detail'!I951","v":0},{"$f":"'20 Year Detail'!J951","v":0},{"$f":"'20 Year Detail'!K951","v":0},{"$f":"'20 Year Detail'!L951","v":0},{"$f":"'20 Year Detail'!M951","v":0},{"$f":"'20 Year Detail'!N951","v":0},{"$f":"'20 Year Detail'!O951","v":0},{"$f":"'20 Year Detail'!P951","v":0},{"$f":"'20 Year Detail'!Q951","v":0},{"$f":"'20 Year Detail'!R951","v":0},{"$f":"'20 Year Detail'!S951","v":0},{"$f":"'20 Year Detail'!T951","v":0},{"$f":"'20 Year Detail'!U951","v":0},{"$f":"'20 Year Detail'!V951","v":0},{"$f":"'20 Year Detail'!W951","v":0},0,null,0]
[]
["   Total",{"$f":"SUM(B5:B101)","v":0},null,{"$f":"SUM(D5:D101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["   Inflated Total",{"$f":"ROUND(B102*B108,0)","v":0},null,{"$f":"ROUND(D102*D108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D103:W103)","v":0},null,0]
[]
[]
[]
[]
["Inflation Factor",1,null,1,{"$f":"1+'Global Input'!C9","v":1.0249999999999999},{"$f":"E108*$E$108","v":1.0506249999999999},{"$f":"F108*$E$108","v":1.0768906249999999},{"$f":"G108*$E$108","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":"Rehab Escrow Needs","index":15,"n_rows":415,"n_cols":48,"rows_kept":415,"cut":false,"hidden":false,"merged":[[6,4,6,5],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[317,3,317,5],[314,1,314,2],[414,1,414,2],[17,3,17,5],[114,1,114,2],[117,3,117,5],[214,1,214,2],[217,3,217,5]]}
[" "]
[null,{"$f":"\"Rehabilitation Summary for \"&'Primary Input'!D13","v":"Rehabilitation Summary for "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "]
[null,{"$f":"\"PHA Name: \"&'Primary Input'!D10","v":"PHA Name: "},null,null,null,null,null,null,"Unit Count:",{"$f":"'Primary Input'!G10","v":0},null,null,null,"Designer Note: Component descriptions in table 1"]
[null,null,null,null,null,null,null,{"$f":"IF(E9<>\"\",\"After making any rehab related changes to the Cap Needs Input worksheet, use this 'radio' button ---- >>>\",\"\")","v":""},null,null,null,null,null,"are hard coded unless of CNI type 'Other'"]
[null,"Contingency %:",{"$f":"'Global Input'!C17","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRO RUN",0,"Curnt & @Run"]
[null,"Relocation Costs:",0,"are Funded with:   ",null,null,null,null,null,null,null,null,null,null,null,"Status flags;"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"FLAG SUM:",{"$f":"SUM(P19:Q414)","v":0},"0=no rehab"]
[null,"Rehab & Funding Summary:",null,null,{"$f":"IF(AND(O6>0,O8>0),\"Cap Needs Input worksheet Rehab results have been modified: run 'Display Non-Zeros' again\",\"\")","v":""}]
[]
[null,"Description",null,{"$f":"'Global Input'!D30","v":0},{"$f":"'Global Input'!D31","v":0},{"$f":"'Global Input'!D32","v":0},{"$f":"'Global Input'!D33","v":0},null,"Total","Per Unit"]
[null,"Total Needs",null,{"$f":"B115","v":0},{"$f":"B215","v":0},{"$f":"B315","v":0},{"$f":"B415","v":0},null,{"$f":"SUM(D12:G12)","v":0},{"$f":"IF($J$3=0,0,I12/$J$3)","v":0}]
[null,"Contingency",null,{"$f":"D12*$C$5","v":0},{"$f":"E12*$C$5","v":0},{"$f":"F12*$C$5","v":0},{"$f":"G12*$C$5","v":0},null,{"$f":"SUM(D13:G13)","v":0}]
[null,"Total With Contingency",null,{"$f":"SUM(D12:D13)","v":0},{"$f":"SUM(E12:E13)","v":0},{"$f":"SUM(F12:F13)","v":0},{"$f":"SUM(G12:G13)","v":0},null,{"$f":"SUM(D14:G14)","v":0},{"$f":"IF($J$3=0,0,I14/$J$3)","v":0}]
[]
[]
[null,{"$f":"D11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"1=rehab present"]
[null,"Cost","Item Code","Component Description",null,null,null,null,null,null,null,null,null,"CurntStatus","@RunStatus","Needs Hide","Needs Unhide"]
[null,{"$f":"IF('Cap Needs Input'!$I$29=$D$11,SUMIF('Cap Needs Input'!$C$32:$C$34,\"=Now\",'Cap Needs Input'!$A$32:$A$34)*'Cap Needs Input'!$D$26,0)","v":0},"3.2.2","Storm Water Drainage",null,null,null,null,null,null,null,null,null,{"$f":"IF(B19=0,1,0)","v":1},1,{"$f":"IF(AND(N19=1,O19=0),1,0)","v":0},{"$f":"IF(AND(N19=0,O19=1),1,0)","v":0}]
[null,{"$f":"IF('Cap Needs Input'!$I$62=$D$11,SUMIF('Cap Needs Input'!$C$65:$C$67,\"=Now\",'Cap Needs Input'!$A$65:$A$67)*'Cap Needs Input'!$D$59,0)","v":0},"3.2.4","Parking and Driveways",null,null,null,null,null,null,null,null,null,{"$f":"IF(B20=0,1,0)","v":1},1,{"$f":"IF(AND(N20=1,O20=0),1,0)","v":0},{"$f":"IF(AND(N20=0,O20=1),1,0)","v":0}]
[null,{"$f":"IF('Cap Needs Input'!$I$95=$D$11,SUMIF('Cap Needs Input'!$C$98:$C$100,\"=Now\",'Cap Needs Input'!$A$98:$A$100)*'Cap Needs Input'!$D$92,0)","v":0},"3.2.4.01",{"$f":"'Cap Needs Input'!B69","v":"Parking and Driveways Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$128=$D$11,SUMIF('Cap Needs Input'!$C$131:$C$133,\"=Now\",'Cap Needs Input'!$A$131:$A$133)*'Cap Needs Input'!$D$125,0)","v":0},"3.2.4.02",{"$f":"'Cap Needs Input'!B102","v":"Parking and Driveways Other #2"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$161=$D$11,SUMIF('Cap Needs Input'!$C$164:$C$166,\"=Now\",'Cap Needs Input'!$A$164:$A$166)*'Cap Needs Input'!$D$158,0)","v":0},"3.2.6","Land and Grounds: Irrigation",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$194=$D$11,SUMIF('Cap Needs Input'!$C$197:$C$199,\"=Now\",'Cap Needs Input'!$A$197:$A$199)*'Cap Needs Input'!$D$191,0)","v":0},"3.2.9.01",{"$f":"'Cap Needs Input'!B168","v":"Site Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$227=$D$11,SUMIF('Cap Needs Input'!$C$230:$C$232,\"=Now\",'Cap Needs Input'!$A$230:$A$232)*'Cap Needs Input'!$D$224,0)","v":0},"3.2.9.02",{"$f":"'Cap Needs Input'!B201","v":"Site Other #2"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$260=$D$11,SUMIF('Cap Needs Input'!$C$263:$C$265,\"=Now\",'Cap Needs Input'!$A$263:$A$265)*'Cap Needs Input'!$D$257,0)","v":0},"3.2.9.03",{"$f":"'Cap Needs Input'!B234","v":"Site Other #3"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$293=$D$11,SUMIF('Cap Needs Input'!$C$296:$C$298,\"=Now\",'Cap Needs Input'!$A$296:$A$298)*'Cap Needs Input'!$D$290,0)","v":0},"3.2.9.04",{"$f":"'Cap Needs Input'!B267","v":"Site Other #4"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$326=$D$11,SUMIF('Cap Needs Input'!$C$329:$C$331,\"=Now\",'Cap Needs Input'!$A$329:$A$331)*'Cap Needs Input'!$D$323,0)","v":0},"3.3.2.2","Exterior Walls",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$359=$D$11,SUMIF('Cap Needs Input'!$C$362:$C$364,\"=Now\",'Cap Needs Input'!$A$362:$A$364)*'Cap Needs Input'!$D$356,0)","v":0},"3.3.2.3","Insulation",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$392=$D$11,SUMIF('Cap Needs Input'!$C$395:$C$397,\"=Now\",'Cap Needs Input'!$A$395:$A$397)*'Cap Needs Input'!$D$389,0)","v":0},"3.3.2.4.01","Sliding Glass Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$425=$D$11,SUMIF('Cap Needs Input'!$C$428:$C$430,\"=Now\",'Cap Needs Input'!$A$428:$A$430)*'Cap Needs Input'!$D$422,0)","v":0},"3.3.2.4.02","Windows",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$458=$D$11,SUMIF('Cap Needs Input'!$C$461:$C$463,\"=Now\",'Cap Needs Input'!$A$461:$A$463)*'Cap Needs Input'!$D$455,0)","v":0},"3.3.2.5.01","Exterior Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$491=$D$11,SUMIF('Cap Needs Input'!$C$494:$C$496,\"=Now\",'Cap Needs Input'!$A$494:$A$496)*'Cap Needs Input'!$D$488,0)","v":0},"3.3.2.5.02","Storm Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$524=$D$11,SUMIF('Cap Needs Input'!$C$527:$C$529,\"=Now\",'Cap Needs Input'!$A$527:$A$529)*'Cap Needs Input'!$D$521,0)","v":0},"3.3.2.9.01",{"$f":"'Cap Needs Input'!B498","v":"Bldg Envelope Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$557=$D$11,SUMIF('Cap Needs Input'!$C$560:$C$562,\"=Now\",'Cap Needs Input'!$A$560:$A$562)*'Cap Needs Input'!$D$554,0)","v":0},"3.3.2.9.02",{"$f":"'Cap Needs Input'!B531","v":"Bldg Envelope Other #2"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$590=$D$11,SUMIF('Cap Needs Input'!$C$593:$C$595,\"=Now\",'Cap Needs Input'!$A$593:$A$595)*'Cap Needs Input'!$D$587,0)","v":0},"3.3.2.9.03",{"$f":"'Cap Needs Input'!B564","v":"Bldg Envelope Other #3"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$623=$D$11,SUMIF('Cap Needs Input'!$C$626:$C$628,\"=Now\",'Cap Needs Input'!A$626:$A$628)*'Cap Needs Input'!$D$620,0)","v":0},"3.3.2.9.04",{"$f":"'Cap Needs Input'!B597","v":"Bldg Envelope Other #4"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$656=$D$11,SUMIF('Cap Needs Input'!$C$659:$C$661,\"=Now\",'Cap Needs Input'!$A$659:$A$661)*'Cap Needs Input'!$D$653,0)","v":0},"3.3.4","Roofs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$689=$D$11,SUMIF('Cap Needs Input'!$C$692:$C$694,\"=Now\",'Cap Needs Input'!$A$692:$A$694)*'Cap Needs Input'!$D$686,0)","v":0},"3.4.1.2.01",{"$f":"'Cap Needs Input'!B663","v":"DHW #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$722=$D$11,SUMIF('Cap Needs Input'!$C$725:$C$727,\"=Now\",'Cap Needs Input'!$A$725:$A$727)*'Cap Needs Input'!$D$719,0)","v":0},"3.4.1.2.02",{"$f":"'Cap Needs Input'!B696","v":"DHW #2"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$755=$D$11,SUMIF('Cap Needs Input'!$C$758:$C$760,\"=Now\",'Cap Needs Input'!$A$758:$A$760)*'Cap Needs Input'!$D$752,0)","v":0},"3.4.1.2.03",{"$f":"'Cap Needs Input'!B729","v":"DHW #3"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$788=$D$11,SUMIF('Cap Needs Input'!$C$791:$C$793,\"=Now\",'Cap Needs Input'!$A$791:$A$793)*'Cap Needs Input'!$D$785,0)","v":0},"3.4.1.2.04",{"$f":"'Cap Needs Input'!B762","v":"DHW #4"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$821=$D$11,SUMIF('Cap Needs Input'!$C$824:$C$826,\"=Now\",'Cap Needs Input'!$A$824:$A$826)*'Cap Needs Input'!$D$818,0)","v":0},"3.4.1.3.01","Water Savers: Faucets",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$854=$D$11,SUMIF('Cap Needs Input'!$C$857:$C$859,\"=Now\",'Cap Needs Input'!$A$857:$A$859)*'Cap Needs Input'!$D$851,0)","v":0},"3.4.1.3.02","Water Savers: Shower Heads",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$887=$D$11,SUMIF('Cap Needs Input'!$C$890:$C$892,\"=Now\",'Cap Needs Input'!$A$890:$A$892)*'Cap Needs Input'!$D$884,0)","v":0},"3.4.1.3.03","Water Savers: Toilets",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$920=$D$11,SUMIF('Cap Needs Input'!$C$923:$C$925,\"=Now\",'Cap Needs Input'!$A$923:$A$925)*'Cap Needs Input'!$D$917,0)","v":0},"3.4.2.1.01","HVAC Common Area Heating",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$953=$D$11,SUMIF('Cap Needs Input'!$C$956:$C$958,\"=Now\",'Cap Needs Input'!$A$956:$A$958)*'Cap Needs Input'!$D$950,0)","v":0},"3.4.2.1.02","HVAC In-Unit Heating",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$986=$D$11,SUMIF('Cap Needs Input'!$C$989:$C$991,\"=Now\",'Cap Needs Input'!$A$989:$A$991)*'Cap Needs Input'!$D$983,0)","v":0},"3.4.3.1.01","Bath Exhaust Fans",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1019=$D$11,SUMIF('Cap Needs Input'!$C$1022:$C$1024,\"=Now\",'Cap Needs Input'!$A$1022:$A$1024)*'Cap Needs Input'!$D$1016,0)","v":0},"3.4.3.1.02","HVAC Common Area Cooling",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1052=$D$11,SUMIF('Cap Needs Input'!$C$1055:$C$1057,\"=Now\",'Cap Needs Input'!$A$1055:$A$1057)*'Cap Needs Input'!$D$1049,0)","v":0},"3.4.3.1.03","HVAC In-Unit Cooling",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1085=$D$11,SUMIF('Cap Needs Input'!$C$1088:$C$1090,\"=Now\",'Cap Needs Input'!$A$1088:$A$1090)*'Cap Needs Input'!$D$1082,0)","v":0},"3.4.9.01","Programmable Thermostats",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1118=$D$11,SUMIF('Cap Needs Input'!$C$1121:$C$1123,\"=Now\",'Cap Needs Input'!$A$1121:$A$1123)*'Cap Needs Input'!$D$1115,0)","v":0},"3.4.9.02",{"$f":"'Cap Needs Input'!B1092","v":"M&E Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1151=$D$11,SUMIF('Cap Needs Input'!$C$1154:$C$1156,\"=Now\",'Cap Needs Input'!$A$1154:$A$1156)*'Cap Needs Input'!$D$1148,0)","v":0},"3.4.9.03",{"$f":"'Cap Needs Input'!B1125","v":"M&E Other #2"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1184=$D$11,SUMIF('Cap Needs Input'!$C$1187:$C$1189,\"=Now\",'Cap Needs Input'!$A$1187:$A$1189)*'Cap Needs Input'!$D$1181,0)","v":0},"3.4.9.04",{"$f":"'Cap Needs Input'!B1158","v":"M&E Other #3"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1217=$D$11,SUMIF('Cap Needs Input'!$C$1220:$C$1222,\"=Now\",'Cap Needs Input'!$A$1220:$A$1222)*'Cap Needs Input'!$D$1214,0)","v":0},"3.5","Elevators",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1250=$D$11,SUMIF('Cap Needs Input'!$C$1253:$C$1255,\"=Now\",'Cap Needs Input'!$A$1253:$A$1255)*'Cap Needs Input'!$D$1247,0)","v":0},"3.5.01",{"$f":"'Cap Needs Input'!B1224","v":"Elevators Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1283=$D$11,SUMIF('Cap Needs Input'!$C$1286:$C$1288,\"=Now\",'Cap Needs Input'!$A$1286:$A$1288)*'Cap Needs Input'!$D$1280,0)","v":0},"3.6.01","CO Detectors/Alarms",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1316=$D$11,SUMIF('Cap Needs Input'!$C$1319:$C$1321,\"=Now\",'Cap Needs Input'!$A$1319:$A$1321)*'Cap Needs Input'!$D$1313,0)","v":0},"3.6.02","Smoke Detectors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1349=$D$11,SUMIF('Cap Needs Input'!$C$1352:$C$1354,\"=Now\",'Cap Needs Input'!$A$1352:$A$1354)*'Cap Needs Input'!$D$1346,0)","v":0},"3.6.03",{"$f":"'Cap Needs Input'!B1323","v":"Life Safety Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1382=$D$11,SUMIF('Cap Needs Input'!$C$1385:$C$1387,\"=Now\",'Cap Needs Input'!$A$1385:$A$1387)*'Cap Needs Input'!$D$1379,0)","v":0},"3.7.1.01","Common Area Floor Coverings",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1415=$D$11,SUMIF('Cap Needs Input'!$C$1418:$C$1420,\"=Now\",'Cap Needs Input'!$A$1418:$A$1420)*'Cap Needs Input'!$D$1412,0)","v":0},"3.7.1.02","Common Area Interior Lighting Bulbs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1448=$D$11,SUMIF('Cap Needs Input'!$C$1451:$C$1453,\"=Now\",'Cap Needs Input'!$A$1451:$A$1453)*'Cap Needs Input'!$D$1445,0)","v":0},"3.7.1.03","Common Area Interior Lighting Fixtures",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1481=$D$11,SUMIF('Cap Needs Input'!$C$1484:$C$1486,\"=Now\",'Cap Needs Input'!$A$1484:$A$1486)*'Cap Needs Input'!$D$1478,0)","v":0},"3.7.1.04","Exit Signs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1514=$D$11,SUMIF('Cap Needs Input'!$C$1517:$C$1519,\"=Now\",'Cap Needs Input'!$A$1517:$A$1519)*'Cap Needs Input'!$D$1511,0)","v":0},"3.7.1.05","Exterior Lighting",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1547=$D$11,SUMIF('Cap Needs Input'!$C$1550:$C$1552,\"=Now\",'Cap Needs Input'!$A$1550:$A$1552)*'Cap Needs Input'!$D$1544,0)","v":0},"3.7.1.9.01",{"$f":"'Cap Needs Input'!B1521","v":"Common Area Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1580=$D$11,SUMIF('Cap Needs Input'!$C$1583:$C$1585,\"=Now\",'Cap Needs Input'!$A$1583:$A$1585)*'Cap Needs Input'!$D$1577,0)","v":0},"3.7.1.9.02",{"$f":"'Cap Needs Input'!B1554","v":"Common Area Other #2"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1613=$D$11,SUMIF('Cap Needs Input'!$C$1616:$C$1618,\"=Now\",'Cap Needs Input'!$A$1616:$A$1618)*'Cap Needs Input'!$D$1610,0)","v":0},"3.7.2.1.01","Kitchen Cabinets",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1646=$D$11,SUMIF('Cap Needs Input'!$C$1649:$C$1651,\"=Now\",'Cap Needs Input'!$A$1649:$A$1651)*'Cap Needs Input'!$D$1643,0)","v":0},"3.7.2.1.02","Kitchen Counter Tops, Sinks",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1679=$D$11,SUMIF('Cap Needs Input'!$C$1682:$C$1684,\"=Now\",'Cap Needs Input'!$A$1682:$A$1684)*'Cap Needs Input'!$D$1676,0)","v":0},"3.7.2.1.03","Kitchen Floor Coverings",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1712=$D$11,SUMIF('Cap Needs Input'!$C$1715:$C$1717,\"=Now\",'Cap Needs Input'!$A$1715:$A$1717)*'Cap Needs Input'!$D$1709,0)","v":0},"3.7.2.11.01","Dishwashers",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1745=$D$11,SUMIF('Cap Needs Input'!$C$1748:$C$1750,\"=Now\",'Cap Needs Input'!$A$1748:$A$1750)*'Cap Needs Input'!$D$1742,0)","v":0},"3.7.2.11.02","Range Hoods",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1778=$D$11,SUMIF('Cap Needs Input'!$C$1781:$C$1783,\"=Now\",'Cap Needs Input'!$A$1781:$A$1783)*'Cap Needs Input'!$D$1775,0)","v":0},"3.7.2.11.03","Ranges",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1811=$D$11,SUMIF('Cap Needs Input'!$C$1814:$C$1816,\"=Now\",'Cap Needs Input'!$A$1814:$A$1816)*'Cap Needs Input'!$D$1808,0)","v":0},"3.7.2.11.04","Refrigerators 1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1844=$D$11,SUMIF('Cap Needs Input'!$C$1847:$C$1849,\"=Now\",'Cap Needs Input'!$A$1847:$A$1849)*'Cap Needs Input'!$D$1841,0)","v":0},"3.7.2.11.05","Refrigerators 2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1877=$D$11,SUMIF('Cap Needs Input'!$C$1880:$C$1882,\"=Now\",'Cap Needs Input'!$A$1880:$A$1882)*'Cap Needs Input'!$D$1874,0)","v":0},"3.7.2.19",{"$f":"'Cap Needs Input'!B1851","v":"Other Appliances"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1910=$D$11,SUMIF('Cap Needs Input'!$C$1913:$C$1915,\"=Now\",'Cap Needs Input'!$A$1913:$A$1915)*'Cap Needs Input'!$D$1907,0)","v":0},"3.7.2.19.01","Kitchen Exhaust Fans",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1943=$D$11,SUMIF('Cap Needs Input'!$C$1946:$C$1948,\"=Now\",'Cap Needs Input'!$A$1946:$A$1948)*'Cap Needs Input'!$D$1940,0)","v":0},"3.7.2.19.02",{"$f":"'Cap Needs Input'!B1917","v":"Kitchen Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1976=$D$11,SUMIF('Cap Needs Input'!$C$1979:$C$1981,\"=Now\",'Cap Needs Input'!$A$1979:$A$1981)*'Cap Needs Input'!$D$1973,0)","v":0},"3.7.2.19.03",{"$f":"'Cap Needs Input'!B1950","v":"Kitchen Other #2"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2009=$D$11,SUMIF('Cap Needs Input'!$C$2012:$C$2014,\"=Now\",'Cap Needs Input'!$A$2012:$A$2014)*'Cap Needs Input'!$D$2006,0)","v":0},"3.7.2.19.04",{"$f":"'Cap Needs Input'!B1983","v":"Kitchen Other #3"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2042=$D$11,SUMIF('Cap Needs Input'!$C$2045:$C$2047,\"=Now\",'Cap Needs Input'!$A$2045:$A$2047)*'Cap Needs Input'!$D$2039,0)","v":0},"3.7.2.2.01","Bath Counter Tops, Sinks",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2075=$D$11,SUMIF('Cap Needs Input'!$C$2078:$C$2080,\"=Now\",'Cap Needs Input'!$A$2078:$A$2080)*'Cap Needs Input'!$D$2072,0)","v":0},"3.7.2.2.02","Bath Floor Covering",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2108=$D$11,SUMIF('Cap Needs Input'!$C$2111:$C$2113,\"=Now\",'Cap Needs Input'!$A$2111:$A$2113)*'Cap Needs Input'!$D$2105,0)","v":0},"3.7.2.2.03","Bath Vanities",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2141=$D$11,SUMIF('Cap Needs Input'!$C$2144:$C$2146,\"=Now\",'Cap Needs Input'!$A$2144:$A$2146)*'Cap Needs Input'!$D$2138,0)","v":0},"3.7.2.29.01",{"$f":"'Cap Needs Input'!B2115","v":"Bath Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2174=$D$11,SUMIF('Cap Needs Input'!$C$2177:$C$2179,\"=Now\",'Cap Needs Input'!$A$2177:$A$2179)*'Cap Needs Input'!$D$2171,0)","v":0},"3.7.2.29.02",{"$f":"'Cap Needs Input'!B2148","v":"Bath Other #2"},null,null,null,null,null,null,null,null,null,{"$f":"IF(B84=0,1,0)","v":1},1,{"$f":"IF(AND(N84=1,O84=0),1,0)","v":0},{"$f":"IF(AND(N84=0,O84=1),1,0)","v":0}]
[null,{"$f":"IF('Cap Needs Input'!$I$2207=$D$11,SUMIF('Cap Needs Input'!$C$2210:$C$2212,\"=Now\",'Cap Needs Input'!$A$2210:$A$2212)*'Cap Needs Input'!$D$2204,0)","v":0},"3.7.2.29.03",{"$f":"'Cap Needs Input'!B2181","v":"Bath Other #3"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2240=$D$11,SUMIF('Cap Needs Input'!$C$2243:$C$2245,\"=Now\",'Cap Needs Input'!$A$2243:$A$2245)*'Cap Needs Input'!$D$2237,0)","v":0},"3.7.2.29.04",{"$f":"'Cap Needs Input'!B2214","v":"Bath Other #4"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2273=$D$11,SUMIF('Cap Needs Input'!$C$2276:$C$2278,\"=Now\",'Cap Needs Input'!$A$2276:$A$2278)*'Cap Needs Input'!$D$2270,0)","v":0},"3.7.2.3.01","Interior Carpet",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2306=$D$11,SUMIF('Cap Needs Input'!$C$2309:$C$2311,\"=Now\",'Cap Needs Input'!$A$2309:$A$2311)*'Cap Needs Input'!$D$2303,0)","v":0},"3.7.2.3.02","Interior Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2339=$D$11,SUMIF('Cap Needs Input'!$C$2342:$C$2344,\"=Now\",'Cap Needs Input'!$A$2342:$A$2344)*'Cap Needs Input'!$D$2336,0)","v":0},"3.7.2.3.03","Interior Painting",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2372=$D$11,SUMIF('Cap Needs Input'!$C$2375:$C$2377,\"=Now\",'Cap Needs Input'!$A$2375:$A$2377)*'Cap Needs Input'!$D$2369,0)","v":0},"3.7.2.39.01",{"$f":"'Cap Needs Input'!B2346","v":"Interior Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2405=$D$11,SUMIF('Cap Needs Input'!$C$2408:$C$2410,\"=Now\",'Cap Needs Input'!$A$2408:$A$2410)*'Cap Needs Input'!$D$2402,0)","v":0},"3.7.2.39.02",{"$f":"'Cap Needs Input'!B2379","v":"Interior Other #2"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2438=$D$11,SUMIF('Cap Needs Input'!$C$2441:$C$2443,\"=Now\",'Cap Needs Input'!$A$2441:$A$2443)*'Cap Needs Input'!$D$2435,0)","v":0},"3.7.2.39.03",{"$f":"'Cap Needs Input'!B2412","v":"Interior Other #3"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2471=$D$11,SUMIF('Cap Needs Input'!$C$2474:$C$2476,\"=Now\",'Cap Needs Input'!$A$2474:$A$2476)*'Cap Needs Input'!$D$2468,0)","v":0},"3.7.2.39.04",{"$f":"'Cap Needs Input'!B2445","v":"Interior Other #4"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2504=$D$11,SUMIF('Cap Needs Input'!$C$2507:$C$2509,\"=Now\",'Cap Needs Input'!$A$2507:$A$2509)*'Cap Needs Input'!$D$2501,0)","v":0},"3.7.2.4.01","Ceiling Fans",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2537=$D$11,SUMIF('Cap Needs Input'!$C$2540:$C$2542,\"=Now\",'Cap Needs Input'!$A$2540:$A$2542)*'Cap Needs Input'!$D$2534,0)","v":0},"3.7.2.4.02","In-Unit Lighting Bulbs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2570=$D$11,SUMIF('Cap Needs Input'!$C$2573:$C$2575,\"=Now\",'Cap Needs Input'!$A$2573:$A$2575)*'Cap Needs Input'!$D$2567,0)","v":0},"3.7.2.4.03","In-Unit Lighting Fixtures",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2603=$D$11,SUMIF('Cap Needs Input'!$C$2606:$C$2608,\"=Now\",'Cap Needs Input'!$A$2606:$A$2608)*'Cap Needs Input'!$D$2600,0)","v":0},"3.7.2.4.04",{"$f":"'Cap Needs Input'!B2577","v":"In-Unit Electrical Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2636=$D$11,SUMIF('Cap Needs Input'!$C$2639:$C$2641,\"=Now\",'Cap Needs Input'!$A$2639:$A$2641)*'Cap Needs Input'!$D$2633,0)","v":0},"3.7.2.4.05",{"$f":"'Cap Needs Input'!B2610","v":"In-Unit Electrical Other #2"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2669=$D$11,SUMIF('Cap Needs Input'!$C$2672:$C$2674,\"=Now\",'Cap Needs Input'!$A$2672:$A$2674)*'Cap Needs Input'!$D$2666,0)","v":0},"3.8.01",{"$f":"'Cap Needs Input'!B2643","v":"Other #01"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2702=$D$11,SUMIF('Cap Needs Input'!$C$2705:$C$2707,\"=Now\",'Cap Needs Input'!$A$2705:$A$2707)*'Cap Needs Input'!$D$2699,0)","v":0},"3.8.02",{"$f":"'Cap Needs Input'!B2676","v":"Other #02"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2735=$D$11,SUMIF('Cap Needs Input'!$C$2738:$C$2740,\"=Now\",'Cap Needs Input'!$A$2738:$A$2740)*'Cap Needs Input'!$D$2732,0)","v":0},"3.8.03",{"$f":"'Cap Needs Input'!B2709","v":"Other #03"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2768=$D$11,SUMIF('Cap Needs Input'!$C$2771:$C$2773,\"=Now\",'Cap Needs Input'!$A$2771:$A$2773)*'Cap Needs Input'!$D$2765,0)","v":0},"3.8.04",{"$f":"'Cap Needs Input'!B2742","v":"Other #04"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2801=$D$11,SUMIF('Cap Needs Input'!$C$2804:$C$2806,\"=Now\",'Cap Needs Input'!$A$2804:$A$2806)*'Cap Needs Input'!$D$2798,0)","v":0},"3.8.05",{"$f":"'Cap Needs Input'!B2775","v":"Other #05"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2834=$D$11,SUMIF('Cap Needs Input'!$C$2837:$C$2839,\"=Now\",'Cap Needs Input'!$A$2837:$A$2839)*'Cap Needs Input'!$D$2831,0)","v":0},"3.8.06",{"$f":"'Cap Needs Input'!B2808","v":"Other #06"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2867=$D$11,SUMIF('Cap Needs Input'!$C$2870:$C$2872,\"=Now\",'Cap Needs Input'!$A$2870:$A$2872)*'Cap Needs Input'!$D$2864,0)","v":0},"3.8.07",{"$f":"'Cap Needs Input'!B2841","v":"Other #07"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2900=$D$11,SUMIF('Cap Needs Input'!$C$2903:$C$2905,\"=Now\",'Cap Needs Input'!$A$2903:$A$2905)*'Cap Needs Input'!$D$2897,0)","v":0},"3.8.08",{"$f":"'Cap Needs Input'!B2874","v":"Other #08"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2933=$D$11,SUMIF('Cap Needs Input'!$C$2936:$C$2938,\"=Now\",'Cap Needs Input'!$A$2936:$A$2938)*'Cap Needs Input'!$D$2930,0)","v":0},"3.8.09",{"$f":"'Cap Needs Input'!B2907","v":"Other #09"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2966=$D$11,SUMIF('Cap Needs Input'!$C$2969:$C$2971,\"=Now\",'Cap Needs Input'!$A$2969:$A$2971)*'Cap Needs Input'!$D$2963,0)","v":0},"3.8.10",{"$f":"'Cap Needs Input'!B2940","v":"Other #10"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2999=$D$11,SUMIF('Cap Needs Input'!$C$3002:$C$3004,\"=Now\",'Cap Needs Input'!$A$3002:$A$3004)*'Cap Needs Input'!$D$2996,0)","v":0},"3.8.11",{"$f":"'Cap Needs Input'!B2973","v":"Other #11"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3032=$D$11,SUMIF('Cap Needs Input'!$C$3035:$C$3037,\"=Now\",'Cap Needs Input'!$A$3035:$A$3037)*'Cap Needs Input'!$D$3029,0)","v":0},"3.8.12",{"$f":"'Cap Needs Input'!B3006","v":"Other #12"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3065=$D$11,SUMIF('Cap Needs Input'!$C$3068:$C$3070,\"=Now\",'Cap Needs Input'!$A$3068:$A$3070)*'Cap Needs Input'!$D$3062,0)","v":0},"3.8.13",{"$f":"'Cap Needs Input'!B3039","v":"Other #13"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3098=$D$11,SUMIF('Cap Needs Input'!$C$3101:$C$3103,\"=Now\",'Cap Needs Input'!$A$3101:$A$3103)*'Cap Needs Input'!$D$3095,0)","v":0},"3.8.14",{"$f":"'Cap Needs Input'!B3072","v":"Other #14"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3131=$D$11,SUMIF('Cap Needs Input'!$C$3134:$C$3136,\"=Now\",'Cap Needs Input'!$A$3134:$A$3136)*'Cap Needs Input'!$D$3128,0)","v":0},"3.8.15",{"$f":"'Cap Needs Input'!B3105","v":"Other #15"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF($E$7=D$11,$C$7,0)","v":0},"N/A","Relocation Costs",null,null,null,null,null,null,null,null,null,1,1,{"$f":"IF(AND(N114=1,O114=0),1,0)","v":0},{"$f":"IF(AND(N114=0,O114=1),1,0)","v":0}]
[null,{"$f":"SUM(B19:B114)","v":0},null,"TOTAL"]
[]
[null,{"$f":"E11","v":0}]
[null,"Cost","Item Code","Component Description"]
[null,{"$f":"IF('Cap Needs Input'!$I$29=$E$11,SUMIF('Cap Needs Input'!$C$32:$C$34,\"=Now\",'Cap Needs Input'!$A$32:$A$34)*'Cap Needs Input'!$D$26,0)","v":0},{"$f":"C19","v":"3.2.2"},{"$f":"D19","v":"Storm Water Drainage"},null,null,null,null,null,null,null,null,null,{"$f":"IF(B119=0,1,0)","v":1},1,{"$f":"IF(AND(N119=1,O119=0),1,0)","v":0},{"$f":"IF(AND(N119=0,O119=1),1,0)","v":0}]
[null,{"$f":"IF('Cap Needs Input'!$I$62=$E$11,SUMIF('Cap Needs Input'!$C$65:$C$67,\"=Now\",'Cap Needs Input'!$A$65:$A$67)*'Cap Needs Input'!$D$59,0)","v":0},{"$f":"C20","v":"3.2.4"},{"$f":"D20","v":"Parking and Driveways"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$95=$E$11,SUMIF('Cap Needs Input'!$C$98:$C$100,\"=Now\",'Cap Needs Input'!$A$98:$A$100)*'Cap Needs Input'!$D$92,0)","v":0},"3.2.4.01",{"$f":"D21","v":"Parking and Driveways Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$128=$E$11,SUMIF('Cap Needs Input'!$C$131:$C$133,\"=Now\",'Cap Needs Input'!$A$131:$A$133)*'Cap Needs Input'!$D$125,0)","v":0},"3.2.4.02",{"$f":"D22","v":"Parking and Driveways Other #2"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$161=$E$11,SUMIF('Cap Needs Input'!$C$164:$C$166,\"=Now\",'Cap Needs Input'!$A$164:$A$166)*'Cap Needs Input'!$D$158,0)","v":0},"3.2.6",{"$f":"D23","v":"Land and Grounds: Irrigation"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$194=$E$11,SUMIF('Cap Needs Input'!$C$197:$C$199,\"=Now\",'Cap Needs Input'!$A$197:$A$199)*'Cap Needs Input'!$D$191,0)","v":0},"3.2.9.01","Site Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$227=$E$11,SUMIF('Cap Needs Input'!$C$230:$C$232,\"=Now\",'Cap Needs Input'!$A$230:$A$232)*'Cap Needs Input'!$D$224,0)","v":0},"3.2.9.02","Site Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$260=$E$11,SUMIF('Cap Needs Input'!$C$263:$C$265,\"=Now\",'Cap Needs Input'!$A$263:$A$265)*'Cap Needs Input'!$D$257,0)","v":0},"3.2.9.03","Site Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$293=$E$11,SUMIF('Cap Needs Input'!$C$296:$C$298,\"=Now\",'Cap Needs Input'!$A$296:$A$298)*'Cap Needs Input'!$D$290,0)","v":0},"3.2.9.04","Site Other #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$326=$E$11,SUMIF('Cap Needs Input'!$C$329:$C$331,\"=Now\",'Cap Needs Input'!$A$329:$A$331)*'Cap Needs Input'!$D$323,0)","v":0},"3.3.2.2","Exterior Walls",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$359=$E$11,SUMIF('Cap Needs Input'!$C$362:$C$364,\"=Now\",'Cap Needs Input'!$A$362:$A$364)*'Cap Needs Input'!$D$356,0)","v":0},"3.3.2.3","Insulation",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$392=$E$11,SUMIF('Cap Needs Input'!$C$395:$C$397,\"=Now\",'Cap Needs Input'!$A$395:$A$397)*'Cap Needs Input'!$D$389,0)","v":0},"3.3.2.4.01","Sliding Glass Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$425=$E$11,SUMIF('Cap Needs Input'!$C$428:$C$430,\"=Now\",'Cap Needs Input'!$A$428:$A$430)*'Cap Needs Input'!$D$422,0)","v":0},"3.3.2.4.02","Windows",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$458=$E$11,SUMIF('Cap Needs Input'!$C$461:$C$463,\"=Now\",'Cap Needs Input'!$A$461:$A$463)*'Cap Needs Input'!$D$455,0)","v":0},"3.3.2.5.01","Exterior Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$491=$E$11,SUMIF('Cap Needs Input'!$C$494:$C$496,\"=Now\",'Cap Needs Input'!$A$494:$A$496)*'Cap Needs Input'!$D$488,0)","v":0},"3.3.2.5.02","Storm Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$524=$E$11,SUMIF('Cap Needs Input'!$C$527:$C$529,\"=Now\",'Cap Needs Input'!$A$527:$A$529)*'Cap Needs Input'!$D$521,0)","v":0},"3.3.2.9.01","Bldg Envelope Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$557=$E$11,SUMIF('Cap Needs Input'!$C$560:$C$562,\"=Now\",'Cap Needs Input'!$A$560:$A$562)*'Cap Needs Input'!$D$554,0)","v":0},"3.3.2.9.02","Bldg Envelope Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$590=$E$11,SUMIF('Cap Needs Input'!$C$593:$C$595,\"=Now\",'Cap Needs Input'!$A$593:$A$595)*'Cap Needs Input'!$D$587,0)","v":0},"3.3.2.9.03","Bldg Envelope Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$623=$E$11,SUMIF('Cap Needs Input'!$C$626:$C$628,\"=Now\",'Cap Needs Input'!A$626:$A$628)*'Cap Needs Input'!$D$620,0)","v":0},"3.3.2.9.04","Bldg Envelope Other #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$656=$E$11,SUMIF('Cap Needs Input'!$C$659:$C$661,\"=Now\",'Cap Needs Input'!$A$659:$A$661)*'Cap Needs Input'!$D$653,0)","v":0},"3.3.4","Roofs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$689=$E$11,SUMIF('Cap Needs Input'!$C$692:$C$694,\"=Now\",'Cap Needs Input'!$A$692:$A$694)*'Cap Needs Input'!$D$686,0)","v":0},"3.4.1.2.01","DHW #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$722=$E$11,SUMIF('Cap Needs Input'!$C$725:$C$727,\"=Now\",'Cap Needs Input'!$A$725:$A$727)*'Cap Needs Input'!$D$719,0)","v":0},"3.4.1.2.02","DHW #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$755=$E$11,SUMIF('Cap Needs Input'!$C$758:$C$760,\"=Now\",'Cap Needs Input'!$A$758:$A$760)*'Cap Needs Input'!$D$752,0)","v":0},"3.4.1.2.03","DHW #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$788=$E$11,SUMIF('Cap Needs Input'!$C$791:$C$793,\"=Now\",'Cap Needs Input'!$A$791:$A$793)*'Cap Needs Input'!$D$785,0)","v":0},"3.4.1.2.04","DHW #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$821=$E$11,SUMIF('Cap Needs Input'!$C$824:$C$826,\"=Now\",'Cap Needs Input'!$A$824:$A$826)*'Cap Needs Input'!$D$818,0)","v":0},"3.4.1.3.01","Water Savers: Faucets",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$854=$E$11,SUMIF('Cap Needs Input'!$C$857:$C$859,\"=Now\",'Cap Needs Input'!$A$857:$A$859)*'Cap Needs Input'!$D$851,0)","v":0},"3.4.1.3.02","Water Savers: Shower Heads",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$887=$E$11,SUMIF('Cap Needs Input'!$C$890:$C$892,\"=Now\",'Cap Needs Input'!$A$890:$A$892)*'Cap Needs Input'!$D$884,0)","v":0},"3.4.1.3.03","Water Savers: Toilets",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$920=$E$11,SUMIF('Cap Needs Input'!$C$923:$C$925,\"=Now\",'Cap Needs Input'!$A$923:$A$925)*'Cap Needs Input'!$D$917,0)","v":0},"3.4.2.1.01","HVAC Common Area Heating",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$953=$E$11,SUMIF('Cap Needs Input'!$C$956:$C$958,\"=Now\",'Cap Needs Input'!$A$956:$A$958)*'Cap Needs Input'!$D$950,0)","v":0},"3.4.2.1.02","HVAC In-Unit Heating",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$986=$E$11,SUMIF('Cap Needs Input'!$C$989:$C$991,\"=Now\",'Cap Needs Input'!$A$989:$A$991)*'Cap Needs Input'!$D$983,0)","v":0},"3.4.3.1.01","Bath Exhaust Fans",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1019=$E$11,SUMIF('Cap Needs Input'!$C$1022:$C$1024,\"=Now\",'Cap Needs Input'!$A$1022:$A$1024)*'Cap Needs Input'!$D$1016,0)","v":0},"3.4.3.1.02","HVAC Common Area Cooling",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1052=$E$11,SUMIF('Cap Needs Input'!$C$1055:$C$1057,\"=Now\",'Cap Needs Input'!$A$1055:$A$1057)*'Cap Needs Input'!$D$1049,0)","v":0},"3.4.3.1.03","HVAC In-Unit Cooling",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1085=$E$11,SUMIF('Cap Needs Input'!$C$1088:$C$1090,\"=Now\",'Cap Needs Input'!$A$1088:$A$1090)*'Cap Needs Input'!$D$1082,0)","v":0},"3.4.9.01","Programmable Thermostats",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1118=$E$11,SUMIF('Cap Needs Input'!$C$1121:$C$1123,\"=Now\",'Cap Needs Input'!$A$1121:$A$1123)*'Cap Needs Input'!$D$1115,0)","v":0},"3.4.9.02","M&E Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1151=$E$11,SUMIF('Cap Needs Input'!$C$1154:$C$1156,\"=Now\",'Cap Needs Input'!$A$1154:$A$1156)*'Cap Needs Input'!$D$1148,0)","v":0},"3.4.9.03","M&E Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1184=$E$11,SUMIF('Cap Needs Input'!$C$1187:$C$1189,\"=Now\",'Cap Needs Input'!$A$1187:$A$1189)*'Cap Needs Input'!$D$1181,0)","v":0},"3.4.9.04","M&E Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1217=$E$11,SUMIF('Cap Needs Input'!$C$1220:$C$1222,\"=Now\",'Cap Needs Input'!$A$1220:$A$1222)*'Cap Needs Input'!$D$1214,0)","v":0},"3.5","Elevators",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1250=$E$11,SUMIF('Cap Needs Input'!$C$1253:$C$1255,\"=Now\",'Cap Needs Input'!$A$1253:$A$1255)*'Cap Needs Input'!$D$1247,0)","v":0},"3.5.01","Elevators Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1283=$E$11,SUMIF('Cap Needs Input'!$C$1286:$C$1288,\"=Now\",'Cap Needs Input'!$A$1286:$A$1288)*'Cap Needs Input'!$D$1280,0)","v":0},"3.6.01","CO Detectors/Alarms",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1316=$E$11,SUMIF('Cap Needs Input'!$C$1319:$C$1321,\"=Now\",'Cap Needs Input'!$A$1319:$A$1321)*'Cap Needs Input'!$D$1313,0)","v":0},"3.6.02","Smoke Detectors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1349=$E$11,SUMIF('Cap Needs Input'!$C$1352:$C$1354,\"=Now\",'Cap Needs Input'!$A$1352:$A$1354)*'Cap Needs Input'!$D$1346,0)","v":0},"3.6.03","Life Safety Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1382=$E$11,SUMIF('Cap Needs Input'!$C$1385:$C$1387,\"=Now\",'Cap Needs Input'!$A$1385:$A$1387)*'Cap Needs Input'!$D$1379,0)","v":0},"3.7.1.01","Common Area Floor Coverings",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1415=$E$11,SUMIF('Cap Needs Input'!$C$1418:$C$1420,\"=Now\",'Cap Needs Input'!$A$1418:$A$1420)*'Cap Needs Input'!$D$1412,0)","v":0},"3.7.1.02","Common Area Interior Lighting Bulbs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1448=$E$11,SUMIF('Cap Needs Input'!$C$1451:$C$1453,\"=Now\",'Cap Needs Input'!$A$1451:$A$1453)*'Cap Needs Input'!$D$1445,0)","v":0},"3.7.1.03","Common Area Interior Lighting Fixtures",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1481=$E$11,SUMIF('Cap Needs Input'!$C$1484:$C$1486,\"=Now\",'Cap Needs Input'!$A$1484:$A$1486)*'Cap Needs Input'!$D$1478,0)","v":0},"3.7.1.04","Exit Signs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1514=$E$11,SUMIF('Cap Needs Input'!$C$1517:$C$1519,\"=Now\",'Cap Needs Input'!$A$1517:$A$1519)*'Cap Needs Input'!$D$1511,0)","v":0},"3.7.1.05","Exterior Lighting",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1547=$E$11,SUMIF('Cap Needs Input'!$C$1550:$C$1552,\"=Now\",'Cap Needs Input'!$A$1550:$A$1552)*'Cap Needs Input'!$D$1544,0)","v":0},"3.7.1.9.01","Common Area Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1580=$E$11,SUMIF('Cap Needs Input'!$C$1583:$C$1585,\"=Now\",'Cap Needs Input'!$A$1583:$A$1585)*'Cap Needs Input'!$D$1577,0)","v":0},"3.7.1.9.02","Common Area Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1613=$E$11,SUMIF('Cap Needs Input'!$C$1616:$C$1618,\"=Now\",'Cap Needs Input'!$A$1616:$A$1618)*'Cap Needs Input'!$D$1610,0)","v":0},"3.7.2.1.01","Kitchen Cabinets",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1646=$E$11,SUMIF('Cap Needs Input'!$C$1649:$C$1651,\"=Now\",'Cap Needs Input'!$A$1649:$A$1651)*'Cap Needs Input'!$D$1643,0)","v":0},"3.7.2.1.02","Kitchen Counter Tops, Sinks",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1679=$E$11,SUMIF('Cap Needs Input'!$C$1682:$C$1684,\"=Now\",'Cap Needs Input'!$A$1682:$A$1684)*'Cap Needs Input'!$D$1676,0)","v":0},"3.7.2.1.03","Kitchen Floor Coverings",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1712=$E$11,SUMIF('Cap Needs Input'!$C$1715:$C$1717,\"=Now\",'Cap Needs Input'!$A$1715:$A$1717)*'Cap Needs Input'!$D$1709,0)","v":0},"3.7.2.11.01","Dishwashers",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1745=$E$11,SUMIF('Cap Needs Input'!$C$1748:$C$1750,\"=Now\",'Cap Needs Input'!$A$1748:$A$1750)*'Cap Needs Input'!$D$1742,0)","v":0},"3.7.2.11.02","Range Hoods",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1778=$E$11,SUMIF('Cap Needs Input'!$C$1781:$C$1783,\"=Now\",'Cap Needs Input'!$A$1781:$A$1783)*'Cap Needs Input'!$D$1775,0)","v":0},"3.7.2.11.03","Ranges",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1811=$E$11,SUMIF('Cap Needs Input'!$C$1814:$C$1816,\"=Now\",'Cap Needs Input'!$A$1814:$A$1816)*'Cap Needs Input'!$D$1808,0)","v":0},"3.7.2.11.04","Refrigerators 1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1844=$E$11,SUMIF('Cap Needs Input'!$C$1847:$C$1849,\"=Now\",'Cap Needs Input'!$A$1847:$A$1849)*'Cap Needs Input'!$D$1841,0)","v":0},"3.7.2.11.05","Refrigerators 2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1877=$E$11,SUMIF('Cap Needs Input'!$C$1880:$C$1882,\"=Now\",'Cap Needs Input'!$A$1880:$A$1882)*'Cap Needs Input'!$D$1874,0)","v":0},"3.7.2.19","Other Appliances",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1910=$E$11,SUMIF('Cap Needs Input'!$C$1913:$C$1915,\"=Now\",'Cap Needs Input'!$A$1913:$A$1915)*'Cap Needs Input'!$D$1907,0)","v":0},"3.7.2.19.01","Kitchen Exhaust Fans",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1943=$E$11,SUMIF('Cap Needs Input'!$C$1946:$C$1948,\"=Now\",'Cap Needs Input'!$A$1946:$A$1948)*'Cap Needs Input'!$D$1940,0)","v":0},"3.7.2.19.02","Kitchen Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1976=$E$11,SUMIF('Cap Needs Input'!$C$1979:$C$1981,\"=Now\",'Cap Needs Input'!$A$1979:$A$1981)*'Cap Needs Input'!$D$1973,0)","v":0},"3.7.2.19.03","Kitchen Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2009=$E$11,SUMIF('Cap Needs Input'!$C$2012:$C$2014,\"=Now\",'Cap Needs Input'!$A$2012:$A$2014)*'Cap Needs Input'!$D$2006,0)","v":0},"3.7.2.19.04","Kitchen Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2042=$E$11,SUMIF('Cap Needs Input'!$C$2045:$C$2047,\"=Now\",'Cap Needs Input'!$A$2045:$A$2047)*'Cap Needs Input'!$D$2039,0)","v":0},"3.7.2.2.01","Bath Counter Tops, Sinks",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2075=$E$11,SUMIF('Cap Needs Input'!$C$2078:$C$2080,\"=Now\",'Cap Needs Input'!$A$2078:$A$2080)*'Cap Needs Input'!$D$2072,0)","v":0},"3.7.2.2.02","Bath Floor Covering",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2108=$E$11,SUMIF('Cap Needs Input'!$C$2111:$C$2113,\"=Now\",'Cap Needs Input'!$A$2111:$A$2113)*'Cap Needs Input'!$D$2105,0)","v":0},"3.7.2.2.03","Bath Vanities",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2141=$E$11,SUMIF('Cap Needs Input'!$C$2144:$C$2146,\"=Now\",'Cap Needs Input'!$A$2144:$A$2146)*'Cap Needs Input'!$D$2138,0)","v":0},"3.7.2.29.01","Bath Other #1",null,null,null,null,null,null,null,null,null,{"$f":"IF(B183=0,1,0)","v":1},1,{"$f":"IF(AND(N183=1,O183=0),1,0)","v":0},{"$f":"IF(AND(N183=0,O183=1),1,0)","v":0}]
[null,{"$f":"IF('Cap Needs Input'!$I$2174=$E$11,SUMIF('Cap Needs Input'!$C$2177:$C$2179,\"=Now\",'Cap Needs Input'!$A$2177:$A$2179)*'Cap Needs Input'!$D$2171,0)","v":0},{"$f":"C84","v":"3.7.2.29.02"},"Bath Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2207=$E$11,SUMIF('Cap Needs Input'!$C$2210:$C$2212,\"=Now\",'Cap Needs Input'!$A$2210:$A$2212)*'Cap Needs Input'!$D$2204,0)","v":0},"3.7.2.29.03","Bath Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2240=$E$11,SUMIF('Cap Needs Input'!$C$2243:$C$2245,\"=Now\",'Cap Needs Input'!$A$2243:$A$2245)*'Cap Needs Input'!$D$2237,0)","v":0},"3.7.2.29.04","Bath Other #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2273=$E$11,SUMIF('Cap Needs Input'!$C$2276:$C$2278,\"=Now\",'Cap Needs Input'!$A$2276:$A$2278)*'Cap Needs Input'!$D$2270,0)","v":0},"3.7.2.3.01",{"$f":"D87","v":"Interior Carpet"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2306=$E$11,SUMIF('Cap Needs Input'!$C$2309:$C$2311,\"=Now\",'Cap Needs Input'!$A$2309:$A$2311)*'Cap Needs Input'!$D$2303,0)","v":0},"3.7.2.3.02","Interior Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2339=$E$11,SUMIF('Cap Needs Input'!$C$2342:$C$2344,\"=Now\",'Cap Needs Input'!$A$2342:$A$2344)*'Cap Needs Input'!$D$2336,0)","v":0},"3.7.2.3.03","Interior Painting",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2372=$E$11,SUMIF('Cap Needs Input'!$C$2375:$C$2377,\"=Now\",'Cap Needs Input'!$A$2375:$A$2377)*'Cap Needs Input'!$D$2369,0)","v":0},"3.7.2.39.01","Interior Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2405=$E$11,SUMIF('Cap Needs Input'!$C$2408:$C$2410,\"=Now\",'Cap Needs Input'!$A$2408:$A$2410)*'Cap Needs Input'!$D$2402,0)","v":0},"3.7.2.39.02","Interior Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2438=$E$11,SUMIF('Cap Needs Input'!$C$2441:$C$2443,\"=Now\",'Cap Needs Input'!$A$2441:$A$2443)*'Cap Needs Input'!$D$2435,0)","v":0},"3.7.2.39.03","Interior Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2471=$E$11,SUMIF('Cap Needs Input'!$C$2474:$C$2476,\"=Now\",'Cap Needs Input'!$A$2474:$A$2476)*'Cap Needs Input'!$D$2468,0)","v":0},"3.7.2.39.04","Interior Other #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2504=$E$11,SUMIF('Cap Needs Input'!$C$2507:$C$2509,\"=Now\",'Cap Needs Input'!$A$2507:$A$2509)*'Cap Needs Input'!$D$2501,0)","v":0},"3.7.2.4.01","Ceiling Fans",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2537=$E$11,SUMIF('Cap Needs Input'!$C$2540:$C$2542,\"=Now\",'Cap Needs Input'!$A$2540:$A$2542)*'Cap Needs Input'!$D$2534,0)","v":0},"3.7.2.4.02","In-Unit Lighting Bulbs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2570=$E$11,SUMIF('Cap Needs Input'!$C$2573:$C$2575,\"=Now\",'Cap Needs Input'!$A$2573:$A$2575)*'Cap Needs Input'!$D$2567,0)","v":0},"3.7.2.4.03","In-Unit Lighting Fixtures",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2603=$E$11,SUMIF('Cap Needs Input'!$C$2606:$C$2608,\"=Now\",'Cap Needs Input'!$A$2606:$A$2608)*'Cap Needs Input'!$D$2600,0)","v":0},"3.7.2.4.04","In-Unit Electrical Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2636=$E$11,SUMIF('Cap Needs Input'!$C$2639:$C$2641,\"=Now\",'Cap Needs Input'!$A$2639:$A$2641)*'Cap Needs Input'!$D$2633,0)","v":0},"3.7.2.4.05","In-Unit Electrical Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2669=$E$11,SUMIF('Cap Needs Input'!$C$2672:$C$2674,\"=Now\",'Cap Needs Input'!$A$2672:$A$2674)*'Cap Needs Input'!$D$2666,0)","v":0},"3.8.01","Other #01",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2702=$E$11,SUMIF('Cap Needs Input'!$C$2705:$C$2707,\"=Now\",'Cap Needs Input'!$A$2705:$A$2707)*'Cap Needs Input'!$D$2699,0)","v":0},"3.8.02","Other #02",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2735=$E$11,SUMIF('Cap Needs Input'!$C$2738:$C$2740,\"=Now\",'Cap Needs Input'!$A$2738:$A$2740)*'Cap Needs Input'!$D$2732,0)","v":0},"3.8.03","Other #03",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2768=$E$11,SUMIF('Cap Needs Input'!$C$2771:$C$2773,\"=Now\",'Cap Needs Input'!$A$2771:$A$2773)*'Cap Needs Input'!$D$2765,0)","v":0},"3.8.04","Other #04",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2801=$E$11,SUMIF('Cap Needs Input'!$C$2804:$C$2806,\"=Now\",'Cap Needs Input'!$A$2804:$A$2806)*'Cap Needs Input'!$D$2798,0)","v":0},"3.8.05","Other #05",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2834=$E$11,SUMIF('Cap Needs Input'!$C$2837:$C$2839,\"=Now\",'Cap Needs Input'!$A$2837:$A$2839)*'Cap Needs Input'!$D$2831,0)","v":0},"3.8.06","Other #06",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2867=$E$11,SUMIF('Cap Needs Input'!$C$2870:$C$2872,\"=Now\",'Cap Needs Input'!$A$2870:$A$2872)*'Cap Needs Input'!$D$2864,0)","v":0},"3.8.07","Other #07",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2900=$E$11,SUMIF('Cap Needs Input'!$C$2903:$C$2905,\"=Now\",'Cap Needs Input'!$A$2903:$A$2905)*'Cap Needs Input'!$D$2897,0)","v":0},"3.8.08","Other #08",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2933=$E$11,SUMIF('Cap Needs Input'!$C$2936:$C$2938,\"=Now\",'Cap Needs Input'!$A$2936:$A$2938)*'Cap Needs Input'!$D$2930,0)","v":0},"3.8.09","Other #09",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2966=$E$11,SUMIF('Cap Needs Input'!$C$2969:$C$2971,\"=Now\",'Cap Needs Input'!$A$2969:$A$2971)*'Cap Needs Input'!$D$2963,0)","v":0},"3.8.10","Other #10",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2999=$E$11,SUMIF('Cap Needs Input'!$C$3002:$C$3004,\"=Now\",'Cap Needs Input'!$A$3002:$A$3004)*'Cap Needs Input'!$D$2996,0)","v":0},"3.8.11","Other #11",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3032=$E$11,SUMIF('Cap Needs Input'!$C$3035:$C$3037,\"=Now\",'Cap Needs Input'!$A$3035:$A$3037)*'Cap Needs Input'!$D$3029,0)","v":0},"3.8.12","Other #12",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3065=$E$11,SUMIF('Cap Needs Input'!$C$3068:$C$3070,\"=Now\",'Cap Needs Input'!$A$3068:$A$3070)*'Cap Needs Input'!$D$3062,0)","v":0},"3.8.13","Other #13",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3098=$E$11,SUMIF('Cap Needs Input'!$C$3101:$C$3103,\"=Now\",'Cap Needs Input'!$A$3101:$A$3103)*'Cap Needs Input'!$D$3095,0)","v":0},"3.8.14","Other #14",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3131=$E$11,SUMIF('Cap Needs Input'!$C$3134:$C$3136,\"=Now\",'Cap Needs Input'!$A$3134:$A$3136)*'Cap Needs Input'!$D$3128,0)","v":0},"3.8.15","Other #15",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF($E$7=E$11,$C$7,0)","v":0},"N/A","Relocation Costs",null,null,null,null,null,null,null,null,null,{"$f":"IF(B214=0,1,0)","v":1},1,{"$f":"IF(AND(N214=1,O214=0),1,0)","v":0},{"$f":"IF(AND(N214=0,O214=1),1,0)","v":0}]
[null,{"$f":"SUM(B119:B214)","v":0},null,"TOTAL"]
[]
[null,{"$f":"F11","v":0}]
[null,"Cost","Item Code","Component Description"]
[null,{"$f":"IF('Cap Needs Input'!$I$29=$F$11,SUMIF('Cap Needs Input'!$C$32:$C$34,\"=Now\",'Cap Needs Input'!$A$32:$A$34)*'Cap Needs Input'!$D$26,0)","v":0},{"$f":"C119","v":"3.2.2"},{"$f":"D119","v":"Storm Water Drainage"},null,null,null,null,null,null,null,null,null,{"$f":"IF(B219=0,1,0)","v":1},1,{"$f":"IF(AND(N219=1,O219=0),1,0)","v":0},{"$f":"IF(AND(N219=0,O219=1),1,0)","v":0}]
[null,{"$f":"IF('Cap Needs Input'!$I$62=$F$11,SUMIF('Cap Needs Input'!$C$65:$C$67,\"=Now\",'Cap Needs Input'!$A$65:$A$67)*'Cap Needs Input'!$D$59,0)","v":0},{"$f":"C120","v":"3.2.4"},{"$f":"D120","v":"Parking and Driveways"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$95=$F$11,SUMIF('Cap Needs Input'!$C$98:$C$100,\"=Now\",'Cap Needs Input'!$A$98:$A$100)*'Cap Needs Input'!$D$92,0)","v":0},"3.2.4.01",{"$f":"D121","v":"Parking and Driveways Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$128=$F$11,SUMIF('Cap Needs Input'!$C$131:$C$133,\"=Now\",'Cap Needs Input'!$A$131:$A$133)*'Cap Needs Input'!$D$125,0)","v":0},"3.2.4.02",{"$f":"D122","v":"Parking and Driveways Other #2"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$161=$F$11,SUMIF('Cap Needs Input'!$C$164:$C$166,\"=Now\",'Cap Needs Input'!$A$164:$A$166)*'Cap Needs Input'!$D$158,0)","v":0},"3.2.6",{"$f":"D123","v":"Land and Grounds: Irrigation"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$194=$F$11,SUMIF('Cap Needs Input'!$C$197:$C$199,\"=Now\",'Cap Needs Input'!$A$197:$A$199)*'Cap Needs Input'!$D$191,0)","v":0},"3.2.9.01","Site Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$227=$F$11,SUMIF('Cap Needs Input'!$C$230:$C$232,\"=Now\",'Cap Needs Input'!$A$230:$A$232)*'Cap Needs Input'!$D$224,0)","v":0},"3.2.9.02","Site Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$260=$F$11,SUMIF('Cap Needs Input'!$C$263:$C$265,\"=Now\",'Cap Needs Input'!$A$263:$A$265)*'Cap Needs Input'!$D$257,0)","v":0},"3.2.9.03","Site Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$293=$F$11,SUMIF('Cap Needs Input'!$C$296:$C$298,\"=Now\",'Cap Needs Input'!$A$296:$A$298)*'Cap Needs Input'!$D$290,0)","v":0},"3.2.9.04","Site Other #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$326=$F$11,SUMIF('Cap Needs Input'!$C$329:$C$331,\"=Now\",'Cap Needs Input'!$A$329:$A$331)*'Cap Needs Input'!$D$323,0)","v":0},"3.3.2.2","Exterior Walls",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$359=$F$11,SUMIF('Cap Needs Input'!$C$362:$C$364,\"=Now\",'Cap Needs Input'!$A$362:$A$364)*'Cap Needs Input'!$D$356,0)","v":0},"3.3.2.3","Insulation",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$392=$F$11,SUMIF('Cap Needs Input'!$C$395:$C$397,\"=Now\",'Cap Needs Input'!$A$395:$A$397)*'Cap Needs Input'!$D$389,0)","v":0},"3.3.2.4.01","Sliding Glass Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$425=$F$11,SUMIF('Cap Needs Input'!$C$428:$C$430,\"=Now\",'Cap Needs Input'!$A$428:$A$430)*'Cap Needs Input'!$D$422,0)","v":0},"3.3.2.4.02","Windows",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$458=$F$11,SUMIF('Cap Needs Input'!$C$461:$C$463,\"=Now\",'Cap Needs Input'!$A$461:$A$463)*'Cap Needs Input'!$D$455,0)","v":0},"3.3.2.5.01","Exterior Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$491=$F$11,SUMIF('Cap Needs Input'!$C$494:$C$496,\"=Now\",'Cap Needs Input'!$A$494:$A$496)*'Cap Needs Input'!$D$488,0)","v":0},"3.3.2.5.02","Storm Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$524=$F$11,SUMIF('Cap Needs Input'!$C$527:$C$529,\"=Now\",'Cap Needs Input'!$A$527:$A$529)*'Cap Needs Input'!$D$521,0)","v":0},"3.3.2.9.01","Bldg Envelope Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$557=$F$11,SUMIF('Cap Needs Input'!$C$560:$C$562,\"=Now\",'Cap Needs Input'!$A$560:$A$562)*'Cap Needs Input'!$D$554,0)","v":0},"3.3.2.9.02","Bldg Envelope Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$590=$F$11,SUMIF('Cap Needs Input'!$C$593:$C$595,\"=Now\",'Cap Needs Input'!$A$593:$A$595)*'Cap Needs Input'!$D$587,0)","v":0},"3.3.2.9.03","Bldg Envelope Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$623=$F$11,SUMIF('Cap Needs Input'!$C$626:$C$628,\"=Now\",'Cap Needs Input'!A$626:$A$628)*'Cap Needs Input'!$D$620,0)","v":0},"3.3.2.9.04","Bldg Envelope Other #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$656=$F$11,SUMIF('Cap Needs Input'!$C$659:$C$661,\"=Now\",'Cap Needs Input'!$A$659:$A$661)*'Cap Needs Input'!$D$653,0)","v":0},"3.3.4","Roofs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$689=$F$11,SUMIF('Cap Needs Input'!$C$692:$C$694,\"=Now\",'Cap Needs Input'!$A$692:$A$694)*'Cap Needs Input'!$D$686,0)","v":0},"3.4.1.2.01","DHW #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$722=$F$11,SUMIF('Cap Needs Input'!$C$725:$C$727,\"=Now\",'Cap Needs Input'!$A$725:$A$727)*'Cap Needs Input'!$D$719,0)","v":0},"3.4.1.2.02","DHW #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$755=$F$11,SUMIF('Cap Needs Input'!$C$758:$C$760,\"=Now\",'Cap Needs Input'!$A$758:$A$760)*'Cap Needs Input'!$D$752,0)","v":0},"3.4.1.2.03","DHW #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$788=$F$11,SUMIF('Cap Needs Input'!$C$791:$C$793,\"=Now\",'Cap Needs Input'!$A$791:$A$793)*'Cap Needs Input'!$D$785,0)","v":0},"3.4.1.2.04","DHW #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$821=$F$11,SUMIF('Cap Needs Input'!$C$824:$C$826,\"=Now\",'Cap Needs Input'!$A$824:$A$826)*'Cap Needs Input'!$D$818,0)","v":0},"3.4.1.3.01","Water Savers: Faucets",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$854=$F$11,SUMIF('Cap Needs Input'!$C$857:$C$859,\"=Now\",'Cap Needs Input'!$A$857:$A$859)*'Cap Needs Input'!$D$851,0)","v":0},"3.4.1.3.02","Water Savers: Shower Heads",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$887=$F$11,SUMIF('Cap Needs Input'!$C$890:$C$892,\"=Now\",'Cap Needs Input'!$A$890:$A$892)*'Cap Needs Input'!$D$884,0)","v":0},"3.4.1.3.03","Water Savers: Toilets",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$920=$F$11,SUMIF('Cap Needs Input'!$C$923:$C$925,\"=Now\",'Cap Needs Input'!$A$923:$A$925)*'Cap Needs Input'!$D$917,0)","v":0},"3.4.2.1.01","HVAC Common Area Heating",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$953=$F$11,SUMIF('Cap Needs Input'!$C$956:$C$958,\"=Now\",'Cap Needs Input'!$A$956:$A$958)*'Cap Needs Input'!$D$950,0)","v":0},"3.4.2.1.02","HVAC In-Unit Heating",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$986=$F$11,SUMIF('Cap Needs Input'!$C$989:$C$991,\"=Now\",'Cap Needs Input'!$A$989:$A$991)*'Cap Needs Input'!$D$983,0)","v":0},"3.4.3.1.01","Bath Exhaust Fans",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1019=$F$11,SUMIF('Cap Needs Input'!$C$1022:$C$1024,\"=Now\",'Cap Needs Input'!$A$1022:$A$1024)*'Cap Needs Input'!$D$1016,0)","v":0},"3.4.3.1.02","HVAC Common Area Cooling",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1052=$F$11,SUMIF('Cap Needs Input'!$C$1055:$C$1057,\"=Now\",'Cap Needs Input'!$A$1055:$A$1057)*'Cap Needs Input'!$D$1049,0)","v":0},"3.4.3.1.03","HVAC In-Unit Cooling",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1085=$F$11,SUMIF('Cap Needs Input'!$C$1088:$C$1090,\"=Now\",'Cap Needs Input'!$A$1088:$A$1090)*'Cap Needs Input'!$D$1082,0)","v":0},"3.4.9.01","Programmable Thermostats",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1118=$F$11,SUMIF('Cap Needs Input'!$C$1121:$C$1123,\"=Now\",'Cap Needs Input'!$A$1121:$A$1123)*'Cap Needs Input'!$D$1115,0)","v":0},"3.4.9.02","M&E Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1151=$F$11,SUMIF('Cap Needs Input'!$C$1154:$C$1156,\"=Now\",'Cap Needs Input'!$A$1154:$A$1156)*'Cap Needs Input'!$D$1148,0)","v":0},"3.4.9.03","M&E Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1184=$F$11,SUMIF('Cap Needs Input'!$C$1187:$C$1189,\"=Now\",'Cap Needs Input'!$A$1187:$A$1189)*'Cap Needs Input'!$D$1181,0)","v":0},"3.4.9.04","M&E Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1217=$F$11,SUMIF('Cap Needs Input'!$C$1220:$C$1222,\"=Now\",'Cap Needs Input'!$A$1220:$A$1222)*'Cap Needs Input'!$D$1214,0)","v":0},"3.5","Elevators",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1250=$F$11,SUMIF('Cap Needs Input'!$C$1253:$C$1255,\"=Now\",'Cap Needs Input'!$A$1253:$A$1255)*'Cap Needs Input'!$D$1247,0)","v":0},"3.5.01","Elevators Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1283=$F$11,SUMIF('Cap Needs Input'!$C$1286:$C$1288,\"=Now\",'Cap Needs Input'!$A$1286:$A$1288)*'Cap Needs Input'!$D$1280,0)","v":0},"3.6.01","CO Detectors/Alarms",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1316=$F$11,SUMIF('Cap Needs Input'!$C$1319:$C$1321,\"=Now\",'Cap Needs Input'!$A$1319:$A$1321)*'Cap Needs Input'!$D$1313,0)","v":0},"3.6.02","Smoke Detectors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1349=$F$11,SUMIF('Cap Needs Input'!$C$1352:$C$1354,\"=Now\",'Cap Needs Input'!$A$1352:$A$1354)*'Cap Needs Input'!$D$1346,0)","v":0},"3.6.03","Life Safety Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1382=$F$11,SUMIF('Cap Needs Input'!$C$1385:$C$1387,\"=Now\",'Cap Needs Input'!$A$1385:$A$1387)*'Cap Needs Input'!$D$1379,0)","v":0},"3.7.1.01","Common Area Floor Coverings",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1415=$F$11,SUMIF('Cap Needs Input'!$C$1418:$C$1420,\"=Now\",'Cap Needs Input'!$A$1418:$A$1420)*'Cap Needs Input'!$D$1412,0)","v":0},"3.7.1.02","Common Area Interior Lighting Bulbs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1448=$F$11,SUMIF('Cap Needs Input'!$C$1451:$C$1453,\"=Now\",'Cap Needs Input'!$A$1451:$A$1453)*'Cap Needs Input'!$D$1445,0)","v":0},"3.7.1.03","Common Area Interior Lighting Fixtures",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1481=$F$11,SUMIF('Cap Needs Input'!$C$1484:$C$1486,\"=Now\",'Cap Needs Input'!$A$1484:$A$1486)*'Cap Needs Input'!$D$1478,0)","v":0},"3.7.1.04","Exit Signs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1514=$F$11,SUMIF('Cap Needs Input'!$C$1517:$C$1519,\"=Now\",'Cap Needs Input'!$A$1517:$A$1519)*'Cap Needs Input'!$D$1511,0)","v":0},"3.7.1.05","Exterior Lighting",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1547=$F$11,SUMIF('Cap Needs Input'!$C$1550:$C$1552,\"=Now\",'Cap Needs Input'!$A$1550:$A$1552)*'Cap Needs Input'!$D$1544,0)","v":0},"3.7.1.9.01","Common Area Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1580=$F$11,SUMIF('Cap Needs Input'!$C$1583:$C$1585,\"=Now\",'Cap Needs Input'!$A$1583:$A$1585)*'Cap Needs Input'!$D$1577,0)","v":0},"3.7.1.9.02","Common Area Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1613=$F$11,SUMIF('Cap Needs Input'!$C$1616:$C$1618,\"=Now\",'Cap Needs Input'!$A$1616:$A$1618)*'Cap Needs Input'!$D$1610,0)","v":0},"3.7.2.1.01","Kitchen Cabinets",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1646=$F$11,SUMIF('Cap Needs Input'!$C$1649:$C$1651,\"=Now\",'Cap Needs Input'!$A$1649:$A$1651)*'Cap Needs Input'!$D$1643,0)","v":0},"3.7.2.1.02","Kitchen Counter Tops, Sinks",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1679=$F$11,SUMIF('Cap Needs Input'!$C$1682:$C$1684,\"=Now\",'Cap Needs Input'!$A$1682:$A$1684)*'Cap Needs Input'!$D$1676,0)","v":0},"3.7.2.1.03","Kitchen Floor Coverings",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1712=$F$11,SUMIF('Cap Needs Input'!$C$1715:$C$1717,\"=Now\",'Cap Needs Input'!$A$1715:$A$1717)*'Cap Needs Input'!$D$1709,0)","v":0},"3.7.2.11.01","Dishwashers",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1745=$F$11,SUMIF('Cap Needs Input'!$C$1748:$C$1750,\"=Now\",'Cap Needs Input'!$A$1748:$A$1750)*'Cap Needs Input'!$D$1742,0)","v":0},"3.7.2.11.02","Range Hoods",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1778=$F$11,SUMIF('Cap Needs Input'!$C$1781:$C$1783,\"=Now\",'Cap Needs Input'!$A$1781:$A$1783)*'Cap Needs Input'!$D$1775,0)","v":0},"3.7.2.11.03","Ranges",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1811=$F$11,SUMIF('Cap Needs Input'!$C$1814:$C$1816,\"=Now\",'Cap Needs Input'!$A$1814:$A$1816)*'Cap Needs Input'!$D$1808,0)","v":0},"3.7.2.11.04","Refrigerators 1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1844=$F$11,SUMIF('Cap Needs Input'!$C$1847:$C$1849,\"=Now\",'Cap Needs Input'!$A$1847:$A$1849)*'Cap Needs Input'!$D$1841,0)","v":0},"3.7.2.11.05","Refrigerators 2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1877=$F$11,SUMIF('Cap Needs Input'!$C$1880:$C$1882,\"=Now\",'Cap Needs Input'!$A$1880:$A$1882)*'Cap Needs Input'!$D$1874,0)","v":0},"3.7.2.19","Other Appliances",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1910=$F$11,SUMIF('Cap Needs Input'!$C$1913:$C$1915,\"=Now\",'Cap Needs Input'!$A$1913:$A$1915)*'Cap Needs Input'!$D$1907,0)","v":0},"3.7.2.19.01","Kitchen Exhaust Fans",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1943=$F$11,SUMIF('Cap Needs Input'!$C$1946:$C$1948,\"=Now\",'Cap Needs Input'!$A$1946:$A$1948)*'Cap Needs Input'!$D$1940,0)","v":0},"3.7.2.19.02","Kitchen Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1976=$F$11,SUMIF('Cap Needs Input'!$C$1979:$C$1981,\"=Now\",'Cap Needs Input'!$A$1979:$A$1981)*'Cap Needs Input'!$D$1973,0)","v":0},"3.7.2.19.03","Kitchen Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2009=$F$11,SUMIF('Cap Needs Input'!$C$2012:$C$2014,\"=Now\",'Cap Needs Input'!$A$2012:$A$2014)*'Cap Needs Input'!$D$2006,0)","v":0},"3.7.2.19.04","Kitchen Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2042=$F$11,SUMIF('Cap Needs Input'!$C$2045:$C$2047,\"=Now\",'Cap Needs Input'!$A$2045:$A$2047)*'Cap Needs Input'!$D$2039,0)","v":0},"3.7.2.2.01","Bath Counter Tops, Sinks",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2075=$F$11,SUMIF('Cap Needs Input'!$C$2078:$C$2080,\"=Now\",'Cap Needs Input'!$A$2078:$A$2080)*'Cap Needs Input'!$D$2072,0)","v":0},"3.7.2.2.02","Bath Floor Covering",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2108=$F$11,SUMIF('Cap Needs Input'!$C$2111:$C$2113,\"=Now\",'Cap Needs Input'!$A$2111:$A$2113)*'Cap Needs Input'!$D$2105,0)","v":0},"3.7.2.2.03","Bath Vanities",null,null,null,null,null,null,null,null,null,1,1,{"$f":"IF(AND(N282=1,O282=0),1,0)","v":0},{"$f":"IF(AND(N282=0,O282=1),1,0)","v":0}]
[null,{"$f":"IF('Cap Needs Input'!$I$2141=$F$11,SUMIF('Cap Needs Input'!$C$2144:$C$2146,\"=Now\",'Cap Needs Input'!$A$2144:$A$2146)*'Cap Needs Input'!$D$2138,0)","v":0},"3.7.2.29.01","Bath Other #1",null,null,null,null,null,null,null,null,null,{"$f":"IF(B283=0,1,0)","v":1},1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2174=$F$11,SUMIF('Cap Needs Input'!$C$2177:$C$2179,\"=Now\",'Cap Needs Input'!$A$2177:$A$2179)*'Cap Needs Input'!$D$2171,0)","v":0},{"$f":"C184","v":"3.7.2.29.02"},"Bath Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2207=$F$11,SUMIF('Cap Needs Input'!$C$2210:$C$2212,\"=Now\",'Cap Needs Input'!$A$2210:$A$2212)*'Cap Needs Input'!$D$2204,0)","v":0},"3.7.2.29.03","Bath Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2240=$F$11,SUMIF('Cap Needs Input'!$C$2243:$C$2245,\"=Now\",'Cap Needs Input'!$A$2243:$A$2245)*'Cap Needs Input'!$D$2237,0)","v":0},"3.7.2.29.04","Bath Other #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2273=$F$11,SUMIF('Cap Needs Input'!$C$2276:$C$2278,\"=Now\",'Cap Needs Input'!$A$2276:$A$2278)*'Cap Needs Input'!$D$2270,0)","v":0},"3.7.2.3.01",{"$f":"D187","v":"Interior Carpet"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2306=$F$11,SUMIF('Cap Needs Input'!$C$2309:$C$2311,\"=Now\",'Cap Needs Input'!$A$2309:$A$2311)*'Cap Needs Input'!$D$2303,0)","v":0},"3.7.2.3.02","Interior Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2339=$F$11,SUMIF('Cap Needs Input'!$C$2342:$C$2344,\"=Now\",'Cap Needs Input'!$A$2342:$A$2344)*'Cap Needs Input'!$D$2336,0)","v":0},"3.7.2.3.03","Interior Painting",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2372=$F$11,SUMIF('Cap Needs Input'!$C$2375:$C$2377,\"=Now\",'Cap Needs Input'!$A$2375:$A$2377)*'Cap Needs Input'!$D$2369,0)","v":0},"3.7.2.39.01","Interior Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2405=$F$11,SUMIF('Cap Needs Input'!$C$2408:$C$2410,\"=Now\",'Cap Needs Input'!$A$2408:$A$2410)*'Cap Needs Input'!$D$2402,0)","v":0},"3.7.2.39.02","Interior Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2438=$F$11,SUMIF('Cap Needs Input'!$C$2441:$C$2443,\"=Now\",'Cap Needs Input'!$A$2441:$A$2443)*'Cap Needs Input'!$D$2435,0)","v":0},"3.7.2.39.03","Interior Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2471=$F$11,SUMIF('Cap Needs Input'!$C$2474:$C$2476,\"=Now\",'Cap Needs Input'!$A$2474:$A$2476)*'Cap Needs Input'!$D$2468,0)","v":0},"3.7.2.39.04","Interior Other #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2504=$F$11,SUMIF('Cap Needs Input'!$C$2507:$C$2509,\"=Now\",'Cap Needs Input'!$A$2507:$A$2509)*'Cap Needs Input'!$D$2501,0)","v":0},"3.7.2.4.01","Ceiling Fans",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2537=$F$11,SUMIF('Cap Needs Input'!$C$2540:$C$2542,\"=Now\",'Cap Needs Input'!$A$2540:$A$2542)*'Cap Needs Input'!$D$2534,0)","v":0},"3.7.2.4.02","In-Unit Lighting Bulbs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2570=$F$11,SUMIF('Cap Needs Input'!$C$2573:$C$2575,\"=Now\",'Cap Needs Input'!$A$2573:$A$2575)*'Cap Needs Input'!$D$2567,0)","v":0},"3.7.2.4.03","In-Unit Lighting Fixtures",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2603=$F$11,SUMIF('Cap Needs Input'!$C$2606:$C$2608,\"=Now\",'Cap Needs Input'!$A$2606:$A$2608)*'Cap Needs Input'!$D$2600,0)","v":0},"3.7.2.4.04","In-Unit Electrical Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2636=$F$11,SUMIF('Cap Needs Input'!$C$2639:$C$2641,\"=Now\",'Cap Needs Input'!$A$2639:$A$2641)*'Cap Needs Input'!$D$2633,0)","v":0},"3.7.2.4.05","In-Unit Electrical Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2669=$F$11,SUMIF('Cap Needs Input'!$C$2672:$C$2674,\"=Now\",'Cap Needs Input'!$A$2672:$A$2674)*'Cap Needs Input'!$D$2666,0)","v":0},"3.8.01","Other #01",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2702=$F$11,SUMIF('Cap Needs Input'!$C$2705:$C$2707,\"=Now\",'Cap Needs Input'!$A$2705:$A$2707)*'Cap Needs Input'!$D$2699,0)","v":0},"3.8.02","Other #02",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2735=$F$11,SUMIF('Cap Needs Input'!$C$2738:$C$2740,\"=Now\",'Cap Needs Input'!$A$2738:$A$2740)*'Cap Needs Input'!$D$2732,0)","v":0},"3.8.03","Other #03",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2768=$F$11,SUMIF('Cap Needs Input'!$C$2771:$C$2773,\"=Now\",'Cap Needs Input'!$A$2771:$A$2773)*'Cap Needs Input'!$D$2765,0)","v":0},"3.8.04","Other #04",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2801=$F$11,SUMIF('Cap Needs Input'!$C$2804:$C$2806,\"=Now\",'Cap Needs Input'!$A$2804:$A$2806)*'Cap Needs Input'!$D$2798,0)","v":0},"3.8.05","Other #05",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2834=$F$11,SUMIF('Cap Needs Input'!$C$2837:$C$2839,\"=Now\",'Cap Needs Input'!$A$2837:$A$2839)*'Cap Needs Input'!$D$2831,0)","v":0},"3.8.06","Other #06",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2867=$F$11,SUMIF('Cap Needs Input'!$C$2870:$C$2872,\"=Now\",'Cap Needs Input'!$A$2870:$A$2872)*'Cap Needs Input'!$D$2864,0)","v":0},"3.8.07","Other #07",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2900=$F$11,SUMIF('Cap Needs Input'!$C$2903:$C$2905,\"=Now\",'Cap Needs Input'!$A$2903:$A$2905)*'Cap Needs Input'!$D$2897,0)","v":0},"3.8.08","Other #08",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2933=$F$11,SUMIF('Cap Needs Input'!$C$2936:$C$2938,\"=Now\",'Cap Needs Input'!$A$2936:$A$2938)*'Cap Needs Input'!$D$2930,0)","v":0},"3.8.09","Other #09",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2966=$F$11,SUMIF('Cap Needs Input'!$C$2969:$C$2971,\"=Now\",'Cap Needs Input'!$A$2969:$A$2971)*'Cap Needs Input'!$D$2963,0)","v":0},"3.8.10","Other #10",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2999=$F$11,SUMIF('Cap Needs Input'!$C$3002:$C$3004,\"=Now\",'Cap Needs Input'!$A$3002:$A$3004)*'Cap Needs Input'!$D$2996,0)","v":0},"3.8.11","Other #11",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3032=$F$11,SUMIF('Cap Needs Input'!$C$3035:$C$3037,\"=Now\",'Cap Needs Input'!$A$3035:$A$3037)*'Cap Needs Input'!$D$3029,0)","v":0},"3.8.12","Other #12",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3065=$F$11,SUMIF('Cap Needs Input'!$C$3068:$C$3070,\"=Now\",'Cap Needs Input'!$A$3068:$A$3070)*'Cap Needs Input'!$D$3062,0)","v":0},"3.8.13","Other #13",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3098=$F$11,SUMIF('Cap Needs Input'!$C$3101:$C$3103,\"=Now\",'Cap Needs Input'!$A$3101:$A$3103)*'Cap Needs Input'!$D$3095,0)","v":0},"3.8.14","Other #14",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3131=$F$11,SUMIF('Cap Needs Input'!$C$3134:$C$3136,\"=Now\",'Cap Needs Input'!$A$3134:$A$3136)*'Cap Needs Input'!$D$3128,0)","v":0},"3.8.15","Other #15",null,null,null,null,null,null,null,null,null,1,1,{"$f":"IF(AND(N313=1,O313=0),1,0)","v":0},{"$f":"IF(AND(N313=0,O313=1),1,0)","v":0}]
[null,{"$f":"IF($E$7=F$11,$C$7,0)","v":0},"N/A","Relocation Costs",null,null,null,null,null,null,null,null,null,1,1,{"$f":"IF(AND(N314=1,O314=0),1,0)","v":0},{"$f":"IF(AND(N314=0,O314=1),1,0)","v":0}]
[null,{"$f":"SUM(B219:B314)","v":0},null,"TOTAL"]
[]
[null,{"$f":"G11","v":0}]
[null,"Cost","Item Code","Component Description"]
[null,{"$f":"IF('Cap Needs Input'!$I$29=$G$11,SUMIF('Cap Needs Input'!$C$32:$C$34,\"=Now\",'Cap Needs Input'!$A$32:$A$34)*'Cap Needs Input'!$D$26,0)","v":0},{"$f":"C219","v":"3.2.2"},{"$f":"D219","v":"Storm Water Drainage"},null,null,null,null,null,null,null,null,null,{"$f":"IF(B319=0,1,0)","v":1},1,{"$f":"IF(AND(N319=1,O319=0),1,0)","v":0},{"$f":"IF(AND(N319=0,O319=1),1,0)","v":0}]
[null,{"$f":"IF('Cap Needs Input'!$I$62=$G$11,SUMIF('Cap Needs Input'!$C$65:$C$67,\"=Now\",'Cap Needs Input'!$A$65:$A$67)*'Cap Needs Input'!$D$59,0)","v":0},{"$f":"C220","v":"3.2.4"},{"$f":"D220","v":"Parking and Driveways"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$95=$G$11,SUMIF('Cap Needs Input'!$C$98:$C$100,\"=Now\",'Cap Needs Input'!$A$98:$A$100)*'Cap Needs Input'!$D$92,0)","v":0},"3.2.4.01",{"$f":"D221","v":"Parking and Driveways Other #1"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$128=$G$11,SUMIF('Cap Needs Input'!$C$131:$C$133,\"=Now\",'Cap Needs Input'!$A$131:$A$133)*'Cap Needs Input'!$D$125,0)","v":0},"3.2.4.02",{"$f":"D222","v":"Parking and Driveways Other #2"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$161=$G$11,SUMIF('Cap Needs Input'!$C$164:$C$166,\"=Now\",'Cap Needs Input'!$A$164:$A$166)*'Cap Needs Input'!$D$158,0)","v":0},"3.2.6",{"$f":"D223","v":"Land and Grounds: Irrigation"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$194=$G$11,SUMIF('Cap Needs Input'!$C$197:$C$199,\"=Now\",'Cap Needs Input'!$A$197:$A$199)*'Cap Needs Input'!$D$191,0)","v":0},"3.2.9.01","Site Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$227=$G$11,SUMIF('Cap Needs Input'!$C$230:$C$232,\"=Now\",'Cap Needs Input'!$A$230:$A$232)*'Cap Needs Input'!$D$224,0)","v":0},"3.2.9.02","Site Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$260=$G$11,SUMIF('Cap Needs Input'!$C$263:$C$265,\"=Now\",'Cap Needs Input'!$A$263:$A$265)*'Cap Needs Input'!$D$257,0)","v":0},"3.2.9.03","Site Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$293=$G$11,SUMIF('Cap Needs Input'!$C$296:$C$298,\"=Now\",'Cap Needs Input'!$A$296:$A$298)*'Cap Needs Input'!$D$290,0)","v":0},"3.2.9.04","Site Other #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$326=$G$11,SUMIF('Cap Needs Input'!$C$329:$C$331,\"=Now\",'Cap Needs Input'!$A$329:$A$331)*'Cap Needs Input'!$D$323,0)","v":0},"3.3.2.2","Exterior Walls",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$359=$G$11,SUMIF('Cap Needs Input'!$C$362:$C$364,\"=Now\",'Cap Needs Input'!$A$362:$A$364)*'Cap Needs Input'!$D$356,0)","v":0},"3.3.2.3","Insulation",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$392=$G$11,SUMIF('Cap Needs Input'!$C$395:$C$397,\"=Now\",'Cap Needs Input'!$A$395:$A$397)*'Cap Needs Input'!$D$389,0)","v":0},"3.3.2.4.01","Sliding Glass Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$425=$G$11,SUMIF('Cap Needs Input'!$C$428:$C$430,\"=Now\",'Cap Needs Input'!$A$428:$A$430)*'Cap Needs Input'!$D$422,0)","v":0},"3.3.2.4.02","Windows",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$458=$G$11,SUMIF('Cap Needs Input'!$C$461:$C$463,\"=Now\",'Cap Needs Input'!$A$461:$A$463)*'Cap Needs Input'!$D$455,0)","v":0},"3.3.2.5.01","Exterior Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$491=$G$11,SUMIF('Cap Needs Input'!$C$494:$C$496,\"=Now\",'Cap Needs Input'!$A$494:$A$496)*'Cap Needs Input'!$D$488,0)","v":0},"3.3.2.5.02","Storm Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$524=$G$11,SUMIF('Cap Needs Input'!$C$527:$C$529,\"=Now\",'Cap Needs Input'!$A$527:$A$529)*'Cap Needs Input'!$D$521,0)","v":0},"3.3.2.9.01","Bldg Envelope Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$557=$G$11,SUMIF('Cap Needs Input'!$C$560:$C$562,\"=Now\",'Cap Needs Input'!$A$560:$A$562)*'Cap Needs Input'!$D$554,0)","v":0},"3.3.2.9.02","Bldg Envelope Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$590=$G$11,SUMIF('Cap Needs Input'!$C$593:$C$595,\"=Now\",'Cap Needs Input'!$A$593:$A$595)*'Cap Needs Input'!$D$587,0)","v":0},"3.3.2.9.03","Bldg Envelope Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$623=$G$11,SUMIF('Cap Needs Input'!$C$626:$C$628,\"=Now\",'Cap Needs Input'!A$626:$A$628)*'Cap Needs Input'!$D$620,0)","v":0},"3.3.2.9.04","Bldg Envelope Other #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$656=$G$11,SUMIF('Cap Needs Input'!$C$659:$C$661,\"=Now\",'Cap Needs Input'!$A$659:$A$661)*'Cap Needs Input'!$D$653,0)","v":0},"3.3.4","Roofs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$689=$G$11,SUMIF('Cap Needs Input'!$C$692:$C$694,\"=Now\",'Cap Needs Input'!$A$692:$A$694)*'Cap Needs Input'!$D$686,0)","v":0},"3.4.1.2.01","DHW #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$722=$G$11,SUMIF('Cap Needs Input'!$C$725:$C$727,\"=Now\",'Cap Needs Input'!$A$725:$A$727)*'Cap Needs Input'!$D$719,0)","v":0},"3.4.1.2.02","DHW #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$755=$G$11,SUMIF('Cap Needs Input'!$C$758:$C$760,\"=Now\",'Cap Needs Input'!$A$758:$A$760)*'Cap Needs Input'!$D$752,0)","v":0},"3.4.1.2.03","DHW #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$788=$G$11,SUMIF('Cap Needs Input'!$C$791:$C$793,\"=Now\",'Cap Needs Input'!$A$791:$A$793)*'Cap Needs Input'!$D$785,0)","v":0},"3.4.1.2.04","DHW #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$821=$G$11,SUMIF('Cap Needs Input'!$C$824:$C$826,\"=Now\",'Cap Needs Input'!$A$824:$A$826)*'Cap Needs Input'!$D$818,0)","v":0},"3.4.1.3.01","Water Savers: Faucets",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$854=$G$11,SUMIF('Cap Needs Input'!$C$857:$C$859,\"=Now\",'Cap Needs Input'!$A$857:$A$859)*'Cap Needs Input'!$D$851,0)","v":0},"3.4.1.3.02","Water Savers: Shower Heads",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$887=$G$11,SUMIF('Cap Needs Input'!$C$890:$C$892,\"=Now\",'Cap Needs Input'!$A$890:$A$892)*'Cap Needs Input'!$D$884,0)","v":0},"3.4.1.3.03","Water Savers: Toilets",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$920=$G$11,SUMIF('Cap Needs Input'!$C$923:$C$925,\"=Now\",'Cap Needs Input'!$A$923:$A$925)*'Cap Needs Input'!$D$917,0)","v":0},"3.4.2.1.01","HVAC Common Area Heating",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$953=$G$11,SUMIF('Cap Needs Input'!$C$956:$C$958,\"=Now\",'Cap Needs Input'!$A$956:$A$958)*'Cap Needs Input'!$D$950,0)","v":0},"3.4.2.1.02","HVAC In-Unit Heating",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$986=$G$11,SUMIF('Cap Needs Input'!$C$989:$C$991,\"=Now\",'Cap Needs Input'!$A$989:$A$991)*'Cap Needs Input'!$D$983,0)","v":0},"3.4.3.1.01","Bath Exhaust Fans",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1019=$G$11,SUMIF('Cap Needs Input'!$C$1022:$C$1024,\"=Now\",'Cap Needs Input'!$A$1022:$A$1024)*'Cap Needs Input'!$D$1016,0)","v":0},"3.4.3.1.02","HVAC Common Area Cooling",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1052=$G$11,SUMIF('Cap Needs Input'!$C$1055:$C$1057,\"=Now\",'Cap Needs Input'!$A$1055:$A$1057)*'Cap Needs Input'!$D$1049,0)","v":0},"3.4.3.1.03","HVAC In-Unit Cooling",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1085=$G$11,SUMIF('Cap Needs Input'!$C$1088:$C$1090,\"=Now\",'Cap Needs Input'!$A$1088:$A$1090)*'Cap Needs Input'!$D$1082,0)","v":0},"3.4.9.01","Programmable Thermostats",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1118=$G$11,SUMIF('Cap Needs Input'!$C$1121:$C$1123,\"=Now\",'Cap Needs Input'!$A$1121:$A$1123)*'Cap Needs Input'!$D$1115,0)","v":0},"3.4.9.02","M&E Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1151=$G$11,SUMIF('Cap Needs Input'!$C$1154:$C$1156,\"=Now\",'Cap Needs Input'!$A$1154:$A$1156)*'Cap Needs Input'!$D$1148,0)","v":0},"3.4.9.03","M&E Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1184=$G$11,SUMIF('Cap Needs Input'!$C$1187:$C$1189,\"=Now\",'Cap Needs Input'!$A$1187:$A$1189)*'Cap Needs Input'!$D$1181,0)","v":0},"3.4.9.04","M&E Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1217=$G$11,SUMIF('Cap Needs Input'!$C$1220:$C$1222,\"=Now\",'Cap Needs Input'!$A$1220:$A$1222)*'Cap Needs Input'!$D$1214,0)","v":0},"3.5","Elevators",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1250=$G$11,SUMIF('Cap Needs Input'!$C$1253:$C$1255,\"=Now\",'Cap Needs Input'!$A$1253:$A$1255)*'Cap Needs Input'!$D$1247,0)","v":0},"3.5.01","Elevators Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1283=$G$11,SUMIF('Cap Needs Input'!$C$1286:$C$1288,\"=Now\",'Cap Needs Input'!$A$1286:$A$1288)*'Cap Needs Input'!$D$1280,0)","v":0},"3.6.01","CO Detectors/Alarms",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1316=$G$11,SUMIF('Cap Needs Input'!$C$1319:$C$1321,\"=Now\",'Cap Needs Input'!$A$1319:$A$1321)*'Cap Needs Input'!$D$1313,0)","v":0},"3.6.02","Smoke Detectors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1349=$G$11,SUMIF('Cap Needs Input'!$C$1352:$C$1354,\"=Now\",'Cap Needs Input'!$A$1352:$A$1354)*'Cap Needs Input'!$D$1346,0)","v":0},"3.6.03","Life Safety Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1382=$G$11,SUMIF('Cap Needs Input'!$C$1385:$C$1387,\"=Now\",'Cap Needs Input'!$A$1385:$A$1387)*'Cap Needs Input'!$D$1379,0)","v":0},"3.7.1.01","Common Area Floor Coverings",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1415=$G$11,SUMIF('Cap Needs Input'!$C$1418:$C$1420,\"=Now\",'Cap Needs Input'!$A$1418:$A$1420)*'Cap Needs Input'!$D$1412,0)","v":0},"3.7.1.02","Common Area Interior Lighting Bulbs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1448=$G$11,SUMIF('Cap Needs Input'!$C$1451:$C$1453,\"=Now\",'Cap Needs Input'!$A$1451:$A$1453)*'Cap Needs Input'!$D$1445,0)","v":0},"3.7.1.03","Common Area Interior Lighting Fixtures",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1481=$G$11,SUMIF('Cap Needs Input'!$C$1484:$C$1486,\"=Now\",'Cap Needs Input'!$A$1484:$A$1486)*'Cap Needs Input'!$D$1478,0)","v":0},"3.7.1.04","Exit Signs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1514=$G$11,SUMIF('Cap Needs Input'!$C$1517:$C$1519,\"=Now\",'Cap Needs Input'!$A$1517:$A$1519)*'Cap Needs Input'!$D$1511,0)","v":0},"3.7.1.05","Exterior Lighting",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1547=$G$11,SUMIF('Cap Needs Input'!$C$1550:$C$1552,\"=Now\",'Cap Needs Input'!$A$1550:$A$1552)*'Cap Needs Input'!$D$1544,0)","v":0},"3.7.1.9.01","Common Area Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1580=$G$11,SUMIF('Cap Needs Input'!$C$1583:$C$1585,\"=Now\",'Cap Needs Input'!$A$1583:$A$1585)*'Cap Needs Input'!$D$1577,0)","v":0},"3.7.1.9.02","Common Area Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1613=$G$11,SUMIF('Cap Needs Input'!$C$1616:$C$1618,\"=Now\",'Cap Needs Input'!$A$1616:$A$1618)*'Cap Needs Input'!$D$1610,0)","v":0},"3.7.2.1.01","Kitchen Cabinets",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1646=$G$11,SUMIF('Cap Needs Input'!$C$1649:$C$1651,\"=Now\",'Cap Needs Input'!$A$1649:$A$1651)*'Cap Needs Input'!$D$1643,0)","v":0},"3.7.2.1.02","Kitchen Counter Tops, Sinks",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1679=$G$11,SUMIF('Cap Needs Input'!$C$1682:$C$1684,\"=Now\",'Cap Needs Input'!$A$1682:$A$1684)*'Cap Needs Input'!$D$1676,0)","v":0},"3.7.2.1.03","Kitchen Floor Coverings",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1712=$G$11,SUMIF('Cap Needs Input'!$C$1715:$C$1717,\"=Now\",'Cap Needs Input'!$A$1715:$A$1717)*'Cap Needs Input'!$D$1709,0)","v":0},"3.7.2.11.01","Dishwashers",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1745=$G$11,SUMIF('Cap Needs Input'!$C$1748:$C$1750,\"=Now\",'Cap Needs Input'!$A$1748:$A$1750)*'Cap Needs Input'!$D$1742,0)","v":0},"3.7.2.11.02","Range Hoods",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1778=$G$11,SUMIF('Cap Needs Input'!$C$1781:$C$1783,\"=Now\",'Cap Needs Input'!$A$1781:$A$1783)*'Cap Needs Input'!$D$1775,0)","v":0},"3.7.2.11.03","Ranges",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1811=$G$11,SUMIF('Cap Needs Input'!$C$1814:$C$1816,\"=Now\",'Cap Needs Input'!$A$1814:$A$1816)*'Cap Needs Input'!$D$1808,0)","v":0},"3.7.2.11.04","Refrigerators 1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1844=$G$11,SUMIF('Cap Needs Input'!$C$1847:$C$1849,\"=Now\",'Cap Needs Input'!$A$1847:$A$1849)*'Cap Needs Input'!$D$1841,0)","v":0},"3.7.2.11.05","Refrigerators 2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1877=$G$11,SUMIF('Cap Needs Input'!$C$1880:$C$1882,\"=Now\",'Cap Needs Input'!$A$1880:$A$1882)*'Cap Needs Input'!$D$1874,0)","v":0},"3.7.2.19","Other Appliances",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1910=$G$11,SUMIF('Cap Needs Input'!$C$1913:$C$1915,\"=Now\",'Cap Needs Input'!$A$1913:$A$1915)*'Cap Needs Input'!$D$1907,0)","v":0},"3.7.2.19.01","Kitchen Exhaust Fans",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1943=$G$11,SUMIF('Cap Needs Input'!$C$1946:$C$1948,\"=Now\",'Cap Needs Input'!$A$1946:$A$1948)*'Cap Needs Input'!$D$1940,0)","v":0},"3.7.2.19.02","Kitchen Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$1976=$G$11,SUMIF('Cap Needs Input'!$C$1979:$C$1981,\"=Now\",'Cap Needs Input'!$A$1979:$A$1981)*'Cap Needs Input'!$D$1973,0)","v":0},"3.7.2.19.03","Kitchen Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2009=$G$11,SUMIF('Cap Needs Input'!$C$2012:$C$2014,\"=Now\",'Cap Needs Input'!$A$2012:$A$2014)*'Cap Needs Input'!$D$2006,0)","v":0},"3.7.2.19.04","Kitchen Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2042=$G$11,SUMIF('Cap Needs Input'!$C$2045:$C$2047,\"=Now\",'Cap Needs Input'!$A$2045:$A$2047)*'Cap Needs Input'!$D$2039,0)","v":0},"3.7.2.2.01","Bath Counter Tops, Sinks",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2075=$G$11,SUMIF('Cap Needs Input'!$C$2078:$C$2080,\"=Now\",'Cap Needs Input'!$A$2078:$A$2080)*'Cap Needs Input'!$D$2072,0)","v":0},"3.7.2.2.02","Bath Floor Covering",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2108=$G$11,SUMIF('Cap Needs Input'!$C$2111:$C$2113,\"=Now\",'Cap Needs Input'!$A$2111:$A$2113)*'Cap Needs Input'!$D$2105,0)","v":0},"3.7.2.2.03","Bath Vanities",null,null,null,null,null,null,null,null,null,1,1,{"$f":"IF(AND(N382=1,O382=0),1,0)","v":0},{"$f":"IF(AND(N382=0,O382=1),1,0)","v":0}]
[null,{"$f":"IF('Cap Needs Input'!$I$2141=$G$11,SUMIF('Cap Needs Input'!$C$2144:$C$2146,\"=Now\",'Cap Needs Input'!$A$2144:$A$2146)*'Cap Needs Input'!$D$2138,0)","v":0},"3.7.2.29.01","Bath Other #1",null,null,null,null,null,null,null,null,null,{"$f":"IF(B383=0,1,0)","v":1},1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2174=$G$11,SUMIF('Cap Needs Input'!$C$2177:$C$2179,\"=Now\",'Cap Needs Input'!$A$2177:$A$2179)*'Cap Needs Input'!$D$2171,0)","v":0},{"$f":"C284","v":"3.7.2.29.02"},"Bath Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2207=$G$11,SUMIF('Cap Needs Input'!$C$2210:$C$2212,\"=Now\",'Cap Needs Input'!$A$2210:$A$2212)*'Cap Needs Input'!$D$2204,0)","v":0},"3.7.2.29.03","Bath Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2240=$G$11,SUMIF('Cap Needs Input'!$C$2243:$C$2245,\"=Now\",'Cap Needs Input'!$A$2243:$A$2245)*'Cap Needs Input'!$D$2237,0)","v":0},"3.7.2.29.04","Bath Other #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2273=$G$11,SUMIF('Cap Needs Input'!$C$2276:$C$2278,\"=Now\",'Cap Needs Input'!$A$2276:$A$2278)*'Cap Needs Input'!$D$2270,0)","v":0},"3.7.2.3.01",{"$f":"D287","v":"Interior Carpet"},null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2306=$G$11,SUMIF('Cap Needs Input'!$C$2309:$C$2311,\"=Now\",'Cap Needs Input'!$A$2309:$A$2311)*'Cap Needs Input'!$D$2303,0)","v":0},"3.7.2.3.02","Interior Doors",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2339=$G$11,SUMIF('Cap Needs Input'!$C$2342:$C$2344,\"=Now\",'Cap Needs Input'!$A$2342:$A$2344)*'Cap Needs Input'!$D$2336,0)","v":0},"3.7.2.3.03","Interior Painting",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2372=$G$11,SUMIF('Cap Needs Input'!$C$2375:$C$2377,\"=Now\",'Cap Needs Input'!$A$2375:$A$2377)*'Cap Needs Input'!$D$2369,0)","v":0},"3.7.2.39.01","Interior Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2405=$G$11,SUMIF('Cap Needs Input'!$C$2408:$C$2410,\"=Now\",'Cap Needs Input'!$A$2408:$A$2410)*'Cap Needs Input'!$D$2402,0)","v":0},"3.7.2.39.02","Interior Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2438=$G$11,SUMIF('Cap Needs Input'!$C$2441:$C$2443,\"=Now\",'Cap Needs Input'!$A$2441:$A$2443)*'Cap Needs Input'!$D$2435,0)","v":0},"3.7.2.39.03","Interior Other #3",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2471=$G$11,SUMIF('Cap Needs Input'!$C$2474:$C$2476,\"=Now\",'Cap Needs Input'!$A$2474:$A$2476)*'Cap Needs Input'!$D$2468,0)","v":0},"3.7.2.39.04","Interior Other #4",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2504=$G$11,SUMIF('Cap Needs Input'!$C$2507:$C$2509,\"=Now\",'Cap Needs Input'!$A$2507:$A$2509)*'Cap Needs Input'!$D$2501,0)","v":0},"3.7.2.4.01","Ceiling Fans",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2537=$G$11,SUMIF('Cap Needs Input'!$C$2540:$C$2542,\"=Now\",'Cap Needs Input'!$A$2540:$A$2542)*'Cap Needs Input'!$D$2534,0)","v":0},"3.7.2.4.02","In-Unit Lighting Bulbs",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2570=$G$11,SUMIF('Cap Needs Input'!$C$2573:$C$2575,\"=Now\",'Cap Needs Input'!$A$2573:$A$2575)*'Cap Needs Input'!$D$2567,0)","v":0},"3.7.2.4.03","In-Unit Lighting Fixtures",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2603=$G$11,SUMIF('Cap Needs Input'!$C$2606:$C$2608,\"=Now\",'Cap Needs Input'!$A$2606:$A$2608)*'Cap Needs Input'!$D$2600,0)","v":0},"3.7.2.4.04","In-Unit Electrical Other #1",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2636=$G$11,SUMIF('Cap Needs Input'!$C$2639:$C$2641,\"=Now\",'Cap Needs Input'!$A$2639:$A$2641)*'Cap Needs Input'!$D$2633,0)","v":0},"3.7.2.4.05","In-Unit Electrical Other #2",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2669=$G$11,SUMIF('Cap Needs Input'!$C$2672:$C$2674,\"=Now\",'Cap Needs Input'!$A$2672:$A$2674)*'Cap Needs Input'!$D$2666,0)","v":0},"3.8.01","Other #01",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2702=$G$11,SUMIF('Cap Needs Input'!$C$2705:$C$2707,\"=Now\",'Cap Needs Input'!$A$2705:$A$2707)*'Cap Needs Input'!$D$2699,0)","v":0},"3.8.02","Other #02",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2735=$G$11,SUMIF('Cap Needs Input'!$C$2738:$C$2740,\"=Now\",'Cap Needs Input'!$A$2738:$A$2740)*'Cap Needs Input'!$D$2732,0)","v":0},"3.8.03","Other #03",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2768=$G$11,SUMIF('Cap Needs Input'!$C$2771:$C$2773,\"=Now\",'Cap Needs Input'!$A$2771:$A$2773)*'Cap Needs Input'!$D$2765,0)","v":0},"3.8.04","Other #04",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2801=$G$11,SUMIF('Cap Needs Input'!$C$2804:$C$2806,\"=Now\",'Cap Needs Input'!$A$2804:$A$2806)*'Cap Needs Input'!$D$2798,0)","v":0},"3.8.05","Other #05",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2834=$G$11,SUMIF('Cap Needs Input'!$C$2837:$C$2839,\"=Now\",'Cap Needs Input'!$A$2837:$A$2839)*'Cap Needs Input'!$D$2831,0)","v":0},"3.8.06","Other #06",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2867=$G$11,SUMIF('Cap Needs Input'!$C$2870:$C$2872,\"=Now\",'Cap Needs Input'!$A$2870:$A$2872)*'Cap Needs Input'!$D$2864,0)","v":0},"3.8.07","Other #07",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2900=$G$11,SUMIF('Cap Needs Input'!$C$2903:$C$2905,\"=Now\",'Cap Needs Input'!$A$2903:$A$2905)*'Cap Needs Input'!$D$2897,0)","v":0},"3.8.08","Other #08",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2933=$G$11,SUMIF('Cap Needs Input'!$C$2936:$C$2938,\"=Now\",'Cap Needs Input'!$A$2936:$A$2938)*'Cap Needs Input'!$D$2930,0)","v":0},"3.8.09","Other #09",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2966=$G$11,SUMIF('Cap Needs Input'!$C$2969:$C$2971,\"=Now\",'Cap Needs Input'!$A$2969:$A$2971)*'Cap Needs Input'!$D$2963,0)","v":0},"3.8.10","Other #10",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$2999=$G$11,SUMIF('Cap Needs Input'!$C$3002:$C$3004,\"=Now\",'Cap Needs Input'!$A$3002:$A$3004)*'Cap Needs Input'!$D$2996,0)","v":0},"3.8.11","Other #11",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3032=$G$11,SUMIF('Cap Needs Input'!$C$3035:$C$3037,\"=Now\",'Cap Needs Input'!$A$3035:$A$3037)*'Cap Needs Input'!$D$3029,0)","v":0},"3.8.12","Other #12",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3065=$G$11,SUMIF('Cap Needs Input'!$C$3068:$C$3070,\"=Now\",'Cap Needs Input'!$A$3068:$A$3070)*'Cap Needs Input'!$D$3062,0)","v":0},"3.8.13","Other #13",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3098=$G$11,SUMIF('Cap Needs Input'!$C$3101:$C$3103,\"=Now\",'Cap Needs Input'!$A$3101:$A$3103)*'Cap Needs Input'!$D$3095,0)","v":0},"3.8.14","Other #14",null,null,null,null,null,null,null,null,null,1,1,0,0]
[null,{"$f":"IF('Cap Needs Input'!$I$3131=$G$11,SUMIF('Cap Needs Input'!$C$3134:$C$3136,\"=Now\",'Cap Needs Input'!$A$3134:$A$3136)*'Cap Needs Input'!$D$3128,0)","v":0},"3.8.15","Other #15",null,null,null,null,null,null,null,null,null,1,1,{"$f":"IF(AND(N413=1,O413=0),1,0)","v":0},{"$f":"IF(AND(N413=0,O413=1),1,0)","v":0}]
[null,{"$f":"IF($E$7=G$11,$C$7,0)","v":0},"N/A","Relocation Costs",null,null,null,null,null,null,null,null,null,1,1,{"$f":"IF(AND(N414=1,O414=0),1,0)","v":0},{"$f":"IF(AND(N414=0,O414=1),1,0)","v":0}]
[null,{"$f":"SUM(B319:B414)","v":0},null,"TOTAL"]

{"sheet":"Critical Needs","index":16,"n_rows":43,"n_cols":28,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Critical Needs Summary"]
[]
[null,{"$f":"'Rehab Specifications'!A2&\":   \"&'Rehab Specifications'!C2","v":"Project Name:   0"}]
[null,{"$f":"'Rehab Specifications'!A3&\":   \"&'Rehab Specifications'!C3","v":"Street Address:   0"}]
[null,{"$f":"'Rehab Specifications'!A4&\":   \"&'Rehab Specifications'!C4","v":"City, State:   , "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included in Rehab"]
[null,{"$f":"'Rehab Specifications'!A5&\":   \"&'Rehab Specifications'!C5","v":"Zip Code:   0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Be Completed Prior To Closing"]
[]
[null,"Critical Repair Description","PCA Contractor Estimate","Actual Cost","Included in Rehab or To Be Completed Prior To Closing?"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"TOTAL: All Critical Needs",{"$f":"SUM(C10:C40)","v":0},{"$f":"SUM(D10:D40)","v":0}]
[null,"TOTAL: Citical Needs Included in Rehab",{"$f":"SUMIF($E$10:$E$39,\"=Included in Rehab\",C$10:C$39)","v":0},{"$f":"SUMIF($E$10:$E$39,\"=Included in Rehab\",D$10:D$39)","v":0}]
[null,"TOTAL: Critical Needs To Be Completed Prior To Closing",{"$f":"SUMIF($E$10:$E$39,\"=To Be Completed Prior To Closing\",C$10:C$39)","v":0},{"$f":"SUMIF($E$10:$E$39,\"=To Be Completed Prior To Closing\",D$10:D$39)","v":0}]

{"sheet":"Rehab Specifications","index":17,"n_rows":140,"n_cols":18,"rows_kept":140,"cut":false,"hidden":false,"merged":[[117,1,119,7],[120,1,122,7],[8,0,8,7],[9,0,9,7],[12,7,13,7],[11,0,11,6],[12,8,13,8],[12,9,13,9],[12,10,13,10],[59,1,59,2],[60,1,60,2],[81,1,81,2],[62,1,62,2],[61,1,61,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[95,1,95,2],[12,11,13,11],[13,0,13,2],[14,0,14,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[23,1,23,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[15,18,15,19],[15,20,15,21],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[89,1,89,2],[111,1,111,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[102,1,102,2],[103,1,103,2],[104,1,104,2],[105,1,105,2],[106,1,106,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[100,1,100,2],[72,1,72,2],[137,1,137,7],[110,1,110,2],[101,1,101,2],[82,1,82,2],[83,1,83,2],[84,1,84,2],[85,1,85,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[73,1,73,2],[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],[86,1,86,2],[87,1,87,2],[88,1,88,2]]}
[]
["Project Name",null,{"$f":"'Primary Input'!D13","v":0},null,null,null,"Total # of Units:",{"$f":"'Primary Input'!G10","v":0}]
["Street Address",null,{"$f":"'Primary Input'!D14","v":0},null,null,null,"Original PCA Submission Date:",{"$f":"'Primary Input'!G26","v":"00:00:00"}]
["City, State",null,{"$f":"'Primary Input'!D15&\", \"&'Primary Input'!D16","v":", "},null,null,null,"Last Time All Bids (Budget) Updated:"]
["Zip Code",null,{"$f":"'Primary Input'!D17","v":0}]
[]
[null,null,null,{"$f":"IF(AND(P14>0,P15>0),\"Please use this 'radio' button now  --------  >>>\",\"\")","v":""}]
[null,null,null,{"$f":"IF(AND(P14>0,P15>0),\"Rehab results have been modified: run 'Display Non-Zero Costs' again\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"Today's date (for bid expiration conditional flags)"]
["REHABILITATION SPECIFICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(P9),MONTH(P9),DAY(P9))","v":"2012-10-12"},{"$f":"NOW()","v":"2012-10-12T16:27:26"}]
["IMPROVEMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,"repeat intentional per time factor"]
[]
["WORK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curnt & @Run"]
[null,null,null,null,null,null,null,"Date of Bid Expiration",null,null,null,null,null,null,null,null,"Status flags;"]
["Work Item",null,null,"Description of Improvements Work","Quantity ","Unit Cost","Budget",null,null,null,null,null,null,null,"MACRO RUN",0,"0=no rehab"]
["(A)",null,null,"(B)","(C)","(D)","(E)","(F)",null,null,null,null,null,null,"FLAG SUM:",{"$f":"SUM(Q17:R111)","v":0},"1=rehab present"]
["Rehab Items (Code, Description)",null,null,"Increase row height to fully display description text",{"$f":"IF(V114=0,\"\",IF(V114=1,\"Qty * Unit Cost does not equal the Budget result in one case\",\"Qty * Unit Costs do not equal the Budget results in \"&V114&\" cases\"))","v":""},null,null,null,null,null,null,null,null,null,"CurntStatus","@RunStatus","Needs Hide","Needs Unhide"]
[{"$f":"'Rehab Escrow Needs'!C19","v":"3.2.2"},{"$f":"'Rehab Escrow Needs'!D19","v":"Storm Water Drainage"},null,null,{"$f":"SUMIF('Cap Needs Input'!C32:C34,\"=Now\",'Cap Needs Input'!A32:A34)","v":0},{"$f":"IF(E17=0,0,'Cap Needs Input'!D26)","v":0},{"$f":"E17*F17","v":0},null,null,null,null,null,null,null,{"$f":"IF(G17=0,1,0)","v":1},1,{"$f":"IF(AND(O17=1,P17=0),1,0)","v":0},{"$f":"IF(AND(O17=0,P17=1),1,0)","v":0}]
[{"$f":"'Rehab Escrow Needs'!C20","v":"3.2.4"},{"$f":"'Rehab Escrow Needs'!D20","v":"Parking and Driveways"},null,null,{"$f":"SUMIF('Cap Needs Input'!C65:C67,\"=Now\",'Cap Needs Input'!A65:A67)","v":0},{"$f":"IF(E18=0,0,'Cap Needs Input'!D59)","v":0},{"$f":"E18*F18","v":0},null,null,null,null,null,null,null,{"$f":"IF(G18=0,1,0)","v":1},1,{"$f":"IF(AND(O18=1,P18=0),1,0)","v":0},{"$f":"IF(AND(O18=0,P18=1),1,0)","v":0}]
[{"$f":"'Rehab Escrow Needs'!C21","v":"3.2.4.01"},{"$f":"'Rehab Escrow Needs'!D21","v":"Parking and Driveways Other #1"},null,null,{"$f":"SUMIF('Cap Needs Input'!C98:C100,\"=Now\",'Cap Needs Input'!A98:A100)","v":0},{"$f":"IF(E19=0,0,'Cap Needs Input'!D92)","v":0},{"$f":"E19*F19","v":0},null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C22","v":"3.2.4.02"},{"$f":"'Rehab Escrow Needs'!D22","v":"Parking and Driveways Other #2"},null,null,{"$f":"SUMIF('Cap Needs Input'!C131:C133,\"=Now\",'Cap Needs Input'!A131:A133)","v":0},{"$f":"IF(E20=0,0,'Cap Needs Input'!D125)","v":0},{"$f":"E20*F20","v":0},null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C23","v":"3.2.6"},{"$f":"'Rehab Escrow Needs'!D23","v":"Land and Grounds: Irrigation"},null,null,{"$f":"SUMIF('Cap Needs Input'!C164:C166,\"=Now\",'Cap Needs Input'!A164:A166)","v":0},{"$f":"IF(E21=0,0,'Cap Needs Input'!D158)","v":0},{"$f":"E21*F21","v":0},null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C24","v":"3.2.9.01"},{"$f":"'Rehab Escrow Needs'!D24","v":"Site Other #1"},null,null,{"$f":"SUMIF('Cap Needs Input'!C197:C199,\"=Now\",'Cap Needs Input'!A197:A199)","v":0},{"$f":"IF(E22=0,0,'Cap Needs Input'!D191)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C25","v":"3.2.9.02"},{"$f":"'Rehab Escrow Needs'!D25","v":"Site Other #2"},null,null,{"$f":"SUMIF('Cap Needs Input'!C230:C232,\"=Now\",'Cap Needs Input'!A230:A232)","v":0},{"$f":"IF(E23=0,0,'Cap Needs Input'!D224)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C26","v":"3.2.9.03"},{"$f":"'Rehab Escrow Needs'!D26","v":"Site Other #3"},null,null,{"$f":"SUMIF('Cap Needs Input'!C263:C265,\"=Now\",'Cap Needs Input'!A263:A265)","v":0},{"$f":"IF(E24=0,0,'Cap Needs Input'!D257)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C27","v":"3.2.9.04"},{"$f":"'Rehab Escrow Needs'!D27","v":"Site Other #4"},null,null,{"$f":"SUMIF('Cap Needs Input'!C296:C298,\"=Now\",'Cap Needs Input'!A296:A298)","v":0},{"$f":"IF(E25=0,0,'Cap Needs Input'!D290)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C28","v":"3.3.2.2"},{"$f":"'Rehab Escrow Needs'!D28","v":"Exterior Walls"},null,null,{"$f":"SUMIF('Cap Needs Input'!C329:C331,\"=Now\",'Cap Needs Input'!A329:A331)","v":0},{"$f":"IF(E26=0,0,'Cap Needs Input'!D323)","v":0},{"$f":"E26*F26","v":0},null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C29","v":"3.3.2.3"},{"$f":"'Rehab Escrow Needs'!D29","v":"Insulation"},null,null,{"$f":"SUMIF('Cap Needs Input'!C362:C364,\"=Now\",'Cap Needs Input'!A362:A364)","v":0},{"$f":"IF(E27=0,0,'Cap Needs Input'!D356)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C30","v":"3.3.2.4.01"},{"$f":"'Rehab Escrow Needs'!D30","v":"Sliding Glass Doors"},null,null,{"$f":"SUMIF('Cap Needs Input'!C395:C397,\"=Now\",'Cap Needs Input'!A395:A397)","v":0},{"$f":"IF(E28=0,0,'Cap Needs Input'!D389)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C31","v":"3.3.2.4.02"},{"$f":"'Rehab Escrow Needs'!D31","v":"Windows"},null,null,{"$f":"SUMIF('Cap Needs Input'!C428:C430,\"=Now\",'Cap Needs Input'!A428:A430)","v":0},{"$f":"IF(E29=0,0,'Cap Needs Input'!D422)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C32","v":"3.3.2.5.01"},{"$f":"'Rehab Escrow Needs'!D32","v":"Exterior Doors"},null,null,{"$f":"SUMIF('Cap Needs Input'!C461:C463,\"=Now\",'Cap Needs Input'!A461:A463)","v":0},{"$f":"IF(E30=0,0,'Cap Needs Input'!D455)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C33","v":"3.3.2.5.02"},{"$f":"'Rehab Escrow Needs'!D33","v":"Storm Doors"},null,null,{"$f":"SUMIF('Cap Needs Input'!C494:C496,\"=Now\",'Cap Needs Input'!A494:A496)","v":0},{"$f":"IF(E31=0,0,'Cap Needs Input'!D488)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C34","v":"3.3.2.9.01"},{"$f":"'Rehab Escrow Needs'!D34","v":"Bldg Envelope Other #1"},null,null,{"$f":"SUMIF('Cap Needs Input'!C527:C529,\"=Now\",'Cap Needs Input'!A527:A529)","v":0},{"$f":"IF(E32=0,0,'Cap Needs Input'!D521)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C35","v":"3.3.2.9.02"},{"$f":"'Rehab Escrow Needs'!D35","v":"Bldg Envelope Other #2"},null,null,{"$f":"SUMIF('Cap Needs Input'!C560:C562,\"=Now\",'Cap Needs Input'!A560:A562)","v":0},{"$f":"IF(E33=0,0,'Cap Needs Input'!D554)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C36","v":"3.3.2.9.03"},{"$f":"'Rehab Escrow Needs'!D36","v":"Bldg Envelope Other #3"},null,null,{"$f":"SUMIF('Cap Needs Input'!C593:C595,\"=Now\",'Cap Needs Input'!A593:A595)","v":0},{"$f":"IF(E34=0,0,'Cap Needs Input'!D587)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C37","v":"3.3.2.9.04"},{"$f":"'Rehab Escrow Needs'!D37","v":"Bldg Envelope Other #4"},null,null,{"$f":"SUMIF('Cap Needs Input'!C626:C628,\"=Now\",'Cap Needs Input'!A626:A628)","v":0},{"$f":"IF(E35=0,0,'Cap Needs Input'!D620)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C38","v":"3.3.4"},{"$f":"'Rehab Escrow Needs'!D38","v":"Roofs"},null,null,{"$f":"SUMIF('Cap Needs Input'!C659:C661,\"=Now\",'Cap Needs Input'!A659:A661)","v":0},{"$f":"IF(E36=0,0,'Cap Needs Input'!D653)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C39","v":"3.4.1.2.01"},{"$f":"'Rehab Escrow Needs'!D39","v":"DHW #1"},null,null,{"$f":"SUMIF('Cap Needs Input'!C692:C694,\"=Now\",'Cap Needs Input'!A692:A694)","v":0},{"$f":"IF(E37=0,0,'Cap Needs Input'!D686)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C40","v":"3.4.1.2.02"},{"$f":"'Rehab Escrow Needs'!D40","v":"DHW #2"},null,null,{"$f":"SUMIF('Cap Needs Input'!C725:C727,\"=Now\",'Cap Needs Input'!A725:A727)","v":0},{"$f":"IF(E38=0,0,'Cap Needs Input'!D719)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C41","v":"3.4.1.2.03"},{"$f":"'Rehab Escrow Needs'!D41","v":"DHW #3"},null,null,{"$f":"SUMIF('Cap Needs Input'!C758:C760,\"=Now\",'Cap Needs Input'!A758:A760)","v":0},{"$f":"IF(E39=0,0,'Cap Needs Input'!D752)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C42","v":"3.4.1.2.04"},{"$f":"'Rehab Escrow Needs'!D42","v":"DHW #4"},null,null,{"$f":"SUMIF('Cap Needs Input'!C791:C793,\"=Now\",'Cap Needs Input'!A791:A793)","v":0},{"$f":"IF(E40=0,0,'Cap Needs Input'!D785)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C43","v":"3.4.1.3.01"},{"$f":"'Rehab Escrow Needs'!D43","v":"Water Savers: Faucets"},null,null,{"$f":"SUMIF('Cap Needs Input'!C824:C826,\"=Now\",'Cap Needs Input'!A824:A826)","v":0},{"$f":"IF(E41=0,0,'Cap Needs Input'!D818)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C44","v":"3.4.1.3.02"},{"$f":"'Rehab Escrow Needs'!D44","v":"Water Savers: Shower Heads"},null,null,{"$f":"SUMIF('Cap Needs Input'!C857:C859,\"=Now\",'Cap Needs Input'!A857:A859)","v":0},{"$f":"IF(E42=0,0,'Cap Needs Input'!D851)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C45","v":"3.4.1.3.03"},{"$f":"'Rehab Escrow Needs'!D45","v":"Water Savers: Toilets"},null,null,{"$f":"SUMIF('Cap Needs Input'!C890:C892,\"=Now\",'Cap Needs Input'!A890:A892)","v":0},{"$f":"IF(E43=0,0,'Cap Needs Input'!D884)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C46","v":"3.4.2.1.01"},{"$f":"'Rehab Escrow Needs'!D46","v":"HVAC Common Area Heating"},null,null,{"$f":"SUMIF('Cap Needs Input'!C923:C925,\"=Now\",'Cap Needs Input'!A923:A925)","v":0},{"$f":"IF(E44=0,0,'Cap Needs Input'!D917)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C47","v":"3.4.2.1.02"},{"$f":"'Rehab Escrow Needs'!D47","v":"HVAC In-Unit Heating"},null,null,{"$f":"SUMIF('Cap Needs Input'!C956:C958,\"=Now\",'Cap Needs Input'!A956:A958)","v":0},{"$f":"IF(E45=0,0,'Cap Needs Input'!D950)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C48","v":"3.4.3.1.01"},{"$f":"'Rehab Escrow Needs'!D48","v":"Bath Exhaust Fans"},null,null,{"$f":"SUMIF('Cap Needs Input'!C989:C991,\"=Now\",'Cap Needs Input'!A989:A991)","v":0},{"$f":"IF(E46=0,0,'Cap Needs Input'!D983)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C49","v":"3.4.3.1.02"},{"$f":"'Rehab Escrow Needs'!D49","v":"HVAC Common Area Cooling"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1022:C1024,\"=Now\",'Cap Needs Input'!A1022:A1024)","v":0},{"$f":"IF(E47=0,0,'Cap Needs Input'!D1016)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C50","v":"3.4.3.1.03"},{"$f":"'Rehab Escrow Needs'!D50","v":"HVAC In-Unit Cooling"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1055:C1057,\"=Now\",'Cap Needs Input'!A1055:A1057)","v":0},{"$f":"IF(E48=0,0,'Cap Needs Input'!D1049)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C51","v":"3.4.9.01"},{"$f":"'Rehab Escrow Needs'!D51","v":"Programmable Thermostats"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1088:C1090,\"=Now\",'Cap Needs Input'!A1088:A1090)","v":0},{"$f":"IF(E49=0,0,'Cap Needs Input'!D1082)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C52","v":"3.4.9.02"},{"$f":"'Rehab Escrow Needs'!D52","v":"M&E Other #1"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1121:C1123,\"=Now\",'Cap Needs Input'!A1121:A1123)","v":0},{"$f":"IF(E50=0,0,'Cap Needs Input'!D1115)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C53","v":"3.4.9.03"},{"$f":"'Rehab Escrow Needs'!D53","v":"M&E Other #2"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1154:C1156,\"=Now\",'Cap Needs Input'!A1154:A1156)","v":0},{"$f":"IF(E51=0,0,'Cap Needs Input'!D1148)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C54","v":"3.4.9.04"},{"$f":"'Rehab Escrow Needs'!D54","v":"M&E Other #3"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1187:C1189,\"=Now\",'Cap Needs Input'!A1187:A1189)","v":0},{"$f":"IF(E52=0,0,'Cap Needs Input'!D1181)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C55","v":"3.5"},{"$f":"'Rehab Escrow Needs'!D55","v":"Elevators"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1220:C1222,\"=Now\",'Cap Needs Input'!A1220:A1222)","v":0},{"$f":"IF(E53=0,0,'Cap Needs Input'!D1214)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C56","v":"3.5.01"},{"$f":"'Rehab Escrow Needs'!D56","v":"Elevators Other #1"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1253:C1255,\"=Now\",'Cap Needs Input'!A1253:A1255)","v":0},{"$f":"IF(E54=0,0,'Cap Needs Input'!D1247)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C57","v":"3.6.01"},{"$f":"'Rehab Escrow Needs'!D57","v":"CO Detectors/Alarms"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1286:C1288,\"=Now\",'Cap Needs Input'!A1286:A1288)","v":0},{"$f":"IF(E55=0,0,'Cap Needs Input'!D1280)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C58","v":"3.6.02"},{"$f":"'Rehab Escrow Needs'!D58","v":"Smoke Detectors"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1319:C1321,\"=Now\",'Cap Needs Input'!A1319:A1321)","v":0},{"$f":"IF(E56=0,0,'Cap Needs Input'!D1313)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C59","v":"3.6.03"},{"$f":"'Rehab Escrow Needs'!D59","v":"Life Safety Other #1"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1352:C1354,\"=Now\",'Cap Needs Input'!A1352:A1354)","v":0},{"$f":"IF(E57=0,0,'Cap Needs Input'!D1346)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C60","v":"3.7.1.01"},{"$f":"'Rehab Escrow Needs'!D60","v":"Common Area Floor Coverings"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1385:C1387,\"=Now\",'Cap Needs Input'!A1385:A1387)","v":0},{"$f":"IF(E58=0,0,'Cap Needs Input'!D1379)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C61","v":"3.7.1.02"},{"$f":"'Rehab Escrow Needs'!D61","v":"Common Area Interior Lighting Bulbs"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1418:C1420,\"=Now\",'Cap Needs Input'!A1418:A1420)","v":0},{"$f":"IF(E59=0,0,'Cap Needs Input'!D1412)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C62","v":"3.7.1.03"},{"$f":"'Rehab Escrow Needs'!D62","v":"Common Area Interior Lighting Fixtures"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1451:C1453,\"=Now\",'Cap Needs Input'!A1451:A1453)","v":0},{"$f":"IF(E60=0,0,'Cap Needs Input'!D1445)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C63","v":"3.7.1.04"},{"$f":"'Rehab Escrow Needs'!D63","v":"Exit Signs"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1484:C1486,\"=Now\",'Cap Needs Input'!A1484:A1486)","v":0},{"$f":"IF(E61=0,0,'Cap Needs Input'!D1478)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C64","v":"3.7.1.05"},{"$f":"'Rehab Escrow Needs'!D64","v":"Exterior Lighting"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1517:C1519,\"=Now\",'Cap Needs Input'!A1517:A1519)","v":0},{"$f":"IF(E62=0,0,'Cap Needs Input'!D1511)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C65","v":"3.7.1.9.01"},{"$f":"'Rehab Escrow Needs'!D65","v":"Common Area Other #1"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1550:C1552,\"=Now\",'Cap Needs Input'!A1550:A1552)","v":0},{"$f":"IF(E63=0,0,'Cap Needs Input'!D1544)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C66","v":"3.7.1.9.02"},{"$f":"'Rehab Escrow Needs'!D66","v":"Common Area Other #2"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1583:C1585,\"=Now\",'Cap Needs Input'!A1583:A1585)","v":0},{"$f":"IF(E64=0,0,'Cap Needs Input'!D1577)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C67","v":"3.7.2.1.01"},{"$f":"'Rehab Escrow Needs'!D67","v":"Kitchen Cabinets"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1616:C1618,\"=Now\",'Cap Needs Input'!A1616:A1618)","v":0},{"$f":"IF(E65=0,0,'Cap Needs Input'!D1610)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C68","v":"3.7.2.1.02"},{"$f":"'Rehab Escrow Needs'!D68","v":"Kitchen Counter Tops, Sinks"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1649:C1651,\"=Now\",'Cap Needs Input'!A1649:A1651)","v":0},{"$f":"IF(E66=0,0,'Cap Needs Input'!D1643)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C69","v":"3.7.2.1.03"},{"$f":"'Rehab Escrow Needs'!D69","v":"Kitchen Floor Coverings"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1682:C1684,\"=Now\",'Cap Needs Input'!A1682:A1684)","v":0},{"$f":"IF(E67=0,0,'Cap Needs Input'!D1676)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C70","v":"3.7.2.11.01"},{"$f":"'Rehab Escrow Needs'!D70","v":"Dishwashers"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1715:C1717,\"=Now\",'Cap Needs Input'!A1715:A1717)","v":0},{"$f":"IF(E68=0,0,'Cap Needs Input'!D1709)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C71","v":"3.7.2.11.02"},{"$f":"'Rehab Escrow Needs'!D71","v":"Range Hoods"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1748:C1750,\"=Now\",'Cap Needs Input'!A1748:A1750)","v":0},{"$f":"IF(E69=0,0,'Cap Needs Input'!D1742)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C72","v":"3.7.2.11.03"},{"$f":"'Rehab Escrow Needs'!D72","v":"Ranges"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1781:C1783,\"=Now\",'Cap Needs Input'!A1781:A1783)","v":0},{"$f":"IF(E70=0,0,'Cap Needs Input'!D1775)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C73","v":"3.7.2.11.04"},{"$f":"'Rehab Escrow Needs'!D73","v":"Refrigerators 1"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1814:C1816,\"=Now\",'Cap Needs Input'!A1814:A1816)","v":0},{"$f":"IF(E71=0,0,'Cap Needs Input'!D1808)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C74","v":"3.7.2.11.05"},{"$f":"'Rehab Escrow Needs'!D74","v":"Refrigerators 2"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1847:C1849,\"=Now\",'Cap Needs Input'!A1847:A1849)","v":0},{"$f":"IF(E72=0,0,'Cap Needs Input'!D1841)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C75","v":"3.7.2.19"},{"$f":"'Rehab Escrow Needs'!D75","v":"Other Appliances"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1880:C1882,\"=Now\",'Cap Needs Input'!A1880:A1882)","v":0},{"$f":"IF(E73=0,0,'Cap Needs Input'!D1874)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C76","v":"3.7.2.19.01"},{"$f":"'Rehab Escrow Needs'!D76","v":"Kitchen Exhaust Fans"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1913:C1915,\"=Now\",'Cap Needs Input'!A1913:A1915)","v":0},{"$f":"IF(E74=0,0,'Cap Needs Input'!D1907)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C77","v":"3.7.2.19.02"},{"$f":"'Rehab Escrow Needs'!D77","v":"Kitchen Other #1"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1946:C1948,\"=Now\",'Cap Needs Input'!A1946:A1948)","v":0},{"$f":"IF(E75=0,0,'Cap Needs Input'!D1940)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C78","v":"3.7.2.19.03"},{"$f":"'Rehab Escrow Needs'!D78","v":"Kitchen Other #2"},null,null,{"$f":"SUMIF('Cap Needs Input'!C1979:C1981,\"=Now\",'Cap Needs Input'!A1979:A1981)","v":0},{"$f":"IF(E76=0,0,'Cap Needs Input'!D1973)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C79","v":"3.7.2.19.04"},{"$f":"'Rehab Escrow Needs'!D79","v":"Kitchen Other #3"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2012:C2014,\"=Now\",'Cap Needs Input'!A2012:A2014)","v":0},{"$f":"IF(E77=0,0,'Cap Needs Input'!D2006)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C80","v":"3.7.2.2.01"},{"$f":"'Rehab Escrow Needs'!D80","v":"Bath Counter Tops, Sinks"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2045:C2047,\"=Now\",'Cap Needs Input'!A2045:A2047)","v":0},{"$f":"IF(E78=0,0,'Cap Needs Input'!D2039)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C81","v":"3.7.2.2.02"},{"$f":"'Rehab Escrow Needs'!D81","v":"Bath Floor Covering"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2078:C2080,\"=Now\",'Cap Needs Input'!A2078:A2080)","v":0},{"$f":"IF(E79=0,0,'Cap Needs Input'!D2072)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C82","v":"3.7.2.2.03"},{"$f":"'Rehab Escrow Needs'!D82","v":"Bath Vanities"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2111:C2113,\"=Now\",'Cap Needs Input'!A2111:A2113)","v":0},{"$f":"IF(E80=0,0,'Cap Needs Input'!D2105)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C83","v":"3.7.2.29.01"},{"$f":"'Rehab Escrow Needs'!D83","v":"Bath Other #1"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2144:C2146,\"=Now\",'Cap Needs Input'!A2144:A2146)","v":0},{"$f":"IF(E81=0,0,'Cap Needs Input'!D2138)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C84","v":"3.7.2.29.02"},{"$f":"'Rehab Escrow Needs'!D84","v":"Bath Other #2"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2177:C2179,\"=Now\",'Cap Needs Input'!A2177:A2179)","v":0},{"$f":"IF(E82=0,0,'Cap Needs Input'!D2171)","v":0},0,null,null,null,null,null,null,null,{"$f":"IF(G82=0,1,0)","v":1},1,{"$f":"IF(AND(O82=1,P82=0),1,0)","v":0},{"$f":"IF(AND(O82=0,P82=1),1,0)","v":0}]
[{"$f":"'Rehab Escrow Needs'!C85","v":"3.7.2.29.03"},{"$f":"'Rehab Escrow Needs'!D85","v":"Bath Other #3"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2210:C2212,\"=Now\",'Cap Needs Input'!A2210:A2212)","v":0},{"$f":"IF(E83=0,0,'Cap Needs Input'!D2204)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C86","v":"3.7.2.29.04"},{"$f":"'Rehab Escrow Needs'!D86","v":"Bath Other #4"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2243:C2245,\"=Now\",'Cap Needs Input'!A2243:A2245)","v":0},{"$f":"IF(E84=0,0,'Cap Needs Input'!D2237)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C87","v":"3.7.2.3.01"},{"$f":"'Rehab Escrow Needs'!D87","v":"Interior Carpet"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2276:C2278,\"=Now\",'Cap Needs Input'!A2276:A2278)","v":0},{"$f":"IF(E85=0,0,'Cap Needs Input'!D2270)","v":0},{"$f":"E85*F85","v":0},null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C88","v":"3.7.2.3.02"},{"$f":"'Rehab Escrow Needs'!D88","v":"Interior Doors"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2309:C2311,\"=Now\",'Cap Needs Input'!A2309:A2311)","v":0},{"$f":"IF(E86=0,0,'Cap Needs Input'!D2303)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C89","v":"3.7.2.3.03"},{"$f":"'Rehab Escrow Needs'!D89","v":"Interior Painting"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2342:C2344,\"=Now\",'Cap Needs Input'!A2342:A2344)","v":0},{"$f":"IF(E87=0,0,'Cap Needs Input'!D2336)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C90","v":"3.7.2.39.01"},{"$f":"'Rehab Escrow Needs'!D90","v":"Interior Other #1"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2375:C2377,\"=Now\",'Cap Needs Input'!A2375:A2377)","v":0},{"$f":"IF(E88=0,0,'Cap Needs Input'!D2369)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C91","v":"3.7.2.39.02"},{"$f":"'Rehab Escrow Needs'!D91","v":"Interior Other #2"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2408:C2410,\"=Now\",'Cap Needs Input'!A2408:A2410)","v":0},{"$f":"IF(E89=0,0,'Cap Needs Input'!D2402)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C92","v":"3.7.2.39.03"},{"$f":"'Rehab Escrow Needs'!D92","v":"Interior Other #3"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2441:C2443,\"=Now\",'Cap Needs Input'!A2441:A2443)","v":0},{"$f":"IF(E90=0,0,'Cap Needs Input'!D2435)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C93","v":"3.7.2.39.04"},{"$f":"'Rehab Escrow Needs'!D93","v":"Interior Other #4"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2474:C2476,\"=Now\",'Cap Needs Input'!A2474:A2476)","v":0},{"$f":"IF(E91=0,0,'Cap Needs Input'!D2468)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C94","v":"3.7.2.4.01"},{"$f":"'Rehab Escrow Needs'!D94","v":"Ceiling Fans"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2507:C2509,\"=Now\",'Cap Needs Input'!A2507:A2509)","v":0},{"$f":"IF(E92=0,0,'Cap Needs Input'!D2501)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C95","v":"3.7.2.4.02"},{"$f":"'Rehab Escrow Needs'!D95","v":"In-Unit Lighting Bulbs"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2540:C2542,\"=Now\",'Cap Needs Input'!A2540:A2542)","v":0},{"$f":"IF(E93=0,0,'Cap Needs Input'!D2534)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C96","v":"3.7.2.4.03"},{"$f":"'Rehab Escrow Needs'!D96","v":"In-Unit Lighting Fixtures"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2573:C2575,\"=Now\",'Cap Needs Input'!A2573:A2575)","v":0},{"$f":"IF(E94=0,0,'Cap Needs Input'!D2567)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C97","v":"3.7.2.4.04"},{"$f":"'Rehab Escrow Needs'!D97","v":"In-Unit Electrical Other #1"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2606:C2608,\"=Now\",'Cap Needs Input'!A2606:A2608)","v":0},{"$f":"IF(E95=0,0,'Cap Needs Input'!D2600)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C98","v":"3.7.2.4.05"},{"$f":"'Rehab Escrow Needs'!D98","v":"In-Unit Electrical Other #2"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2639:C2641,\"=Now\",'Cap Needs Input'!A2639:A2641)","v":0},{"$f":"IF(E96=0,0,'Cap Needs Input'!D2633)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C99","v":"3.8.01"},{"$f":"'Rehab Escrow Needs'!D99","v":"Other #01"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2672:C2674,\"=Now\",'Cap Needs Input'!A2672:A2674)","v":0},{"$f":"IF(E97=0,0,'Cap Needs Input'!D2666)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C100","v":"3.8.02"},{"$f":"'Rehab Escrow Needs'!D100","v":"Other #02"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2705:C2707,\"=Now\",'Cap Needs Input'!A2705:A2707)","v":0},{"$f":"IF(E98=0,0,'Cap Needs Input'!D2699)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C101","v":"3.8.03"},{"$f":"'Rehab Escrow Needs'!D101","v":"Other #03"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2738:C2740,\"=Now\",'Cap Needs Input'!A2738:A2740)","v":0},{"$f":"IF(E99=0,0,'Cap Needs Input'!D2732)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C102","v":"3.8.04"},{"$f":"'Rehab Escrow Needs'!D102","v":"Other #04"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2771:C2773,\"=Now\",'Cap Needs Input'!A2771:A2773)","v":0},{"$f":"IF(E100=0,0,'Cap Needs Input'!D2765)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C103","v":"3.8.05"},{"$f":"'Rehab Escrow Needs'!D103","v":"Other #05"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2804:C2806,\"=Now\",'Cap Needs Input'!A2804:A2806)","v":0},{"$f":"IF(E101=0,0,'Cap Needs Input'!D2798)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C104","v":"3.8.06"},{"$f":"'Rehab Escrow Needs'!D104","v":"Other #06"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2837:C2839,\"=Now\",'Cap Needs Input'!A2837:A2839)","v":0},{"$f":"IF(E102=0,0,'Cap Needs Input'!D2831)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C105","v":"3.8.07"},{"$f":"'Rehab Escrow Needs'!D105","v":"Other #07"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2870:C2872,\"=Now\",'Cap Needs Input'!A2870:A2872)","v":0},{"$f":"IF(E103=0,0,'Cap Needs Input'!D2864)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C106","v":"3.8.08"},{"$f":"'Rehab Escrow Needs'!D106","v":"Other #08"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2903:C2905,\"=Now\",'Cap Needs Input'!A2903:A2905)","v":0},{"$f":"IF(E104=0,0,'Cap Needs Input'!D2897)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C107","v":"3.8.09"},{"$f":"'Rehab Escrow Needs'!D107","v":"Other #09"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2936:C2938,\"=Now\",'Cap Needs Input'!A2936:A2938)","v":0},{"$f":"IF(E105=0,0,'Cap Needs Input'!D2930)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C108","v":"3.8.10"},{"$f":"'Rehab Escrow Needs'!D108","v":"Other #10"},null,null,{"$f":"SUMIF('Cap Needs Input'!C2969:C2971,\"=Now\",'Cap Needs Input'!A2969:A2971)","v":0},{"$f":"IF(E106=0,0,'Cap Needs Input'!D2963)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C109","v":"3.8.11"},{"$f":"'Rehab Escrow Needs'!D109","v":"Other #11"},null,null,{"$f":"SUMIF('Cap Needs Input'!C3002:C3004,\"=Now\",'Cap Needs Input'!A3002:A3004)","v":0},{"$f":"IF(E107=0,0,'Cap Needs Input'!D2996)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C110","v":"3.8.12"},{"$f":"'Rehab Escrow Needs'!D110","v":"Other #12"},null,null,{"$f":"SUMIF('Cap Needs Input'!C3035:C3037,\"=Now\",'Cap Needs Input'!A3035:A3037)","v":0},{"$f":"IF(E108=0,0,'Cap Needs Input'!D3029)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C111","v":"3.8.13"},{"$f":"'Rehab Escrow Needs'!D111","v":"Other #13"},null,null,{"$f":"SUMIF('Cap Needs Input'!C3068:C3070,\"=Now\",'Cap Needs Input'!A3068:A3070)","v":0},{"$f":"IF(E109=0,0,'Cap Needs Input'!D3062)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C112","v":"3.8.14"},{"$f":"'Rehab Escrow Needs'!D112","v":"Other #14"},null,null,{"$f":"SUMIF('Cap Needs Input'!C3101:C3103,\"=Now\",'Cap Needs Input'!A3101:A3103)","v":0},{"$f":"IF(E110=0,0,'Cap Needs Input'!D3095)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C113","v":"3.8.15"},{"$f":"'Rehab Escrow Needs'!D113","v":"Other #15"},null,null,{"$f":"SUMIF('Cap Needs Input'!C3134:C3136,\"=Now\",'Cap Needs Input'!A3134:A3136)","v":0},{"$f":"IF(E111=0,0,'Cap Needs Input'!D3128)","v":0},0,null,null,null,null,null,null,null,1,1,0,0]
[{"$f":"'Rehab Escrow Needs'!C114","v":"N/A"},{"$f":"'Rehab Escrow Needs'!D114","v":"Relocation Costs"},null,null,"N/A","N/A",{"$f":"'Rehab Escrow Needs'!C7","v":0},null,null,null,null,null,null,null,{"$f":"IF(G112=0,1,0)","v":1},1,{"$f":"IF(AND(O112=1,P112=0),1,0)","v":0},{"$f":"IF(AND(O112=0,P112=1),1,0)","v":0}]
[]
[null,null,null,null,null,"Total Improvements Eligible for Rehab Escrow",{"$f":"SUM(G17:G113)","v":0}]
[null,null,null,null,null,{"$f":"TEXT('Rehab Escrow Needs'!$C$5,\"0.0%\")&\" Contingency\"","v":"20.0% Contingency"},{"$f":"'Rehab Escrow Needs'!I13","v":0}]
[null,null,null,null,null,"Total Rehab Escrow Improvements Plus Contingency = TOTAL FUNDING",{"$f":"G114+G115","v":0}]
[null,"Comment cells provided below:"]
[null,"Comments:"]
[]
[]
[null,"Additional comments:"]
[]
[]
[]
["LEGEND"]
["(A)",{"$f":"A14","v":"Work Item"}]
[null," List of all work items that need to be done in A from Cap Needs Input."]
["(B)",{"$f":"D14","v":"Description of Improvements Work"}]
[null,"Provide a description of the work (at a minimum, what the purpose of the work item is and where the work item is located or to be done; identify the actual building "]
[null,"number or unit number) in B.  This may include: Specifications, Products, Materials, Installation, Parameters and Methods, Performance Specifications, Tolerances, etc. "]
["(C)",{"$f":"E14","v":"Quantity "}]
[null,"How many units need to be done or purchased from Cap Needs Input."]
["(D)","Unit Cost"]
[null,"Underwritten cost from Cap Needs Input."]
["(E)",{"$f":"G14","v":"Budget"}]
[null,"The total cost based on quantity and unit cost as entered on Cap Needs Input. "]
["(F)",{"$f":"H13","v":"Date of Bid Expiration"}]
[null,"Bid expiration dates are generally required and will be shaded purple if missing.  If a bid is not required, e.g. because line item cost does not meet HUD's established bid requirement thresholds, please enter N/A."]
[]
["NOTE:","Increase row height as necessary to capture all work description text."]

{"sheet":"Reserves 20 Year Schedule","index":18,"n_rows":68,"n_cols":26,"rows_kept":68,"cut":false,"hidden":false,"merged":[[15,1,15,3],[16,1,16,3],[12,1,12,3],[14,1,14,3],[13,1,13,3],[21,5,29,12],[21,14,29,25],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3]]}
[null,"Reserves for Replacement Schedule for:"]
[null,{"$f":"'Primary Input'!D13","v":0},null,null,null,null,"General R4R Input Data:"]
[null,{"$f":"'Rehab Escrow Needs'!B3","v":"PHA Name: "},null,null,null,null,null,null,"Initial Deposit to Reserves for Replacement (IDRR): ",0]
[null,"Unit Count:",{"$f":"'Primary Input'!G10","v":0},null,null,null,null,null,"First Year Reserves for Replacement (R4R) Deposit: ",0]
[null,null,null,null,null,{"$f":"IF(J5<>J4,\"The R4R balance floor is typically equal to the year 1 R4R deposit; please explain.\",\"\")","v":""},null,null,"Reserves for Replacement Balance Floor: ",{"$f":"'Global Input'!C15*'Primary Input'!G10","v":0},{"$f":"\" Equals \"&TEXT('Global Input'!C15,\"$#,##0\")&\" per unit\"","v":" Equals $1,000 per unit"}]
[null,null,null,null,null,{"$f":"IF(J6<'Global Input'!Z50,\"The reserve deposit inflation rate is below the minimum specified.\",IF(J6>'Global Input'!Z51,\"The reserve deposit inflation rate is above the maximum specified.\",\"\"))","v":""},null,null,"Reserves for Replacement Deposits Inflation Rate: ",{"$f":"'Global Input'!C10","v":2.5000000000000001E-2}]
[null,null,null,null,null,{"$f":"IF(J7>'Global Input'!C9,\"Interest rate should generally be less than capital needs inflation.\",\"\")","v":""},null,null,"Reserves for Replacement Account Interest Rate: ",{"$f":"'Global Input'!C11","v":0.01}]
[]
[]
[null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Year of Requirement",null,null,{"$f":"'Global Input'!C20","v":2014},{"$f":"E12+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,"Totals","Averages"]
[null,"Inflated Annual PCA Needs",null,null,{"$f":"'20 Year Schedule'!D103","v":0},{"$f":"'20 Year Schedule'!E103","v":0},{"$f":"'20 Year Schedule'!F103","v":0},{"$f":"'20 Year Schedule'!G103","v":0},{"$f":"'20 Year Schedule'!H103","v":0},{"$f":"'20 Year Schedule'!I103","v":0},{"$f":"'20 Year Schedule'!J103","v":0},{"$f":"'20 Year Schedule'!K103","v":0},{"$f":"'20 Year Schedule'!L103","v":0},{"$f":"'20 Year Schedule'!M103","v":0},{"$f":"'20 Year Schedule'!N103","v":0},{"$f":"'20 Year Schedule'!O103","v":0},{"$f":"'20 Year Schedule'!P103","v":0},{"$f":"'20 Year Schedule'!Q103","v":0},{"$f":"'20 Year Schedule'!R103","v":0},{"$f":"'20 Year Schedule'!S103","v":0},{"$f":"'20 Year Schedule'!T103","v":0},{"$f":"'20 Year Schedule'!U103","v":0},{"$f":"'20 Year Schedule'!V103","v":0},{"$f":"'20 Year Schedule'!W103","v":0},{"$f":"SUM(E13:X13)","v":0},{"$f":"AVERAGE(E13:X13)","v":0}]
[null,"Beginning Balance (Equals IDRR in Year 1)",null,null,{"$f":"J3","v":0},{"$f":"E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"N/A",0]
[null,"Annual Deposit to Reserves for Replacement (ADRR)",null,null,{"$f":"J4","v":0},{"$f":"E15*(1+$J$6)","v":0},{"$f":"F15*(1+$J$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E15:X15)","v":0},0]
[null,"Balance After R4R Deposits",null,null,{"$f":"SUM(E14:E15)","v":0},{"$f":"SUM(F14:F15)","v":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,{"$f":"-E13","v":0},{"$f":"-F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E17:X17)","v":0},0]
[null,"Interest Income",null,null,{"$f":"(E14+(E15/2)+(E17/2))*$J$7","v":0},{"$f":"(F14+(F15/2)+(F17/2))*$J$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E18:X18)","v":0},0]
[null,"Ending Balance",null,null,{"$f":"SUM(E16:E18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"N/A",0]
[null,"Indicators of Reserve Inadequacy",null,null,{"$f":"IF(OR(E14<$J$5,E19<$J$5),\"< Floor\",\"\")","v":""},{"$f":"IF(F19<$J$5,\"< Floor\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","N/A","N/A"]
[null,{"$f":"IF(E55=0,\"Reserves are Adequate in Each Year\",\"Reserve Adequacy Problems Occur in \"&C68)","v":"Reserves are Adequate in Each Year"}]
[null,null,null,null,null,"Reserves Comments:",null,null,null,null,null,null,null,null,"Additional Reserves Comments:"]
[null,null,"Year-20 Ending Balance per Unit: ",{"$f":"IF('Primary Input'!G10=0,0,X19/'Primary Input'!G10)","v":0}]
[null,{"$f":"IF(D23<1000,\"Year-20 ending balance is under $1,000/unit: consider increasing\",\"\")","v":"Year-20 ending balance is under $1,000/unit: consider increasing"}]
[null,{"$f":"IF(D45<500,\"Minimum ending balance is under $500/unit: consider increasing\",\"\")","v":"Minimum ending balance is under $500/unit: consider increasing"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","AVERAGE"]
[null,"Inflated Needs per Unit per Annum",null,null,{"$f":"IF($C$4=0,0,E13/$C$4)","v":0},{"$f":"IF($C$4=0,0,F13/$C$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(E34:X34)","v":0}]
[null,"Reserve Deposit per Unit per Annum",null,null,{"$f":"IF($C$4=0,0,E16/$C$4)","v":0},{"$f":"IF($C$4=0,0,F16/$C$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(E35:X35)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"uninflated","with inflation",null,null,null,null,null,"  per unit"]
[null,"Maximum R4R Balance:",null,{"$f":"D57","v":0},"     Maximum Withdrawal:",null,{"$f":"C66","v":0},null,null,"Average Annual PCA Needs in Years 1-20:",{"$f":"AVERAGE('20 Year Schedule'!$D$102:$W$102)","v":0},{"$f":"AVERAGE('20 Year Schedule'!$D$103:$W$103)","v":0},null,null,null,null,"Initial Deposit to Replacement Reserve (IDRR):",{"$f":"IF('Primary Input'!G10=0,0,J3/'Primary Input'!$G$10)","v":0}]
[null,"     Per Unit:",null,{"$f":"IF(C4=0,0,D38/C4)","v":0},"          Per Unit:",null,{"$f":"IF(C4=0,0,G38/C4)","v":0},null,null,"Average PCA Needs for years 1-5:",{"$f":"AVERAGE('20 Year Schedule'!$D$102:$H$102)","v":0},{"$f":"AVERAGE('20 Year Schedule'!$D$103:$H$103)","v":0},null,null,null,null,"First Year Reserve Deposit:",{"$f":"IF('Primary Input'!G11=0,0,J4/'Primary Input'!$G$10)","v":0}]
[null,"     vs. Current Deposit:",null,{"$f":"E58","v":0},"          vs. Average Withdrawal:",null,{"$f":"IF(Z17=0,0,G38/$Z$17)","v":0},null,null,"Average PCA Needs for years 6-10:",{"$f":"AVERAGE('20 Year Schedule'!$I$102:$M$102)","v":0},{"$f":"AVERAGE('20 Year Schedule'!$I$103:$M$103)","v":0},null,null,null,null,"Reserve Balance Floor:",{"$f":"IF('Primary Input'!G12=0,0,J5/'Primary Input'!$G$10)","v":0}]
[null,"    Occurs in:",null,{"$f":"\"Year \"&E57","v":"Year 20"},"         Occurs in:",null,{"$f":"\"Year \"&E66","v":"Year 20"},null,null,"Average PCA Needs for years 11-15:",{"$f":"AVERAGE('20 Year Schedule'!$N$102:$R$102)","v":0},{"$f":"AVERAGE('20 Year Schedule'!$N$103:$R$103)","v":0}]
[null,{"$f":"IF(D40>4,\"Reserves May Be Overfunded in \"&D41,\"\")","v":""},null,null,null,null,null,null,null,"Average PCA Needs for years 16-20:",{"$f":"AVERAGE('20 Year Schedule'!$S$102:$X$102)","v":0},{"$f":"AVERAGE('20 Year Schedule'!$S$103:$X$103)","v":0}]
[]
[null,"Minimum R4R Balance:",null,{"$f":"D60","v":0},"     Minimum Withdrawal:",null,{"$f":"C65","v":0}]
[null,"     Per Unit:",null,{"$f":"IF(C4=0,0,D44/C4)","v":0},"          Per Unit:",null,{"$f":"IF(C4=0,0,G44/C4)","v":0}]
[null,"     vs. Current Deposit:",null,{"$f":"E61","v":0},"          vs. Average Withdrawal:",null,{"$f":"IF(Z17=0,0,G44/$Z$17)","v":0}]
[null,"    Occurs in:",null,{"$f":"\"Year \"&E60","v":"Year 20"},"         Occurs in:",null,{"$f":"\"Year \"&E65","v":"Year 20"}]
[]
[]
[]
[]
[]
[]
[]
[null,"1=Reserve warning present this year  0=not present",null,null,{"$f":"SUM(F55:Y55)","v":0},{"$f":"IF(E20=\"\",0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Maximum Reserve balance",null,{"$f":"MAX(E$19:X$19)","v":0},{"$f":"MAX(F57:Y57)","v":20},{"$f":"IF(E$19=$D57,E$12+1-$E$12,\"\")","v":1},{"$f":"IF(F19=$D57,F$12+1-$E$12,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Multiple in year of maximum",null,null,{"$f":"MAX(F58:Y58)","v":0},{"$f":"IF(F57=$E57,F$63,-100)","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,0]
[]
[null,"Minimum Reserve balance",null,{"$f":"MIN(E$19:X$19)","v":0},{"$f":"MAX(F60:Y60)","v":20},{"$f":"IF(E$19=$D60,E$12+1-$E$12,\"\")","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Multiple in year of minimum",null,null,{"$f":"MIN(F61:Y61)","v":0},{"$f":"IF(F60=$E60,F$63,100)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,0]
[]
[null,"Ending balance as multiple of current deposit",null,null,null,{"$f":"IF(E15=0,0,E19/E15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Min withdrawal",{"$f":"MAX(E17:X17)","v":0},"Year",{"$f":"MAX(F65:Y65)","v":20},{"$f":"IF(E$17=$C65,E$12+1-$E$12,\"\")","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Max withdrawal",{"$f":"MIN(E17:X17)","v":0},"Year",{"$f":"MAX(F66:Y66)","v":20},{"$f":"IF(E$17=$C66,E$12+1-$E$12,\"\")","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,null,{"$f":"E55&\" of 20 years\"","v":"0 of 20 years"}]

{"sheet":"Flag Summary","index":19,"n_rows":253,"n_cols":17,"rows_kept":253,"cut":false,"hidden":false,"merged":[]}
[]
[null,"FLAG SUMMARY"]
[null,"Flags do not necessarily indicate an error.  Often they simply point to an area of concern and/or unusual data entry.  Generally"]
[null," a flag indicates an area that should be reviewed to ensure the data entry was intended, and if so, the entry should be explained."]
[]
[null,"Cap Needs Input (CNI) general flags are not included here (potentially far too numerous); however, FATAL flag summaries are shown, "]
[null,"summarized by component section.  These flags require clearance prior to submission to HUD for review."]
[]
[null,"Global Input Worksheet:"]
[]
[null,"Cell Reference","Flag Text"]
[null,"D9",{"$f":"'Global Input'!D9","v":""}]
[null,"D10",{"$f":"'Global Input'!D10","v":""}]
[null,"D11",{"$f":"'Global Input'!D11","v":""}]
[null,"B12",{"$f":"'Global Input'!B12","v":""}]
[null,"B13",{"$f":"'Global Input'!B13","v":""}]
[null,"B14",{"$f":"'Global Input'!B14","v":""}]
[null,"D17",{"$f":"'Global Input'!D17","v":""}]
[null,"B18",{"$f":"'Global Input'!B18","v":""}]
[null,"F28",{"$f":"'Global Input'!F30","v":""}]
[null,"F29",{"$f":"'Global Input'!F31","v":""}]
[null,"F30",{"$f":"'Global Input'!F32","v":""}]
[null,"F31",{"$f":"'Global Input'!F33","v":""}]
[]
[null,"Component Replacement Summary Worksheet:"]
[]
[null,"Cell Reference","Flag Text"]
[null,"M38",{"$f":"'Component Replacement Summary'!M38","v":""}]
[null,"N38",{"$f":"'Component Replacement Summary'!N38","v":""}]
[null,"O38",{"$f":"'Component Replacement Summary'!O38","v":""}]
[]
[null,"Utility Types and Rates Worksheet:"]
[]
[null,"Cell Reference","Flag Text"]
[null,"K6",{"$f":"'Utility Types and Rates'!K6","v":0}]
[null,"B19",{"$f":"'Utility Types and Rates'!B19","v":""}]
[]
[null,"Rehab Escrow Needs Worksheet:"]
[]
[null,"Cell Reference","Flag Text"]
[null,"H4",{"$f":"'Rehab Escrow Needs'!H4","v":""}]
[null,"E9",{"$f":"'Rehab Escrow Needs'!E9","v":""}]
[null,"C15",{"$f":"'Rehab Escrow Needs'!C15","v":0}]
[]
[null,"Exhibit A Worksheet:"]
[]
[null,"Cell Reference","Flag Text"]
[null,"D7",{"$f":"'Rehab Specifications'!D7","v":""}]
[null,"D8",{"$f":"'Rehab Specifications'!D8","v":""}]
[]
[null,"Reserves 20 Year Schedule Worksheet:"]
[]
[null,"Cell Reference","Flag Text"]
[null,"F5",{"$f":"'Reserves 20 Year Schedule'!F5","v":""}]
[null,"F6",{"$f":"'Reserves 20 Year Schedule'!F6","v":""}]
[null,"F7",{"$f":"'Reserves 20 Year Schedule'!F7","v":""}]
[null,"B21",{"$f":"'Reserves 20 Year Schedule'!B21","v":"Reserves are Adequate in Each Year"}]
[null,"B24",{"$f":"'Reserves 20 Year Schedule'!B24","v":"Year-20 ending balance is under $1,000/unit: consider increasing"}]
[null,"B25",{"$f":"'Reserves 20 Year Schedule'!B25","v":"Minimum ending balance is under $500/unit: consider increasing"}]
[]
[null,"Cap Needs Input, Summary of FATAL flags"]
[]
[null,"FATAL Flag Count","Replacement Component Section/Description"]
[null,{"$f":"M159","v":0},{"$f":"'20 Year Schedule'!A6","v":"3.2.2 Storm Water Drainage"}]
[null,{"$f":"M160","v":0},{"$f":"'20 Year Schedule'!A7","v":"3.2.4 Parking and Driveways"}]
[null,0,{"$f":"'20 Year Schedule'!A8","v":"3.2.4.01 Parking and Driveways Other #1"}]
[null,0,{"$f":"'20 Year Schedule'!A9","v":"3.2.4.02 Parking and Driveways Other #2"}]
[null,0,{"$f":"'20 Year Schedule'!A10","v":"3.2.6 Land and Grounds: Irrigation"}]
[null,0,{"$f":"'20 Year Schedule'!A11","v":"3.2.9.01 Site Other #1"}]
[null,0,{"$f":"'20 Year Schedule'!A12","v":"3.2.9.02 Site Other #2"}]
[null,0,{"$f":"'20 Year Schedule'!A13","v":"3.2.9.03 Site Other #3"}]
[null,0,{"$f":"'20 Year Schedule'!A14","v":"3.2.9.04 Site Other #4"}]
[null,0,{"$f":"'20 Year Schedule'!A15","v":"3.3.2.2 Exterior Walls"}]
[null,0,{"$f":"'20 Year Schedule'!A16","v":"3.3.2.3 Insulation"}]
[null,0,{"$f":"'20 Year Schedule'!A17","v":"3.3.2.4.01 Sliding Glass Doors"}]
[null,0,{"$f":"'20 Year Schedule'!A18","v":"3.3.2.4.02 Windows"}]
[null,0,{"$f":"'20 Year Schedule'!A19","v":"3.3.2.5.01 Exterior Doors"}]
[null,0,{"$f":"'20 Year Schedule'!A20","v":"3.3.2.5.02 Storm Doors"}]
[null,0,{"$f":"'20 Year Schedule'!A21","v":"3.3.2.9.01 Bldg Envelope Other #1"}]
[null,0,{"$f":"'20 Year Schedule'!A22","v":"3.3.2.9.02 Bldg Envelope Other #2"}]
[null,0,{"$f":"'20 Year Schedule'!A23","v":"3.3.2.9.03 Bldg Envelope Other #3"}]
[null,0,{"$f":"'20 Year Schedule'!A24","v":"3.3.2.9.04 Bldg Envelope Other #4"}]
[null,0,{"$f":"'20 Year Schedule'!A25","v":"3.3.4 Roofs"}]
[null,0,{"$f":"'20 Year Schedule'!A26","v":"3.4.1.2.01 DHW #1"}]
[null,0,{"$f":"'20 Year Schedule'!A27","v":"3.4.1.2.02 DHW #2"}]
[null,0,{"$f":"'20 Year Schedule'!A28","v":"3.4.1.2.03 DHW #3"}]
[null,0,{"$f":"'20 Year Schedule'!A29","v":"3.4.1.2.04 DHW #4"}]
[null,0,{"$f":"'20 Year Schedule'!A30","v":"3.4.1.3.01 Water Savers: Faucets"}]
[null,0,{"$f":"'20 Year Schedule'!A31","v":"3.4.1.3.02 Water Savers: Shower Heads"}]
[null,0,{"$f":"'20 Year Schedule'!A32","v":"3.4.1.3.03 Water Savers: Toilets"}]
[null,0,{"$f":"'20 Year Schedule'!A33","v":"3.4.2.1.01 HVAC Common Area Heating"}]
[null,0,{"$f":"'20 Year Schedule'!A34","v":"3.4.2.1.02 HVAC In-Unit Heating"}]
[null,0,{"$f":"'20 Year Schedule'!A35","v":"3.4.3.1.01 Bath Exhaust Fans"}]
[null,0,{"$f":"'20 Year Schedule'!A36","v":"3.4.3.1.02 HVAC Common Area Cooling"}]
[null,0,{"$f":"'20 Year Schedule'!A37","v":"3.4.3.1.03 HVAC In-Unit Cooling"}]
[null,0,{"$f":"'20 Year Schedule'!A38","v":"3.4.9.01 Programmable Thermostats"}]
[null,0,{"$f":"'20 Year Schedule'!A39","v":"3.4.9.02 M&E Other #1"}]
[null,0,{"$f":"'20 Year Schedule'!A40","v":"3.4.9.03 M&E Other #2"}]
[null,0,{"$f":"'20 Year Schedule'!A41","v":"3.4.9.04 M&E Other #3"}]
[null,0,{"$f":"'20 Year Schedule'!A42","v":"3.5 Elevators"}]
[null,0,{"$f":"'20 Year Schedule'!A43","v":"3.5.01 Elevators Other #1"}]
[null,0,{"$f":"'20 Year Schedule'!A44","v":"3.6.01 CO Detectors/Alarms"}]
[null,0,{"$f":"'20 Year Schedule'!A45","v":"3.6.02 Smoke Detectors"}]
[null,0,{"$f":"'20 Year Schedule'!A46","v":"3.6.03 Life Safety Other #1"}]
[null,0,{"$f":"'20 Year Schedule'!A47","v":"3.7.1.01 Common Area Floor Coverings"}]
[null,0,{"$f":"'20 Year Schedule'!A48","v":"3.7.1.02 Common Area Inter. Lighting Bulbs"}]
[null,0,{"$f":"'20 Year Schedule'!A49","v":"3.7.1.03 Common Area Inter. Lighting Fixtures"}]
[null,0,{"$f":"'20 Year Schedule'!A50","v":"3.7.1.04 Exit Signs"}]
[null,0,{"$f":"'20 Year Schedule'!A51","v":"3.7.1.05 Exterior Lighting"}]
[null,0,{"$f":"'20 Year Schedule'!A52","v":"3.7.1.9.01 Common Area Other #1"}]
[null,0,{"$f":"'20 Year Schedule'!A53","v":"3.7.1.9.02 Common Area Other #2"}]
[null,0,{"$f":"'20 Year Schedule'!A54","v":"3.7.2.1.01 Kitchen Cabinets"}]
[null,0,{"$f":"'20 Year Schedule'!A55","v":"3.7.2.1.02 Kitchen Counter Tops, Sinks"}]
[null,0,{"$f":"'20 Year Schedule'!A56","v":"3.7.2.1.03 Kitchen Floor Coverings"}]
[null,0,{"$f":"'20 Year Schedule'!A57","v":"3.7.2.11.01 Dishwashers"}]
[null,0,{"$f":"'20 Year Schedule'!A58","v":"3.7.2.11.02 Range Hoods"}]
[null,0,{"$f":"'20 Year Schedule'!A59","v":"3.7.2.11.03 Ranges"}]
[null,0,{"$f":"'20 Year Schedule'!A60","v":"3.7.2.11.04 Refrigerators 1"}]
[null,0,{"$f":"'20 Year Schedule'!A61","v":"3.7.2.11.05 Refrigerators 2"}]
[null,0,{"$f":"'20 Year Schedule'!A62","v":"3.7.2.19 Other Appliances"}]
[null,0,{"$f":"'20 Year Schedule'!A63","v":"3.7.2.19.01 Kitchen Exhaust Fans"}]
[null,0,{"$f":"'20 Year Schedule'!A64","v":"3.7.2.19.02 Kitchen Other #1"}]
[null,0,{"$f":"'20 Year Schedule'!A65","v":"3.7.2.19.03 Kitchen Other #2"}]
[null,0,{"$f":"'20 Year Schedule'!A66","v":"3.7.2.19.04 Kitchen Other #3"}]
[null,0,{"$f":"'20 Year Schedule'!A67","v":"3.7.2.2.01 Bath Counter Tops, Sinks"}]
[null,0,{"$f":"'20 Year Schedule'!A68","v":"3.7.2.2.02 Bath Floor Covering"}]
[null,0,{"$f":"'20 Year Schedule'!A69","v":"3.7.2.2.03 Bath Vanities"}]
[null,0,{"$f":"'20 Year Schedule'!A70","v":"3.7.2.29.01 Bath Other #1"}]
[null,{"$f":"M224","v":0},{"$f":"'20 Year Schedule'!A71","v":"3.7.2.29.02 Bath Other #2"}]
[null,0,{"$f":"'20 Year Schedule'!A72","v":"3.7.2.29.03 Bath Other #3"}]
[null,0,{"$f":"'20 Year Schedule'!A73","v":"3.7.2.29.04 Bath Other #4"}]
[null,0,{"$f":"'20 Year Schedule'!A74","v":"3.7.2.3.01 Interior Carpet"}]
[null,0,{"$f":"'20 Year Schedule'!A75","v":"3.7.2.3.02 Interior Doors"}]
[null,0,{"$f":"'20 Year Schedule'!A76","v":"3.7.2.3.03 Interior Painting"}]
[null,0,{"$f":"'20 Year Schedule'!A77","v":"3.7.2.39.01 Interior Other #1"}]
[null,0,{"$f":"'20 Year Schedule'!A78","v":"3.7.2.39.02 Interior Other #2"}]
[null,0,{"$f":"'20 Year Schedule'!A79","v":"3.7.2.39.03 Interior Other #3"}]
[null,0,{"$f":"'20 Year Schedule'!A80","v":"3.7.2.39.04 Interior Other #4"}]
[null,0,{"$f":"'20 Year Schedule'!A81","v":"3.7.2.4.01 Ceiling Fans"}]
[null,0,{"$f":"'20 Year Schedule'!A82","v":"3.7.2.4.02 In-Unit Lighting Bulbs"}]
[null,0,{"$f":"'20 Year Schedule'!A83","v":"3.7.2.4.03 In-Unit Lighting Fixtures"}]
[null,0,{"$f":"'20 Year Schedule'!A84","v":"3.7.2.4.04 In-Unit Electrical Other #1"}]
[null,0,{"$f":"'20 Year Schedule'!A85","v":"3.7.2.4.05 In-Unit Electrical Other #2"}]
[null,0,{"$f":"'20 Year Schedule'!A86","v":"3.8.01 Other #01"}]
[null,0,{"$f":"'20 Year Schedule'!A87","v":"3.8.02 Other #02"}]
[null,0,{"$f":"'20 Year Schedule'!A88","v":"3.8.03 Other #03"}]
[null,0,{"$f":"'20 Year Schedule'!A89","v":"3.8.04 Other #04"}]
[null,0,{"$f":"'20 Year Schedule'!A90","v":"3.8.05 Other #05"}]
[null,0,{"$f":"'20 Year Schedule'!A91","v":"3.8.06 Other #06"}]
[null,0,{"$f":"'20 Year Schedule'!A92","v":"3.8.07 Other #07"}]
[null,0,{"$f":"'20 Year Schedule'!A93","v":"3.8.08 Other #08"}]
[null,0,{"$f":"'20 Year Schedule'!A94","v":"3.8.09 Other #09"}]
[null,0,{"$f":"'20 Year Schedule'!A95","v":"3.8.10 Other #10"}]
[null,0,{"$f":"'20 Year Schedule'!A96","v":"3.8.11 Other #11"}]
[null,0,{"$f":"'20 Year Schedule'!A97","v":"3.8.12 Other #12"}]
[null,0,{"$f":"'20 Year Schedule'!A98","v":"3.8.13 Other #13"}]
[null,0,{"$f":"'20 Year Schedule'!A99","v":"3.8.14 Other #14"}]
[null,0,{"$f":"'20 Year Schedule'!A100","v":"3.8.15 Other #15"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L26:L34)","v":0},{"$f":"'Cap Needs Input'!A3","v":"3.2.2 Storm Water Drainage"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L59:L67)","v":0},{"$f":"'Cap Needs Input'!A36","v":"3.2.4 Parking and Driveways"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L92:L100)","v":0},{"$f":"'Cap Needs Input'!A69","v":"3.2.4.01"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L125:L133)","v":0},{"$f":"'Cap Needs Input'!A102","v":"3.2.4.02"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L158:L166)","v":0},{"$f":"'Cap Needs Input'!A135","v":"3.2.6 Land and Grounds: Irrigation"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L191:L199)","v":0},{"$f":"'Cap Needs Input'!A168","v":"3.2.9.01"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L224:L232)","v":0},{"$f":"'Cap Needs Input'!A201","v":"3.2.9.02"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L257:L265)","v":0},{"$f":"'Cap Needs Input'!A234","v":"3.2.9.03"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L290:L298)","v":0},{"$f":"'Cap Needs Input'!A267","v":"3.2.9.04"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L323:L331)","v":0},{"$f":"'Cap Needs Input'!A300","v":"3.3.2.2 Exterior Walls"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L356:L364)","v":0},{"$f":"'Cap Needs Input'!A333","v":"3.3.2.3 Insulation"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L389:L397)","v":0},{"$f":"'Cap Needs Input'!A366","v":"3.3.2.4.01 Sliding Glass Doors"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L422:L430)","v":0},{"$f":"'Cap Needs Input'!A399","v":"3.3.2.4.02 Windows"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L455:L463)","v":0},{"$f":"'Cap Needs Input'!A432","v":"3.3.2.5.01 Exterior Doors"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L488:L496)","v":0},{"$f":"'Cap Needs Input'!A465","v":"3.3.2.5.02 Storm Doors"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L521:L529)","v":0},{"$f":"'Cap Needs Input'!A498","v":"3.3.2.9.01"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L554:L562)","v":0},{"$f":"'Cap Needs Input'!A531","v":"3.3.2.9.02"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L587:L595)","v":0},{"$f":"'Cap Needs Input'!A564","v":"3.3.2.9.03"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L620:L628)","v":0},{"$f":"'Cap Needs Input'!A597","v":"3.3.2.9.04"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L653:L661)","v":0},{"$f":"'Cap Needs Input'!A630","v":"3.3.4 Roofs"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L686:L694)","v":0},{"$f":"'Cap Needs Input'!A663","v":"3.4.1.2.01"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L719:L727)","v":0},{"$f":"'Cap Needs Input'!A696","v":"3.4.1.2.02"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L752:L760)","v":0},{"$f":"'Cap Needs Input'!A729","v":"3.4.1.2.03"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L785:L793)","v":0},{"$f":"'Cap Needs Input'!A762","v":"3.4.1.2.04"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L818:L826)","v":0},{"$f":"'Cap Needs Input'!A795","v":"3.4.1.3.01 Water Savers: Faucets"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L851:L859)","v":0},{"$f":"'Cap Needs Input'!A828","v":"3.4.1.3.02 Water Savers: Shower Heads"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L884:L892)","v":0},{"$f":"'Cap Needs Input'!A861","v":"3.4.1.3.03 Water Savers: Toilets"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L917:L925)","v":0},{"$f":"'Cap Needs Input'!A894","v":"3.4.2.1.01 HVAC Common Area Heating"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L950:L958)","v":0},{"$f":"'Cap Needs Input'!A927","v":"3.4.2.1.02 HVAC In-Unit Heating"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L983:L991)","v":0},{"$f":"'Cap Needs Input'!A960","v":"3.4.3.1.01 Bath Exhaust Fans"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1016:L1024)","v":0},{"$f":"'Cap Needs Input'!A993","v":"3.4.3.1.02 HVAC Common Area Cooling"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1049:L1057)","v":0},{"$f":"'Cap Needs Input'!A1026","v":"3.4.3.1.03 HVAC In-Unit Cooling"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1082:L1090)","v":0},{"$f":"'Cap Needs Input'!A1059","v":"3.4.9.01 Programmable Thermostats"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1115:L1123)","v":0},{"$f":"'Cap Needs Input'!A1092","v":"3.4.9.02"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1148:L1156)","v":0},{"$f":"'Cap Needs Input'!A1125","v":"3.4.9.03"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1181:L1189)","v":0},{"$f":"'Cap Needs Input'!A1158","v":"3.4.9.04"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1214:L1222)","v":0},{"$f":"'Cap Needs Input'!A1191","v":"3.5 Elevators"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1247:L1255)","v":0},{"$f":"'Cap Needs Input'!A1224","v":"3.5.01"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1280:L1288)","v":0},{"$f":"'Cap Needs Input'!A1257","v":"3.6.01 CO Detectors/Alarms"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1313:L1321)","v":0},{"$f":"'Cap Needs Input'!A1290","v":"3.6.02 Smoke Detectors"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1346:L1354)","v":0},{"$f":"'Cap Needs Input'!A1323","v":"3.6.03"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1379:L1387)","v":0},{"$f":"'Cap Needs Input'!A1356","v":"3.7.1.01 Common Area Floor Coverings"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1412:L1420)","v":0},{"$f":"'Cap Needs Input'!A1389","v":"3.7.1.02 Common Interior Lighting Bulbs"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1445:L1453)","v":0},{"$f":"'Cap Needs Input'!A1422","v":"3.7.1.03 Common Area Interior Lighting Fixtures"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1478:L1486)","v":0},{"$f":"'Cap Needs Input'!A1455","v":"3.7.1.04 Exit Signs"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1511:L1519)","v":0},{"$f":"'Cap Needs Input'!A1488","v":"3.7.1.05 Exterior Lighting"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1544:L1552)","v":0},{"$f":"'Cap Needs Input'!A1521","v":"3.7.1.9.01"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1577:L1585)","v":0},{"$f":"'Cap Needs Input'!A1554","v":"3.7.1.9.02"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1610:L1618)","v":0},{"$f":"'Cap Needs Input'!A1587","v":"3.7.2.1.01 Kitchen Cabinets"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1643:L1651)","v":0},{"$f":"'Cap Needs Input'!A1620","v":"3.7.2.1.02 Kitchen Counter Tops, Sinks"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1676:L1684)","v":0},{"$f":"'Cap Needs Input'!A1653","v":"3.7.2.1.03 Kitchen Floor Coverings"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1709:L1717)","v":0},{"$f":"'Cap Needs Input'!A1686","v":"3.7.2.11.01 Dishwashers"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1742:L1750)","v":0},{"$f":"'Cap Needs Input'!A1719","v":"3.7.2.11.02 Range Hoods"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1775:L1783)","v":0},{"$f":"'Cap Needs Input'!A1752","v":"3.7.2.11.03 Ranges"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1808:L1816)","v":0},{"$f":"'Cap Needs Input'!A1785","v":"3.7.2.11.04 Refrigerators 1"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1841:L1849)","v":0},{"$f":"'Cap Needs Input'!A1818","v":"3.7.2.11.05 Refrigerators 2"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1874:L1882)","v":0},{"$f":"'Cap Needs Input'!A1851","v":"3.7.2.19"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1907:L1915)","v":0},{"$f":"'Cap Needs Input'!A1884","v":"3.7.2.19.01 Kitchen Exhaust Fans"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1940:L1948)","v":0},{"$f":"'Cap Needs Input'!A1917","v":"3.7.2.19.02"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L1973:L1981)","v":0},{"$f":"'Cap Needs Input'!A1950","v":"3.7.2.19.03"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2006:L2014)","v":0},{"$f":"'Cap Needs Input'!A1983","v":"3.7.2.19.04"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2039:L2047)","v":0},{"$f":"'Cap Needs Input'!A2016","v":"3.7.2.2.01 Bath Counter Tops, Sinks"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2072:L2080)","v":0},{"$f":"'Cap Needs Input'!A2049","v":"3.7.2.2.02 Bath Floor Covering"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2105:L2113)","v":0},{"$f":"'Cap Needs Input'!A2082","v":"3.7.2.2.03 Bath Vanities"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2138:L2146)","v":0},{"$f":"'Cap Needs Input'!A2115","v":"3.7.2.29.01"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2171:L2179)","v":0},{"$f":"'Cap Needs Input'!A2148","v":"3.7.2.29.02"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2204:L2212)","v":0},{"$f":"'Cap Needs Input'!A2181","v":"3.7.2.29.03"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2237:L2245)","v":0},{"$f":"'Cap Needs Input'!A2214","v":"3.7.2.29.04"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2270:L2278)","v":0},{"$f":"'Cap Needs Input'!A2247","v":"3.7.2.3.01 Interior Carpet"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2303:L2311)","v":0},{"$f":"'Cap Needs Input'!A2280","v":"3.7.2.3.02 Interior Doors"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2336:L2344)","v":0},{"$f":"'Cap Needs Input'!A2313","v":"3.7.2.3.03 Interior Painting"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2369:L2377)","v":0},{"$f":"'Cap Needs Input'!A2346","v":"3.7.2.39.01"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2402:L2410)","v":0},{"$f":"'Cap Needs Input'!A2379","v":"3.7.2.39.02"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2435:L2443)","v":0},{"$f":"'Cap Needs Input'!A2412","v":"3.7.2.39.03"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2468:L2476)","v":0},{"$f":"'Cap Needs Input'!A2445","v":"3.7.2.39.04"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2501:L2509)","v":0},{"$f":"'Cap Needs Input'!A2478","v":"3.7.2.4.01 Ceiling Fans"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2534:L2542)","v":0},{"$f":"'Cap Needs Input'!A2511","v":"3.7.2.4.02 In-Unit Lighting Bulbs"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2567:L2575)","v":0},{"$f":"'Cap Needs Input'!A2544","v":"3.7.2.4.03 In-Unit Lighting Fixtures"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2600:L2608)","v":0},{"$f":"'Cap Needs Input'!A2577","v":"3.7.2.4.04"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2633:L2641)","v":0},{"$f":"'Cap Needs Input'!A2610","v":"3.7.2.4.05"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2666:L2674)","v":0},{"$f":"'Cap Needs Input'!A2643","v":"3.8.01"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2699:L2707)","v":0},{"$f":"'Cap Needs Input'!A2676","v":"3.8.02"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2732:L2740)","v":0},{"$f":"'Cap Needs Input'!A2709","v":"3.8.03"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2765:L2773)","v":0},{"$f":"'Cap Needs Input'!A2742","v":"3.8.04"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2798:L2806)","v":0},{"$f":"'Cap Needs Input'!A2775","v":"3.8.05"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2831:L2839)","v":0},{"$f":"'Cap Needs Input'!A2808","v":"3.8.06"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2864:L2872)","v":0},{"$f":"'Cap Needs Input'!A2841","v":"3.8.07"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2897:L2905)","v":0},{"$f":"'Cap Needs Input'!A2874","v":"3.8.08"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2930:L2938)","v":0},{"$f":"'Cap Needs Input'!A2907","v":"3.8.09"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2963:L2971)","v":0},{"$f":"'Cap Needs Input'!A2940","v":"3.8.10"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L2996:L3004)","v":0},{"$f":"'Cap Needs Input'!A2973","v":"3.8.11"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L3029:L3037)","v":0},{"$f":"'Cap Needs Input'!A3006","v":"3.8.12"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L3062:L3070)","v":0},{"$f":"'Cap Needs Input'!A3039","v":"3.8.13"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L3095:L3103)","v":0},{"$f":"'Cap Needs Input'!A3072","v":"3.8.14"},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('Cap Needs Input'!L3128:L3136)","v":0},{"$f":"'Cap Needs Input'!A3105","v":"3.8.15"},null,null,1]

{"sheet":"Addtl Key Data Export","index":20,"n_rows":9,"n_cols":109,"rows_kept":9,"cut":false,"hidden":true,"merged":[[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1]]}
["Project ID #1 Type","Project ID #2 Type","Capital Needs Inflation Rate","Reserve Deposit Inflation Rate","Reserves (R4R) Interest Rate","Reserve Floor ($ per Unit)","First Year After Closing","Is the Owner pursuing Green certification?","Type of Green certification","Funding Source 1","Source 1 amount","Source 1 desription","Funding Source 2","Source 2 amount","Source 2 desription","Funding Source 3","Source 3 amount","Source 3 desription","Funding Source 4","Source 4 amount","Source 4 desription","Model Revision","Applicant Name","Project Name","Project Street Address","Project City","Project State","Project Zip Code","Owner Name","Owner's Street Address","Owner City, State","Type of Ownership Entity","Owner Contact","Owner's Contact Phone Number","Year Constructed","MSA or Non-MSA","Rural or (Sub)Urban?","Single Family or Duplex?","Total Conversion Units","0BR (Studio) ","1BR ","2BR ","3BR ","4BR ","5BR ","6BR ","Total Elderly Units","Total Family Units","PCA Provider Name","Date PCA Contract Signed","Date Initial PCA Submitted","Date of PCA Site Visit","Date Final PCA Submitted","Electricity Tenant Paid","Electricity Project Paid","Fuel Oil Tenant Paid","Fuel Oil Project Paid","Natural Gas Consumption Unit","Natural Gas Tenant Paid","Natural Gas Project Paid","Propane Consumption Unit","Propane Tenant Paid","Propane Project Paid","Kerosene Tenant Paid","Kerosene Project Paid","Water Consumption Unit","Water Tenant Paid","Water Project Paid","Sewer Consumption Unit","Sewer Tenant Paid","Sewer Project Paid","Water & Sewer Consumption Unit","Water & Sewer Tenant Paid","Water & Sewer Project Paid","Other Utility Type Description","Other Type Consumption Unit","Other Type Tenant Paid","Other Type Project Paid","Cooking","Cooking Paid By","In Unit: Heat","IU Heat Paid By","In Unit: AC","IUAC Paid By","In Unit: Lighting/ Other Elec","IUL Paid By","In Unit: Cold Water","IUCW Paid By","Hot Water (heating)","Hot Water Paid By","Laundry: Washers","Washers Paid By","Laundry : Dryers","Dryers Paid By","Common Area: Heat","CA Heat Paid By","Common Area: AC","CA AC Paid By","Common Area: Hot Water (heat)","CA HW Paid By","Common Area: Cold Water","CA CW Paid By","Common Area: Lighting","CA L Paid By","IDRR","ADRR","R4R Floor (Total $)","R4R Inflation Rate","R4R Year 20 Ending Balance per Unit"]
[{"$f":"'Global Input'!C5","v":0},{"$f":"'Global Input'!C6","v":0},{"$f":"'Global Input'!C9","v":2.5000000000000001E-2},{"$f":"'Global Input'!C10","v":2.5000000000000001E-2},{"$f":"'Global Input'!C11","v":0.01},{"$f":"'Global Input'!C15","v":1000},{"$f":"'Global Input'!C20","v":2014},{"$f":"'Global Input'!D22","v":"Yes"},{"$f":"IF(H2=\"Yes\",'Global Input'!B24,\"Not Applicable\")","v":"Describe here if pursuing Green certification"},{"$f":"'Global Input'!B30","v":0},{"$f":"'Global Input'!C30","v":0},{"$f":"'Global Input'!D30","v":0},{"$f":"'Global Input'!B31","v":0},{"$f":"'Global Input'!C31","v":0},{"$f":"'Global Input'!D31","v":0},{"$f":"'Global Input'!B32","v":0},{"$f":"'Global Input'!C32","v":0},{"$f":"'Global Input'!D32","v":0},{"$f":"'Global Input'!B33","v":0},{"$f":"'Global Input'!C33","v":0},{"$f":"'Global Input'!D33","v":0},{"$f":"'Primary Input'!G3","v":1},{"$f":"'Primary Input'!D10","v":0},{"$f":"'Primary Input'!D13","v":0},{"$f":"'Primary Input'!D14","v":0},{"$f":"'Primary Input'!$D$15","v":0},{"$f":"'Primary Input'!$D$16","v":0},{"$f":"'Primary Input'!$D$17","v":0},{"$f":"'Primary Input'!$D$18","v":0},{"$f":"'Primary Input'!$D$19","v":0},{"$f":"'Primary Input'!$D$20","v":0},{"$f":"'Primary Input'!$D$21","v":0},{"$f":"'Primary Input'!$D$22","v":0},{"$f":"'Primary Input'!$D$23","v":0},{"$f":"'Primary Input'!$D$24","v":0},{"$f":"'Primary Input'!$D$26","v":0},{"$f":"'Primary Input'!$D$27","v":0},{"$f":"'Primary Input'!$D$28","v":0},{"$f":"'Primary Input'!$G$10","v":0},{"$f":"'Primary Input'!$G$11","v":0},{"$f":"'Primary Input'!$G$12","v":0},{"$f":"'Primary Input'!$G$13","v":0},{"$f":"'Primary Input'!$G$14","v":0},{"$f":"'Primary Input'!$G$15","v":0},{"$f":"'Primary Input'!$G$16","v":0},{"$f":"'Primary Input'!$G$17","v":0},{"$f":"'Primary Input'!G20","v":0},{"$f":"'Primary Input'!G21","v":0},{"$f":"'Primary Input'!G23","v":0},{"$f":"'Primary Input'!G24","v":"00:00:00"},{"$f":"'Primary Input'!G25","v":"00:00:00"},{"$f":"'Primary Input'!G26","v":"00:00:00"},{"$f":"'Primary Input'!G27","v":"00:00:00"},{"$f":"'Utility Types and Rates'!D10","v":0},{"$f":"'Utility Types and Rates'!E10","v":0},{"$f":"'Utility Types and Rates'!D11","v":0},{"$f":"'Utility Types and Rates'!E11","v":0},{"$f":"'Utility Types and Rates'!C12","v":0},{"$f":"'Utility Types and Rates'!D12","v":0},{"$f":"'Utility Types and Rates'!E12","v":0},{"$f":"'Utility Types and Rates'!C13","v":0},{"$f":"'Utility Types and Rates'!D13","v":0},{"$f":"'Utility Types and Rates'!E13","v":0},{"$f":"'Utility Types and Rates'!D14","v":0},{"$f":"'Utility Types and Rates'!E14","v":0},{"$f":"'Utility Types and Rates'!C15","v":0},{"$f":"'Utility Types and Rates'!D15","v":0},{"$f":"'Utility Types and Rates'!E15","v":0},{"$f":"'Utility Types and Rates'!C16","v":0},{"$f":"'Utility Types and Rates'!D16","v":0},{"$f":"'Utility Types and Rates'!E16","v":0},{"$f":"'Utility Types and Rates'!C17","v":0},{"$f":"'Utility Types and Rates'!D17","v":0},{"$f":"'Utility Types and Rates'!E17","v":0},{"$f":"'Utility Types and Rates'!B18","v":"Other"},{"$f":"'Utility Types and Rates'!C18","v":0},{"$f":"'Utility Types and Rates'!D18","v":0},{"$f":"'Utility Types and Rates'!E18","v":0},{"$f":"'Utility Types and Rates'!$C21","v":0},{"$f":"'Utility Types and Rates'!$D21","v":0},{"$f":"'Utility Types and Rates'!$C22","v":0},{"$f":"'Utility Types and Rates'!$D22","v":0},{"$f":"'Utility Types and Rates'!$C23","v":"Electricity"},{"$f":"'Utility Types and Rates'!$D23","v":0},{"$f":"'Utility Types and Rates'!$C24","v":"Electricity"},{"$f":"'Utility Types and Rates'!$D24","v":0},{"$f":"'Utility Types and Rates'!$C25","v":"Water & Sewer"},{"$f":"'Utility Types and Rates'!$D25","v":0},{"$f":"'Utility Types and Rates'!$C26","v":0},{"$f":"'Utility Types and Rates'!$D26","v":0},{"$f":"'Utility Types and Rates'!$C27","v":"Electricity"},{"$f":"'Utility Types and Rates'!$D27","v":0},{"$f":"'Utility Types and Rates'!$C28","v":0},{"$f":"'Utility Types and Rates'!$D28","v":0},{"$f":"'Utility Types and Rates'!$C29","v":0},{"$f":"'Utility Types and Rates'!$D29","v":"Owner"},{"$f":"'Utility Types and Rates'!$C30","v":"Electricity"},{"$f":"'Utility Types and Rates'!$D30","v":"Owner"},{"$f":"'Utility Types and Rates'!$C31","v":0},{"$f":"'Utility Types and Rates'!$D31","v":"Owner"},{"$f":"'Utility Types and Rates'!$C32","v":"Water & Sewer"},{"$f":"'Utility Types and Rates'!$D32","v":"Owner"},{"$f":"'Utility Types and Rates'!$C33","v":"Electricity"},{"$f":"'Utility Types and Rates'!$D33","v":"Owner"},{"$f":"'Reserves 20 Year Schedule'!J3","v":0},{"$f":"'Reserves 20 Year Schedule'!J4","v":0},{"$f":"'Reserves 20 Year Schedule'!J5","v":0},{"$f":"'Reserves 20 Year Schedule'!J6","v":2.5000000000000001E-2},{"$f":"'Reserves 20 Year Schedule'!D23","v":0}]
[]
[]
["Color-coded by source worksheet:"]
["Global Input"]
["Primary Input"]
["Utility Types and Rates"]
["Reserves 20 Year Schedule"]

{"sheet":"PCA CNI Export","index":21,"n_rows":571,"n_cols":44,"rows_kept":571,"cut":false,"hidden":true,"merged":[]}
["Property ID #1","Property","City","State","Zip","Total Units","Revn Units","Property Type","0 BR","1 BR","2 BR","3 BR","4 BR","5 BR","6 BR","Applicant","Year Built","Component","Source Energy Usage","Paid By","Identifier","Description","Quantity","Unit","PCA Cost","UW Cost","Usage","Unit","Utility Type","EUL","Installed",">85%","Rate","Replace Cmpnt","Replace When","Replace Type","Start Year","Rehab","Existing Annual","Per Unit Per Month","Post Rehab Annual","Savings Annual","Savings PUPM","Total Rehab"]
[{"$f":"'Global Input'!C5","v":0},{"$f":"'Primary Input'!D13","v":0},{"$f":"'Primary Input'!D15","v":0},{"$f":"'Primary Input'!D16","v":0},{"$f":"'Primary Input'!D17","v":0},{"$f":"'Primary Input'!G10","v":0},{"$f":"'Primary Input'!G11+'Primary Input'!G12+'Primary Input'!G13+'Primary Input'!G14+'Primary Input'!G15+'Primary Input'!G16+'Primary Input'!G17","v":0},{"$f":"IF('Primary Input'!G21>'Primary Input'!G20,\"Family\",\"Elderly\")","v":"Elderly"},{"$f":"'Primary Input'!G11","v":0},{"$f":"'Primary Input'!G12","v":0},{"$f":"'Primary Input'!G13","v":0},{"$f":"'Primary Input'!G14","v":0},{"$f":"'Primary Input'!G15","v":0},{"$f":"'Primary Input'!G16","v":0},{"$f":"'Primary Input'!G17","v":0},{"$f":"'Primary Input'!D10","v":0},{"$f":"'Primary Input'!D24","v":0},{"$f":"'Cap Needs Input'!$A$3","v":"3.2.2 Storm Water Drainage"},{"$f":"'Cap Needs Input'!$C$17","v":"[describe sources]"},"Non-Utility Saver",{"$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},{"$f":"'Cap Needs Input'!H6","v":0},"N/A",{"$f":"'Cap Needs Input'!I6","v":0},{"$f":"'Cap Needs Input'!J6","v":0},{"$f":"'Cap Needs Input'!K6","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":"'Utility Types and Rates'!$I$4","v":2014},{"$f":"'20 Year Detail'!C7","v":0},"N/A","N/A","N/A","N/A","N/A",{"$f":"'Rehab Specifications'!G114","v":0}]
[{"$f":"A2","v":0},{"$f":"B2","v":0},0,0,0,0,0,{"$f":"H2","v":"Elderly"},{"$f":"I2","v":0},{"$f":"J2","v":0},0,0,0,0,0,{"$f":"P2","v":0},{"$f":"Q2","v":0},{"$f":"'Cap Needs Input'!$A$3","v":"3.2.2 Storm Water Drainage"},{"$f":"S2","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A7","v":"E2"},{"$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":0},"N/A",{"$f":"'Cap Needs Input'!I7","v":0},{"$f":"'Cap Needs Input'!J7","v":0},{"$f":"'Cap Needs Input'!K7","v":"N/A"},"N/A",{"$f":"AH2","v":"T"},{"$f":"'Cap Needs Input'!C33","v":""},{"$f":"'Cap Needs Input'!E33","v":""},{"$f":"AK2","v":2014},{"$f":"'20 Year Detail'!C8","v":0},{"$f":"AM2","v":"N/A"},"N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$3","v":"3.2.2 Storm Water Drainage"},{"$f":"S3","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A8","v":"E3"},{"$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":0},"N/A",{"$f":"'Cap Needs Input'!I8","v":0},{"$f":"'Cap Needs Input'!J8","v":0},{"$f":"'Cap Needs Input'!K8","v":"N/A"},"N/A",{"$f":"AH3","v":"T"},{"$f":"'Cap Needs Input'!C34","v":""},{"$f":"'Cap Needs Input'!E34","v":""},{"$f":"AK3","v":2014},{"$f":"'20 Year Detail'!C9","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$3","v":"3.2.2 Storm Water Drainage"},{"$f":"S4","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A11","v":"T"},{"$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":0},"N/A",{"$f":"'Cap Needs Input'!I11","v":0},null,null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$3","v":"3.2.2 Storm Water Drainage"},{"$f":"S5","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A14","v":"G1"},{"$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":0},"N/A",{"$f":"'Cap Needs Input'!I14","v":0},null,null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$3","v":"3.2.2 Storm Water Drainage"},{"$f":"S6","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A15","v":"G2"},{"$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":0},"N/A",{"$f":"'Cap Needs Input'!I15","v":0},null,null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$36","v":"3.2.4 Parking and Driveways"},{"$f":"'Cap Needs Input'!$C$50","v":"[describe sources]"},"Non-Utility Saver",{"$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},{"$f":"'Cap Needs Input'!H39","v":0},"N/A",{"$f":"'Cap Needs Input'!I39","v":0},{"$f":"'Cap Needs Input'!J39","v":0},{"$f":"'Cap Needs Input'!K39","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":"AK2","v":2014},{"$f":"'20 Year Detail'!C17","v":0},"N/A","N/A","N/A","N/A","N/A",{"$f":"AR7","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$36","v":"3.2.4 Parking and Driveways"},{"$f":"S8","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A40","v":"E2"},{"$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":0},"N/A",{"$f":"'Cap Needs Input'!I40","v":0},{"$f":"'Cap Needs Input'!J40","v":0},{"$f":"'Cap Needs Input'!K40","v":"N/A"},"N/A",{"$f":"AH8","v":"T"},{"$f":"'Cap Needs Input'!C66","v":""},{"$f":"'Cap Needs Input'!E66","v":""},{"$f":"AK3","v":2014},{"$f":"'20 Year Detail'!C18","v":0},{"$f":"AM8","v":"N/A"},"N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$36","v":"3.2.4 Parking and Driveways"},{"$f":"S9","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A41","v":"E3"},{"$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":0},"N/A",{"$f":"'Cap Needs Input'!I41","v":0},{"$f":"'Cap Needs Input'!J41","v":0},{"$f":"'Cap Needs Input'!K41","v":"N/A"},"N/A",{"$f":"AH9","v":"T"},{"$f":"'Cap Needs Input'!C67","v":""},{"$f":"'Cap Needs Input'!E67","v":""},{"$f":"AK4","v":2014},{"$f":"'20 Year Detail'!C19","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$36","v":"3.2.4 Parking and Driveways"},{"$f":"S10","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A44","v":"T"},{"$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":0},"N/A",{"$f":"'Cap Needs Input'!I44","v":0},null,null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$36","v":"3.2.4 Parking and Driveways"},{"$f":"S11","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A47","v":"G1"},{"$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":0},"N/A",{"$f":"'Cap Needs Input'!I47","v":0},null,null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$36","v":"3.2.4 Parking and Driveways"},{"$f":"S12","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A48","v":"G2"},{"$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":0},"N/A",{"$f":"'Cap Needs Input'!I48","v":0},null,null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$69&\" \"&'Cap Needs Input'!$B$69","v":"3.2.4.01 Parking and Driveways Other #1"},{"$f":"'Cap Needs Input'!$C$83","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$69","v":0},{"$f":"'Cap Needs Input'!A72","v":"E1"},{"$f":"'Cap Needs Input'!B72","v":0},{"$f":"'Cap Needs Input'!C72","v":0},{"$f":"'Cap Needs Input'!D72","v":"Each"},{"$f":"'Cap Needs Input'!E72","v":0},{"$f":"'Cap Needs Input'!F72","v":0},{"$f":"'Cap Needs Input'!G72","v":0},{"$f":"'Cap Needs Input'!H72","v":""},{"$f":"'Cap Needs Input'!$H$69","v":0},{"$f":"'Cap Needs Input'!I72","v":0},{"$f":"'Cap Needs Input'!J72","v":0},{"$f":"'Cap Needs Input'!K72","v":"N/A"},{"$f":"'Cap Needs Input'!$J$69","v":0},{"$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":"AK8","v":2014},{"$f":"'20 Year Detail'!C27","v":0},{"$f":"IF(AND('Utility Savings'!H6=\"\",'Utility Savings'!N6=\"\"),0,IF('Utility Savings'!H6=\"\",'Utility Savings'!N6,'Utility Savings'!H6))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R14","v":"3.2.4.01 Parking and Driveways Other #1"},{"$f":"S14","v":"[describe sources]"},{"$f":"T14","v":0},{"$f":"'Cap Needs Input'!A73","v":"E2"},{"$f":"'Cap Needs Input'!B73","v":0},{"$f":"'Cap Needs Input'!C73","v":0},{"$f":"'Cap Needs Input'!D73","v":"Each"},{"$f":"'Cap Needs Input'!E73","v":0},{"$f":"'Cap Needs Input'!F73","v":0},{"$f":"'Cap Needs Input'!G73","v":0},{"$f":"'Cap Needs Input'!H73","v":""},{"$f":"AC14","v":0},{"$f":"'Cap Needs Input'!I73","v":0},{"$f":"'Cap Needs Input'!J73","v":0},{"$f":"'Cap Needs Input'!K73","v":"N/A"},{"$f":"AG14","v":0},{"$f":"AH14","v":"T"},{"$f":"'Cap Needs Input'!C99","v":""},{"$f":"'Cap Needs Input'!E99","v":""},{"$f":"AK9","v":2014},{"$f":"'20 Year Detail'!C28","v":0},{"$f":"AM14","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.4.01 Parking and Driveways Other #1","[describe sources]",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":"Each"},{"$f":"'Cap Needs Input'!E74","v":0},{"$f":"'Cap Needs Input'!F74","v":0},{"$f":"'Cap Needs Input'!G74","v":0},{"$f":"'Cap Needs Input'!H74","v":""},{"$f":"AC15","v":0},{"$f":"'Cap Needs Input'!I74","v":0},{"$f":"'Cap Needs Input'!J74","v":0},{"$f":"'Cap Needs Input'!K74","v":"N/A"},{"$f":"AG15","v":0},{"$f":"AH15","v":"T"},{"$f":"'Cap Needs Input'!C100","v":""},null,{"$f":"AK10","v":2014},{"$f":"'20 Year Detail'!C29","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.4.01 Parking and Driveways Other #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A77","v":"T"},{"$f":"'Cap Needs Input'!B77","v":0},{"$f":"'Cap Needs Input'!C77","v":0},{"$f":"'Cap Needs Input'!D77","v":"Each"},{"$f":"'Cap Needs Input'!E77","v":0},{"$f":"'Cap Needs Input'!F77","v":0},{"$f":"'Cap Needs Input'!G77","v":0},{"$f":"'Cap Needs Input'!H77","v":""},{"$f":"AC16","v":0},{"$f":"'Cap Needs Input'!I77","v":0},{"$f":"'Cap Needs Input'!J77","v":0},null,{"$f":"AG16","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.4.01 Parking and Driveways Other #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A80","v":"G1"},{"$f":"'Cap Needs Input'!B80","v":0},{"$f":"'Cap Needs Input'!C80","v":0},{"$f":"'Cap Needs Input'!D80","v":"Each"},{"$f":"'Cap Needs Input'!E80","v":0},{"$f":"'Cap Needs Input'!F80","v":0},{"$f":"'Cap Needs Input'!G80","v":0},{"$f":"'Cap Needs Input'!H80","v":""},{"$f":"AC17","v":0},{"$f":"'Cap Needs Input'!I80","v":0},{"$f":"'Cap Needs Input'!J80","v":""},null,{"$f":"AG17","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,{"$f":"B18","v":0},0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P18","v":0},0,"3.2.4.01 Parking and Driveways Other #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A81","v":"G2"},{"$f":"'Cap Needs Input'!B81","v":0},{"$f":"'Cap Needs Input'!C81","v":0},{"$f":"'Cap Needs Input'!D81","v":"Each"},{"$f":"'Cap Needs Input'!E81","v":0},{"$f":"'Cap Needs Input'!F81","v":0},{"$f":"'Cap Needs Input'!G81","v":0},{"$f":"'Cap Needs Input'!H81","v":""},{"$f":"AC18","v":0},{"$f":"'Cap Needs Input'!I81","v":0},{"$f":"'Cap Needs Input'!J81","v":""},null,{"$f":"AG18","v":0},null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A19","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$102&\" \"&'Cap Needs Input'!$B$102","v":"3.2.4.02 Parking and Driveways Other #2"},{"$f":"'Cap Needs Input'!$C$116","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$102","v":0},{"$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},{"$f":"'Cap Needs Input'!H105","v":""},{"$f":"'Cap Needs Input'!$H$102","v":0},{"$f":"'Cap Needs Input'!I105","v":0},{"$f":"'Cap Needs Input'!J105","v":0},{"$f":"'Cap Needs Input'!K105","v":"N/A"},{"$f":"'Cap Needs Input'!$J$102","v":0},{"$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":"AK14","v":2014},{"$f":"'20 Year Detail'!C37","v":0},{"$f":"IF(AND('Utility Savings'!H7=\"\",'Utility Savings'!N7=\"\"),0,IF('Utility Savings'!H7=\"\",'Utility Savings'!N7,'Utility Savings'!H7))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R20","v":"3.2.4.02 Parking and Driveways Other #2"},{"$f":"S20","v":"[describe sources]"},{"$f":"T20","v":0},{"$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},{"$f":"'Cap Needs Input'!H106","v":""},{"$f":"AC20","v":0},{"$f":"'Cap Needs Input'!I106","v":0},{"$f":"'Cap Needs Input'!J106","v":0},{"$f":"'Cap Needs Input'!K106","v":"N/A"},{"$f":"AG20","v":0},{"$f":"AH20","v":"T"},{"$f":"'Cap Needs Input'!C132","v":""},{"$f":"'Cap Needs Input'!E132","v":""},{"$f":"AK15","v":2014},{"$f":"'20 Year Detail'!C38","v":0},{"$f":"AM20","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.4.02 Parking and Driveways Other #2","[describe sources]",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":""},{"$f":"AC21","v":0},{"$f":"'Cap Needs Input'!I107","v":0},{"$f":"'Cap Needs Input'!J107","v":0},{"$f":"'Cap Needs Input'!K107","v":"N/A"},0,{"$f":"AH21","v":"T"},{"$f":"'Cap Needs Input'!C133","v":""},{"$f":"'Cap Needs Input'!E133","v":""},{"$f":"AK16","v":2014},{"$f":"'20 Year Detail'!C39","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.4.02 Parking and Driveways Other #2","[describe sources]",0,{"$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},{"$f":"'Cap Needs Input'!H110","v":""},{"$f":"AC22","v":0},{"$f":"'Cap Needs Input'!I110","v":0},{"$f":"'Cap Needs Input'!J110","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.4.02 Parking and Driveways Other #2","[describe sources]",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":""},{"$f":"AC23","v":0},{"$f":"'Cap Needs Input'!I113","v":0},{"$f":"'Cap Needs Input'!J113","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.4.02 Parking and Driveways Other #2","[describe sources]",0,{"$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},{"$f":"'Cap Needs Input'!H114","v":""},{"$f":"AC24","v":0},{"$f":"'Cap Needs Input'!I114","v":0},{"$f":"'Cap Needs Input'!J114","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$135","v":"3.2.6 Land and Grounds: Irrigation"},{"$f":"'Cap Needs Input'!$C$149","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D$135","v":"Owner"},{"$f":"'Cap Needs Input'!A138","v":"E1"},{"$f":"'Cap Needs Input'!B138","v":0},{"$f":"'Cap Needs Input'!C138","v":0},{"$f":"'Cap Needs Input'!D138","v":"Each"},{"$f":"'Cap Needs Input'!E138","v":0},{"$f":"'Cap Needs Input'!F138","v":0},{"$f":"'Cap Needs Input'!G138","v":0},{"$f":"'Cap Needs Input'!H138","v":0},{"$f":"'Cap Needs Input'!$G$135","v":"Water"},{"$f":"'Cap Needs Input'!I138","v":0},{"$f":"'Cap Needs Input'!J138","v":0},{"$f":"'Cap Needs Input'!K138","v":"N/A"},{"$f":"'Cap Needs Input'!$J$135","v":0},{"$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":"AK20","v":2014},{"$f":"'20 Year Detail'!C47","v":0},"Not Included",{"$f":"AM26","v":"Not Included"},{"$f":"AN26","v":"Not Included"},{"$f":"AO26","v":"Not Included"},{"$f":"AP26","v":"Not Included"},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R26","v":"3.2.6 Land and Grounds: Irrigation"},{"$f":"S26","v":"[describe sources]"},{"$f":"T26","v":"Owner"},{"$f":"'Cap Needs Input'!A139","v":"E2"},{"$f":"'Cap Needs Input'!B139","v":0},{"$f":"'Cap Needs Input'!C139","v":0},{"$f":"'Cap Needs Input'!D139","v":"Each"},{"$f":"'Cap Needs Input'!E139","v":0},{"$f":"'Cap Needs Input'!F139","v":0},{"$f":"'Cap Needs Input'!G139","v":0},{"$f":"'Cap Needs Input'!H139","v":0},{"$f":"AC26","v":"Water"},{"$f":"'Cap Needs Input'!I139","v":0},{"$f":"'Cap Needs Input'!J139","v":0},{"$f":"'Cap Needs Input'!K139","v":"N/A"},{"$f":"AG26","v":0},{"$f":"AH26","v":"T"},{"$f":"'Cap Needs Input'!C165","v":""},{"$f":"'Cap Needs Input'!E165","v":""},{"$f":"AK21","v":2014},{"$f":"'20 Year Detail'!C48","v":0},{"$f":"AM26","v":"Not Included"},"Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.6 Land and Grounds: Irrigation","[describe sources]","Owner",{"$f":"'Cap Needs Input'!A140","v":"E3"},{"$f":"'Cap Needs Input'!B140","v":0},{"$f":"'Cap Needs Input'!C140","v":0},{"$f":"'Cap Needs Input'!D140","v":"Each"},{"$f":"'Cap Needs Input'!E140","v":0},{"$f":"'Cap Needs Input'!F140","v":0},{"$f":"'Cap Needs Input'!G140","v":0},{"$f":"'Cap Needs Input'!H140","v":0},{"$f":"AC27","v":"Water"},{"$f":"'Cap Needs Input'!I140","v":0},{"$f":"'Cap Needs Input'!J140","v":0},{"$f":"'Cap Needs Input'!K140","v":"N/A"},0,{"$f":"AH27","v":"T"},{"$f":"'Cap Needs Input'!C166","v":""},{"$f":"'Cap Needs Input'!E166","v":""},{"$f":"AK22","v":2014},{"$f":"'20 Year Detail'!C49","v":0},"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.6 Land and Grounds: Irrigation","[describe sources]","Owner",{"$f":"'Cap Needs Input'!A143","v":"T"},{"$f":"'Cap Needs Input'!B143","v":0},{"$f":"'Cap Needs Input'!C143","v":0},{"$f":"'Cap Needs Input'!D143","v":"Each"},{"$f":"'Cap Needs Input'!E143","v":0},{"$f":"'Cap Needs Input'!F143","v":0},{"$f":"'Cap Needs Input'!G143","v":0},{"$f":"'Cap Needs Input'!H143","v":0},{"$f":"AC28","v":"Water"},{"$f":"'Cap Needs Input'!I143","v":0},{"$f":"'Cap Needs Input'!J143","v":0},null,0,null,null,null,null,null,"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.6 Land and Grounds: Irrigation","[describe sources]","Owner",{"$f":"'Cap Needs Input'!A146","v":"G1"},{"$f":"'Cap Needs Input'!B146","v":0},{"$f":"'Cap Needs Input'!C146","v":0},{"$f":"'Cap Needs Input'!D146","v":"Each"},{"$f":"'Cap Needs Input'!E146","v":0},{"$f":"'Cap Needs Input'!F146","v":0},{"$f":"'Cap Needs Input'!G146","v":0},{"$f":"'Cap Needs Input'!H146","v":0},{"$f":"AC29","v":"Water"},{"$f":"'Cap Needs Input'!I146","v":0},{"$f":"'Cap Needs Input'!J146","v":""},null,0,null,null,null,null,null,"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.6 Land and Grounds: Irrigation","[describe sources]","Owner",{"$f":"'Cap Needs Input'!A147","v":"G2"},{"$f":"'Cap Needs Input'!B147","v":0},{"$f":"'Cap Needs Input'!C147","v":0},{"$f":"'Cap Needs Input'!D147","v":"Each"},{"$f":"'Cap Needs Input'!E147","v":0},{"$f":"'Cap Needs Input'!F147","v":0},{"$f":"'Cap Needs Input'!G147","v":0},{"$f":"'Cap Needs Input'!H147","v":0},{"$f":"AC30","v":"Water"},{"$f":"'Cap Needs Input'!I147","v":0},{"$f":"'Cap Needs Input'!J147","v":""},null,0,null,null,null,null,null,"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$168&\" \"&'Cap Needs Input'!$B$168","v":"3.2.9.01 Site Other #1"},{"$f":"'Cap Needs Input'!$C$182","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$168","v":0},{"$f":"'Cap Needs Input'!A171","v":"E1"},{"$f":"'Cap Needs Input'!B171","v":0},{"$f":"'Cap Needs Input'!C171","v":0},{"$f":"'Cap Needs Input'!D171","v":"Each"},{"$f":"'Cap Needs Input'!E171","v":0},{"$f":"'Cap Needs Input'!F171","v":0},{"$f":"'Cap Needs Input'!G171","v":0},{"$f":"'Cap Needs Input'!H171","v":""},{"$f":"'Cap Needs Input'!$H$168","v":0},{"$f":"'Cap Needs Input'!I171","v":0},{"$f":"'Cap Needs Input'!J171","v":0},{"$f":"'Cap Needs Input'!K171","v":"N/A"},{"$f":"'Cap Needs Input'!$J$168","v":0},{"$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":"AK26","v":2014},{"$f":"'20 Year Detail'!C57","v":0},{"$f":"IF(AND('Utility Savings'!H8=\"\",'Utility Savings'!N8=\"\"),0,IF('Utility Savings'!H8=\"\",'Utility Savings'!N8,'Utility Savings'!H8))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R32","v":"3.2.9.01 Site Other #1"},{"$f":"S32","v":"[describe sources]"},{"$f":"T32","v":0},{"$f":"'Cap Needs Input'!A172","v":"E2"},{"$f":"'Cap Needs Input'!B172","v":0},{"$f":"'Cap Needs Input'!C172","v":0},{"$f":"'Cap Needs Input'!D172","v":"Each"},{"$f":"'Cap Needs Input'!E172","v":0},{"$f":"'Cap Needs Input'!F172","v":0},{"$f":"'Cap Needs Input'!G172","v":0},{"$f":"'Cap Needs Input'!H172","v":""},{"$f":"AC32","v":0},{"$f":"'Cap Needs Input'!I172","v":0},{"$f":"'Cap Needs Input'!J172","v":0},{"$f":"'Cap Needs Input'!K172","v":"N/A"},{"$f":"AG32","v":0},{"$f":"AH32","v":"T"},{"$f":"'Cap Needs Input'!C198","v":""},{"$f":"'Cap Needs Input'!E198","v":""},{"$f":"AK27","v":2014},{"$f":"'20 Year Detail'!C58","v":0},{"$f":"AM32","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.01 Site Other #1","[describe sources]",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":"Each"},{"$f":"'Cap Needs Input'!E173","v":0},{"$f":"'Cap Needs Input'!F173","v":0},{"$f":"'Cap Needs Input'!G173","v":0},{"$f":"'Cap Needs Input'!H173","v":""},{"$f":"AC33","v":0},{"$f":"'Cap Needs Input'!I173","v":0},{"$f":"'Cap Needs Input'!J173","v":0},{"$f":"'Cap Needs Input'!K173","v":"N/A"},0,{"$f":"AH33","v":"T"},{"$f":"'Cap Needs Input'!C199","v":""},{"$f":"'Cap Needs Input'!E199","v":""},{"$f":"AK28","v":2014},{"$f":"'20 Year Detail'!C59","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P34","v":0},0,"3.2.9.01 Site Other #1","[describe sources]",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":"Each"},{"$f":"'Cap Needs Input'!E176","v":0},{"$f":"'Cap Needs Input'!F176","v":0},{"$f":"'Cap Needs Input'!G176","v":0},{"$f":"'Cap Needs Input'!H176","v":""},{"$f":"AC34","v":0},{"$f":"'Cap Needs Input'!I176","v":0},{"$f":"'Cap Needs Input'!J176","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A35","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.01 Site Other #1","[describe sources]",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":"Each"},{"$f":"'Cap Needs Input'!E179","v":0},{"$f":"'Cap Needs Input'!F179","v":0},{"$f":"'Cap Needs Input'!G179","v":0},{"$f":"'Cap Needs Input'!H179","v":""},{"$f":"AC35","v":0},{"$f":"'Cap Needs Input'!I179","v":0},{"$f":"'Cap Needs Input'!J179","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.01 Site Other #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A180","v":"G2"},{"$f":"'Cap Needs Input'!B180","v":0},{"$f":"'Cap Needs Input'!C180","v":0},{"$f":"'Cap Needs Input'!D180","v":"Each"},{"$f":"'Cap Needs Input'!E180","v":0},{"$f":"'Cap Needs Input'!F180","v":0},{"$f":"'Cap Needs Input'!G180","v":0},{"$f":"'Cap Needs Input'!H180","v":""},{"$f":"AC36","v":0},{"$f":"'Cap Needs Input'!I180","v":0},{"$f":"'Cap Needs Input'!J180","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$201&\" \"&'Cap Needs Input'!$B$201","v":"3.2.9.02 Site Other #2"},{"$f":"'Cap Needs Input'!$C$215","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$201","v":0},{"$f":"'Cap Needs Input'!A204","v":"E1"},{"$f":"'Cap Needs Input'!B204","v":0},{"$f":"'Cap Needs Input'!C204","v":0},{"$f":"'Cap Needs Input'!D204","v":0},{"$f":"'Cap Needs Input'!E204","v":0},{"$f":"'Cap Needs Input'!F204","v":0},{"$f":"'Cap Needs Input'!G204","v":0},{"$f":"'Cap Needs Input'!H204","v":""},{"$f":"'Cap Needs Input'!$H$201","v":0},{"$f":"'Cap Needs Input'!I204","v":0},{"$f":"'Cap Needs Input'!J204","v":0},{"$f":"'Cap Needs Input'!K204","v":"N/A"},{"$f":"'Cap Needs Input'!$J$201","v":0},{"$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":"AK32","v":2014},{"$f":"'20 Year Detail'!C67","v":0},{"$f":"IF(AND('Utility Savings'!H9=\"\",'Utility Savings'!N9=\"\"),0,IF('Utility Savings'!H9=\"\",'Utility Savings'!N9,'Utility Savings'!H9))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R38","v":"3.2.9.02 Site Other #2"},{"$f":"S38","v":"[describe sources]"},{"$f":"T38","v":0},{"$f":"'Cap Needs Input'!A205","v":"E2"},{"$f":"'Cap Needs Input'!B205","v":0},{"$f":"'Cap Needs Input'!C205","v":0},{"$f":"'Cap Needs Input'!D205","v":0},{"$f":"'Cap Needs Input'!E205","v":0},{"$f":"'Cap Needs Input'!F205","v":0},{"$f":"'Cap Needs Input'!G205","v":0},{"$f":"'Cap Needs Input'!H205","v":""},{"$f":"AC38","v":0},{"$f":"'Cap Needs Input'!I205","v":0},{"$f":"'Cap Needs Input'!J205","v":0},{"$f":"'Cap Needs Input'!K205","v":"N/A"},{"$f":"AG38","v":0},{"$f":"AH38","v":"T"},{"$f":"'Cap Needs Input'!C231","v":""},{"$f":"'Cap Needs Input'!E231","v":""},{"$f":"AK33","v":2014},{"$f":"'20 Year Detail'!C68","v":0},{"$f":"AM38","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.02 Site Other #2","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E206","v":0},{"$f":"'Cap Needs Input'!F206","v":0},{"$f":"'Cap Needs Input'!G206","v":0},{"$f":"'Cap Needs Input'!H206","v":""},{"$f":"AC39","v":0},{"$f":"'Cap Needs Input'!I206","v":0},{"$f":"'Cap Needs Input'!J206","v":0},{"$f":"'Cap Needs Input'!K206","v":"N/A"},0,{"$f":"AH39","v":"T"},{"$f":"'Cap Needs Input'!C232","v":""},{"$f":"'Cap Needs Input'!E232","v":""},{"$f":"AK34","v":2014},{"$f":"'20 Year Detail'!C69","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.02 Site Other #2","[describe sources]",0,{"$f":"'Cap Needs Input'!A209","v":"T"},{"$f":"'Cap Needs Input'!B209","v":0},{"$f":"'Cap Needs Input'!C209","v":0},{"$f":"'Cap Needs Input'!D209","v":0},{"$f":"'Cap Needs Input'!E209","v":0},{"$f":"'Cap Needs Input'!F209","v":0},{"$f":"'Cap Needs Input'!G209","v":0},{"$f":"'Cap Needs Input'!H209","v":""},{"$f":"AC40","v":0},{"$f":"'Cap Needs Input'!I209","v":0},{"$f":"'Cap Needs Input'!J209","v":0},null,0,null,{"$f":"'Cap Needs Input'!C230","v":""},{"$f":"'Cap Needs Input'!E230","v":""},null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.02 Site Other #2","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E212","v":0},{"$f":"'Cap Needs Input'!F212","v":0},{"$f":"'Cap Needs Input'!G212","v":0},{"$f":"'Cap Needs Input'!H212","v":""},{"$f":"AC41","v":0},{"$f":"'Cap Needs Input'!I212","v":0},{"$f":"'Cap Needs Input'!J212","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.02 Site Other #2","[describe sources]",0,{"$f":"'Cap Needs Input'!A213","v":"G2"},{"$f":"'Cap Needs Input'!B213","v":0},{"$f":"'Cap Needs Input'!C213","v":0},{"$f":"'Cap Needs Input'!D213","v":0},{"$f":"'Cap Needs Input'!E213","v":0},{"$f":"'Cap Needs Input'!F213","v":0},{"$f":"'Cap Needs Input'!G213","v":0},{"$f":"'Cap Needs Input'!H213","v":""},{"$f":"AC42","v":0},{"$f":"'Cap Needs Input'!I213","v":0},{"$f":"'Cap Needs Input'!J213","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$234&\" \"&'Cap Needs Input'!$B$234","v":"3.2.9.03 Site Other #3"},{"$f":"'Cap Needs Input'!$C$248","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$234","v":0},{"$f":"'Cap Needs Input'!A237","v":"E1"},{"$f":"'Cap Needs Input'!B237","v":0},{"$f":"'Cap Needs Input'!C237","v":0},{"$f":"'Cap Needs Input'!D237","v":0},{"$f":"'Cap Needs Input'!E237","v":0},{"$f":"'Cap Needs Input'!F237","v":0},{"$f":"'Cap Needs Input'!G237","v":0},{"$f":"'Cap Needs Input'!H237","v":""},{"$f":"'Cap Needs Input'!$H$234","v":0},{"$f":"'Cap Needs Input'!I237","v":0},{"$f":"'Cap Needs Input'!J237","v":0},{"$f":"'Cap Needs Input'!K237","v":"N/A"},{"$f":"'Cap Needs Input'!$J$234","v":0},{"$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":"AK38","v":2014},{"$f":"'20 Year Detail'!C77","v":0},{"$f":"IF(AND('Utility Savings'!H10=\"\",'Utility Savings'!N10=\"\"),0,IF('Utility Savings'!H10=\"\",'Utility Savings'!N10,'Utility Savings'!H10))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R44","v":"3.2.9.03 Site Other #3"},{"$f":"S44","v":"[describe sources]"},{"$f":"T44","v":0},{"$f":"'Cap Needs Input'!A238","v":"E2"},{"$f":"'Cap Needs Input'!B238","v":0},{"$f":"'Cap Needs Input'!C238","v":0},{"$f":"'Cap Needs Input'!D238","v":0},{"$f":"'Cap Needs Input'!E238","v":0},{"$f":"'Cap Needs Input'!F238","v":0},{"$f":"'Cap Needs Input'!G238","v":0},{"$f":"'Cap Needs Input'!H238","v":""},{"$f":"AC44","v":0},{"$f":"'Cap Needs Input'!I238","v":0},{"$f":"'Cap Needs Input'!J238","v":0},{"$f":"'Cap Needs Input'!K238","v":"N/A"},{"$f":"AG44","v":0},{"$f":"AH44","v":"T"},{"$f":"'Cap Needs Input'!C264","v":""},{"$f":"'Cap Needs Input'!E264","v":""},{"$f":"AK39","v":2014},{"$f":"'20 Year Detail'!C78","v":0},{"$f":"AM44","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.03 Site Other #3","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E239","v":0},{"$f":"'Cap Needs Input'!F239","v":0},{"$f":"'Cap Needs Input'!G239","v":0},{"$f":"'Cap Needs Input'!H239","v":""},{"$f":"AC45","v":0},{"$f":"'Cap Needs Input'!I239","v":0},{"$f":"'Cap Needs Input'!J239","v":0},{"$f":"'Cap Needs Input'!K239","v":"N/A"},0,{"$f":"AH45","v":"T"},{"$f":"'Cap Needs Input'!C265","v":""},{"$f":"'Cap Needs Input'!E265","v":""},{"$f":"AK40","v":2014},{"$f":"'20 Year Detail'!C79","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.03 Site Other #3","[describe sources]",0,{"$f":"'Cap Needs Input'!A242","v":"T"},{"$f":"'Cap Needs Input'!B242","v":0},{"$f":"'Cap Needs Input'!C242","v":0},{"$f":"'Cap Needs Input'!D242","v":0},{"$f":"'Cap Needs Input'!E242","v":0},{"$f":"'Cap Needs Input'!F242","v":0},{"$f":"'Cap Needs Input'!G242","v":0},{"$f":"'Cap Needs Input'!H242","v":""},{"$f":"AC46","v":0},{"$f":"'Cap Needs Input'!I242","v":0},{"$f":"'Cap Needs Input'!J242","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.03 Site Other #3","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E245","v":0},{"$f":"'Cap Needs Input'!F245","v":0},{"$f":"'Cap Needs Input'!G245","v":0},{"$f":"'Cap Needs Input'!H245","v":""},{"$f":"AC47","v":0},{"$f":"'Cap Needs Input'!I245","v":0},{"$f":"'Cap Needs Input'!J245","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.03 Site Other #3","[describe sources]",0,{"$f":"'Cap Needs Input'!A246","v":"G2"},{"$f":"'Cap Needs Input'!B246","v":0},{"$f":"'Cap Needs Input'!C246","v":0},{"$f":"'Cap Needs Input'!D246","v":0},{"$f":"'Cap Needs Input'!E246","v":0},{"$f":"'Cap Needs Input'!F246","v":0},{"$f":"'Cap Needs Input'!G246","v":0},{"$f":"'Cap Needs Input'!H246","v":""},{"$f":"AC48","v":0},{"$f":"'Cap Needs Input'!I246","v":0},{"$f":"'Cap Needs Input'!J246","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$267&\" \"&'Cap Needs Input'!$B$267","v":"3.2.9.04 Site Other #4"},{"$f":"'Cap Needs Input'!$C$281","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$267","v":0},{"$f":"'Cap Needs Input'!A270","v":"E1"},{"$f":"'Cap Needs Input'!B270","v":0},{"$f":"'Cap Needs Input'!C270","v":0},{"$f":"'Cap Needs Input'!D270","v":0},{"$f":"'Cap Needs Input'!E270","v":0},{"$f":"'Cap Needs Input'!F270","v":0},{"$f":"'Cap Needs Input'!G270","v":0},{"$f":"'Cap Needs Input'!H270","v":""},{"$f":"'Cap Needs Input'!$H$267","v":0},{"$f":"'Cap Needs Input'!I270","v":0},{"$f":"'Cap Needs Input'!J270","v":0},{"$f":"'Cap Needs Input'!K270","v":"N/A"},{"$f":"'Cap Needs Input'!$J$267","v":0},{"$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":"AK44","v":2014},{"$f":"'20 Year Detail'!C87","v":0},{"$f":"IF(AND('Utility Savings'!H11=\"\",'Utility Savings'!N11=\"\"),0,IF('Utility Savings'!H11=\"\",'Utility Savings'!N11,'Utility Savings'!H11))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P50","v":0},0,{"$f":"R50","v":"3.2.9.04 Site Other #4"},{"$f":"S50","v":"[describe sources]"},{"$f":"T50","v":0},{"$f":"'Cap Needs Input'!A271","v":"E2"},{"$f":"'Cap Needs Input'!B271","v":0},{"$f":"'Cap Needs Input'!C271","v":0},{"$f":"'Cap Needs Input'!D271","v":0},{"$f":"'Cap Needs Input'!E271","v":0},{"$f":"'Cap Needs Input'!F271","v":0},{"$f":"'Cap Needs Input'!G271","v":0},{"$f":"'Cap Needs Input'!H271","v":""},{"$f":"AC50","v":0},{"$f":"'Cap Needs Input'!I271","v":0},{"$f":"'Cap Needs Input'!J271","v":0},{"$f":"'Cap Needs Input'!K271","v":"N/A"},{"$f":"AG50","v":0},{"$f":"AH50","v":"T"},{"$f":"'Cap Needs Input'!C297","v":""},{"$f":"'Cap Needs Input'!E297","v":""},{"$f":"AK45","v":2014},{"$f":"'20 Year Detail'!C88","v":0},{"$f":"AM50","v":0},0,0,0,0,0]
[{"$f":"A51","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.04 Site Other #4","[describe sources]",0,{"$f":"'Cap Needs Input'!A272","v":"E3"},{"$f":"'Cap Needs Input'!B272","v":0},{"$f":"'Cap Needs Input'!C272","v":0},{"$f":"'Cap Needs Input'!D272","v":0},{"$f":"'Cap Needs Input'!E272","v":0},{"$f":"'Cap Needs Input'!F272","v":0},{"$f":"'Cap Needs Input'!G272","v":0},{"$f":"'Cap Needs Input'!H272","v":""},{"$f":"AC51","v":0},{"$f":"'Cap Needs Input'!I272","v":0},{"$f":"'Cap Needs Input'!J272","v":0},{"$f":"'Cap Needs Input'!K272","v":"N/A"},0,{"$f":"AH51","v":"T"},{"$f":"'Cap Needs Input'!C298","v":""},{"$f":"'Cap Needs Input'!E298","v":""},{"$f":"AK46","v":2014},{"$f":"'20 Year Detail'!C89","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.04 Site Other #4","[describe sources]",0,{"$f":"'Cap Needs Input'!A275","v":"T"},{"$f":"'Cap Needs Input'!B275","v":0},{"$f":"'Cap Needs Input'!C275","v":0},{"$f":"'Cap Needs Input'!D275","v":0},{"$f":"'Cap Needs Input'!E275","v":0},{"$f":"'Cap Needs Input'!F275","v":0},{"$f":"'Cap Needs Input'!G275","v":0},{"$f":"'Cap Needs Input'!H275","v":""},{"$f":"AC52","v":0},{"$f":"'Cap Needs Input'!I275","v":0},{"$f":"'Cap Needs Input'!J275","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.04 Site Other #4","[describe sources]",0,{"$f":"'Cap Needs Input'!A278","v":"G1"},{"$f":"'Cap Needs Input'!B278","v":0},{"$f":"'Cap Needs Input'!C278","v":0},{"$f":"'Cap Needs Input'!D278","v":0},{"$f":"'Cap Needs Input'!E278","v":0},{"$f":"'Cap Needs Input'!F278","v":0},{"$f":"'Cap Needs Input'!G278","v":0},{"$f":"'Cap Needs Input'!H278","v":""},{"$f":"AC53","v":0},{"$f":"'Cap Needs Input'!I278","v":0},{"$f":"'Cap Needs Input'!J278","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.2.9.04 Site Other #4","[describe sources]",{"$f":"T54","v":0},{"$f":"'Cap Needs Input'!A279","v":"G2"},{"$f":"'Cap Needs Input'!B279","v":0},{"$f":"'Cap Needs Input'!C279","v":0},{"$f":"'Cap Needs Input'!D279","v":0},{"$f":"'Cap Needs Input'!E279","v":0},{"$f":"'Cap Needs Input'!F279","v":0},{"$f":"'Cap Needs Input'!G279","v":0},{"$f":"'Cap Needs Input'!H279","v":""},{"$f":"AC54","v":0},{"$f":"'Cap Needs Input'!I279","v":0},{"$f":"'Cap Needs Input'!J279","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$300","v":"3.3.2.2 Exterior Walls"},{"$f":"'Cap Needs Input'!$C$314","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D$300","v":0},{"$f":"'Cap Needs Input'!A303","v":"E1"},{"$f":"'Cap Needs Input'!B303","v":0},{"$f":"'Cap Needs Input'!C303","v":0},{"$f":"'Cap Needs Input'!D303","v":0},{"$f":"'Cap Needs Input'!E303","v":0},{"$f":"'Cap Needs Input'!F303","v":0},{"$f":"'Cap Needs Input'!G303","v":0},{"$f":"'Cap Needs Input'!H303","v":""},{"$f":"'Cap Needs Input'!$G$300","v":0},{"$f":"'Cap Needs Input'!I303","v":0},{"$f":"'Cap Needs Input'!J303","v":0},{"$f":"'Cap Needs Input'!K303","v":"N/A"},{"$f":"'Cap Needs Input'!$J$300","v":0},{"$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":"AK50","v":2014},{"$f":"'20 Year Detail'!C97","v":0},{"$f":"IF(AND('Utility Savings'!H12=\"\",'Utility Savings'!N12=\"\"),0,IF('Utility Savings'!H12=\"\",'Utility Savings'!N12,'Utility Savings'!H12))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$300","v":"3.3.2.2 Exterior Walls"},{"$f":"S56","v":"[describe sources]"},{"$f":"T56","v":0},{"$f":"'Cap Needs Input'!A304","v":"E2"},{"$f":"'Cap Needs Input'!B304","v":0},{"$f":"'Cap Needs Input'!C304","v":0},{"$f":"'Cap Needs Input'!D304","v":0},{"$f":"'Cap Needs Input'!E304","v":0},{"$f":"'Cap Needs Input'!F304","v":0},{"$f":"'Cap Needs Input'!G304","v":0},{"$f":"'Cap Needs Input'!H304","v":""},{"$f":"AC56","v":0},{"$f":"'Cap Needs Input'!I304","v":0},{"$f":"'Cap Needs Input'!J304","v":0},{"$f":"'Cap Needs Input'!K304","v":"N/A"},{"$f":"AG56","v":0},{"$f":"AH56","v":"T"},{"$f":"'Cap Needs Input'!C330","v":""},{"$f":"'Cap Needs Input'!E330","v":""},{"$f":"AK51","v":2014},{"$f":"'20 Year Detail'!C98","v":0},{"$f":"AM56","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$300","v":"3.3.2.2 Exterior Walls"},{"$f":"S57","v":"[describe sources]"},0,{"$f":"'Cap Needs Input'!A305","v":"E3"},{"$f":"'Cap Needs Input'!B305","v":0},{"$f":"'Cap Needs Input'!C305","v":0},{"$f":"'Cap Needs Input'!D305","v":0},{"$f":"'Cap Needs Input'!E305","v":0},{"$f":"'Cap Needs Input'!F305","v":0},{"$f":"'Cap Needs Input'!G305","v":0},{"$f":"'Cap Needs Input'!H305","v":""},{"$f":"AC57","v":0},{"$f":"'Cap Needs Input'!I305","v":0},{"$f":"'Cap Needs Input'!J305","v":0},{"$f":"'Cap Needs Input'!K305","v":"N/A"},0,{"$f":"AH57","v":"T"},{"$f":"'Cap Needs Input'!C331","v":""},{"$f":"'Cap Needs Input'!E331","v":""},{"$f":"AK52","v":2014},{"$f":"'20 Year Detail'!C99","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$300","v":"3.3.2.2 Exterior Walls"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A308","v":"T"},{"$f":"'Cap Needs Input'!B308","v":0},{"$f":"'Cap Needs Input'!C308","v":0},{"$f":"'Cap Needs Input'!D308","v":0},{"$f":"'Cap Needs Input'!E308","v":0},{"$f":"'Cap Needs Input'!F308","v":0},{"$f":"'Cap Needs Input'!G308","v":0},{"$f":"'Cap Needs Input'!H308","v":""},{"$f":"AC58","v":0},{"$f":"'Cap Needs Input'!I308","v":0},{"$f":"'Cap Needs Input'!J308","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$300","v":"3.3.2.2 Exterior Walls"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A311","v":"G1"},{"$f":"'Cap Needs Input'!B311","v":0},{"$f":"'Cap Needs Input'!C311","v":0},{"$f":"'Cap Needs Input'!D311","v":0},{"$f":"'Cap Needs Input'!E311","v":0},{"$f":"'Cap Needs Input'!F311","v":0},{"$f":"'Cap Needs Input'!G311","v":0},{"$f":"'Cap Needs Input'!H311","v":""},{"$f":"AC59","v":0},{"$f":"'Cap Needs Input'!I311","v":0},{"$f":"'Cap Needs Input'!J311","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$300","v":"3.3.2.2 Exterior Walls"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A312","v":"G2"},{"$f":"'Cap Needs Input'!B312","v":0},{"$f":"'Cap Needs Input'!C312","v":0},{"$f":"'Cap Needs Input'!D312","v":0},{"$f":"'Cap Needs Input'!E312","v":0},{"$f":"'Cap Needs Input'!F312","v":0},{"$f":"'Cap Needs Input'!G312","v":0},{"$f":"'Cap Needs Input'!H312","v":""},{"$f":"AC60","v":0},{"$f":"'Cap Needs Input'!I312","v":0},{"$f":"'Cap Needs Input'!J312","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$333","v":"3.3.2.3 Insulation"},{"$f":"'Cap Needs Input'!$C$347","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D$333","v":0},{"$f":"'Cap Needs Input'!A336","v":"E1"},{"$f":"'Cap Needs Input'!B336","v":0},{"$f":"'Cap Needs Input'!C336","v":0},{"$f":"'Cap Needs Input'!D336","v":0},{"$f":"'Cap Needs Input'!E336","v":0},{"$f":"'Cap Needs Input'!F336","v":0},{"$f":"'Cap Needs Input'!G336","v":0},{"$f":"'Cap Needs Input'!H336","v":""},{"$f":"'Cap Needs Input'!$G$333","v":0},{"$f":"'Cap Needs Input'!I336","v":0},{"$f":"'Cap Needs Input'!J336","v":0},{"$f":"'Cap Needs Input'!K336","v":"N/A"},{"$f":"'Cap Needs Input'!$J$333","v":0},{"$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":"AK56","v":2014},{"$f":"'20 Year Detail'!C107","v":0},{"$f":"IF(AND('Utility Savings'!H13=\"\",'Utility Savings'!N13=\"\"),0,IF('Utility Savings'!H13=\"\",'Utility Savings'!N13,'Utility Savings'!H13))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$333","v":"3.3.2.3 Insulation"},{"$f":"S62","v":"[describe sources]"},{"$f":"T62","v":0},{"$f":"'Cap Needs Input'!A337","v":"E2"},{"$f":"'Cap Needs Input'!B337","v":0},{"$f":"'Cap Needs Input'!C337","v":0},{"$f":"'Cap Needs Input'!D337","v":0},{"$f":"'Cap Needs Input'!E337","v":0},{"$f":"'Cap Needs Input'!F337","v":0},{"$f":"'Cap Needs Input'!G337","v":0},{"$f":"'Cap Needs Input'!H337","v":""},{"$f":"AC62","v":0},{"$f":"'Cap Needs Input'!I337","v":0},{"$f":"'Cap Needs Input'!J337","v":0},{"$f":"'Cap Needs Input'!K337","v":"N/A"},{"$f":"AG62","v":0},{"$f":"AH62","v":"T"},{"$f":"'Cap Needs Input'!C363","v":""},{"$f":"'Cap Needs Input'!E363","v":""},{"$f":"AK57","v":2014},{"$f":"'20 Year Detail'!C108","v":0},{"$f":"AM62","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$333","v":"3.3.2.3 Insulation"},{"$f":"S63","v":"[describe sources]"},0,{"$f":"'Cap Needs Input'!A338","v":"E3"},{"$f":"'Cap Needs Input'!B338","v":0},{"$f":"'Cap Needs Input'!C338","v":0},{"$f":"'Cap Needs Input'!D338","v":0},{"$f":"'Cap Needs Input'!E338","v":0},{"$f":"'Cap Needs Input'!F338","v":0},{"$f":"'Cap Needs Input'!G338","v":0},{"$f":"'Cap Needs Input'!H338","v":""},{"$f":"AC63","v":0},{"$f":"'Cap Needs Input'!I338","v":0},{"$f":"'Cap Needs Input'!J338","v":0},{"$f":"'Cap Needs Input'!K338","v":"N/A"},0,{"$f":"AH63","v":"T"},{"$f":"'Cap Needs Input'!C364","v":""},{"$f":"'Cap Needs Input'!E364","v":""},{"$f":"AK58","v":2014},{"$f":"'20 Year Detail'!C109","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$333","v":"3.3.2.3 Insulation"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A341","v":"T"},{"$f":"'Cap Needs Input'!B341","v":0},{"$f":"'Cap Needs Input'!C341","v":0},{"$f":"'Cap Needs Input'!D341","v":0},{"$f":"'Cap Needs Input'!E341","v":0},{"$f":"'Cap Needs Input'!F341","v":0},{"$f":"'Cap Needs Input'!G341","v":0},{"$f":"'Cap Needs Input'!H341","v":""},{"$f":"AC64","v":0},{"$f":"'Cap Needs Input'!I341","v":0},{"$f":"'Cap Needs Input'!J341","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$333","v":"3.3.2.3 Insulation"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A344","v":"G1"},{"$f":"'Cap Needs Input'!B344","v":0},{"$f":"'Cap Needs Input'!C344","v":0},{"$f":"'Cap Needs Input'!D344","v":0},{"$f":"'Cap Needs Input'!E344","v":0},{"$f":"'Cap Needs Input'!F344","v":0},{"$f":"'Cap Needs Input'!G344","v":0},{"$f":"'Cap Needs Input'!H344","v":""},{"$f":"AC65","v":0},{"$f":"'Cap Needs Input'!I344","v":0},{"$f":"'Cap Needs Input'!J344","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P66","v":0},0,{"$f":"'Cap Needs Input'!$A$333","v":"3.3.2.3 Insulation"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A345","v":"G2"},{"$f":"'Cap Needs Input'!B345","v":0},{"$f":"'Cap Needs Input'!C345","v":0},{"$f":"'Cap Needs Input'!D345","v":0},{"$f":"'Cap Needs Input'!E345","v":0},{"$f":"'Cap Needs Input'!F345","v":0},{"$f":"'Cap Needs Input'!G345","v":0},{"$f":"'Cap Needs Input'!H345","v":""},{"$f":"AC66","v":0},{"$f":"'Cap Needs Input'!I345","v":0},{"$f":"'Cap Needs Input'!J345","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A67","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$366","v":"3.3.2.4.01 Sliding Glass Doors"},{"$f":"'Cap Needs Input'!$C$380","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D$366","v":0},{"$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},{"$f":"'Cap Needs Input'!H369","v":""},{"$f":"'Cap Needs Input'!$G$366","v":0},{"$f":"'Cap Needs Input'!I369","v":0},{"$f":"'Cap Needs Input'!J369","v":0},{"$f":"'Cap Needs Input'!K369","v":"N/A"},{"$f":"'Cap Needs Input'!$J$366","v":0},{"$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":"AK62","v":2014},{"$f":"'20 Year Detail'!C117","v":0},{"$f":"IF(AND('Utility Savings'!H14=\"\",'Utility Savings'!N14=\"\"),0,IF('Utility Savings'!H14=\"\",'Utility Savings'!N14,'Utility Savings'!H14))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$366","v":"3.3.2.4.01 Sliding Glass Doors"},{"$f":"S68","v":"[describe sources]"},{"$f":"T68","v":0},{"$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},{"$f":"'Cap Needs Input'!H370","v":""},{"$f":"AC68","v":0},{"$f":"'Cap Needs Input'!I370","v":0},{"$f":"'Cap Needs Input'!J370","v":0},{"$f":"'Cap Needs Input'!K370","v":"N/A"},{"$f":"AG68","v":0},{"$f":"AH68","v":"T"},{"$f":"'Cap Needs Input'!C396","v":""},{"$f":"'Cap Needs Input'!E396","v":""},{"$f":"AK63","v":2014},{"$f":"'20 Year Detail'!C118","v":0},{"$f":"AM68","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$366","v":"3.3.2.4.01 Sliding Glass Doors"},{"$f":"S69","v":"[describe sources]"},0,{"$f":"'Cap Needs Input'!A371","v":"E3"},{"$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":""},{"$f":"AC69","v":0},{"$f":"'Cap Needs Input'!I371","v":0},{"$f":"'Cap Needs Input'!J371","v":0},{"$f":"'Cap Needs Input'!K371","v":"N/A"},0,{"$f":"AH69","v":"T"},{"$f":"'Cap Needs Input'!C397","v":""},{"$f":"'Cap Needs Input'!E397","v":""},{"$f":"AK64","v":2014},{"$f":"'20 Year Detail'!C119","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$366","v":"3.3.2.4.01 Sliding Glass Doors"},"[describe sources]",0,{"$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},{"$f":"'Cap Needs Input'!H374","v":""},{"$f":"AC70","v":0},{"$f":"'Cap Needs Input'!I374","v":0},{"$f":"'Cap Needs Input'!J374","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$366","v":"3.3.2.4.01 Sliding Glass Doors"},"[describe sources]",0,{"$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},{"$f":"'Cap Needs Input'!H377","v":""},{"$f":"AC71","v":0},{"$f":"'Cap Needs Input'!I377","v":0},{"$f":"'Cap Needs Input'!J377","v":""},null,0,null,null,null,null,null,0,0,0,0,0,{"$f":"AR71","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$366","v":"3.3.2.4.01 Sliding Glass Doors"},"[describe sources]",0,{"$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},{"$f":"'Cap Needs Input'!H378","v":""},{"$f":"AC72","v":0},{"$f":"'Cap Needs Input'!I378","v":0},{"$f":"'Cap Needs Input'!J378","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$399","v":"3.3.2.4.02 Windows"},{"$f":"'Cap Needs Input'!$C$413","v":"[describe sources]"},{"$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},{"$f":"'Cap Needs Input'!D402","v":0},{"$f":"'Cap Needs Input'!E402","v":0},{"$f":"'Cap Needs Input'!F402","v":0},{"$f":"'Cap Needs Input'!G402","v":0},{"$f":"'Cap Needs Input'!H402","v":""},{"$f":"'Cap Needs Input'!$G$399","v":0},{"$f":"'Cap Needs Input'!I402","v":0},{"$f":"'Cap Needs Input'!J402","v":0},{"$f":"'Cap Needs Input'!K402","v":"N/A"},{"$f":"'Cap Needs Input'!$J$399","v":0},{"$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":"AK68","v":2014},{"$f":"'20 Year Detail'!C127","v":0},{"$f":"IF(AND('Utility Savings'!H15=\"\",'Utility Savings'!N15=\"\"),0,IF('Utility Savings'!H15=\"\",'Utility Savings'!N15,'Utility Savings'!H15))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$399","v":"3.3.2.4.02 Windows"},{"$f":"S74","v":"[describe sources]"},{"$f":"T74","v":0},{"$f":"'Cap Needs Input'!A403","v":"E2"},{"$f":"'Cap Needs Input'!B403","v":0},{"$f":"'Cap Needs Input'!C403","v":0},{"$f":"'Cap Needs Input'!D403","v":0},{"$f":"'Cap Needs Input'!E403","v":0},{"$f":"'Cap Needs Input'!F403","v":0},{"$f":"'Cap Needs Input'!G403","v":0},{"$f":"'Cap Needs Input'!H403","v":""},{"$f":"AC74","v":0},{"$f":"'Cap Needs Input'!I403","v":0},{"$f":"'Cap Needs Input'!J403","v":0},{"$f":"'Cap Needs Input'!K403","v":"N/A"},{"$f":"AG74","v":0},{"$f":"AH74","v":"T"},{"$f":"'Cap Needs Input'!C429","v":""},{"$f":"'Cap Needs Input'!E429","v":""},{"$f":"AK69","v":2014},{"$f":"'20 Year Detail'!C128","v":0},{"$f":"AM74","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$399","v":"3.3.2.4.02 Windows"},{"$f":"S75","v":"[describe sources]"},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":0},{"$f":"'Cap Needs Input'!E404","v":0},{"$f":"'Cap Needs Input'!F404","v":0},{"$f":"'Cap Needs Input'!G404","v":0},{"$f":"'Cap Needs Input'!H404","v":""},{"$f":"AC75","v":0},{"$f":"'Cap Needs Input'!I404","v":0},{"$f":"'Cap Needs Input'!J404","v":0},{"$f":"'Cap Needs Input'!K404","v":"N/A"},0,{"$f":"AH75","v":"T"},{"$f":"'Cap Needs Input'!C430","v":""},{"$f":"'Cap Needs Input'!E430","v":""},{"$f":"AK70","v":2014},{"$f":"'20 Year Detail'!C129","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$399","v":"3.3.2.4.02 Windows"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A407","v":"T"},{"$f":"'Cap Needs Input'!B407","v":0},{"$f":"'Cap Needs Input'!C407","v":0},{"$f":"'Cap Needs Input'!D407","v":0},{"$f":"'Cap Needs Input'!E407","v":0},{"$f":"'Cap Needs Input'!F407","v":0},{"$f":"'Cap Needs Input'!G407","v":0},{"$f":"'Cap Needs Input'!H407","v":""},{"$f":"AC76","v":0},{"$f":"'Cap Needs Input'!I407","v":0},{"$f":"'Cap Needs Input'!J407","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$399","v":"3.3.2.4.02 Windows"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A410","v":"G1"},{"$f":"'Cap Needs Input'!B410","v":0},{"$f":"'Cap Needs Input'!C410","v":0},{"$f":"'Cap Needs Input'!D410","v":0},{"$f":"'Cap Needs Input'!E410","v":0},{"$f":"'Cap Needs Input'!F410","v":0},{"$f":"'Cap Needs Input'!G410","v":0},{"$f":"'Cap Needs Input'!H410","v":""},{"$f":"AC77","v":0},{"$f":"'Cap Needs Input'!I410","v":0},{"$f":"'Cap Needs Input'!J410","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$399","v":"3.3.2.4.02 Windows"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A411","v":"G2"},{"$f":"'Cap Needs Input'!B411","v":0},{"$f":"'Cap Needs Input'!C411","v":0},{"$f":"'Cap Needs Input'!D411","v":0},{"$f":"'Cap Needs Input'!E411","v":0},{"$f":"'Cap Needs Input'!F411","v":0},{"$f":"'Cap Needs Input'!G411","v":0},{"$f":"'Cap Needs Input'!H411","v":""},{"$f":"AC78","v":0},{"$f":"'Cap Needs Input'!I411","v":0},{"$f":"'Cap Needs Input'!J411","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$432","v":"3.3.2.5.01 Exterior Doors"},{"$f":"'Cap Needs Input'!$C$446","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A435","v":"E1"},{"$f":"'Cap Needs Input'!B435","v":0},{"$f":"'Cap Needs Input'!C435","v":0},{"$f":"'Cap Needs Input'!D435","v":"Each"},{"$f":"'Cap Needs Input'!E435","v":0},{"$f":"'Cap Needs Input'!F435","v":0},{"$f":"'Cap Needs Input'!G435","v":0},{"$f":"'Cap Needs Input'!H435","v":0},"N/A",{"$f":"'Cap Needs Input'!I435","v":0},{"$f":"'Cap Needs Input'!J435","v":0},{"$f":"'Cap Needs Input'!K435","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":"AK74","v":2014},{"$f":"'20 Year Detail'!C137","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$432","v":"3.3.2.5.01 Exterior Doors"},{"$f":"S80","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A436","v":"E2"},{"$f":"'Cap Needs Input'!B436","v":0},{"$f":"'Cap Needs Input'!C436","v":0},{"$f":"'Cap Needs Input'!D436","v":"Each"},{"$f":"'Cap Needs Input'!E436","v":0},{"$f":"'Cap Needs Input'!F436","v":0},{"$f":"'Cap Needs Input'!G436","v":0},{"$f":"'Cap Needs Input'!H436","v":0},"N/A",{"$f":"'Cap Needs Input'!I436","v":0},{"$f":"'Cap Needs Input'!J436","v":0},{"$f":"'Cap Needs Input'!K436","v":"N/A"},{"$f":"AG80","v":"N/A"},{"$f":"AH80","v":"T"},{"$f":"'Cap Needs Input'!C462","v":""},{"$f":"'Cap Needs Input'!E462","v":""},{"$f":"AK75","v":2014},{"$f":"'20 Year Detail'!C138","v":0},{"$f":"AM80","v":"N/A"},"N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$432","v":"3.3.2.5.01 Exterior Doors"},{"$f":"S81","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A437","v":"E3"},{"$f":"'Cap Needs Input'!B437","v":0},{"$f":"'Cap Needs Input'!C437","v":0},{"$f":"'Cap Needs Input'!D437","v":"Each"},{"$f":"'Cap Needs Input'!E437","v":0},{"$f":"'Cap Needs Input'!F437","v":0},{"$f":"'Cap Needs Input'!G437","v":0},{"$f":"'Cap Needs Input'!H437","v":0},"N/A",{"$f":"'Cap Needs Input'!I437","v":0},{"$f":"'Cap Needs Input'!J437","v":0},{"$f":"'Cap Needs Input'!K437","v":"N/A"},"N/A",{"$f":"AH81","v":"T"},{"$f":"'Cap Needs Input'!C463","v":""},{"$f":"'Cap Needs Input'!E463","v":""},{"$f":"AK76","v":2014},{"$f":"'20 Year Detail'!C139","v":0},{"$f":"AM81","v":"N/A"},"N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P82","v":0},0,{"$f":"'Cap Needs Input'!$A$432","v":"3.3.2.5.01 Exterior Doors"},{"$f":"S82","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A440","v":"T"},{"$f":"'Cap Needs Input'!B440","v":0},{"$f":"'Cap Needs Input'!C440","v":0},{"$f":"'Cap Needs Input'!D440","v":"Each"},{"$f":"'Cap Needs Input'!E440","v":0},{"$f":"'Cap Needs Input'!F440","v":0},{"$f":"'Cap Needs Input'!G440","v":0},{"$f":"'Cap Needs Input'!H440","v":0},"N/A",{"$f":"'Cap Needs Input'!I440","v":0},{"$f":"'Cap Needs Input'!J440","v":0},null,"N/A",null,null,null,null,null,{"$f":"AM82","v":"N/A"},"N/A","N/A","N/A","N/A",0]
[{"$f":"A83","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$432","v":"3.3.2.5.01 Exterior Doors"},{"$f":"S83","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A443","v":"G1"},{"$f":"'Cap Needs Input'!B443","v":0},{"$f":"'Cap Needs Input'!C443","v":0},{"$f":"'Cap Needs Input'!D443","v":"Each"},{"$f":"'Cap Needs Input'!E443","v":0},{"$f":"'Cap Needs Input'!F443","v":0},{"$f":"'Cap Needs Input'!G443","v":0},{"$f":"'Cap Needs Input'!H443","v":0},"N/A",{"$f":"'Cap Needs Input'!I443","v":0},{"$f":"'Cap Needs Input'!J443","v":0},null,"N/A",null,null,null,null,null,{"$f":"AM83","v":"N/A"},"N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$432","v":"3.3.2.5.01 Exterior Doors"},{"$f":"S84","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A444","v":"G2"},{"$f":"'Cap Needs Input'!B444","v":0},{"$f":"'Cap Needs Input'!C444","v":0},{"$f":"'Cap Needs Input'!D444","v":"Each"},{"$f":"'Cap Needs Input'!E444","v":0},{"$f":"'Cap Needs Input'!F444","v":0},{"$f":"'Cap Needs Input'!G444","v":0},{"$f":"'Cap Needs Input'!H444","v":0},"N/A",{"$f":"'Cap Needs Input'!I444","v":0},{"$f":"'Cap Needs Input'!J444","v":0},null,{"$f":"AG84","v":"N/A"},null,null,null,null,null,{"$f":"AM84","v":"N/A"},"N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$465","v":"3.3.2.5.02 Storm Doors"},{"$f":"'Cap Needs Input'!$C$479","v":"[describe sources]"},{"$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},{"$f":"'Cap Needs Input'!D468","v":0},{"$f":"'Cap Needs Input'!E468","v":0},{"$f":"'Cap Needs Input'!F468","v":0},{"$f":"'Cap Needs Input'!G468","v":0},{"$f":"'Cap Needs Input'!H468","v":""},{"$f":"'Cap Needs Input'!$G$465","v":0},{"$f":"'Cap Needs Input'!I468","v":0},{"$f":"'Cap Needs Input'!J468","v":0},{"$f":"'Cap Needs Input'!K468","v":"N/A"},{"$f":"'Cap Needs Input'!$J$465","v":0},{"$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":"AK80","v":2014},{"$f":"'20 Year Detail'!C147","v":0},{"$f":"IF(AND('Utility Savings'!H16=\"\",'Utility Savings'!N16=\"\"),0,IF('Utility Savings'!H16=\"\",'Utility Savings'!N16,'Utility Savings'!H16))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$465","v":"3.3.2.5.02 Storm Doors"},{"$f":"S86","v":"[describe sources]"},{"$f":"T86","v":0},{"$f":"'Cap Needs Input'!A469","v":"E2"},{"$f":"'Cap Needs Input'!B469","v":0},{"$f":"'Cap Needs Input'!C469","v":0},{"$f":"'Cap Needs Input'!D469","v":0},{"$f":"'Cap Needs Input'!E469","v":0},{"$f":"'Cap Needs Input'!F469","v":0},{"$f":"'Cap Needs Input'!G469","v":0},{"$f":"'Cap Needs Input'!H469","v":""},{"$f":"AC86","v":0},{"$f":"'Cap Needs Input'!I469","v":0},{"$f":"'Cap Needs Input'!J469","v":0},{"$f":"'Cap Needs Input'!K469","v":"N/A"},{"$f":"AG86","v":0},{"$f":"AH86","v":"T"},{"$f":"'Cap Needs Input'!C495","v":""},{"$f":"'Cap Needs Input'!E495","v":""},{"$f":"AK81","v":2014},{"$f":"'20 Year Detail'!C148","v":0},{"$f":"AM86","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$465","v":"3.3.2.5.02 Storm Doors"},{"$f":"S87","v":"[describe sources]"},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":0},{"$f":"'Cap Needs Input'!E470","v":0},{"$f":"'Cap Needs Input'!F470","v":0},{"$f":"'Cap Needs Input'!G470","v":0},{"$f":"'Cap Needs Input'!H470","v":""},{"$f":"AC87","v":0},{"$f":"'Cap Needs Input'!I470","v":0},{"$f":"'Cap Needs Input'!J470","v":0},{"$f":"'Cap Needs Input'!K470","v":"N/A"},0,{"$f":"AH87","v":"T"},{"$f":"'Cap Needs Input'!C496","v":""},{"$f":"'Cap Needs Input'!E496","v":""},{"$f":"AK82","v":2014},{"$f":"'20 Year Detail'!C149","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$465","v":"3.3.2.5.02 Storm Doors"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A473","v":"T"},{"$f":"'Cap Needs Input'!B473","v":0},{"$f":"'Cap Needs Input'!C473","v":0},{"$f":"'Cap Needs Input'!D473","v":0},{"$f":"'Cap Needs Input'!E473","v":0},{"$f":"'Cap Needs Input'!F473","v":0},{"$f":"'Cap Needs Input'!G473","v":0},{"$f":"'Cap Needs Input'!H473","v":""},{"$f":"AC88","v":0},{"$f":"'Cap Needs Input'!I473","v":0},{"$f":"'Cap Needs Input'!J473","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$465","v":"3.3.2.5.02 Storm Doors"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A476","v":"G1"},{"$f":"'Cap Needs Input'!B476","v":0},{"$f":"'Cap Needs Input'!C476","v":0},{"$f":"'Cap Needs Input'!D476","v":0},{"$f":"'Cap Needs Input'!E476","v":0},{"$f":"'Cap Needs Input'!F476","v":0},{"$f":"'Cap Needs Input'!G476","v":0},{"$f":"'Cap Needs Input'!H476","v":""},{"$f":"AC89","v":0},{"$f":"'Cap Needs Input'!I476","v":0},{"$f":"'Cap Needs Input'!J476","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$465","v":"3.3.2.5.02 Storm Doors"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A477","v":"G2"},{"$f":"'Cap Needs Input'!B477","v":0},{"$f":"'Cap Needs Input'!C477","v":0},{"$f":"'Cap Needs Input'!D477","v":0},{"$f":"'Cap Needs Input'!E477","v":0},{"$f":"'Cap Needs Input'!F477","v":0},{"$f":"'Cap Needs Input'!G477","v":0},{"$f":"'Cap Needs Input'!H477","v":""},{"$f":"AC90","v":0},{"$f":"'Cap Needs Input'!I477","v":0},{"$f":"'Cap Needs Input'!J477","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$498&\" \"&'Cap Needs Input'!$B$498","v":"3.3.2.9.01 Bldg Envelope Other #1"},{"$f":"'Cap Needs Input'!$C$512","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$498","v":0},{"$f":"'Cap Needs Input'!A501","v":"E1"},{"$f":"'Cap Needs Input'!B501","v":0},{"$f":"'Cap Needs Input'!C501","v":0},{"$f":"'Cap Needs Input'!D501","v":0},{"$f":"'Cap Needs Input'!E501","v":0},{"$f":"'Cap Needs Input'!F501","v":0},{"$f":"'Cap Needs Input'!G501","v":0},{"$f":"'Cap Needs Input'!H501","v":""},{"$f":"'Cap Needs Input'!$H$498","v":0},{"$f":"'Cap Needs Input'!I501","v":0},{"$f":"'Cap Needs Input'!J501","v":0},{"$f":"'Cap Needs Input'!K501","v":"N/A"},{"$f":"'Cap Needs Input'!$J$498","v":0},{"$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":"AK86","v":2014},{"$f":"'20 Year Detail'!C157","v":0},{"$f":"IF(AND('Utility Savings'!H17=\"\",'Utility Savings'!N17=\"\"),0,IF('Utility Savings'!H17=\"\",'Utility Savings'!N17,'Utility Savings'!H17))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R92","v":"3.3.2.9.01 Bldg Envelope Other #1"},{"$f":"S92","v":"[describe sources]"},{"$f":"T92","v":0},{"$f":"'Cap Needs Input'!A502","v":"E2"},{"$f":"'Cap Needs Input'!B502","v":0},{"$f":"'Cap Needs Input'!C502","v":0},{"$f":"'Cap Needs Input'!D502","v":0},{"$f":"'Cap Needs Input'!E502","v":0},{"$f":"'Cap Needs Input'!F502","v":0},{"$f":"'Cap Needs Input'!G502","v":0},{"$f":"'Cap Needs Input'!H502","v":""},{"$f":"AC92","v":0},{"$f":"'Cap Needs Input'!I502","v":0},{"$f":"'Cap Needs Input'!J502","v":0},{"$f":"'Cap Needs Input'!K502","v":"N/A"},{"$f":"AG92","v":0},{"$f":"AH92","v":"T"},{"$f":"'Cap Needs Input'!C528","v":""},{"$f":"'Cap Needs Input'!E528","v":""},{"$f":"AK87","v":2014},{"$f":"'20 Year Detail'!C158","v":0},{"$f":"AM92","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.3.2.9.01 Bldg Envelope Other #1","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E503","v":0},{"$f":"'Cap Needs Input'!F503","v":0},{"$f":"'Cap Needs Input'!G503","v":0},{"$f":"'Cap Needs Input'!H503","v":""},{"$f":"AC93","v":0},{"$f":"'Cap Needs Input'!I503","v":0},{"$f":"'Cap Needs Input'!J503","v":0},{"$f":"'Cap Needs Input'!K503","v":"N/A"},0,{"$f":"AH93","v":"T"},{"$f":"'Cap Needs Input'!C529","v":""},{"$f":"'Cap Needs Input'!E529","v":""},{"$f":"AK88","v":2014},{"$f":"'20 Year Detail'!C159","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.3.2.9.01 Bldg Envelope Other #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A506","v":"T"},{"$f":"'Cap Needs Input'!B506","v":0},{"$f":"'Cap Needs Input'!C506","v":0},{"$f":"'Cap Needs Input'!D506","v":0},{"$f":"'Cap Needs Input'!E506","v":0},{"$f":"'Cap Needs Input'!F506","v":0},{"$f":"'Cap Needs Input'!G506","v":0},{"$f":"'Cap Needs Input'!H506","v":""},{"$f":"AC94","v":0},{"$f":"'Cap Needs Input'!I506","v":0},{"$f":"'Cap Needs Input'!J506","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.3.2.9.01 Bldg Envelope Other #1","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E509","v":0},{"$f":"'Cap Needs Input'!F509","v":0},{"$f":"'Cap Needs Input'!G509","v":0},{"$f":"'Cap Needs Input'!H509","v":""},{"$f":"AC95","v":0},{"$f":"'Cap Needs Input'!I509","v":0},{"$f":"'Cap Needs Input'!J509","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.3.2.9.01 Bldg Envelope Other #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A510","v":"G2"},{"$f":"'Cap Needs Input'!B510","v":0},{"$f":"'Cap Needs Input'!C510","v":0},{"$f":"'Cap Needs Input'!D510","v":0},{"$f":"'Cap Needs Input'!E510","v":0},{"$f":"'Cap Needs Input'!F510","v":0},{"$f":"'Cap Needs Input'!G510","v":0},{"$f":"'Cap Needs Input'!H510","v":""},{"$f":"AC96","v":0},{"$f":"'Cap Needs Input'!I510","v":0},{"$f":"'Cap Needs Input'!J510","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$531&\" \"&'Cap Needs Input'!$B$531","v":"3.3.2.9.02 Bldg Envelope Other #2"},{"$f":"'Cap Needs Input'!$C$545","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$531","v":0},{"$f":"'Cap Needs Input'!A534","v":"E1"},{"$f":"'Cap Needs Input'!B534","v":0},{"$f":"'Cap Needs Input'!C534","v":0},{"$f":"'Cap Needs Input'!D534","v":0},{"$f":"'Cap Needs Input'!E534","v":0},{"$f":"'Cap Needs Input'!F534","v":0},{"$f":"'Cap Needs Input'!G534","v":0},{"$f":"'Cap Needs Input'!H534","v":""},{"$f":"'Cap Needs Input'!$H$531","v":0},{"$f":"'Cap Needs Input'!I534","v":0},{"$f":"'Cap Needs Input'!J534","v":0},{"$f":"'Cap Needs Input'!K534","v":"N/A"},{"$f":"'Cap Needs Input'!$J$531","v":0},{"$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":"AK92","v":2014},{"$f":"'20 Year Detail'!C167","v":0},{"$f":"IF(AND('Utility Savings'!H18=\"\",'Utility Savings'!N18=\"\"),0,IF('Utility Savings'!H18=\"\",'Utility Savings'!N18,'Utility Savings'!H18))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P98","v":0},0,{"$f":"'Cap Needs Input'!$A$531&\" \"&'Cap Needs Input'!$B$531","v":"3.3.2.9.02 Bldg Envelope Other #2"},{"$f":"S98","v":"[describe sources]"},{"$f":"T98","v":0},{"$f":"'Cap Needs Input'!A535","v":"E2"},{"$f":"'Cap Needs Input'!B535","v":0},{"$f":"'Cap Needs Input'!C535","v":0},{"$f":"'Cap Needs Input'!D535","v":0},{"$f":"'Cap Needs Input'!E535","v":0},{"$f":"'Cap Needs Input'!F535","v":0},{"$f":"'Cap Needs Input'!G535","v":0},{"$f":"'Cap Needs Input'!H535","v":""},{"$f":"AC98","v":0},{"$f":"'Cap Needs Input'!I535","v":0},{"$f":"'Cap Needs Input'!J535","v":0},{"$f":"'Cap Needs Input'!K535","v":"N/A"},{"$f":"AG98","v":0},{"$f":"AH98","v":"T"},{"$f":"'Cap Needs Input'!C561","v":""},{"$f":"'Cap Needs Input'!E561","v":""},{"$f":"AK93","v":2014},{"$f":"'20 Year Detail'!C168","v":0},{"$f":"AM98","v":0},0,0,0,0,0]
[{"$f":"A99","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$531&\" \"&'Cap Needs Input'!$B$531","v":"3.3.2.9.02 Bldg Envelope Other #2"},{"$f":"S99","v":"[describe sources]"},0,{"$f":"'Cap Needs Input'!A536","v":"E3"},{"$f":"'Cap Needs Input'!B536","v":0},{"$f":"'Cap Needs Input'!C536","v":0},{"$f":"'Cap Needs Input'!D536","v":0},{"$f":"'Cap Needs Input'!E536","v":0},{"$f":"'Cap Needs Input'!F536","v":0},{"$f":"'Cap Needs Input'!G536","v":0},{"$f":"'Cap Needs Input'!H536","v":""},{"$f":"AC99","v":0},{"$f":"'Cap Needs Input'!I536","v":0},{"$f":"'Cap Needs Input'!J536","v":0},{"$f":"'Cap Needs Input'!K536","v":"N/A"},0,{"$f":"AH99","v":"T"},{"$f":"'Cap Needs Input'!C562","v":""},{"$f":"'Cap Needs Input'!E562","v":""},{"$f":"AK94","v":2014},{"$f":"'20 Year Detail'!C169","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$531&\" \"&'Cap Needs Input'!$B$531","v":"3.3.2.9.02 Bldg Envelope Other #2"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A539","v":"T"},{"$f":"'Cap Needs Input'!B539","v":0},{"$f":"'Cap Needs Input'!C539","v":0},{"$f":"'Cap Needs Input'!D539","v":0},{"$f":"'Cap Needs Input'!E539","v":0},{"$f":"'Cap Needs Input'!F539","v":0},{"$f":"'Cap Needs Input'!G539","v":0},{"$f":"'Cap Needs Input'!H539","v":""},{"$f":"AC100","v":0},{"$f":"'Cap Needs Input'!I539","v":0},{"$f":"'Cap Needs Input'!J539","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$531&\" \"&'Cap Needs Input'!$B$531","v":"3.3.2.9.02 Bldg Envelope Other #2"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A542","v":"G1"},{"$f":"'Cap Needs Input'!B542","v":0},{"$f":"'Cap Needs Input'!C542","v":0},{"$f":"'Cap Needs Input'!D542","v":0},{"$f":"'Cap Needs Input'!E542","v":0},{"$f":"'Cap Needs Input'!F542","v":0},{"$f":"'Cap Needs Input'!G542","v":0},{"$f":"'Cap Needs Input'!H542","v":""},{"$f":"AC101","v":0},{"$f":"'Cap Needs Input'!I542","v":0},{"$f":"'Cap Needs Input'!J542","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$531&\" \"&'Cap Needs Input'!$B$531","v":"3.3.2.9.02 Bldg Envelope Other #2"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A543","v":"G2"},{"$f":"'Cap Needs Input'!B543","v":0},{"$f":"'Cap Needs Input'!C543","v":0},{"$f":"'Cap Needs Input'!D543","v":0},{"$f":"'Cap Needs Input'!E543","v":0},{"$f":"'Cap Needs Input'!F543","v":0},{"$f":"'Cap Needs Input'!G543","v":0},{"$f":"'Cap Needs Input'!H543","v":""},{"$f":"AC102","v":0},{"$f":"'Cap Needs Input'!I543","v":0},{"$f":"'Cap Needs Input'!J543","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$564&\" \"&'Cap Needs Input'!$B$564","v":"3.3.2.9.03 Bldg Envelope Other #3"},{"$f":"'Cap Needs Input'!$C$578","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$564","v":0},{"$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},{"$f":"'Cap Needs Input'!H567","v":""},{"$f":"'Cap Needs Input'!$H$564","v":0},{"$f":"'Cap Needs Input'!I567","v":0},{"$f":"'Cap Needs Input'!J567","v":0},{"$f":"'Cap Needs Input'!K567","v":"N/A"},{"$f":"'Cap Needs Input'!$J$564","v":0},{"$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":"AK98","v":2014},{"$f":"'20 Year Detail'!C177","v":0},{"$f":"IF(AND('Utility Savings'!H19=\"\",'Utility Savings'!N19=\"\"),0,IF('Utility Savings'!H19=\"\",'Utility Savings'!N19,'Utility Savings'!H19))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R104","v":"3.3.2.9.03 Bldg Envelope Other #3"},{"$f":"S104","v":"[describe sources]"},{"$f":"T104","v":0},{"$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},{"$f":"'Cap Needs Input'!H568","v":""},{"$f":"AC104","v":0},{"$f":"'Cap Needs Input'!I568","v":0},{"$f":"'Cap Needs Input'!J568","v":0},{"$f":"'Cap Needs Input'!K568","v":"N/A"},{"$f":"AG104","v":0},{"$f":"AH104","v":"T"},{"$f":"'Cap Needs Input'!C594","v":""},{"$f":"'Cap Needs Input'!E594","v":""},{"$f":"AK99","v":2014},{"$f":"'20 Year Detail'!C178","v":0},{"$f":"AM104","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.3.2.9.03 Bldg Envelope Other #3","[describe sources]",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":""},{"$f":"AC105","v":0},{"$f":"'Cap Needs Input'!I569","v":0},{"$f":"'Cap Needs Input'!J569","v":0},{"$f":"'Cap Needs Input'!K569","v":"N/A"},0,{"$f":"AH105","v":"T"},{"$f":"'Cap Needs Input'!C595","v":""},{"$f":"'Cap Needs Input'!E595","v":""},{"$f":"AK100","v":2014},{"$f":"'20 Year Detail'!C179","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.3.2.9.03 Bldg Envelope Other #3","[describe sources]",0,{"$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},{"$f":"'Cap Needs Input'!H572","v":""},{"$f":"AC106","v":0},{"$f":"'Cap Needs Input'!I572","v":0},{"$f":"'Cap Needs Input'!J572","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.3.2.9.03 Bldg Envelope Other #3","[describe sources]",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":""},{"$f":"AC107","v":0},{"$f":"'Cap Needs Input'!I575","v":0},{"$f":"'Cap Needs Input'!J575","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.3.2.9.03 Bldg Envelope Other #3","[describe sources]",0,{"$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},{"$f":"'Cap Needs Input'!H576","v":""},{"$f":"AC108","v":0},{"$f":"'Cap Needs Input'!I576","v":0},{"$f":"'Cap Needs Input'!J576","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$597&\" \"&'Cap Needs Input'!$B$597","v":"3.3.2.9.04 Bldg Envelope Other #4"},{"$f":"'Cap Needs Input'!$C$611","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$597","v":0},{"$f":"'Cap Needs Input'!A600","v":"E1"},{"$f":"'Cap Needs Input'!B600","v":0},{"$f":"'Cap Needs Input'!C600","v":0},{"$f":"'Cap Needs Input'!D600","v":0},{"$f":"'Cap Needs Input'!E600","v":0},{"$f":"'Cap Needs Input'!F600","v":0},{"$f":"'Cap Needs Input'!G600","v":0},{"$f":"'Cap Needs Input'!H600","v":""},{"$f":"'Cap Needs Input'!$H$597","v":0},{"$f":"'Cap Needs Input'!I600","v":0},{"$f":"'Cap Needs Input'!J600","v":0},{"$f":"'Cap Needs Input'!K600","v":"N/A"},{"$f":"'Cap Needs Input'!$J$597","v":0},{"$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":"AK104","v":2014},{"$f":"'20 Year Detail'!C187","v":0},{"$f":"IF(AND('Utility Savings'!H20=\"\",'Utility Savings'!N20=\"\"),0,IF('Utility Savings'!H20=\"\",'Utility Savings'!N20,'Utility Savings'!H20))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$597&\" \"&'Cap Needs Input'!$B$597","v":"3.3.2.9.04 Bldg Envelope Other #4"},{"$f":"S110","v":"[describe sources]"},{"$f":"T110","v":0},{"$f":"'Cap Needs Input'!A601","v":"E2"},{"$f":"'Cap Needs Input'!B601","v":0},{"$f":"'Cap Needs Input'!C601","v":0},{"$f":"'Cap Needs Input'!D601","v":0},{"$f":"'Cap Needs Input'!E601","v":0},{"$f":"'Cap Needs Input'!F601","v":0},{"$f":"'Cap Needs Input'!G601","v":0},{"$f":"'Cap Needs Input'!H601","v":""},{"$f":"AC110","v":0},{"$f":"'Cap Needs Input'!I601","v":0},{"$f":"'Cap Needs Input'!J601","v":0},{"$f":"'Cap Needs Input'!K601","v":"N/A"},{"$f":"AG110","v":0},{"$f":"AH110","v":"T"},{"$f":"'Cap Needs Input'!C627","v":""},{"$f":"'Cap Needs Input'!E627","v":""},{"$f":"AK105","v":2014},{"$f":"'20 Year Detail'!C188","v":0},{"$f":"AM110","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$597&\" \"&'Cap Needs Input'!$B$597","v":"3.3.2.9.04 Bldg Envelope Other #4"},{"$f":"S111","v":"[describe sources]"},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":0},{"$f":"'Cap Needs Input'!E602","v":0},{"$f":"'Cap Needs Input'!F602","v":0},{"$f":"'Cap Needs Input'!G602","v":0},{"$f":"'Cap Needs Input'!H602","v":""},{"$f":"AC111","v":0},{"$f":"'Cap Needs Input'!I602","v":0},{"$f":"'Cap Needs Input'!J602","v":0},{"$f":"'Cap Needs Input'!K602","v":"N/A"},0,{"$f":"AH111","v":"T"},{"$f":"'Cap Needs Input'!C628","v":""},{"$f":"'Cap Needs Input'!E628","v":""},{"$f":"AK106","v":2014},{"$f":"'20 Year Detail'!C189","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$597&\" \"&'Cap Needs Input'!$B$597","v":"3.3.2.9.04 Bldg Envelope Other #4"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A605","v":"T"},{"$f":"'Cap Needs Input'!B605","v":0},{"$f":"'Cap Needs Input'!C605","v":0},{"$f":"'Cap Needs Input'!D605","v":0},{"$f":"'Cap Needs Input'!E605","v":0},{"$f":"'Cap Needs Input'!F605","v":0},{"$f":"'Cap Needs Input'!G605","v":0},{"$f":"'Cap Needs Input'!H605","v":""},{"$f":"AC112","v":0},{"$f":"'Cap Needs Input'!I605","v":0},{"$f":"'Cap Needs Input'!J605","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$597&\" \"&'Cap Needs Input'!$B$597","v":"3.3.2.9.04 Bldg Envelope Other #4"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A608","v":"G1"},{"$f":"'Cap Needs Input'!B608","v":0},{"$f":"'Cap Needs Input'!C608","v":0},{"$f":"'Cap Needs Input'!D608","v":0},{"$f":"'Cap Needs Input'!E608","v":0},{"$f":"'Cap Needs Input'!F608","v":0},{"$f":"'Cap Needs Input'!G608","v":0},{"$f":"'Cap Needs Input'!H608","v":""},{"$f":"AC113","v":0},{"$f":"'Cap Needs Input'!I608","v":0},{"$f":"'Cap Needs Input'!J608","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P114","v":0},0,{"$f":"'Cap Needs Input'!$A$597&\" \"&'Cap Needs Input'!$B$597","v":"3.3.2.9.04 Bldg Envelope Other #4"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A609","v":"G2"},{"$f":"'Cap Needs Input'!B609","v":0},{"$f":"'Cap Needs Input'!C609","v":0},{"$f":"'Cap Needs Input'!D609","v":0},{"$f":"'Cap Needs Input'!E609","v":0},{"$f":"'Cap Needs Input'!F609","v":0},{"$f":"'Cap Needs Input'!G609","v":0},{"$f":"'Cap Needs Input'!H609","v":""},{"$f":"AC114","v":0},{"$f":"'Cap Needs Input'!I609","v":0},{"$f":"'Cap Needs Input'!J609","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A115","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$630","v":"3.3.4 Roofs"},{"$f":"'Cap Needs Input'!$C$644","v":"[describe sources]"},{"$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},{"$f":"'Cap Needs Input'!D633","v":0},{"$f":"'Cap Needs Input'!E633","v":0},{"$f":"'Cap Needs Input'!F633","v":0},{"$f":"'Cap Needs Input'!G633","v":0},{"$f":"'Cap Needs Input'!H633","v":""},{"$f":"'Cap Needs Input'!$G$630","v":0},{"$f":"'Cap Needs Input'!I633","v":0},{"$f":"'Cap Needs Input'!J633","v":0},{"$f":"'Cap Needs Input'!K633","v":"N/A"},{"$f":"'Cap Needs Input'!$J$630","v":0},{"$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":"AK110","v":2014},{"$f":"'20 Year Detail'!C197","v":0},{"$f":"IF(AND('Utility Savings'!H21=\"\",'Utility Savings'!N21=\"\"),0,IF('Utility Savings'!H21=\"\",'Utility Savings'!N21,'Utility Savings'!H21))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$630","v":"3.3.4 Roofs"},{"$f":"S116","v":"[describe sources]"},{"$f":"T116","v":0},{"$f":"'Cap Needs Input'!A634","v":"E2"},{"$f":"'Cap Needs Input'!B634","v":0},{"$f":"'Cap Needs Input'!C634","v":0},{"$f":"'Cap Needs Input'!D634","v":0},{"$f":"'Cap Needs Input'!E634","v":0},{"$f":"'Cap Needs Input'!F634","v":0},{"$f":"'Cap Needs Input'!G634","v":0},{"$f":"'Cap Needs Input'!H634","v":""},{"$f":"AC116","v":0},{"$f":"'Cap Needs Input'!I634","v":0},{"$f":"'Cap Needs Input'!J634","v":0},{"$f":"'Cap Needs Input'!K634","v":"N/A"},{"$f":"AG116","v":0},{"$f":"AH116","v":"T"},{"$f":"'Cap Needs Input'!C660","v":""},{"$f":"'Cap Needs Input'!E660","v":""},{"$f":"AK111","v":2014},{"$f":"'20 Year Detail'!C198","v":0},{"$f":"AM116","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$630","v":"3.3.4 Roofs"},{"$f":"S117","v":"[describe sources]"},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":0},{"$f":"'Cap Needs Input'!E635","v":0},{"$f":"'Cap Needs Input'!F635","v":0},{"$f":"'Cap Needs Input'!G635","v":0},{"$f":"'Cap Needs Input'!H635","v":""},{"$f":"AC117","v":0},{"$f":"'Cap Needs Input'!I635","v":0},{"$f":"'Cap Needs Input'!J635","v":0},{"$f":"'Cap Needs Input'!K635","v":"N/A"},0,{"$f":"AH117","v":"T"},{"$f":"'Cap Needs Input'!C661","v":""},{"$f":"'Cap Needs Input'!E661","v":""},{"$f":"AK112","v":2014},{"$f":"'20 Year Detail'!C199","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$630","v":"3.3.4 Roofs"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A638","v":"T"},{"$f":"'Cap Needs Input'!B638","v":0},{"$f":"'Cap Needs Input'!C638","v":0},{"$f":"'Cap Needs Input'!D638","v":0},{"$f":"'Cap Needs Input'!E638","v":0},{"$f":"'Cap Needs Input'!F638","v":0},{"$f":"'Cap Needs Input'!G638","v":0},{"$f":"'Cap Needs Input'!H638","v":""},{"$f":"AC118","v":0},{"$f":"'Cap Needs Input'!I638","v":0},{"$f":"'Cap Needs Input'!J638","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$630","v":"3.3.4 Roofs"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A641","v":"G1"},{"$f":"'Cap Needs Input'!B641","v":0},{"$f":"'Cap Needs Input'!C641","v":0},{"$f":"'Cap Needs Input'!D641","v":0},{"$f":"'Cap Needs Input'!E641","v":0},{"$f":"'Cap Needs Input'!F641","v":0},{"$f":"'Cap Needs Input'!G641","v":0},{"$f":"'Cap Needs Input'!H641","v":""},{"$f":"AC119","v":0},{"$f":"'Cap Needs Input'!I641","v":0},{"$f":"'Cap Needs Input'!J641","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$630","v":"3.3.4 Roofs"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A642","v":"G2"},{"$f":"'Cap Needs Input'!B642","v":0},{"$f":"'Cap Needs Input'!C642","v":0},{"$f":"'Cap Needs Input'!D642","v":0},{"$f":"'Cap Needs Input'!E642","v":0},{"$f":"'Cap Needs Input'!F642","v":0},{"$f":"'Cap Needs Input'!G642","v":0},{"$f":"'Cap Needs Input'!H642","v":""},{"$f":"AC120","v":0},{"$f":"'Cap Needs Input'!I642","v":0},{"$f":"'Cap Needs Input'!J642","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$663&\" \"&'Cap Needs Input'!$B$663","v":"3.4.1.2.01 DHW #1"},{"$f":"'Cap Needs Input'!$C$677","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$663","v":0},{"$f":"'Cap Needs Input'!A666","v":"E1"},{"$f":"'Cap Needs Input'!B666","v":0},{"$f":"'Cap Needs Input'!C666","v":0},{"$f":"'Cap Needs Input'!D666","v":"Each"},{"$f":"'Cap Needs Input'!E666","v":0},{"$f":"'Cap Needs Input'!F666","v":0},{"$f":"'Cap Needs Input'!G666","v":0},{"$f":"'Cap Needs Input'!H666","v":""},{"$f":"'Cap Needs Input'!$H$663","v":0},{"$f":"'Cap Needs Input'!I666","v":0},{"$f":"'Cap Needs Input'!J666","v":0},{"$f":"'Cap Needs Input'!K666","v":"N/A"},{"$f":"'Cap Needs Input'!$J$663","v":0},{"$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":"AK116","v":2014},{"$f":"'20 Year Detail'!C207","v":0},{"$f":"IF(AND('Utility Savings'!H22=\"\",'Utility Savings'!N22=\"\"),0,IF('Utility Savings'!H22=\"\",'Utility Savings'!N22,'Utility Savings'!H22))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R122","v":"3.4.1.2.01 DHW #1"},{"$f":"S122","v":"[describe sources]"},{"$f":"T122","v":0},{"$f":"'Cap Needs Input'!A667","v":"E2"},{"$f":"'Cap Needs Input'!B667","v":0},{"$f":"'Cap Needs Input'!C667","v":0},{"$f":"'Cap Needs Input'!D667","v":"Each"},{"$f":"'Cap Needs Input'!E667","v":0},{"$f":"'Cap Needs Input'!F667","v":0},{"$f":"'Cap Needs Input'!G667","v":0},{"$f":"'Cap Needs Input'!H667","v":""},{"$f":"AC122","v":0},{"$f":"'Cap Needs Input'!I667","v":0},{"$f":"'Cap Needs Input'!J667","v":0},{"$f":"'Cap Needs Input'!K667","v":"N/A"},{"$f":"AG122","v":0},{"$f":"AH122","v":"T"},{"$f":"'Cap Needs Input'!C693","v":""},{"$f":"'Cap Needs Input'!E693","v":""},{"$f":"AK117","v":2014},{"$f":"'20 Year Detail'!C208","v":0},{"$f":"AM122","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.01 DHW #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A668","v":"E3"},{"$f":"'Cap Needs Input'!B668","v":0},{"$f":"'Cap Needs Input'!C668","v":0},{"$f":"'Cap Needs Input'!D668","v":"Each"},{"$f":"'Cap Needs Input'!E668","v":0},{"$f":"'Cap Needs Input'!F668","v":0},{"$f":"'Cap Needs Input'!G668","v":0},{"$f":"'Cap Needs Input'!H668","v":""},{"$f":"AC123","v":0},{"$f":"'Cap Needs Input'!I668","v":0},{"$f":"'Cap Needs Input'!J668","v":0},{"$f":"'Cap Needs Input'!K668","v":"N/A"},0,{"$f":"AH123","v":"T"},{"$f":"'Cap Needs Input'!C694","v":""},{"$f":"'Cap Needs Input'!E694","v":""},{"$f":"AK118","v":2014},{"$f":"'20 Year Detail'!C209","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.01 DHW #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A671","v":"T"},{"$f":"'Cap Needs Input'!B671","v":0},{"$f":"'Cap Needs Input'!C671","v":0},{"$f":"'Cap Needs Input'!D671","v":"Each"},{"$f":"'Cap Needs Input'!E671","v":0},{"$f":"'Cap Needs Input'!F671","v":0},{"$f":"'Cap Needs Input'!G671","v":0},{"$f":"'Cap Needs Input'!H671","v":""},{"$f":"AC124","v":0},{"$f":"'Cap Needs Input'!I671","v":0},{"$f":"'Cap Needs Input'!J671","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.01 DHW #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A674","v":"G1"},{"$f":"'Cap Needs Input'!B674","v":0},{"$f":"'Cap Needs Input'!C674","v":0},{"$f":"'Cap Needs Input'!D674","v":"Each"},{"$f":"'Cap Needs Input'!E674","v":0},{"$f":"'Cap Needs Input'!F674","v":0},{"$f":"'Cap Needs Input'!G674","v":0},{"$f":"'Cap Needs Input'!H674","v":""},{"$f":"AC125","v":0},{"$f":"'Cap Needs Input'!I674","v":0},{"$f":"'Cap Needs Input'!J674","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.01 DHW #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A675","v":"G2"},{"$f":"'Cap Needs Input'!B675","v":0},{"$f":"'Cap Needs Input'!C675","v":0},{"$f":"'Cap Needs Input'!D675","v":"Each"},{"$f":"'Cap Needs Input'!E675","v":0},{"$f":"'Cap Needs Input'!F675","v":0},{"$f":"'Cap Needs Input'!G675","v":0},{"$f":"'Cap Needs Input'!H675","v":""},{"$f":"AC126","v":0},{"$f":"'Cap Needs Input'!I675","v":0},{"$f":"'Cap Needs Input'!J675","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$696&\" \"&'Cap Needs Input'!$B$696","v":"3.4.1.2.02 DHW #2"},{"$f":"'Cap Needs Input'!$C$710","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$696","v":0},{"$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},{"$f":"'Cap Needs Input'!H699","v":""},{"$f":"'Cap Needs Input'!$H$696","v":0},{"$f":"'Cap Needs Input'!I699","v":0},{"$f":"'Cap Needs Input'!J699","v":0},{"$f":"'Cap Needs Input'!K699","v":"N/A"},{"$f":"'Cap Needs Input'!$J$696","v":0},{"$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":"AK122","v":2014},{"$f":"'20 Year Detail'!C217","v":0},{"$f":"IF(AND('Utility Savings'!H23=\"\",'Utility Savings'!N23=\"\"),0,IF('Utility Savings'!H23=\"\",'Utility Savings'!N23,'Utility Savings'!H23))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R128","v":"3.4.1.2.02 DHW #2"},{"$f":"S128","v":"[describe sources]"},{"$f":"T128","v":0},{"$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},{"$f":"'Cap Needs Input'!H700","v":""},{"$f":"AC128","v":0},{"$f":"'Cap Needs Input'!I700","v":0},{"$f":"'Cap Needs Input'!J700","v":0},{"$f":"'Cap Needs Input'!K700","v":"N/A"},{"$f":"AG128","v":0},{"$f":"AH128","v":"T"},{"$f":"'Cap Needs Input'!C726","v":""},{"$f":"'Cap Needs Input'!E726","v":""},{"$f":"AK123","v":2014},{"$f":"'20 Year Detail'!C218","v":0},{"$f":"AM128","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.02 DHW #2","[describe sources]",0,{"$f":"'Cap Needs Input'!A701","v":"E3"},{"$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":""},{"$f":"AC129","v":0},{"$f":"'Cap Needs Input'!I701","v":0},{"$f":"'Cap Needs Input'!J701","v":0},{"$f":"'Cap Needs Input'!K701","v":"N/A"},0,{"$f":"AH129","v":"T"},{"$f":"'Cap Needs Input'!C727","v":""},{"$f":"'Cap Needs Input'!E727","v":""},{"$f":"AK124","v":2014},{"$f":"'20 Year Detail'!C219","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P130","v":0},0,"3.4.1.2.02 DHW #2","[describe sources]",0,{"$f":"'Cap Needs Input'!A704","v":"T"},{"$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":""},{"$f":"AC130","v":0},{"$f":"'Cap Needs Input'!I704","v":0},{"$f":"'Cap Needs Input'!J704","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A131","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.02 DHW #2","[describe sources]",0,{"$f":"'Cap Needs Input'!A707","v":"G1"},{"$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":""},{"$f":"AC131","v":0},{"$f":"'Cap Needs Input'!I707","v":0},{"$f":"'Cap Needs Input'!J707","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.02 DHW #2","[describe sources]",0,{"$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},{"$f":"'Cap Needs Input'!H708","v":""},{"$f":"AC132","v":0},{"$f":"'Cap Needs Input'!I708","v":0},{"$f":"'Cap Needs Input'!J708","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$729&\" \"&'Cap Needs Input'!$B$729","v":"3.4.1.2.03 DHW #3"},{"$f":"'Cap Needs Input'!$C$743","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$729","v":0},{"$f":"'Cap Needs Input'!A732","v":"E1"},{"$f":"'Cap Needs Input'!B732","v":0},{"$f":"'Cap Needs Input'!C732","v":0},{"$f":"'Cap Needs Input'!D732","v":"Each"},{"$f":"'Cap Needs Input'!E732","v":0},{"$f":"'Cap Needs Input'!F732","v":0},{"$f":"'Cap Needs Input'!G732","v":0},{"$f":"'Cap Needs Input'!H732","v":""},{"$f":"'Cap Needs Input'!$H$729","v":0},{"$f":"'Cap Needs Input'!I732","v":0},{"$f":"'Cap Needs Input'!J732","v":0},{"$f":"'Cap Needs Input'!K732","v":"N/A"},{"$f":"'Cap Needs Input'!$J$729","v":0},{"$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":"AK128","v":2014},{"$f":"'20 Year Detail'!C227","v":0},{"$f":"IF(AND('Utility Savings'!H24=\"\",'Utility Savings'!N24=\"\"),0,IF('Utility Savings'!H24=\"\",'Utility Savings'!N24,'Utility Savings'!H24))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R134","v":"3.4.1.2.03 DHW #3"},{"$f":"S134","v":"[describe sources]"},{"$f":"T134","v":0},{"$f":"'Cap Needs Input'!A733","v":"E2"},{"$f":"'Cap Needs Input'!B733","v":0},{"$f":"'Cap Needs Input'!C733","v":0},{"$f":"'Cap Needs Input'!D733","v":"Each"},{"$f":"'Cap Needs Input'!E733","v":0},{"$f":"'Cap Needs Input'!F733","v":0},{"$f":"'Cap Needs Input'!G733","v":0},{"$f":"'Cap Needs Input'!H733","v":""},{"$f":"AC134","v":0},{"$f":"'Cap Needs Input'!I733","v":0},{"$f":"'Cap Needs Input'!J733","v":0},{"$f":"'Cap Needs Input'!K733","v":"N/A"},{"$f":"AG134","v":0},{"$f":"AH134","v":"T"},{"$f":"'Cap Needs Input'!C759","v":""},{"$f":"'Cap Needs Input'!E759","v":""},{"$f":"AK129","v":2014},{"$f":"'20 Year Detail'!C228","v":0},{"$f":"AM134","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.03 DHW #3","[describe sources]",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":"Each"},{"$f":"'Cap Needs Input'!E734","v":0},{"$f":"'Cap Needs Input'!F734","v":0},{"$f":"'Cap Needs Input'!G734","v":0},{"$f":"'Cap Needs Input'!H734","v":""},{"$f":"AC135","v":0},{"$f":"'Cap Needs Input'!I734","v":0},{"$f":"'Cap Needs Input'!J734","v":0},{"$f":"'Cap Needs Input'!K734","v":"N/A"},0,{"$f":"AH135","v":"T"},{"$f":"'Cap Needs Input'!C760","v":""},{"$f":"'Cap Needs Input'!E760","v":""},{"$f":"AK130","v":2014},{"$f":"'20 Year Detail'!C229","v":0},0,0,0,0,0,{"$f":"AR135","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.03 DHW #3","[describe sources]",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":"Each"},{"$f":"'Cap Needs Input'!E737","v":0},{"$f":"'Cap Needs Input'!F737","v":0},{"$f":"'Cap Needs Input'!G737","v":0},{"$f":"'Cap Needs Input'!H737","v":""},{"$f":"AC136","v":0},{"$f":"'Cap Needs Input'!I737","v":0},{"$f":"'Cap Needs Input'!J737","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.03 DHW #3","[describe sources]",0,{"$f":"'Cap Needs Input'!A740","v":"G1"},{"$f":"'Cap Needs Input'!B740","v":0},{"$f":"'Cap Needs Input'!C740","v":0},{"$f":"'Cap Needs Input'!D740","v":"Each"},{"$f":"'Cap Needs Input'!E740","v":0},{"$f":"'Cap Needs Input'!F740","v":0},{"$f":"'Cap Needs Input'!G740","v":0},{"$f":"'Cap Needs Input'!H740","v":""},{"$f":"AC137","v":0},{"$f":"'Cap Needs Input'!I740","v":0},{"$f":"'Cap Needs Input'!J740","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.03 DHW #3","[describe sources]",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":"Each"},{"$f":"'Cap Needs Input'!E741","v":0},{"$f":"'Cap Needs Input'!F741","v":0},{"$f":"'Cap Needs Input'!G741","v":0},{"$f":"'Cap Needs Input'!H741","v":""},{"$f":"AC138","v":0},{"$f":"'Cap Needs Input'!I741","v":0},{"$f":"'Cap Needs Input'!J741","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$762&\" \"&'Cap Needs Input'!$B$762","v":"3.4.1.2.04 DHW #4"},{"$f":"'Cap Needs Input'!$C$776","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$762","v":0},{"$f":"'Cap Needs Input'!A765","v":"E1"},{"$f":"'Cap Needs Input'!B765","v":0},{"$f":"'Cap Needs Input'!C765","v":0},{"$f":"'Cap Needs Input'!D765","v":0},{"$f":"'Cap Needs Input'!E765","v":0},{"$f":"'Cap Needs Input'!F765","v":0},{"$f":"'Cap Needs Input'!G765","v":0},{"$f":"'Cap Needs Input'!H765","v":""},{"$f":"'Cap Needs Input'!$H$762","v":0},{"$f":"'Cap Needs Input'!I765","v":0},{"$f":"'Cap Needs Input'!J765","v":0},{"$f":"'Cap Needs Input'!K765","v":"N/A"},{"$f":"'Cap Needs Input'!$J$762","v":0},{"$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":"AK134","v":2014},{"$f":"'20 Year Detail'!C237","v":0},{"$f":"IF(AND('Utility Savings'!H25=\"\",'Utility Savings'!N25=\"\"),0,IF('Utility Savings'!H25=\"\",'Utility Savings'!N25,'Utility Savings'!H25))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R140","v":"3.4.1.2.04 DHW #4"},{"$f":"S140","v":"[describe sources]"},{"$f":"T140","v":0},{"$f":"'Cap Needs Input'!A766","v":"E2"},{"$f":"'Cap Needs Input'!B766","v":0},{"$f":"'Cap Needs Input'!C766","v":0},{"$f":"'Cap Needs Input'!D766","v":0},{"$f":"'Cap Needs Input'!E766","v":0},{"$f":"'Cap Needs Input'!F766","v":0},{"$f":"'Cap Needs Input'!G766","v":0},{"$f":"'Cap Needs Input'!H766","v":""},{"$f":"AC140","v":0},{"$f":"'Cap Needs Input'!I766","v":0},{"$f":"'Cap Needs Input'!J766","v":0},{"$f":"'Cap Needs Input'!K766","v":"N/A"},{"$f":"AG140","v":0},{"$f":"AH140","v":"T"},{"$f":"'Cap Needs Input'!C792","v":""},{"$f":"'Cap Needs Input'!E792","v":""},{"$f":"AK135","v":2014},{"$f":"'20 Year Detail'!C238","v":0},{"$f":"AM140","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.04 DHW #4","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E767","v":0},{"$f":"'Cap Needs Input'!F767","v":0},{"$f":"'Cap Needs Input'!G767","v":0},{"$f":"'Cap Needs Input'!H767","v":""},{"$f":"AC141","v":0},{"$f":"'Cap Needs Input'!I767","v":0},{"$f":"'Cap Needs Input'!J767","v":0},{"$f":"'Cap Needs Input'!K767","v":"N/A"},0,{"$f":"AH141","v":"T"},{"$f":"'Cap Needs Input'!C793","v":""},{"$f":"'Cap Needs Input'!E793","v":""},{"$f":"AK136","v":2014},{"$f":"'20 Year Detail'!C239","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.04 DHW #4","[describe sources]",0,{"$f":"'Cap Needs Input'!A770","v":"T"},{"$f":"'Cap Needs Input'!B770","v":0},{"$f":"'Cap Needs Input'!C770","v":0},{"$f":"'Cap Needs Input'!D770","v":0},{"$f":"'Cap Needs Input'!E770","v":0},{"$f":"'Cap Needs Input'!F770","v":0},{"$f":"'Cap Needs Input'!G770","v":0},{"$f":"'Cap Needs Input'!H770","v":""},{"$f":"AC142","v":0},{"$f":"'Cap Needs Input'!I770","v":0},{"$f":"'Cap Needs Input'!J770","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.04 DHW #4","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E773","v":0},{"$f":"'Cap Needs Input'!F773","v":0},{"$f":"'Cap Needs Input'!G773","v":0},{"$f":"'Cap Needs Input'!H773","v":""},{"$f":"AC143","v":0},{"$f":"'Cap Needs Input'!I773","v":0},{"$f":"'Cap Needs Input'!J773","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.1.2.04 DHW #4","[describe sources]",0,{"$f":"'Cap Needs Input'!A774","v":"G2"},{"$f":"'Cap Needs Input'!B774","v":0},{"$f":"'Cap Needs Input'!C774","v":0},{"$f":"'Cap Needs Input'!D774","v":0},{"$f":"'Cap Needs Input'!E774","v":0},{"$f":"'Cap Needs Input'!F774","v":0},{"$f":"'Cap Needs Input'!G774","v":0},{"$f":"'Cap Needs Input'!H774","v":""},{"$f":"AC144","v":0},{"$f":"'Cap Needs Input'!I774","v":0},{"$f":"'Cap Needs Input'!J774","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$795","v":"3.4.1.3.01 Water Savers: Faucets"},{"$f":"'Cap Needs Input'!$C$809","v":"[describe sources]"},{"$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},{"$f":"'Cap Needs Input'!D798","v":"Each"},{"$f":"'Cap Needs Input'!E798","v":0},{"$f":"'Cap Needs Input'!F798","v":0},{"$f":"'Cap Needs Input'!G798","v":0},{"$f":"'Cap Needs Input'!H798","v":0},{"$f":"'Cap Needs Input'!$G$795","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I798","v":0},{"$f":"'Cap Needs Input'!J798","v":0},{"$f":"'Cap Needs Input'!K798","v":"N/A"},{"$f":"'Cap Needs Input'!$J$795","v":0},{"$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":"AK140","v":2014},{"$f":"'20 Year Detail'!C247","v":0},"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P146","v":0},0,{"$f":"'Cap Needs Input'!$A$795","v":"3.4.1.3.01 Water Savers: Faucets"},{"$f":"S146","v":"[describe sources]"},{"$f":"T146","v":0},{"$f":"'Cap Needs Input'!A799","v":"E2"},{"$f":"'Cap Needs Input'!B799","v":0},{"$f":"'Cap Needs Input'!C799","v":0},{"$f":"'Cap Needs Input'!D799","v":"Each"},{"$f":"'Cap Needs Input'!E799","v":0},{"$f":"'Cap Needs Input'!F799","v":0},{"$f":"'Cap Needs Input'!G799","v":0},{"$f":"'Cap Needs Input'!H799","v":0},{"$f":"AC146","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I799","v":0},{"$f":"'Cap Needs Input'!J799","v":0},{"$f":"'Cap Needs Input'!K799","v":"N/A"},{"$f":"AG146","v":0},{"$f":"AH146","v":"T"},{"$f":"'Cap Needs Input'!C825","v":""},{"$f":"'Cap Needs Input'!E825","v":""},{"$f":"AK141","v":2014},{"$f":"'20 Year Detail'!C248","v":0},{"$f":"AM146","v":"Not Included"},"Not Included","Not Included","Not Included","Not Included",0]
[{"$f":"A147","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$795","v":"3.4.1.3.01 Water Savers: Faucets"},{"$f":"S147","v":"[describe sources]"},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":"Each"},{"$f":"'Cap Needs Input'!E800","v":0},{"$f":"'Cap Needs Input'!F800","v":0},{"$f":"'Cap Needs Input'!G800","v":0},{"$f":"'Cap Needs Input'!H800","v":0},{"$f":"AC147","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I800","v":0},{"$f":"'Cap Needs Input'!J800","v":0},{"$f":"'Cap Needs Input'!K800","v":"N/A"},0,{"$f":"AH147","v":"T"},{"$f":"'Cap Needs Input'!C826","v":""},{"$f":"'Cap Needs Input'!E826","v":""},{"$f":"AK142","v":2014},{"$f":"'20 Year Detail'!C249","v":0},"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$795","v":"3.4.1.3.01 Water Savers: Faucets"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A803","v":"T"},{"$f":"'Cap Needs Input'!B803","v":0},{"$f":"'Cap Needs Input'!C803","v":0},{"$f":"'Cap Needs Input'!D803","v":"Each"},{"$f":"'Cap Needs Input'!E803","v":0},{"$f":"'Cap Needs Input'!F803","v":0},{"$f":"'Cap Needs Input'!G803","v":0},{"$f":"'Cap Needs Input'!H803","v":0},{"$f":"AC148","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I803","v":0},{"$f":"'Cap Needs Input'!J803","v":0},null,{"$f":"AG148","v":0},null,null,null,null,null,"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$795","v":"3.4.1.3.01 Water Savers: Faucets"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A806","v":"G1"},{"$f":"'Cap Needs Input'!B806","v":0},{"$f":"'Cap Needs Input'!C806","v":0},{"$f":"'Cap Needs Input'!D806","v":"Each"},{"$f":"'Cap Needs Input'!E806","v":0},{"$f":"'Cap Needs Input'!F806","v":0},{"$f":"'Cap Needs Input'!G806","v":0},{"$f":"'Cap Needs Input'!H806","v":0},{"$f":"AC149","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I806","v":0},{"$f":"'Cap Needs Input'!J806","v":""},null,0,null,null,null,null,null,"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$795","v":"3.4.1.3.01 Water Savers: Faucets"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A807","v":"G2"},{"$f":"'Cap Needs Input'!B807","v":0},{"$f":"'Cap Needs Input'!C807","v":0},{"$f":"'Cap Needs Input'!D807","v":"Each"},{"$f":"'Cap Needs Input'!E807","v":0},{"$f":"'Cap Needs Input'!F807","v":0},{"$f":"'Cap Needs Input'!G807","v":0},{"$f":"'Cap Needs Input'!H807","v":0},{"$f":"AC150","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I807","v":0},{"$f":"'Cap Needs Input'!J807","v":""},null,0,null,null,null,null,null,"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$828","v":"3.4.1.3.02 Water Savers: Shower Heads"},{"$f":"'Cap Needs Input'!$C$842","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D$828","v":0},{"$f":"'Cap Needs Input'!A831","v":"E1"},{"$f":"'Cap Needs Input'!B831","v":0},{"$f":"'Cap Needs Input'!C831","v":0},{"$f":"'Cap Needs Input'!D831","v":0},{"$f":"'Cap Needs Input'!E831","v":0},{"$f":"'Cap Needs Input'!F831","v":0},{"$f":"'Cap Needs Input'!G831","v":0},{"$f":"'Cap Needs Input'!H831","v":0},{"$f":"'Cap Needs Input'!$G$828","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I831","v":0},{"$f":"'Cap Needs Input'!J831","v":0},{"$f":"'Cap Needs Input'!K831","v":"N/A"},{"$f":"'Cap Needs Input'!$J$828","v":0},{"$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":"AK146","v":2014},{"$f":"'20 Year Detail'!C257","v":0},"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$828","v":"3.4.1.3.02 Water Savers: Shower Heads"},{"$f":"S152","v":"[describe sources]"},{"$f":"T152","v":0},{"$f":"'Cap Needs Input'!A832","v":"E2"},{"$f":"'Cap Needs Input'!B832","v":0},{"$f":"'Cap Needs Input'!C832","v":0},{"$f":"'Cap Needs Input'!D832","v":0},{"$f":"'Cap Needs Input'!E832","v":0},{"$f":"'Cap Needs Input'!F832","v":0},{"$f":"'Cap Needs Input'!G832","v":0},{"$f":"'Cap Needs Input'!H832","v":0},{"$f":"AC152","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I832","v":0},{"$f":"'Cap Needs Input'!J832","v":0},{"$f":"'Cap Needs Input'!K832","v":"N/A"},{"$f":"AG152","v":0},{"$f":"AH152","v":"T"},{"$f":"'Cap Needs Input'!C858","v":""},{"$f":"'Cap Needs Input'!E858","v":""},{"$f":"AK147","v":2014},{"$f":"'20 Year Detail'!C258","v":0},{"$f":"AM152","v":"Not Included"},"Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$828","v":"3.4.1.3.02 Water Savers: Shower Heads"},{"$f":"S153","v":"[describe sources]"},0,{"$f":"'Cap Needs Input'!A833","v":"E3"},{"$f":"'Cap Needs Input'!B833","v":0},{"$f":"'Cap Needs Input'!C833","v":0},{"$f":"'Cap Needs Input'!D833","v":0},{"$f":"'Cap Needs Input'!E833","v":0},{"$f":"'Cap Needs Input'!F833","v":0},{"$f":"'Cap Needs Input'!G833","v":0},{"$f":"'Cap Needs Input'!H833","v":0},{"$f":"AC153","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I833","v":0},{"$f":"'Cap Needs Input'!J833","v":0},{"$f":"'Cap Needs Input'!K833","v":"N/A"},0,{"$f":"AH153","v":"T"},{"$f":"'Cap Needs Input'!C859","v":""},{"$f":"'Cap Needs Input'!E859","v":""},{"$f":"AK148","v":2014},{"$f":"'20 Year Detail'!C259","v":0},"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$828","v":"3.4.1.3.02 Water Savers: Shower Heads"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A836","v":"T"},{"$f":"'Cap Needs Input'!B836","v":0},{"$f":"'Cap Needs Input'!C836","v":0},{"$f":"'Cap Needs Input'!D836","v":0},{"$f":"'Cap Needs Input'!E836","v":0},{"$f":"'Cap Needs Input'!F836","v":0},{"$f":"'Cap Needs Input'!G836","v":0},{"$f":"'Cap Needs Input'!H836","v":0},{"$f":"AC154","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I836","v":0},{"$f":"'Cap Needs Input'!J836","v":0},null,0,null,null,null,null,null,"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$828","v":"3.4.1.3.02 Water Savers: Shower Heads"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A839","v":"G1"},{"$f":"'Cap Needs Input'!B839","v":0},{"$f":"'Cap Needs Input'!C839","v":0},{"$f":"'Cap Needs Input'!D839","v":0},{"$f":"'Cap Needs Input'!E839","v":0},{"$f":"'Cap Needs Input'!F839","v":0},{"$f":"'Cap Needs Input'!G839","v":0},{"$f":"'Cap Needs Input'!H839","v":0},{"$f":"AC155","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I839","v":0},{"$f":"'Cap Needs Input'!J839","v":""},null,0,null,null,null,null,null,"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$828","v":"3.4.1.3.02 Water Savers: Shower Heads"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A840","v":"G2"},{"$f":"'Cap Needs Input'!B840","v":0},{"$f":"'Cap Needs Input'!C840","v":0},{"$f":"'Cap Needs Input'!D840","v":0},{"$f":"'Cap Needs Input'!E840","v":0},{"$f":"'Cap Needs Input'!F840","v":0},{"$f":"'Cap Needs Input'!G840","v":0},{"$f":"'Cap Needs Input'!H840","v":0},{"$f":"AC156","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I840","v":0},{"$f":"'Cap Needs Input'!J840","v":""},null,0,null,null,null,null,null,"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$861","v":"3.4.1.3.03 Water Savers: Toilets"},{"$f":"'Cap Needs Input'!$C$875","v":"[describe sources]"},{"$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},{"$f":"'Cap Needs Input'!D864","v":"Each"},{"$f":"'Cap Needs Input'!E864","v":0},{"$f":"'Cap Needs Input'!F864","v":0},{"$f":"'Cap Needs Input'!G864","v":0},{"$f":"'Cap Needs Input'!H864","v":0},{"$f":"'Cap Needs Input'!$G$861","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I864","v":0},{"$f":"'Cap Needs Input'!J864","v":0},{"$f":"'Cap Needs Input'!K864","v":"N/A"},{"$f":"'Cap Needs Input'!$J$861","v":0},{"$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":"AK152","v":2014},{"$f":"'20 Year Detail'!C267","v":0},"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$861","v":"3.4.1.3.03 Water Savers: Toilets"},{"$f":"S158","v":"[describe sources]"},{"$f":"T158","v":0},{"$f":"'Cap Needs Input'!A865","v":"E2"},{"$f":"'Cap Needs Input'!B865","v":0},{"$f":"'Cap Needs Input'!C865","v":0},{"$f":"'Cap Needs Input'!D865","v":"Each"},{"$f":"'Cap Needs Input'!E865","v":0},{"$f":"'Cap Needs Input'!F865","v":0},{"$f":"'Cap Needs Input'!G865","v":0},{"$f":"'Cap Needs Input'!H865","v":0},{"$f":"AC158","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I865","v":0},{"$f":"'Cap Needs Input'!J865","v":0},{"$f":"'Cap Needs Input'!K865","v":"N/A"},{"$f":"AG158","v":0},{"$f":"AH158","v":"T"},{"$f":"'Cap Needs Input'!C891","v":""},{"$f":"'Cap Needs Input'!E891","v":""},{"$f":"AK153","v":2014},{"$f":"'20 Year Detail'!C268","v":0},{"$f":"AM158","v":"Not Included"},"Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$861","v":"3.4.1.3.03 Water Savers: Toilets"},{"$f":"S159","v":"[describe sources]"},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":"Each"},{"$f":"'Cap Needs Input'!E866","v":0},{"$f":"'Cap Needs Input'!F866","v":0},{"$f":"'Cap Needs Input'!G866","v":0},{"$f":"'Cap Needs Input'!H866","v":0},{"$f":"AC159","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I866","v":0},{"$f":"'Cap Needs Input'!J866","v":0},{"$f":"'Cap Needs Input'!K866","v":"N/A"},0,{"$f":"AH159","v":"T"},{"$f":"'Cap Needs Input'!C892","v":""},{"$f":"'Cap Needs Input'!E892","v":""},{"$f":"AK154","v":2014},{"$f":"'20 Year Detail'!C269","v":0},"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$861","v":"3.4.1.3.03 Water Savers: Toilets"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A869","v":"T"},{"$f":"'Cap Needs Input'!B869","v":0},{"$f":"'Cap Needs Input'!C869","v":0},{"$f":"'Cap Needs Input'!D869","v":"Each"},{"$f":"'Cap Needs Input'!E869","v":0},{"$f":"'Cap Needs Input'!F869","v":0},{"$f":"'Cap Needs Input'!G869","v":0},{"$f":"'Cap Needs Input'!H869","v":0},{"$f":"AC160","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I869","v":0},{"$f":"'Cap Needs Input'!J869","v":0},null,0,null,null,null,null,null,"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$861","v":"3.4.1.3.03 Water Savers: Toilets"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A872","v":"G1"},{"$f":"'Cap Needs Input'!B872","v":0},{"$f":"'Cap Needs Input'!C872","v":0},{"$f":"'Cap Needs Input'!D872","v":"Each"},{"$f":"'Cap Needs Input'!E872","v":0},{"$f":"'Cap Needs Input'!F872","v":0},{"$f":"'Cap Needs Input'!G872","v":0},{"$f":"'Cap Needs Input'!H872","v":0},{"$f":"AC161","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I872","v":0},{"$f":"'Cap Needs Input'!J872","v":""},null,0,null,null,null,null,null,"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P162","v":0},0,{"$f":"'Cap Needs Input'!$A$861","v":"3.4.1.3.03 Water Savers: Toilets"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A872","v":"G1"},{"$f":"'Cap Needs Input'!B873","v":0},{"$f":"'Cap Needs Input'!C873","v":0},{"$f":"'Cap Needs Input'!D873","v":"Each"},{"$f":"'Cap Needs Input'!E873","v":0},{"$f":"'Cap Needs Input'!F873","v":0},{"$f":"'Cap Needs Input'!G873","v":0},{"$f":"'Cap Needs Input'!H873","v":0},{"$f":"AC162","v":"Water & Sewer"},{"$f":"'Cap Needs Input'!I873","v":0},{"$f":"'Cap Needs Input'!J873","v":""},null,0,null,null,null,null,null,"Not Included","Not Included","Not Included","Not Included","Not Included",0]
[{"$f":"A163","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$894","v":"3.4.2.1.01 HVAC Common Area Heating"},{"$f":"'Cap Needs Input'!$C$908","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D$894","v":"Owner"},{"$f":"'Cap Needs Input'!A897","v":"E1"},{"$f":"'Cap Needs Input'!B897","v":0},{"$f":"'Cap Needs Input'!C897","v":0},{"$f":"'Cap Needs Input'!D897","v":0},{"$f":"'Cap Needs Input'!E897","v":0},{"$f":"'Cap Needs Input'!F897","v":0},{"$f":"'Cap Needs Input'!G897","v":0},{"$f":"'Cap Needs Input'!H897","v":""},{"$f":"'Cap Needs Input'!$G$894","v":0},{"$f":"'Cap Needs Input'!I897","v":0},{"$f":"'Cap Needs Input'!J897","v":0},{"$f":"'Cap Needs Input'!K897","v":"N/A"},{"$f":"'Cap Needs Input'!$J$894","v":0},{"$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":"AK158","v":2014},{"$f":"'20 Year Detail'!C277","v":0},{"$f":"IF(AND('Utility Savings'!H26=\"\",'Utility Savings'!N26=\"\"),0,IF('Utility Savings'!H26=\"\",'Utility Savings'!N26,'Utility Savings'!H26))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$894","v":"3.4.2.1.01 HVAC Common Area Heating"},{"$f":"S164","v":"[describe sources]"},{"$f":"T164","v":"Owner"},{"$f":"'Cap Needs Input'!A898","v":"E2"},{"$f":"'Cap Needs Input'!B898","v":0},{"$f":"'Cap Needs Input'!C898","v":0},{"$f":"'Cap Needs Input'!D898","v":0},{"$f":"'Cap Needs Input'!E898","v":0},{"$f":"'Cap Needs Input'!F898","v":0},{"$f":"'Cap Needs Input'!G898","v":0},{"$f":"'Cap Needs Input'!H898","v":""},{"$f":"AC164","v":0},{"$f":"'Cap Needs Input'!I898","v":0},{"$f":"'Cap Needs Input'!J898","v":0},{"$f":"'Cap Needs Input'!K898","v":"N/A"},{"$f":"AG164","v":0},{"$f":"AH164","v":"T"},{"$f":"'Cap Needs Input'!C924","v":""},{"$f":"'Cap Needs Input'!E924","v":""},{"$f":"AK159","v":2014},{"$f":"'20 Year Detail'!C278","v":0},{"$f":"AM164","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$894","v":"3.4.2.1.01 HVAC Common Area Heating"},{"$f":"S165","v":"[describe sources]"},"Owner",{"$f":"'Cap Needs Input'!A899","v":"E3"},{"$f":"'Cap Needs Input'!B899","v":0},{"$f":"'Cap Needs Input'!C899","v":0},{"$f":"'Cap Needs Input'!D899","v":0},{"$f":"'Cap Needs Input'!E899","v":0},{"$f":"'Cap Needs Input'!F899","v":0},{"$f":"'Cap Needs Input'!G899","v":0},{"$f":"'Cap Needs Input'!H899","v":""},{"$f":"AC165","v":0},{"$f":"'Cap Needs Input'!I899","v":0},{"$f":"'Cap Needs Input'!J899","v":0},{"$f":"'Cap Needs Input'!K899","v":"N/A"},0,{"$f":"AH165","v":"T"},{"$f":"'Cap Needs Input'!C925","v":""},{"$f":"'Cap Needs Input'!E925","v":""},{"$f":"AK160","v":2014},{"$f":"'20 Year Detail'!C279","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$894","v":"3.4.2.1.01 HVAC Common Area Heating"},"[describe sources]","Owner",{"$f":"'Cap Needs Input'!A902","v":"T"},{"$f":"'Cap Needs Input'!B902","v":0},{"$f":"'Cap Needs Input'!C902","v":0},{"$f":"'Cap Needs Input'!D902","v":0},{"$f":"'Cap Needs Input'!E902","v":0},{"$f":"'Cap Needs Input'!F902","v":0},{"$f":"'Cap Needs Input'!G902","v":0},{"$f":"'Cap Needs Input'!H902","v":""},{"$f":"AC166","v":0},{"$f":"'Cap Needs Input'!I902","v":0},{"$f":"'Cap Needs Input'!J902","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$894","v":"3.4.2.1.01 HVAC Common Area Heating"},"[describe sources]","Owner",{"$f":"'Cap Needs Input'!A905","v":"G1"},{"$f":"'Cap Needs Input'!B905","v":0},{"$f":"'Cap Needs Input'!C905","v":0},{"$f":"'Cap Needs Input'!D905","v":0},{"$f":"'Cap Needs Input'!E905","v":0},{"$f":"'Cap Needs Input'!F905","v":0},{"$f":"'Cap Needs Input'!G905","v":0},{"$f":"'Cap Needs Input'!H905","v":""},{"$f":"AC167","v":0},{"$f":"'Cap Needs Input'!I905","v":0},{"$f":"'Cap Needs Input'!J905","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$894","v":"3.4.2.1.01 HVAC Common Area Heating"},"[describe sources]","Owner",{"$f":"'Cap Needs Input'!A906","v":"G2"},{"$f":"'Cap Needs Input'!B906","v":0},{"$f":"'Cap Needs Input'!C906","v":0},{"$f":"'Cap Needs Input'!D906","v":0},{"$f":"'Cap Needs Input'!E906","v":0},{"$f":"'Cap Needs Input'!F906","v":0},{"$f":"'Cap Needs Input'!G906","v":0},{"$f":"'Cap Needs Input'!H906","v":""},{"$f":"AC168","v":0},{"$f":"'Cap Needs Input'!I906","v":0},{"$f":"'Cap Needs Input'!J906","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$927","v":"3.4.2.1.02 HVAC In-Unit Heating"},{"$f":"'Cap Needs Input'!$C$941","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D$927","v":0},{"$f":"'Cap Needs Input'!A930","v":"E1"},{"$f":"'Cap Needs Input'!B930","v":0},{"$f":"'Cap Needs Input'!C930","v":0},{"$f":"'Cap Needs Input'!D930","v":"Each"},{"$f":"'Cap Needs Input'!E930","v":0},{"$f":"'Cap Needs Input'!F930","v":0},{"$f":"'Cap Needs Input'!G930","v":0},{"$f":"'Cap Needs Input'!H930","v":""},{"$f":"'Cap Needs Input'!$G$927","v":0},{"$f":"'Cap Needs Input'!I930","v":0},{"$f":"'Cap Needs Input'!J930","v":0},{"$f":"'Cap Needs Input'!K930","v":"N/A"},{"$f":"'Cap Needs Input'!$J$927","v":0},{"$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":"AK164","v":2014},{"$f":"'20 Year Detail'!C287","v":0},{"$f":"IF(AND('Utility Savings'!H27=\"\",'Utility Savings'!N27=\"\"),0,IF('Utility Savings'!H27=\"\",'Utility Savings'!N27,'Utility Savings'!H27))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$927","v":"3.4.2.1.02 HVAC In-Unit Heating"},{"$f":"S170","v":"[describe sources]"},{"$f":"T170","v":0},{"$f":"'Cap Needs Input'!A931","v":"E2"},{"$f":"'Cap Needs Input'!B931","v":0},{"$f":"'Cap Needs Input'!C931","v":0},{"$f":"'Cap Needs Input'!D931","v":"Each"},{"$f":"'Cap Needs Input'!E931","v":0},{"$f":"'Cap Needs Input'!F931","v":0},{"$f":"'Cap Needs Input'!G931","v":0},{"$f":"'Cap Needs Input'!H931","v":""},{"$f":"AC170","v":0},{"$f":"'Cap Needs Input'!I931","v":0},{"$f":"'Cap Needs Input'!J931","v":0},{"$f":"'Cap Needs Input'!K931","v":"N/A"},{"$f":"AG170","v":0},{"$f":"AH170","v":"T"},{"$f":"'Cap Needs Input'!C957","v":""},{"$f":"'Cap Needs Input'!E957","v":""},{"$f":"AK165","v":2014},{"$f":"'20 Year Detail'!C288","v":0},{"$f":"AM170","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$927","v":"3.4.2.1.02 HVAC In-Unit Heating"},{"$f":"S171","v":"[describe sources]"},0,{"$f":"'Cap Needs Input'!A932","v":"E3"},{"$f":"'Cap Needs Input'!B932","v":0},{"$f":"'Cap Needs Input'!C932","v":0},{"$f":"'Cap Needs Input'!D932","v":"Each"},{"$f":"'Cap Needs Input'!E932","v":0},{"$f":"'Cap Needs Input'!F932","v":0},{"$f":"'Cap Needs Input'!G932","v":0},{"$f":"'Cap Needs Input'!H932","v":""},{"$f":"AC171","v":0},{"$f":"'Cap Needs Input'!I932","v":0},{"$f":"'Cap Needs Input'!J932","v":0},{"$f":"'Cap Needs Input'!K932","v":"N/A"},0,{"$f":"AH171","v":"T"},{"$f":"'Cap Needs Input'!C958","v":""},{"$f":"'Cap Needs Input'!E958","v":""},{"$f":"AK166","v":2014},{"$f":"'20 Year Detail'!C289","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$927","v":"3.4.2.1.02 HVAC In-Unit Heating"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A935","v":"T"},{"$f":"'Cap Needs Input'!B935","v":0},{"$f":"'Cap Needs Input'!C935","v":0},{"$f":"'Cap Needs Input'!D935","v":"Each"},{"$f":"'Cap Needs Input'!E935","v":0},{"$f":"'Cap Needs Input'!F935","v":0},{"$f":"'Cap Needs Input'!G935","v":0},{"$f":"'Cap Needs Input'!H935","v":""},{"$f":"AC172","v":0},{"$f":"'Cap Needs Input'!I935","v":0},{"$f":"'Cap Needs Input'!J935","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$927","v":"3.4.2.1.02 HVAC In-Unit Heating"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A938","v":"G1"},{"$f":"'Cap Needs Input'!B938","v":0},{"$f":"'Cap Needs Input'!C938","v":0},{"$f":"'Cap Needs Input'!D938","v":"Each"},{"$f":"'Cap Needs Input'!E938","v":0},{"$f":"'Cap Needs Input'!F938","v":0},{"$f":"'Cap Needs Input'!G938","v":0},{"$f":"'Cap Needs Input'!H938","v":""},{"$f":"AC173","v":0},{"$f":"'Cap Needs Input'!I938","v":0},{"$f":"'Cap Needs Input'!J938","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$927","v":"3.4.2.1.02 HVAC In-Unit Heating"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A939","v":"G2"},{"$f":"'Cap Needs Input'!B939","v":0},{"$f":"'Cap Needs Input'!C939","v":0},{"$f":"'Cap Needs Input'!D939","v":"Each"},{"$f":"'Cap Needs Input'!E939","v":0},{"$f":"'Cap Needs Input'!F939","v":0},{"$f":"'Cap Needs Input'!G939","v":0},{"$f":"'Cap Needs Input'!H939","v":""},{"$f":"AC174","v":0},{"$f":"'Cap Needs Input'!I939","v":0},{"$f":"'Cap Needs Input'!J939","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$960","v":"3.4.3.1.01 Bath Exhaust Fans"},{"$f":"'Cap Needs Input'!$C$974","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A963","v":"E1"},{"$f":"'Cap Needs Input'!B963","v":0},{"$f":"'Cap Needs Input'!C963","v":0},{"$f":"'Cap Needs Input'!D963","v":0},{"$f":"'Cap Needs Input'!E963","v":0},{"$f":"'Cap Needs Input'!F963","v":0},{"$f":"'Cap Needs Input'!G963","v":0},{"$f":"'Cap Needs Input'!H963","v":0},"N/A",{"$f":"'Cap Needs Input'!I963","v":0},{"$f":"'Cap Needs Input'!J963","v":0},{"$f":"'Cap Needs Input'!K963","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":""},{"$f":"AK170","v":2014},{"$f":"'20 Year Detail'!C297","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$960","v":"3.4.3.1.01 Bath Exhaust Fans"},{"$f":"S176","v":"[describe sources]"},"Non-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":0},{"$f":"'Cap Needs Input'!E964","v":0},{"$f":"'Cap Needs Input'!F964","v":0},{"$f":"'Cap Needs Input'!G964","v":0},{"$f":"'Cap Needs Input'!H964","v":0},{"$f":"AC176","v":"N/A"},{"$f":"'Cap Needs Input'!I964","v":0},{"$f":"'Cap Needs Input'!J964","v":0},{"$f":"'Cap Needs Input'!K964","v":"N/A"},{"$f":"AG176","v":"N/A"},{"$f":"AH176","v":"T"},{"$f":"'Cap Needs Input'!C990","v":""},{"$f":"'Cap Needs Input'!E990","v":""},{"$f":"AK171","v":2014},{"$f":"'20 Year Detail'!C298","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$960","v":"3.4.3.1.01 Bath Exhaust Fans"},{"$f":"S177","v":"[describe sources]"},"Non-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":0},{"$f":"'Cap Needs Input'!E965","v":0},{"$f":"'Cap Needs Input'!F965","v":0},{"$f":"'Cap Needs Input'!G965","v":0},{"$f":"'Cap Needs Input'!H965","v":0},{"$f":"AC177","v":"N/A"},{"$f":"'Cap Needs Input'!I965","v":0},{"$f":"'Cap Needs Input'!J965","v":0},{"$f":"'Cap Needs Input'!K965","v":"N/A"},"N/A",{"$f":"AH177","v":"T"},{"$f":"'Cap Needs Input'!C991","v":""},{"$f":"'Cap Needs Input'!E991","v":""},{"$f":"AK172","v":2014},{"$f":"'20 Year Detail'!C299","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P178","v":0},0,{"$f":"'Cap Needs Input'!$A$960","v":"3.4.3.1.01 Bath Exhaust Fans"},{"$f":"S178","v":"[describe sources]"},"Non-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":0},{"$f":"'Cap Needs Input'!E968","v":0},{"$f":"'Cap Needs Input'!F968","v":0},{"$f":"'Cap Needs Input'!G968","v":0},{"$f":"'Cap Needs Input'!H968","v":0},{"$f":"AC178","v":"N/A"},{"$f":"'Cap Needs Input'!I968","v":0},{"$f":"'Cap Needs Input'!J968","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[{"$f":"A179","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$960","v":"3.4.3.1.01 Bath Exhaust Fans"},{"$f":"S179","v":"[describe sources]"},"Non-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":0},{"$f":"'Cap Needs Input'!E971","v":0},{"$f":"'Cap Needs Input'!F971","v":0},{"$f":"'Cap Needs Input'!G971","v":0},{"$f":"'Cap Needs Input'!H971","v":0},{"$f":"AC179","v":"N/A"},{"$f":"'Cap Needs Input'!I971","v":0},{"$f":"'Cap Needs Input'!J971","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$960","v":"3.4.3.1.01 Bath Exhaust Fans"},{"$f":"S180","v":"[describe sources]"},"Non-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":0},{"$f":"'Cap Needs Input'!E972","v":0},{"$f":"'Cap Needs Input'!F972","v":0},{"$f":"'Cap Needs Input'!G972","v":0},{"$f":"'Cap Needs Input'!H972","v":0},{"$f":"AC180","v":"N/A"},{"$f":"'Cap Needs Input'!I972","v":0},{"$f":"'Cap Needs Input'!J972","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$993","v":"3.4.3.1.02 HVAC Common Area Cooling"},{"$f":"'Cap Needs Input'!$C$1007","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D$993","v":"Owner"},{"$f":"'Cap Needs Input'!A996","v":"E1"},{"$f":"'Cap Needs Input'!B996","v":0},{"$f":"'Cap Needs Input'!C996","v":0},{"$f":"'Cap Needs Input'!D996","v":"Each"},{"$f":"'Cap Needs Input'!E996","v":0},{"$f":"'Cap Needs Input'!F996","v":0},{"$f":"'Cap Needs Input'!G996","v":0},{"$f":"'Cap Needs Input'!H996","v":"KWH"},{"$f":"'Cap Needs Input'!$G$993","v":"Electricity"},{"$f":"'Cap Needs Input'!I996","v":0},{"$f":"'Cap Needs Input'!J996","v":0},{"$f":"'Cap Needs Input'!K996","v":"N/A"},{"$f":"'Cap Needs Input'!$J$993","v":0},{"$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":"AK176","v":2014},{"$f":"'20 Year Detail'!C307","v":0},{"$f":"IF(AND('Utility Savings'!H28=\"\",'Utility Savings'!N28=\"\"),0,IF('Utility Savings'!H28=\"\",'Utility Savings'!N28,'Utility Savings'!H28))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$993","v":"3.4.3.1.02 HVAC Common Area Cooling"},{"$f":"S182","v":"[describe sources]"},{"$f":"T182","v":"Owner"},{"$f":"'Cap Needs Input'!A997","v":"E2"},{"$f":"'Cap Needs Input'!B997","v":0},{"$f":"'Cap Needs Input'!C997","v":0},{"$f":"'Cap Needs Input'!D997","v":"Each"},{"$f":"'Cap Needs Input'!E997","v":0},{"$f":"'Cap Needs Input'!F997","v":0},{"$f":"'Cap Needs Input'!G997","v":0},{"$f":"'Cap Needs Input'!H997","v":"KWH"},{"$f":"AC182","v":"Electricity"},{"$f":"'Cap Needs Input'!I997","v":0},{"$f":"'Cap Needs Input'!J997","v":0},{"$f":"'Cap Needs Input'!K997","v":"N/A"},{"$f":"AG182","v":0},{"$f":"AH182","v":"T"},{"$f":"'Cap Needs Input'!C1023","v":""},{"$f":"'Cap Needs Input'!E1023","v":""},{"$f":"AK177","v":2014},{"$f":"'20 Year Detail'!C308","v":0},{"$f":"AM182","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$993","v":"3.4.3.1.02 HVAC Common Area Cooling"},{"$f":"S183","v":"[describe sources]"},"Owner",{"$f":"'Cap Needs Input'!A998","v":"E3"},{"$f":"'Cap Needs Input'!B998","v":0},{"$f":"'Cap Needs Input'!C998","v":0},{"$f":"'Cap Needs Input'!D998","v":"Each"},{"$f":"'Cap Needs Input'!E998","v":0},{"$f":"'Cap Needs Input'!F998","v":0},{"$f":"'Cap Needs Input'!G998","v":0},{"$f":"'Cap Needs Input'!H998","v":"KWH"},{"$f":"AC183","v":"Electricity"},{"$f":"'Cap Needs Input'!I998","v":0},{"$f":"'Cap Needs Input'!J998","v":0},{"$f":"'Cap Needs Input'!K998","v":"N/A"},0,{"$f":"AH183","v":"T"},{"$f":"'Cap Needs Input'!C1024","v":""},{"$f":"'Cap Needs Input'!E1024","v":""},{"$f":"AK178","v":2014},{"$f":"'20 Year Detail'!C309","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$993","v":"3.4.3.1.02 HVAC Common Area Cooling"},"[describe sources]","Owner",{"$f":"'Cap Needs Input'!A1001","v":"T"},{"$f":"'Cap Needs Input'!B1001","v":0},{"$f":"'Cap Needs Input'!C1001","v":0},{"$f":"'Cap Needs Input'!D1001","v":"Each"},{"$f":"'Cap Needs Input'!E1001","v":0},{"$f":"'Cap Needs Input'!F1001","v":0},{"$f":"'Cap Needs Input'!G1001","v":0},{"$f":"'Cap Needs Input'!H1001","v":"KWH"},{"$f":"AC184","v":"Electricity"},{"$f":"'Cap Needs Input'!I1001","v":0},{"$f":"'Cap Needs Input'!J1001","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$993","v":"3.4.3.1.02 HVAC Common Area Cooling"},"[describe sources]","Owner",{"$f":"'Cap Needs Input'!A1004","v":"G1"},{"$f":"'Cap Needs Input'!B1004","v":0},{"$f":"'Cap Needs Input'!C1004","v":0},{"$f":"'Cap Needs Input'!D1004","v":"Each"},{"$f":"'Cap Needs Input'!E1004","v":0},{"$f":"'Cap Needs Input'!F1004","v":0},{"$f":"'Cap Needs Input'!G1004","v":0},{"$f":"'Cap Needs Input'!H1004","v":"KWH"},{"$f":"AC185","v":"Electricity"},{"$f":"'Cap Needs Input'!I1004","v":0},{"$f":"'Cap Needs Input'!J1004","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$993","v":"3.4.3.1.02 HVAC Common Area Cooling"},"[describe sources]","Owner",{"$f":"'Cap Needs Input'!A1005","v":"G2"},{"$f":"'Cap Needs Input'!B1005","v":0},{"$f":"'Cap Needs Input'!C1005","v":0},{"$f":"'Cap Needs Input'!D1005","v":"Each"},{"$f":"'Cap Needs Input'!E1005","v":0},{"$f":"'Cap Needs Input'!F1005","v":0},{"$f":"'Cap Needs Input'!G1005","v":0},{"$f":"'Cap Needs Input'!H1005","v":"KWH"},{"$f":"AC186","v":"Electricity"},{"$f":"'Cap Needs Input'!I1005","v":0},{"$f":"'Cap Needs Input'!J1005","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1026","v":"3.4.3.1.03 HVAC In-Unit Cooling"},{"$f":"'Cap Needs Input'!$C$1040","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D$1026","v":0},{"$f":"'Cap Needs Input'!A1029","v":"E1"},{"$f":"'Cap Needs Input'!B1029","v":0},{"$f":"'Cap Needs Input'!C1029","v":0},{"$f":"'Cap Needs Input'!D1029","v":0},{"$f":"'Cap Needs Input'!E1029","v":0},{"$f":"'Cap Needs Input'!F1029","v":0},{"$f":"'Cap Needs Input'!G1029","v":0},{"$f":"'Cap Needs Input'!H1029","v":"KWH"},{"$f":"'Cap Needs Input'!$G$1026","v":"Electricity"},{"$f":"'Cap Needs Input'!I1029","v":0},{"$f":"'Cap Needs Input'!J1029","v":0},{"$f":"'Cap Needs Input'!K1029","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1026","v":0},{"$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":"AK182","v":2014},{"$f":"'20 Year Detail'!C317","v":0},{"$f":"IF(AND('Utility Savings'!H29=\"\",'Utility Savings'!N29=\"\"),0,IF('Utility Savings'!H29=\"\",'Utility Savings'!N29,'Utility Savings'!H29))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1026","v":"3.4.3.1.03 HVAC In-Unit Cooling"},{"$f":"S188","v":"[describe sources]"},{"$f":"T188","v":0},{"$f":"'Cap Needs Input'!A1030","v":"E2"},{"$f":"'Cap Needs Input'!B1030","v":0},{"$f":"'Cap Needs Input'!C1030","v":0},{"$f":"'Cap Needs Input'!D1030","v":0},{"$f":"'Cap Needs Input'!E1030","v":0},{"$f":"'Cap Needs Input'!F1030","v":0},{"$f":"'Cap Needs Input'!G1030","v":0},{"$f":"'Cap Needs Input'!H1030","v":"KWH"},{"$f":"AC188","v":"Electricity"},{"$f":"'Cap Needs Input'!I1030","v":0},{"$f":"'Cap Needs Input'!J1030","v":0},{"$f":"'Cap Needs Input'!K1030","v":"N/A"},{"$f":"AG188","v":0},{"$f":"AH188","v":"T"},{"$f":"'Cap Needs Input'!C1056","v":""},{"$f":"'Cap Needs Input'!E1056","v":""},{"$f":"AK183","v":2014},{"$f":"'20 Year Detail'!C318","v":0},{"$f":"AM188","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1026","v":"3.4.3.1.03 HVAC In-Unit Cooling"},{"$f":"S189","v":"[describe sources]"},0,{"$f":"'Cap Needs Input'!A1031","v":"E3"},{"$f":"'Cap Needs Input'!B1031","v":0},{"$f":"'Cap Needs Input'!C1031","v":0},{"$f":"'Cap Needs Input'!D1031","v":0},{"$f":"'Cap Needs Input'!E1031","v":0},{"$f":"'Cap Needs Input'!F1031","v":0},{"$f":"'Cap Needs Input'!G1031","v":0},{"$f":"'Cap Needs Input'!H1031","v":"KWH"},{"$f":"AC189","v":"Electricity"},{"$f":"'Cap Needs Input'!I1031","v":0},{"$f":"'Cap Needs Input'!J1031","v":0},{"$f":"'Cap Needs Input'!K1031","v":"N/A"},0,{"$f":"AH189","v":"T"},{"$f":"'Cap Needs Input'!C1057","v":""},{"$f":"'Cap Needs Input'!E1057","v":""},{"$f":"AK184","v":2014},{"$f":"'20 Year Detail'!C319","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1026","v":"3.4.3.1.03 HVAC In-Unit Cooling"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A1034","v":"T"},{"$f":"'Cap Needs Input'!B1034","v":0},{"$f":"'Cap Needs Input'!C1034","v":0},{"$f":"'Cap Needs Input'!D1034","v":0},{"$f":"'Cap Needs Input'!E1034","v":0},{"$f":"'Cap Needs Input'!F1034","v":0},{"$f":"'Cap Needs Input'!G1034","v":0},{"$f":"'Cap Needs Input'!H1034","v":"KWH"},{"$f":"AC190","v":"Electricity"},{"$f":"'Cap Needs Input'!I1034","v":0},{"$f":"'Cap Needs Input'!J1034","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1026","v":"3.4.3.1.03 HVAC In-Unit Cooling"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A1037","v":"G1"},{"$f":"'Cap Needs Input'!B1037","v":0},{"$f":"'Cap Needs Input'!C1037","v":0},{"$f":"'Cap Needs Input'!D1037","v":0},{"$f":"'Cap Needs Input'!E1037","v":0},{"$f":"'Cap Needs Input'!F1037","v":0},{"$f":"'Cap Needs Input'!G1037","v":0},{"$f":"'Cap Needs Input'!H1037","v":"KWH"},{"$f":"AC191","v":"Electricity"},{"$f":"'Cap Needs Input'!I1037","v":0},{"$f":"'Cap Needs Input'!J1037","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1026","v":"3.4.3.1.03 HVAC In-Unit Cooling"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A1038","v":"G2"},{"$f":"'Cap Needs Input'!B1038","v":0},{"$f":"'Cap Needs Input'!C1038","v":0},{"$f":"'Cap Needs Input'!D1038","v":0},{"$f":"'Cap Needs Input'!E1038","v":0},{"$f":"'Cap Needs Input'!F1038","v":0},{"$f":"'Cap Needs Input'!G1038","v":0},{"$f":"'Cap Needs Input'!H1038","v":"KWH"},{"$f":"AC192","v":"Electricity"},{"$f":"'Cap Needs Input'!I1038","v":0},{"$f":"'Cap Needs Input'!J1038","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1059","v":"3.4.9.01 Programmable Thermostats"},{"$f":"'Cap Needs Input'!$C$1073","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1062","v":"E1"},{"$f":"'Cap Needs Input'!B1062","v":0},{"$f":"'Cap Needs Input'!C1062","v":0},{"$f":"'Cap Needs Input'!D1062","v":0},{"$f":"'Cap Needs Input'!E1062","v":0},{"$f":"'Cap Needs Input'!F1062","v":0},{"$f":"'Cap Needs Input'!G1062","v":0},{"$f":"'Cap Needs Input'!H1062","v":0},"N/A",{"$f":"'Cap Needs Input'!I1062","v":0},{"$f":"'Cap Needs Input'!J1062","v":0},{"$f":"'Cap Needs Input'!K1062","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":""},{"$f":"AK188","v":2014},{"$f":"'20 Year Detail'!C327","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P194","v":0},0,{"$f":"'Cap Needs Input'!$A$1059","v":"3.4.9.01 Programmable Thermostats"},{"$f":"S194","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1063","v":"E2"},{"$f":"'Cap Needs Input'!B1063","v":0},{"$f":"'Cap Needs Input'!C1063","v":0},{"$f":"'Cap Needs Input'!D1063","v":0},{"$f":"'Cap Needs Input'!E1063","v":0},{"$f":"'Cap Needs Input'!F1063","v":0},{"$f":"'Cap Needs Input'!G1063","v":0},{"$f":"'Cap Needs Input'!H1063","v":0},{"$f":"AC194","v":"N/A"},{"$f":"'Cap Needs Input'!I1063","v":0},{"$f":"'Cap Needs Input'!J1063","v":0},{"$f":"'Cap Needs Input'!K1063","v":"N/A"},{"$f":"AG194","v":"N/A"},{"$f":"AH194","v":"T"},{"$f":"'Cap Needs Input'!C1089","v":""},{"$f":"'Cap Needs Input'!E1089","v":""},{"$f":"AK189","v":2014},{"$f":"'20 Year Detail'!C328","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[{"$f":"A195","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1059","v":"3.4.9.01 Programmable Thermostats"},{"$f":"S195","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1064","v":"E3"},{"$f":"'Cap Needs Input'!B1064","v":0},{"$f":"'Cap Needs Input'!C1064","v":0},{"$f":"'Cap Needs Input'!D1064","v":0},{"$f":"'Cap Needs Input'!E1064","v":0},{"$f":"'Cap Needs Input'!F1064","v":0},{"$f":"'Cap Needs Input'!G1064","v":0},{"$f":"'Cap Needs Input'!H1064","v":0},{"$f":"AC195","v":"N/A"},{"$f":"'Cap Needs Input'!I1064","v":0},{"$f":"'Cap Needs Input'!J1064","v":0},{"$f":"'Cap Needs Input'!K1064","v":"N/A"},"N/A",{"$f":"AH195","v":"T"},{"$f":"'Cap Needs Input'!C1090","v":""},{"$f":"'Cap Needs Input'!E1090","v":""},{"$f":"AK190","v":2014},{"$f":"'20 Year Detail'!C329","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1059","v":"3.4.9.01 Programmable Thermostats"},{"$f":"S196","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1067","v":"T"},{"$f":"'Cap Needs Input'!B1067","v":0},{"$f":"'Cap Needs Input'!C1067","v":0},{"$f":"'Cap Needs Input'!D1067","v":0},{"$f":"'Cap Needs Input'!E1067","v":0},{"$f":"'Cap Needs Input'!F1067","v":0},{"$f":"'Cap Needs Input'!G1067","v":0},{"$f":"'Cap Needs Input'!H1067","v":0},{"$f":"AC196","v":"N/A"},{"$f":"'Cap Needs Input'!I1067","v":0},{"$f":"'Cap Needs Input'!J1067","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1059","v":"3.4.9.01 Programmable Thermostats"},{"$f":"S197","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1070","v":"G1"},{"$f":"'Cap Needs Input'!B1070","v":0},{"$f":"'Cap Needs Input'!C1070","v":0},{"$f":"'Cap Needs Input'!D1070","v":0},{"$f":"'Cap Needs Input'!E1070","v":0},{"$f":"'Cap Needs Input'!F1070","v":0},{"$f":"'Cap Needs Input'!G1070","v":0},{"$f":"'Cap Needs Input'!H1070","v":0},{"$f":"AC197","v":"N/A"},{"$f":"'Cap Needs Input'!I1070","v":0},{"$f":"'Cap Needs Input'!J1070","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1059","v":"3.4.9.01 Programmable Thermostats"},{"$f":"S198","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1071","v":"G2"},{"$f":"'Cap Needs Input'!B1071","v":0},{"$f":"'Cap Needs Input'!C1071","v":0},{"$f":"'Cap Needs Input'!D1071","v":0},{"$f":"'Cap Needs Input'!E1071","v":0},{"$f":"'Cap Needs Input'!F1071","v":0},{"$f":"'Cap Needs Input'!G1071","v":0},{"$f":"'Cap Needs Input'!H1071","v":0},{"$f":"AC198","v":"N/A"},{"$f":"'Cap Needs Input'!I1071","v":0},{"$f":"'Cap Needs Input'!J1071","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1092&\" \"&'Cap Needs Input'!$B$1092","v":"3.4.9.02 M&E Other #1"},{"$f":"'Cap Needs Input'!$C$1106","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$1092","v":0},{"$f":"'Cap Needs Input'!A1095","v":"E1"},{"$f":"'Cap Needs Input'!B1095","v":0},{"$f":"'Cap Needs Input'!C1095","v":0},{"$f":"'Cap Needs Input'!D1095","v":0},{"$f":"'Cap Needs Input'!E1095","v":0},{"$f":"'Cap Needs Input'!F1095","v":0},{"$f":"'Cap Needs Input'!G1095","v":0},{"$f":"'Cap Needs Input'!H1095","v":""},{"$f":"'Cap Needs Input'!$H$1092","v":0},{"$f":"'Cap Needs Input'!I1095","v":0},{"$f":"'Cap Needs Input'!J1095","v":0},{"$f":"'Cap Needs Input'!K1095","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1092","v":0},{"$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":"AK194","v":2014},{"$f":"'20 Year Detail'!C337","v":0},{"$f":"IF(AND('Utility Savings'!H30=\"\",'Utility Savings'!N30=\"\"),0,IF('Utility Savings'!H30=\"\",'Utility Savings'!N30,'Utility Savings'!H30))","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},{"$f":"AR199","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R200","v":"3.4.9.02 M&E Other #1"},{"$f":"S200","v":"[describe sources]"},{"$f":"T200","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":0},{"$f":"'Cap Needs Input'!E1096","v":0},{"$f":"'Cap Needs Input'!F1096","v":0},{"$f":"'Cap Needs Input'!G1096","v":0},{"$f":"'Cap Needs Input'!H1096","v":""},{"$f":"AC200","v":0},{"$f":"'Cap Needs Input'!I1096","v":0},{"$f":"'Cap Needs Input'!J1096","v":0},{"$f":"'Cap Needs Input'!K1096","v":"N/A"},{"$f":"AG200","v":0},{"$f":"AH200","v":"T"},{"$f":"'Cap Needs Input'!C1122","v":""},{"$f":"'Cap Needs Input'!E1122","v":""},{"$f":"AK195","v":2014},{"$f":"'20 Year Detail'!C338","v":0},{"$f":"AM200","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.9.02 M&E Other #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A1097","v":"E3"},{"$f":"'Cap Needs Input'!B1097","v":0},{"$f":"'Cap Needs Input'!C1097","v":0},{"$f":"'Cap Needs Input'!D1097","v":0},{"$f":"'Cap Needs Input'!E1097","v":0},{"$f":"'Cap Needs Input'!F1097","v":0},{"$f":"'Cap Needs Input'!G1097","v":0},{"$f":"'Cap Needs Input'!H1097","v":""},{"$f":"AC201","v":0},{"$f":"'Cap Needs Input'!I1097","v":0},{"$f":"'Cap Needs Input'!J1097","v":0},{"$f":"'Cap Needs Input'!K1097","v":"N/A"},0,{"$f":"AH201","v":"T"},{"$f":"'Cap Needs Input'!C1123","v":""},{"$f":"'Cap Needs Input'!E1123","v":""},{"$f":"AK196","v":2014},{"$f":"'20 Year Detail'!C339","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.9.02 M&E Other #1","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E1100","v":0},{"$f":"'Cap Needs Input'!F1100","v":0},{"$f":"'Cap Needs Input'!G1100","v":0},{"$f":"'Cap Needs Input'!H1100","v":""},{"$f":"AC202","v":0},{"$f":"'Cap Needs Input'!I1100","v":0},{"$f":"'Cap Needs Input'!J1100","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.9.02 M&E Other #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A1103","v":"G1"},{"$f":"'Cap Needs Input'!B1103","v":0},{"$f":"'Cap Needs Input'!C1103","v":0},{"$f":"'Cap Needs Input'!D1103","v":0},{"$f":"'Cap Needs Input'!E1103","v":0},{"$f":"'Cap Needs Input'!F1103","v":0},{"$f":"'Cap Needs Input'!G1103","v":0},{"$f":"'Cap Needs Input'!H1103","v":""},{"$f":"AC203","v":0},{"$f":"'Cap Needs Input'!I1103","v":0},{"$f":"'Cap Needs Input'!J1103","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.9.02 M&E Other #1","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E1104","v":0},{"$f":"'Cap Needs Input'!F1104","v":0},{"$f":"'Cap Needs Input'!G1104","v":0},{"$f":"'Cap Needs Input'!H1104","v":""},{"$f":"AC204","v":0},{"$f":"'Cap Needs Input'!I1104","v":0},{"$f":"'Cap Needs Input'!J1104","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1125&\" \"&'Cap Needs Input'!$B$1125","v":"3.4.9.03 M&E Other #2"},{"$f":"'Cap Needs Input'!$C$1139","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$1125","v":0},{"$f":"'Cap Needs Input'!A1128","v":"E1"},{"$f":"'Cap Needs Input'!B1128","v":0},{"$f":"'Cap Needs Input'!C1128","v":0},{"$f":"'Cap Needs Input'!D1128","v":0},{"$f":"'Cap Needs Input'!E1128","v":0},{"$f":"'Cap Needs Input'!F1128","v":0},{"$f":"'Cap Needs Input'!G1128","v":0},{"$f":"'Cap Needs Input'!H1128","v":""},{"$f":"'Cap Needs Input'!$H$1125","v":0},{"$f":"'Cap Needs Input'!I1128","v":0},{"$f":"'Cap Needs Input'!J1128","v":0},{"$f":"'Cap Needs Input'!K1128","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1125","v":0},{"$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":"AK200","v":2014},{"$f":"'20 Year Detail'!C347","v":0},{"$f":"IF(AND('Utility Savings'!H31=\"\",'Utility Savings'!N31=\"\"),0,IF('Utility Savings'!H31=\"\",'Utility Savings'!N31,'Utility Savings'!H31))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R206","v":"3.4.9.03 M&E Other #2"},{"$f":"S206","v":"[describe sources]"},{"$f":"T206","v":0},{"$f":"'Cap Needs Input'!A1129","v":"E2"},{"$f":"'Cap Needs Input'!B1129","v":0},{"$f":"'Cap Needs Input'!C1129","v":0},{"$f":"'Cap Needs Input'!D1129","v":0},{"$f":"'Cap Needs Input'!E1129","v":0},{"$f":"'Cap Needs Input'!F1129","v":0},{"$f":"'Cap Needs Input'!G1129","v":0},{"$f":"'Cap Needs Input'!H1129","v":""},{"$f":"AC206","v":0},{"$f":"'Cap Needs Input'!I1129","v":0},{"$f":"'Cap Needs Input'!J1129","v":0},{"$f":"'Cap Needs Input'!K1129","v":"N/A"},{"$f":"AG206","v":0},{"$f":"AH206","v":"T"},{"$f":"'Cap Needs Input'!C1155","v":""},{"$f":"'Cap Needs Input'!E1155","v":""},{"$f":"AK201","v":2014},{"$f":"'20 Year Detail'!C348","v":0},{"$f":"AM206","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.9.03 M&E Other #2","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E1130","v":0},{"$f":"'Cap Needs Input'!F1130","v":0},{"$f":"'Cap Needs Input'!G1130","v":0},{"$f":"'Cap Needs Input'!H1130","v":""},{"$f":"AC207","v":0},{"$f":"'Cap Needs Input'!I1130","v":0},{"$f":"'Cap Needs Input'!J1130","v":0},{"$f":"'Cap Needs Input'!K1130","v":"N/A"},0,{"$f":"AH207","v":"T"},{"$f":"'Cap Needs Input'!C1156","v":""},{"$f":"'Cap Needs Input'!E1156","v":""},{"$f":"AK202","v":2014},{"$f":"'20 Year Detail'!C349","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.9.03 M&E Other #2","[describe sources]",0,{"$f":"'Cap Needs Input'!A1133","v":"T"},{"$f":"'Cap Needs Input'!B1133","v":0},{"$f":"'Cap Needs Input'!C1133","v":0},{"$f":"'Cap Needs Input'!D1133","v":0},{"$f":"'Cap Needs Input'!E1133","v":0},{"$f":"'Cap Needs Input'!F1133","v":0},{"$f":"'Cap Needs Input'!G1133","v":0},{"$f":"'Cap Needs Input'!H1133","v":""},{"$f":"AC208","v":0},{"$f":"'Cap Needs Input'!I1133","v":0},{"$f":"'Cap Needs Input'!J1133","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.9.03 M&E Other #2","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E1136","v":0},{"$f":"'Cap Needs Input'!F1136","v":0},{"$f":"'Cap Needs Input'!G1136","v":0},{"$f":"'Cap Needs Input'!H1136","v":""},{"$f":"AC209","v":0},{"$f":"'Cap Needs Input'!I1136","v":0},{"$f":"'Cap Needs Input'!J1136","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P210","v":0},0,"3.4.9.03 M&E Other #2","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E1137","v":0},{"$f":"'Cap Needs Input'!F1137","v":0},{"$f":"'Cap Needs Input'!G1137","v":0},{"$f":"'Cap Needs Input'!H1137","v":""},{"$f":"AC210","v":0},{"$f":"'Cap Needs Input'!I1137","v":0},{"$f":"'Cap Needs Input'!J1137","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A211","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1158&\" \"&'Cap Needs Input'!$B$1158","v":"3.4.9.04 M&E Other #3"},{"$f":"'Cap Needs Input'!$C$1172","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$1158","v":0},{"$f":"'Cap Needs Input'!A1161","v":"E1"},{"$f":"'Cap Needs Input'!B1161","v":0},{"$f":"'Cap Needs Input'!C1161","v":0},{"$f":"'Cap Needs Input'!D1161","v":0},{"$f":"'Cap Needs Input'!E1161","v":0},{"$f":"'Cap Needs Input'!F1161","v":0},{"$f":"'Cap Needs Input'!G1161","v":0},{"$f":"'Cap Needs Input'!H1161","v":""},{"$f":"'Cap Needs Input'!$H$1158","v":0},{"$f":"'Cap Needs Input'!I1161","v":0},{"$f":"'Cap Needs Input'!J1161","v":0},{"$f":"'Cap Needs Input'!K1161","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1158","v":0},{"$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":"AK206","v":2014},{"$f":"'20 Year Detail'!C357","v":0},{"$f":"IF(AND('Utility Savings'!H32=\"\",'Utility Savings'!N32=\"\"),0,IF('Utility Savings'!H32=\"\",'Utility Savings'!N32,'Utility Savings'!H32))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R212","v":"3.4.9.04 M&E Other #3"},{"$f":"S212","v":"[describe sources]"},{"$f":"T212","v":0},{"$f":"'Cap Needs Input'!A1162","v":"E2"},{"$f":"'Cap Needs Input'!B1162","v":0},{"$f":"'Cap Needs Input'!C1162","v":0},{"$f":"'Cap Needs Input'!D1162","v":0},{"$f":"'Cap Needs Input'!E1162","v":0},{"$f":"'Cap Needs Input'!F1162","v":0},{"$f":"'Cap Needs Input'!G1162","v":0},{"$f":"'Cap Needs Input'!H1162","v":""},{"$f":"AC212","v":0},{"$f":"'Cap Needs Input'!I1162","v":0},{"$f":"'Cap Needs Input'!J1162","v":0},{"$f":"'Cap Needs Input'!K1162","v":"N/A"},{"$f":"AG212","v":0},{"$f":"AH212","v":"T"},{"$f":"'Cap Needs Input'!C1188","v":""},{"$f":"'Cap Needs Input'!E1188","v":""},{"$f":"AK207","v":2014},{"$f":"'20 Year Detail'!C358","v":0},{"$f":"AM212","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.9.04 M&E Other #3","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E1163","v":0},{"$f":"'Cap Needs Input'!F1163","v":0},{"$f":"'Cap Needs Input'!G1163","v":0},{"$f":"'Cap Needs Input'!H1163","v":""},{"$f":"AC213","v":0},{"$f":"'Cap Needs Input'!I1163","v":0},{"$f":"'Cap Needs Input'!J1163","v":0},{"$f":"'Cap Needs Input'!K1163","v":"N/A"},0,{"$f":"AH213","v":"T"},{"$f":"'Cap Needs Input'!C1189","v":""},{"$f":"'Cap Needs Input'!E1189","v":""},{"$f":"AK208","v":2014},{"$f":"'20 Year Detail'!C359","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.9.04 M&E Other #3","[describe sources]",0,{"$f":"'Cap Needs Input'!A1166","v":"T"},{"$f":"'Cap Needs Input'!B1166","v":0},{"$f":"'Cap Needs Input'!C1166","v":0},{"$f":"'Cap Needs Input'!D1166","v":0},{"$f":"'Cap Needs Input'!E1166","v":0},{"$f":"'Cap Needs Input'!F1166","v":0},{"$f":"'Cap Needs Input'!G1166","v":0},{"$f":"'Cap Needs Input'!H1166","v":""},{"$f":"AC214","v":0},{"$f":"'Cap Needs Input'!I1166","v":0},{"$f":"'Cap Needs Input'!J1166","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.9.04 M&E Other #3","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E1169","v":0},{"$f":"'Cap Needs Input'!F1169","v":0},{"$f":"'Cap Needs Input'!G1169","v":0},{"$f":"'Cap Needs Input'!H1169","v":""},{"$f":"AC215","v":0},{"$f":"'Cap Needs Input'!I1169","v":0},{"$f":"'Cap Needs Input'!J1169","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.4.9.04 M&E Other #3","[describe sources]",0,{"$f":"'Cap Needs Input'!A1170","v":"G2"},{"$f":"'Cap Needs Input'!B1170","v":0},{"$f":"'Cap Needs Input'!C1170","v":0},{"$f":"'Cap Needs Input'!D1170","v":0},{"$f":"'Cap Needs Input'!E1170","v":0},{"$f":"'Cap Needs Input'!F1170","v":0},{"$f":"'Cap Needs Input'!G1170","v":0},{"$f":"'Cap Needs Input'!H1170","v":""},{"$f":"AC216","v":0},{"$f":"'Cap Needs Input'!I1170","v":0},{"$f":"'Cap Needs Input'!J1170","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1191","v":"3.5 Elevators"},{"$f":"'Cap Needs Input'!$C$1205","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1194","v":"E1"},{"$f":"'Cap Needs Input'!B1194","v":0},{"$f":"'Cap Needs Input'!C1194","v":0},{"$f":"'Cap Needs Input'!D1194","v":0},{"$f":"'Cap Needs Input'!E1194","v":0},{"$f":"'Cap Needs Input'!F1194","v":0},{"$f":"'Cap Needs Input'!G1194","v":0},{"$f":"'Cap Needs Input'!H1194","v":0},"N/A",{"$f":"'Cap Needs Input'!I1194","v":0},{"$f":"'Cap Needs Input'!J1194","v":0},{"$f":"'Cap Needs Input'!K1194","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":""},{"$f":"AK212","v":2014},{"$f":"'20 Year Detail'!C367","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1191","v":"3.5 Elevators"},{"$f":"S218","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1195","v":"E2"},{"$f":"'Cap Needs Input'!B1195","v":0},{"$f":"'Cap Needs Input'!C1195","v":0},{"$f":"'Cap Needs Input'!D1195","v":0},{"$f":"'Cap Needs Input'!E1195","v":0},{"$f":"'Cap Needs Input'!F1195","v":0},{"$f":"'Cap Needs Input'!G1195","v":0},{"$f":"'Cap Needs Input'!H1195","v":0},{"$f":"AC218","v":"N/A"},{"$f":"'Cap Needs Input'!I1195","v":0},{"$f":"'Cap Needs Input'!J1195","v":0},{"$f":"'Cap Needs Input'!K1195","v":"N/A"},{"$f":"AG218","v":"N/A"},{"$f":"AH218","v":"T"},{"$f":"'Cap Needs Input'!C1221","v":""},{"$f":"'Cap Needs Input'!E1221","v":""},{"$f":"AK213","v":2014},{"$f":"'20 Year Detail'!C368","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1191","v":"3.5 Elevators"},{"$f":"S219","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1196","v":"E3"},{"$f":"'Cap Needs Input'!B1196","v":0},{"$f":"'Cap Needs Input'!C1196","v":0},{"$f":"'Cap Needs Input'!D1196","v":0},{"$f":"'Cap Needs Input'!E1196","v":0},{"$f":"'Cap Needs Input'!F1196","v":0},{"$f":"'Cap Needs Input'!G1196","v":0},{"$f":"'Cap Needs Input'!H1196","v":0},{"$f":"AC219","v":"N/A"},{"$f":"'Cap Needs Input'!I1196","v":0},{"$f":"'Cap Needs Input'!J1196","v":0},{"$f":"'Cap Needs Input'!K1196","v":"N/A"},"N/A",{"$f":"AH219","v":"T"},{"$f":"'Cap Needs Input'!C1222","v":""},{"$f":"'Cap Needs Input'!E1222","v":""},{"$f":"AK214","v":2014},{"$f":"'20 Year Detail'!C369","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1191","v":"3.5 Elevators"},{"$f":"S220","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1199","v":"T"},{"$f":"'Cap Needs Input'!B1199","v":0},{"$f":"'Cap Needs Input'!C1199","v":0},{"$f":"'Cap Needs Input'!D1199","v":0},{"$f":"'Cap Needs Input'!E1199","v":0},{"$f":"'Cap Needs Input'!F1199","v":0},{"$f":"'Cap Needs Input'!G1199","v":0},{"$f":"'Cap Needs Input'!H1199","v":0},{"$f":"AC220","v":"N/A"},{"$f":"'Cap Needs Input'!I1199","v":0},{"$f":"'Cap Needs Input'!J1199","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1191","v":"3.5 Elevators"},{"$f":"S221","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1202","v":"G1"},{"$f":"'Cap Needs Input'!B1202","v":0},{"$f":"'Cap Needs Input'!C1202","v":0},{"$f":"'Cap Needs Input'!D1202","v":0},{"$f":"'Cap Needs Input'!E1202","v":0},{"$f":"'Cap Needs Input'!F1202","v":0},{"$f":"'Cap Needs Input'!G1202","v":0},{"$f":"'Cap Needs Input'!H1202","v":0},{"$f":"AC221","v":"N/A"},{"$f":"'Cap Needs Input'!I1202","v":0},{"$f":"'Cap Needs Input'!J1202","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1191","v":"3.5 Elevators"},{"$f":"S222","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1203","v":"G2"},{"$f":"'Cap Needs Input'!B1203","v":0},{"$f":"'Cap Needs Input'!C1203","v":0},{"$f":"'Cap Needs Input'!D1203","v":0},{"$f":"'Cap Needs Input'!E1203","v":0},{"$f":"'Cap Needs Input'!F1203","v":0},{"$f":"'Cap Needs Input'!G1203","v":0},{"$f":"'Cap Needs Input'!H1203","v":0},{"$f":"AC222","v":"N/A"},{"$f":"'Cap Needs Input'!I1203","v":0},{"$f":"'Cap Needs Input'!J1203","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1224&\" \"&'Cap Needs Input'!$B$1224","v":"3.5.01 Elevators Other #1"},{"$f":"'Cap Needs Input'!$C$1238","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$1224","v":0},{"$f":"'Cap Needs Input'!A1227","v":"E1"},{"$f":"'Cap Needs Input'!B1227","v":0},{"$f":"'Cap Needs Input'!C1227","v":0},{"$f":"'Cap Needs Input'!D1227","v":0},{"$f":"'Cap Needs Input'!E1227","v":0},{"$f":"'Cap Needs Input'!F1227","v":0},{"$f":"'Cap Needs Input'!G1227","v":0},{"$f":"'Cap Needs Input'!H1227","v":""},{"$f":"'Cap Needs Input'!$H$1224","v":0},{"$f":"'Cap Needs Input'!I1227","v":0},{"$f":"'Cap Needs Input'!J1227","v":0},{"$f":"'Cap Needs Input'!K1227","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1224","v":0},{"$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":"AK218","v":2014},{"$f":"'20 Year Detail'!C377","v":0},{"$f":"IF(AND('Utility Savings'!H33=\"\",'Utility Savings'!N33=\"\"),0,IF('Utility Savings'!H33=\"\",'Utility Savings'!N33,'Utility Savings'!H33))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R224","v":"3.5.01 Elevators Other #1"},{"$f":"S224","v":"[describe sources]"},{"$f":"T224","v":0},{"$f":"'Cap Needs Input'!A1228","v":"E2"},{"$f":"'Cap Needs Input'!B1228","v":0},{"$f":"'Cap Needs Input'!C1228","v":0},{"$f":"'Cap Needs Input'!D1228","v":0},{"$f":"'Cap Needs Input'!E1228","v":0},{"$f":"'Cap Needs Input'!F1228","v":0},{"$f":"'Cap Needs Input'!G1228","v":0},{"$f":"'Cap Needs Input'!H1228","v":""},{"$f":"AC224","v":0},{"$f":"'Cap Needs Input'!I1228","v":0},{"$f":"'Cap Needs Input'!J1228","v":0},{"$f":"'Cap Needs Input'!K1228","v":"N/A"},{"$f":"AG224","v":0},{"$f":"AH224","v":"T"},{"$f":"'Cap Needs Input'!C1254","v":""},{"$f":"'Cap Needs Input'!E1254","v":""},{"$f":"AK219","v":2014},{"$f":"'20 Year Detail'!C378","v":0},{"$f":"AM224","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.5.01 Elevators Other #1","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E1229","v":0},{"$f":"'Cap Needs Input'!F1229","v":0},{"$f":"'Cap Needs Input'!G1229","v":0},{"$f":"'Cap Needs Input'!H1229","v":""},{"$f":"AC225","v":0},{"$f":"'Cap Needs Input'!I1229","v":0},{"$f":"'Cap Needs Input'!J1229","v":0},{"$f":"'Cap Needs Input'!K1229","v":"N/A"},0,{"$f":"AH225","v":"T"},{"$f":"'Cap Needs Input'!C1255","v":""},{"$f":"'Cap Needs Input'!E1255","v":""},{"$f":"AK220","v":2014},{"$f":"'20 Year Detail'!C379","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P226","v":0},0,"3.5.01 Elevators Other #1","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E1232","v":0},{"$f":"'Cap Needs Input'!F1232","v":0},{"$f":"'Cap Needs Input'!G1232","v":0},{"$f":"'Cap Needs Input'!H1232","v":""},{"$f":"AC226","v":0},{"$f":"'Cap Needs Input'!I1232","v":0},{"$f":"'Cap Needs Input'!J1232","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A227","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.5.01 Elevators Other #1","[describe sources]",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":0},{"$f":"'Cap Needs Input'!E1235","v":0},{"$f":"'Cap Needs Input'!F1235","v":0},{"$f":"'Cap Needs Input'!G1235","v":0},{"$f":"'Cap Needs Input'!H1235","v":""},{"$f":"AC227","v":0},{"$f":"'Cap Needs Input'!I1235","v":0},{"$f":"'Cap Needs Input'!J1235","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.5.01 Elevators Other #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A1236","v":"G2"},{"$f":"'Cap Needs Input'!B1236","v":0},{"$f":"'Cap Needs Input'!C1236","v":0},{"$f":"'Cap Needs Input'!D1236","v":0},{"$f":"'Cap Needs Input'!E1236","v":0},{"$f":"'Cap Needs Input'!F1236","v":0},{"$f":"'Cap Needs Input'!G1236","v":0},{"$f":"'Cap Needs Input'!H1236","v":""},{"$f":"AC228","v":0},{"$f":"'Cap Needs Input'!I1236","v":0},{"$f":"'Cap Needs Input'!J1236","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1257","v":"3.6.01 CO Detectors/Alarms"},{"$f":"'Cap Needs Input'!$C$1271","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1260","v":"E1"},{"$f":"'Cap Needs Input'!B1260","v":0},{"$f":"'Cap Needs Input'!C1260","v":0},{"$f":"'Cap Needs Input'!D1260","v":0},{"$f":"'Cap Needs Input'!E1260","v":0},{"$f":"'Cap Needs Input'!F1260","v":0},{"$f":"'Cap Needs Input'!G1260","v":0},{"$f":"'Cap Needs Input'!H1260","v":0},"N/A",{"$f":"'Cap Needs Input'!I1260","v":0},{"$f":"'Cap Needs Input'!J1260","v":0},{"$f":"'Cap Needs Input'!K1260","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":""},{"$f":"AK224","v":2014},{"$f":"'20 Year Detail'!C387","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1257","v":"3.6.01 CO Detectors/Alarms"},{"$f":"S230","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1261","v":"E2"},{"$f":"'Cap Needs Input'!B1261","v":0},{"$f":"'Cap Needs Input'!C1261","v":0},{"$f":"'Cap Needs Input'!D1261","v":0},{"$f":"'Cap Needs Input'!E1261","v":0},{"$f":"'Cap Needs Input'!F1261","v":0},{"$f":"'Cap Needs Input'!G1261","v":0},{"$f":"'Cap Needs Input'!H1261","v":0},{"$f":"AC230","v":"N/A"},{"$f":"'Cap Needs Input'!I1261","v":0},{"$f":"'Cap Needs Input'!J1261","v":0},{"$f":"'Cap Needs Input'!K1261","v":"N/A"},{"$f":"AG230","v":"N/A"},{"$f":"AH230","v":"T"},{"$f":"'Cap Needs Input'!C1287","v":""},{"$f":"'Cap Needs Input'!E1287","v":""},{"$f":"AK225","v":2014},{"$f":"'20 Year Detail'!C388","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1257","v":"3.6.01 CO Detectors/Alarms"},{"$f":"S231","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1262","v":"E3"},{"$f":"'Cap Needs Input'!B1262","v":0},{"$f":"'Cap Needs Input'!C1262","v":0},{"$f":"'Cap Needs Input'!D1262","v":0},{"$f":"'Cap Needs Input'!E1262","v":0},{"$f":"'Cap Needs Input'!F1262","v":0},{"$f":"'Cap Needs Input'!G1262","v":0},{"$f":"'Cap Needs Input'!H1262","v":0},{"$f":"AC231","v":"N/A"},{"$f":"'Cap Needs Input'!I1262","v":0},{"$f":"'Cap Needs Input'!J1262","v":0},{"$f":"'Cap Needs Input'!K1262","v":"N/A"},"N/A",{"$f":"AH231","v":"T"},{"$f":"'Cap Needs Input'!C1288","v":""},{"$f":"'Cap Needs Input'!E1288","v":""},{"$f":"AK226","v":2014},{"$f":"'20 Year Detail'!C389","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1257","v":"3.6.01 CO Detectors/Alarms"},{"$f":"S232","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1265","v":"T"},{"$f":"'Cap Needs Input'!B1265","v":0},{"$f":"'Cap Needs Input'!C1265","v":0},{"$f":"'Cap Needs Input'!D1265","v":0},{"$f":"'Cap Needs Input'!E1265","v":0},{"$f":"'Cap Needs Input'!F1265","v":0},{"$f":"'Cap Needs Input'!G1265","v":0},{"$f":"'Cap Needs Input'!H1265","v":0},{"$f":"AC232","v":"N/A"},{"$f":"'Cap Needs Input'!I1265","v":0},{"$f":"'Cap Needs Input'!J1265","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1257","v":"3.6.01 CO Detectors/Alarms"},{"$f":"S233","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1268","v":"G1"},{"$f":"'Cap Needs Input'!B1268","v":0},{"$f":"'Cap Needs Input'!C1268","v":0},{"$f":"'Cap Needs Input'!D1268","v":0},{"$f":"'Cap Needs Input'!E1268","v":0},{"$f":"'Cap Needs Input'!F1268","v":0},{"$f":"'Cap Needs Input'!G1268","v":0},{"$f":"'Cap Needs Input'!H1268","v":0},{"$f":"AC233","v":"N/A"},{"$f":"'Cap Needs Input'!I1268","v":0},{"$f":"'Cap Needs Input'!J1268","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1257","v":"3.6.01 CO Detectors/Alarms"},{"$f":"S234","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1269","v":"G2"},{"$f":"'Cap Needs Input'!B1269","v":0},{"$f":"'Cap Needs Input'!C1269","v":0},{"$f":"'Cap Needs Input'!D1269","v":0},{"$f":"'Cap Needs Input'!E1269","v":0},{"$f":"'Cap Needs Input'!F1269","v":0},{"$f":"'Cap Needs Input'!G1269","v":0},{"$f":"'Cap Needs Input'!H1269","v":0},{"$f":"AC234","v":"N/A"},{"$f":"'Cap Needs Input'!I1269","v":0},{"$f":"'Cap Needs Input'!J1269","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1290","v":"3.6.02 Smoke Detectors"},{"$f":"'Cap Needs Input'!$C$1304","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1293","v":"E1"},{"$f":"'Cap Needs Input'!B1293","v":0},{"$f":"'Cap Needs Input'!C1293","v":0},{"$f":"'Cap Needs Input'!D1293","v":0},{"$f":"'Cap Needs Input'!E1293","v":0},{"$f":"'Cap Needs Input'!F1293","v":0},{"$f":"'Cap Needs Input'!G1293","v":0},{"$f":"'Cap Needs Input'!H1293","v":0},"N/A",{"$f":"'Cap Needs Input'!I1293","v":0},{"$f":"'Cap Needs Input'!J1293","v":0},{"$f":"'Cap Needs Input'!K1293","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":""},{"$f":"AK230","v":2014},{"$f":"'20 Year Detail'!C397","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1290","v":"3.6.02 Smoke Detectors"},{"$f":"S236","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1294","v":"E2"},{"$f":"'Cap Needs Input'!B1294","v":0},{"$f":"'Cap Needs Input'!C1294","v":0},{"$f":"'Cap Needs Input'!D1294","v":0},{"$f":"'Cap Needs Input'!E1294","v":0},{"$f":"'Cap Needs Input'!F1294","v":0},{"$f":"'Cap Needs Input'!G1294","v":0},{"$f":"'Cap Needs Input'!H1294","v":0},{"$f":"AC236","v":"N/A"},{"$f":"'Cap Needs Input'!I1294","v":0},{"$f":"'Cap Needs Input'!J1294","v":0},{"$f":"'Cap Needs Input'!K1294","v":"N/A"},{"$f":"AG236","v":"N/A"},{"$f":"AH236","v":"T"},{"$f":"'Cap Needs Input'!C1320","v":""},{"$f":"'Cap Needs Input'!E1320","v":""},{"$f":"AK231","v":2014},{"$f":"'20 Year Detail'!C398","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1290","v":"3.6.02 Smoke Detectors"},{"$f":"S237","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1295","v":"E3"},{"$f":"'Cap Needs Input'!B1295","v":0},{"$f":"'Cap Needs Input'!C1295","v":0},{"$f":"'Cap Needs Input'!D1295","v":0},{"$f":"'Cap Needs Input'!E1295","v":0},{"$f":"'Cap Needs Input'!F1295","v":0},{"$f":"'Cap Needs Input'!G1295","v":0},{"$f":"'Cap Needs Input'!H1295","v":0},{"$f":"AC237","v":"N/A"},{"$f":"'Cap Needs Input'!I1295","v":0},{"$f":"'Cap Needs Input'!J1295","v":0},{"$f":"'Cap Needs Input'!K1295","v":"N/A"},"N/A",{"$f":"AH237","v":"T"},{"$f":"'Cap Needs Input'!C1321","v":""},{"$f":"'Cap Needs Input'!E1321","v":""},{"$f":"AK232","v":2014},{"$f":"'20 Year Detail'!C399","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1290","v":"3.6.02 Smoke Detectors"},{"$f":"S238","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1298","v":"T"},{"$f":"'Cap Needs Input'!B1298","v":0},{"$f":"'Cap Needs Input'!C1298","v":0},{"$f":"'Cap Needs Input'!D1298","v":0},{"$f":"'Cap Needs Input'!E1298","v":0},{"$f":"'Cap Needs Input'!F1298","v":0},{"$f":"'Cap Needs Input'!G1298","v":0},{"$f":"'Cap Needs Input'!H1298","v":0},{"$f":"AC238","v":"N/A"},{"$f":"'Cap Needs Input'!I1298","v":0},{"$f":"'Cap Needs Input'!J1298","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1290","v":"3.6.02 Smoke Detectors"},{"$f":"S239","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1301","v":"G1"},{"$f":"'Cap Needs Input'!B1301","v":0},{"$f":"'Cap Needs Input'!C1301","v":0},{"$f":"'Cap Needs Input'!D1301","v":0},{"$f":"'Cap Needs Input'!E1301","v":0},{"$f":"'Cap Needs Input'!F1301","v":0},{"$f":"'Cap Needs Input'!G1301","v":0},{"$f":"'Cap Needs Input'!H1301","v":0},{"$f":"AC239","v":"N/A"},{"$f":"'Cap Needs Input'!I1301","v":0},{"$f":"'Cap Needs Input'!J1301","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1290","v":"3.6.02 Smoke Detectors"},{"$f":"S240","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1302","v":"G2"},{"$f":"'Cap Needs Input'!B1302","v":0},{"$f":"'Cap Needs Input'!C1302","v":0},{"$f":"'Cap Needs Input'!D1302","v":0},{"$f":"'Cap Needs Input'!E1302","v":0},{"$f":"'Cap Needs Input'!F1302","v":0},{"$f":"'Cap Needs Input'!G1302","v":0},{"$f":"'Cap Needs Input'!H1302","v":0},{"$f":"AC240","v":"N/A"},{"$f":"'Cap Needs Input'!I1302","v":0},{"$f":"'Cap Needs Input'!J1302","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",{"$f":"AR240","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1323&\" \"&'Cap Needs Input'!$B$1323","v":"3.6.03 Life Safety Other #1"},{"$f":"'Cap Needs Input'!$C$1337","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$1323","v":0},{"$f":"'Cap Needs Input'!A1326","v":"E1"},{"$f":"'Cap Needs Input'!B1326","v":0},{"$f":"'Cap Needs Input'!C1326","v":0},{"$f":"'Cap Needs Input'!D1326","v":0},{"$f":"'Cap Needs Input'!E1326","v":0},{"$f":"'Cap Needs Input'!F1326","v":0},{"$f":"'Cap Needs Input'!G1326","v":0},{"$f":"'Cap Needs Input'!H1326","v":""},{"$f":"'Cap Needs Input'!$H$1323","v":0},{"$f":"'Cap Needs Input'!I1326","v":0},{"$f":"'Cap Needs Input'!J1326","v":0},{"$f":"'Cap Needs Input'!K1326","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1323","v":0},{"$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":"AK236","v":2014},{"$f":"'20 Year Detail'!C407","v":0},{"$f":"IF(AND('Utility Savings'!H34=\"\",'Utility Savings'!N34=\"\"),0,IF('Utility Savings'!H34=\"\",'Utility Savings'!N34,'Utility Savings'!H34))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P242","v":0},0,{"$f":"R242","v":"3.6.03 Life Safety Other #1"},{"$f":"S242","v":"[describe sources]"},{"$f":"T242","v":0},{"$f":"'Cap Needs Input'!A1327","v":"E2"},{"$f":"'Cap Needs Input'!B1327","v":0},{"$f":"'Cap Needs Input'!C1327","v":0},{"$f":"'Cap Needs Input'!D1327","v":0},{"$f":"'Cap Needs Input'!E1327","v":0},{"$f":"'Cap Needs Input'!F1327","v":0},{"$f":"'Cap Needs Input'!G1327","v":0},{"$f":"'Cap Needs Input'!H1327","v":""},{"$f":"AC242","v":0},{"$f":"'Cap Needs Input'!I1327","v":0},{"$f":"'Cap Needs Input'!J1327","v":0},{"$f":"'Cap Needs Input'!K1327","v":"N/A"},{"$f":"AG242","v":0},{"$f":"AH242","v":"T"},{"$f":"'Cap Needs Input'!C1353","v":""},{"$f":"'Cap Needs Input'!E1353","v":""},{"$f":"AK237","v":2014},{"$f":"'20 Year Detail'!C408","v":0},{"$f":"AM242","v":0},0,0,0,0,0]
[{"$f":"A243","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.6.03 Life Safety Other #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A1328","v":"E3"},{"$f":"'Cap Needs Input'!B1328","v":0},{"$f":"'Cap Needs Input'!C1328","v":0},{"$f":"'Cap Needs Input'!D1328","v":0},{"$f":"'Cap Needs Input'!E1328","v":0},{"$f":"'Cap Needs Input'!F1328","v":0},{"$f":"'Cap Needs Input'!G1328","v":0},{"$f":"'Cap Needs Input'!H1328","v":""},{"$f":"AC243","v":0},{"$f":"'Cap Needs Input'!I1328","v":0},{"$f":"'Cap Needs Input'!J1328","v":0},{"$f":"'Cap Needs Input'!K1328","v":"N/A"},0,{"$f":"AH243","v":"T"},{"$f":"'Cap Needs Input'!C1354","v":""},{"$f":"'Cap Needs Input'!E1354","v":""},{"$f":"AK238","v":2014},{"$f":"'20 Year Detail'!C409","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.6.03 Life Safety Other #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A1331","v":"T"},{"$f":"'Cap Needs Input'!B1331","v":0},{"$f":"'Cap Needs Input'!C1331","v":0},{"$f":"'Cap Needs Input'!D1331","v":0},{"$f":"'Cap Needs Input'!E1331","v":0},{"$f":"'Cap Needs Input'!F1331","v":0},{"$f":"'Cap Needs Input'!G1331","v":0},{"$f":"'Cap Needs Input'!H1331","v":""},{"$f":"AC244","v":0},{"$f":"'Cap Needs Input'!I1331","v":0},{"$f":"'Cap Needs Input'!J1331","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.6.03 Life Safety Other #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A1334","v":"G1"},{"$f":"'Cap Needs Input'!B1334","v":0},{"$f":"'Cap Needs Input'!C1334","v":0},{"$f":"'Cap Needs Input'!D1334","v":0},{"$f":"'Cap Needs Input'!E1334","v":0},{"$f":"'Cap Needs Input'!F1334","v":0},{"$f":"'Cap Needs Input'!G1334","v":0},{"$f":"'Cap Needs Input'!H1334","v":""},{"$f":"AC245","v":0},{"$f":"'Cap Needs Input'!I1334","v":0},{"$f":"'Cap Needs Input'!J1334","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.6.03 Life Safety Other #1","[describe sources]",0,{"$f":"'Cap Needs Input'!A1335","v":"G2"},{"$f":"'Cap Needs Input'!B1335","v":0},{"$f":"'Cap Needs Input'!C1335","v":0},{"$f":"'Cap Needs Input'!D1335","v":0},{"$f":"'Cap Needs Input'!E1335","v":0},{"$f":"'Cap Needs Input'!F1335","v":0},{"$f":"'Cap Needs Input'!G1335","v":0},{"$f":"'Cap Needs Input'!H1335","v":""},{"$f":"AC246","v":0},{"$f":"'Cap Needs Input'!I1335","v":0},{"$f":"'Cap Needs Input'!J1335","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1356","v":"3.7.1.01 Common Area Floor Coverings"},{"$f":"'Cap Needs Input'!$C$1370","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1359","v":"E1"},{"$f":"'Cap Needs Input'!B1359","v":0},{"$f":"'Cap Needs Input'!C1359","v":0},{"$f":"'Cap Needs Input'!D1359","v":0},{"$f":"'Cap Needs Input'!E1359","v":0},{"$f":"'Cap Needs Input'!F1359","v":0},{"$f":"'Cap Needs Input'!G1359","v":0},{"$f":"'Cap Needs Input'!H1359","v":0},"N/A",{"$f":"'Cap Needs Input'!I1359","v":0},{"$f":"'Cap Needs Input'!J1359","v":0},{"$f":"'Cap Needs Input'!K1359","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":""},{"$f":"AK242","v":2014},{"$f":"'20 Year Detail'!C417","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1356","v":"3.7.1.01 Common Area Floor Coverings"},{"$f":"S248","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1360","v":"E2"},{"$f":"'Cap Needs Input'!B1360","v":0},{"$f":"'Cap Needs Input'!C1360","v":0},{"$f":"'Cap Needs Input'!D1360","v":0},{"$f":"'Cap Needs Input'!E1360","v":0},{"$f":"'Cap Needs Input'!F1360","v":0},{"$f":"'Cap Needs Input'!G1360","v":0},{"$f":"'Cap Needs Input'!H1360","v":0},{"$f":"AC248","v":"N/A"},{"$f":"'Cap Needs Input'!I1360","v":0},{"$f":"'Cap Needs Input'!J1360","v":0},{"$f":"'Cap Needs Input'!K1360","v":"N/A"},{"$f":"AG248","v":"N/A"},{"$f":"AH248","v":"T"},{"$f":"'Cap Needs Input'!C1386","v":""},{"$f":"'Cap Needs Input'!E1386","v":""},{"$f":"AK243","v":2014},{"$f":"'20 Year Detail'!C418","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1356","v":"3.7.1.01 Common Area Floor Coverings"},{"$f":"S249","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1361","v":"E3"},{"$f":"'Cap Needs Input'!B1361","v":0},{"$f":"'Cap Needs Input'!C1361","v":0},{"$f":"'Cap Needs Input'!D1361","v":0},{"$f":"'Cap Needs Input'!E1361","v":0},{"$f":"'Cap Needs Input'!F1361","v":0},{"$f":"'Cap Needs Input'!G1361","v":0},{"$f":"'Cap Needs Input'!H1361","v":0},{"$f":"AC249","v":"N/A"},{"$f":"'Cap Needs Input'!I1361","v":0},{"$f":"'Cap Needs Input'!J1361","v":0},{"$f":"'Cap Needs Input'!K1361","v":"N/A"},"N/A",{"$f":"AH249","v":"T"},{"$f":"'Cap Needs Input'!C1387","v":""},{"$f":"'Cap Needs Input'!E1387","v":""},{"$f":"AK244","v":2014},{"$f":"'20 Year Detail'!C419","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1356","v":"3.7.1.01 Common Area Floor Coverings"},{"$f":"S250","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1364","v":"T"},{"$f":"'Cap Needs Input'!B1364","v":0},{"$f":"'Cap Needs Input'!C1364","v":0},{"$f":"'Cap Needs Input'!D1364","v":0},{"$f":"'Cap Needs Input'!E1364","v":0},{"$f":"'Cap Needs Input'!F1364","v":0},{"$f":"'Cap Needs Input'!G1364","v":0},{"$f":"'Cap Needs Input'!H1364","v":0},{"$f":"AC250","v":"N/A"},{"$f":"'Cap Needs Input'!I1364","v":0},{"$f":"'Cap Needs Input'!J1364","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1356","v":"3.7.1.01 Common Area Floor Coverings"},{"$f":"S251","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1367","v":"G1"},{"$f":"'Cap Needs Input'!B1367","v":0},{"$f":"'Cap Needs Input'!C1367","v":0},{"$f":"'Cap Needs Input'!D1367","v":0},{"$f":"'Cap Needs Input'!E1367","v":0},{"$f":"'Cap Needs Input'!F1367","v":0},{"$f":"'Cap Needs Input'!G1367","v":0},{"$f":"'Cap Needs Input'!H1367","v":0},{"$f":"AC251","v":"N/A"},{"$f":"'Cap Needs Input'!I1367","v":0},{"$f":"'Cap Needs Input'!J1367","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1356","v":"3.7.1.01 Common Area Floor Coverings"},{"$f":"S252","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1368","v":"G2"},{"$f":"'Cap Needs Input'!B1368","v":0},{"$f":"'Cap Needs Input'!C1368","v":0},{"$f":"'Cap Needs Input'!D1368","v":0},{"$f":"'Cap Needs Input'!E1368","v":0},{"$f":"'Cap Needs Input'!F1368","v":0},{"$f":"'Cap Needs Input'!G1368","v":0},{"$f":"'Cap Needs Input'!H1368","v":0},{"$f":"AC252","v":"N/A"},{"$f":"'Cap Needs Input'!I1368","v":0},{"$f":"'Cap Needs Input'!J1368","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1389","v":"3.7.1.02 Common Interior Lighting Bulbs"},{"$f":"'Cap Needs Input'!$C$1403","v":"[describe sources]"},{"$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'!$G$1389","v":"Electricity"},{"$f":"'Cap Needs Input'!I1392","v":0},{"$f":"'Cap Needs Input'!J1392","v":0},{"$f":"'Cap Needs Input'!K1392","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1389","v":0},{"$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":"AK248","v":2014},{"$f":"'20 Year Detail'!C427","v":0},{"$f":"IF(AND('Utility Savings'!H35=\"\",'Utility Savings'!N35=\"\"),0,IF('Utility Savings'!H35=\"\",'Utility Savings'!N35,'Utility Savings'!H35))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1389","v":"3.7.1.02 Common Interior Lighting Bulbs"},{"$f":"S254","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$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":"AC254","v":"Electricity"},{"$f":"'Cap Needs Input'!I1393","v":0},{"$f":"'Cap Needs Input'!J1393","v":0},{"$f":"'Cap Needs Input'!K1393","v":"N/A"},{"$f":"AG254","v":0},{"$f":"AH254","v":"T"},{"$f":"'Cap Needs Input'!C1419","v":""},{"$f":"'Cap Needs Input'!E1419","v":""},{"$f":"AK249","v":2014},{"$f":"'20 Year Detail'!C428","v":0},{"$f":"AM254","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1389","v":"3.7.1.02 Common Interior Lighting Bulbs"},{"$f":"S255","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$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":"AC255","v":"Electricity"},{"$f":"'Cap Needs Input'!I1394","v":0},{"$f":"'Cap Needs Input'!J1394","v":0},{"$f":"'Cap Needs Input'!K1394","v":"N/A"},0,{"$f":"AH255","v":"T"},{"$f":"'Cap Needs Input'!C1420","v":""},{"$f":"'Cap Needs Input'!E1420","v":""},{"$f":"AK250","v":2014},{"$f":"'20 Year Detail'!C429","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1389","v":"3.7.1.02 Common Interior Lighting Bulbs"},{"$f":"S256","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$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":"AC256","v":"Electricity"},{"$f":"'Cap Needs Input'!I1397","v":0},{"$f":"'Cap Needs Input'!J1397","v":0},null,0,null,null,null,null,null,0,0,0,0,0,{"$f":"AR256","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1389","v":"3.7.1.02 Common Interior Lighting Bulbs"},{"$f":"S257","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$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":"AC257","v":"Electricity"},{"$f":"'Cap Needs Input'!I1400","v":0},{"$f":"'Cap Needs Input'!J1400","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P258","v":0},0,{"$f":"'Cap Needs Input'!$A$1389","v":"3.7.1.02 Common Interior Lighting Bulbs"},{"$f":"S258","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$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":"AC258","v":"Electricity"},{"$f":"'Cap Needs Input'!I1401","v":0},{"$f":"'Cap Needs Input'!J1401","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A259","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1422","v":"3.7.1.03 Common Area Interior Lighting Fixtures"},{"$f":"'Cap Needs Input'!$C$1436","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$E$1422","v":"Owner"},{"$f":"'Cap Needs Input'!A1425","v":"E1"},{"$f":"'Cap Needs Input'!B1425","v":0},{"$f":"'Cap Needs Input'!C1425","v":0},{"$f":"'Cap Needs Input'!D1425","v":0},{"$f":"'Cap Needs Input'!E1425","v":0},{"$f":"'Cap Needs Input'!F1425","v":0},{"$f":"'Cap Needs Input'!G1425","v":0},{"$f":"'Cap Needs Input'!H1425","v":"KWH"},{"$f":"'Cap Needs Input'!$G$1422","v":"Electricity"},{"$f":"'Cap Needs Input'!I1425","v":0},{"$f":"'Cap Needs Input'!J1425","v":0},{"$f":"'Cap Needs Input'!K1425","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1422","v":0},{"$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":"AK254","v":2014},{"$f":"'20 Year Detail'!C437","v":0},{"$f":"IF(AND('Utility Savings'!H36=\"\",'Utility Savings'!N36=\"\"),0,IF('Utility Savings'!H36=\"\",'Utility Savings'!N36,'Utility Savings'!H36))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1422","v":"3.7.1.03 Common Area Interior Lighting Fixtures"},{"$f":"S260","v":"[describe sources]"},{"$f":"T260","v":"Owner"},{"$f":"'Cap Needs Input'!A1426","v":"E2"},{"$f":"'Cap Needs Input'!B1426","v":0},{"$f":"'Cap Needs Input'!C1426","v":0},{"$f":"'Cap Needs Input'!D1426","v":0},{"$f":"'Cap Needs Input'!E1426","v":0},{"$f":"'Cap Needs Input'!F1426","v":0},{"$f":"'Cap Needs Input'!G1426","v":0},{"$f":"'Cap Needs Input'!H1426","v":"KWH"},{"$f":"AC260","v":"Electricity"},{"$f":"'Cap Needs Input'!I1426","v":0},{"$f":"'Cap Needs Input'!J1426","v":0},{"$f":"'Cap Needs Input'!K1426","v":"N/A"},{"$f":"AG260","v":0},{"$f":"AH260","v":"T"},{"$f":"'Cap Needs Input'!C1452","v":""},{"$f":"'Cap Needs Input'!E1452","v":""},{"$f":"AK255","v":2014},{"$f":"'20 Year Detail'!C438","v":0},{"$f":"AM260","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1422","v":"3.7.1.03 Common Area Interior Lighting Fixtures"},{"$f":"S261","v":"[describe sources]"},"Owner",{"$f":"'Cap Needs Input'!A1427","v":"E3"},{"$f":"'Cap Needs Input'!B1427","v":0},{"$f":"'Cap Needs Input'!C1427","v":0},{"$f":"'Cap Needs Input'!D1427","v":0},{"$f":"'Cap Needs Input'!E1427","v":0},{"$f":"'Cap Needs Input'!F1427","v":0},{"$f":"'Cap Needs Input'!G1427","v":0},{"$f":"'Cap Needs Input'!H1427","v":"KWH"},{"$f":"AC261","v":"Electricity"},{"$f":"'Cap Needs Input'!I1427","v":0},{"$f":"'Cap Needs Input'!J1427","v":0},{"$f":"'Cap Needs Input'!K1427","v":"N/A"},0,{"$f":"AH261","v":"T"},{"$f":"'Cap Needs Input'!C1453","v":""},{"$f":"'Cap Needs Input'!E1453","v":""},{"$f":"AK256","v":2014},{"$f":"'20 Year Detail'!C439","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1422","v":"3.7.1.03 Common Area Interior Lighting Fixtures"},"[describe sources]","Owner",{"$f":"'Cap Needs Input'!A1430","v":"T"},{"$f":"'Cap Needs Input'!B1430","v":0},{"$f":"'Cap Needs Input'!C1430","v":0},{"$f":"'Cap Needs Input'!D1430","v":0},{"$f":"'Cap Needs Input'!E1430","v":0},{"$f":"'Cap Needs Input'!F1430","v":0},{"$f":"'Cap Needs Input'!G1430","v":0},{"$f":"'Cap Needs Input'!H1430","v":"KWH"},{"$f":"AC262","v":"Electricity"},{"$f":"'Cap Needs Input'!I1430","v":0},{"$f":"'Cap Needs Input'!J1430","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1422","v":"3.7.1.03 Common Area Interior Lighting Fixtures"},"[describe sources]","Owner",{"$f":"'Cap Needs Input'!A1433","v":"G1"},{"$f":"'Cap Needs Input'!B1433","v":0},{"$f":"'Cap Needs Input'!C1433","v":0},{"$f":"'Cap Needs Input'!D1433","v":0},{"$f":"'Cap Needs Input'!E1433","v":0},{"$f":"'Cap Needs Input'!F1433","v":0},{"$f":"'Cap Needs Input'!G1433","v":0},{"$f":"'Cap Needs Input'!H1433","v":"KWH"},{"$f":"AC263","v":"Electricity"},{"$f":"'Cap Needs Input'!I1433","v":0},{"$f":"'Cap Needs Input'!J1433","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1422","v":"3.7.1.03 Common Area Interior Lighting Fixtures"},"[describe sources]","Owner",{"$f":"'Cap Needs Input'!A1434","v":"G2"},{"$f":"'Cap Needs Input'!B1434","v":0},{"$f":"'Cap Needs Input'!C1434","v":0},{"$f":"'Cap Needs Input'!D1434","v":0},{"$f":"'Cap Needs Input'!E1434","v":0},{"$f":"'Cap Needs Input'!F1434","v":0},{"$f":"'Cap Needs Input'!G1434","v":0},{"$f":"'Cap Needs Input'!H1434","v":"KWH"},{"$f":"AC264","v":"Electricity"},{"$f":"'Cap Needs Input'!I1434","v":0},{"$f":"'Cap Needs Input'!J1434","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1455","v":"3.7.1.04 Exit Signs"},{"$f":"'Cap Needs Input'!$C$1469","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1458","v":"E1"},{"$f":"'Cap Needs Input'!B1458","v":0},{"$f":"'Cap Needs Input'!C1458","v":0},{"$f":"'Cap Needs Input'!D1458","v":0},{"$f":"'Cap Needs Input'!E1458","v":0},{"$f":"'Cap Needs Input'!F1458","v":0},{"$f":"'Cap Needs Input'!G1458","v":0},{"$f":"'Cap Needs Input'!H1458","v":0},"N/A",{"$f":"'Cap Needs Input'!I1458","v":0},{"$f":"'Cap Needs Input'!J1458","v":0},{"$f":"'Cap Needs Input'!K1458","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":""},{"$f":"AK260","v":2014},{"$f":"'20 Year Detail'!C447","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1455","v":"3.7.1.04 Exit Signs"},{"$f":"S266","v":"[describe sources]"},"Negligible Util 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":0},{"$f":"'Cap Needs Input'!E1459","v":0},{"$f":"'Cap Needs Input'!F1459","v":0},{"$f":"'Cap Needs Input'!G1459","v":0},{"$f":"'Cap Needs Input'!H1459","v":0},{"$f":"AC266","v":"N/A"},{"$f":"'Cap Needs Input'!I1459","v":0},{"$f":"'Cap Needs Input'!J1459","v":0},{"$f":"'Cap Needs Input'!K1459","v":"N/A"},{"$f":"AG266","v":"N/A"},{"$f":"AH266","v":"T"},{"$f":"'Cap Needs Input'!C1485","v":""},{"$f":"'Cap Needs Input'!E1485","v":""},{"$f":"AK261","v":2014},{"$f":"'20 Year Detail'!C448","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1455","v":"3.7.1.04 Exit Signs"},{"$f":"S267","v":"[describe sources]"},"Negligible Util 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":0},{"$f":"'Cap Needs Input'!E1460","v":0},{"$f":"'Cap Needs Input'!F1460","v":0},{"$f":"'Cap Needs Input'!G1460","v":0},{"$f":"'Cap Needs Input'!H1460","v":0},{"$f":"AC267","v":"N/A"},{"$f":"'Cap Needs Input'!I1460","v":0},{"$f":"'Cap Needs Input'!J1460","v":0},{"$f":"'Cap Needs Input'!K1460","v":"N/A"},"N/A",{"$f":"AH267","v":"T"},{"$f":"'Cap Needs Input'!C1486","v":""},{"$f":"'Cap Needs Input'!E1486","v":""},{"$f":"AK262","v":2014},{"$f":"'20 Year Detail'!C449","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1455","v":"3.7.1.04 Exit Signs"},{"$f":"S268","v":"[describe sources]"},"Negligible Util 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":0},{"$f":"'Cap Needs Input'!E1463","v":0},{"$f":"'Cap Needs Input'!F1463","v":0},{"$f":"'Cap Needs Input'!G1463","v":0},{"$f":"'Cap Needs Input'!H1463","v":0},{"$f":"AC268","v":"N/A"},{"$f":"'Cap Needs Input'!I1463","v":0},{"$f":"'Cap Needs Input'!J1463","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1455","v":"3.7.1.04 Exit Signs"},{"$f":"S269","v":"[describe sources]"},"Negligible Util 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":0},{"$f":"'Cap Needs Input'!E1466","v":0},{"$f":"'Cap Needs Input'!F1466","v":0},{"$f":"'Cap Needs Input'!G1466","v":0},{"$f":"'Cap Needs Input'!H1466","v":0},{"$f":"AC269","v":"N/A"},{"$f":"'Cap Needs Input'!I1466","v":0},{"$f":"'Cap Needs Input'!J1466","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1455","v":"3.7.1.04 Exit Signs"},{"$f":"S270","v":"[describe sources]"},"Negligible Util 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":0},{"$f":"'Cap Needs Input'!E1467","v":0},{"$f":"'Cap Needs Input'!F1467","v":0},{"$f":"'Cap Needs Input'!G1467","v":0},{"$f":"'Cap Needs Input'!H1467","v":0},{"$f":"AC270","v":"N/A"},{"$f":"'Cap Needs Input'!I1467","v":0},{"$f":"'Cap Needs Input'!J1467","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",{"$f":"AR270","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1488","v":"3.7.1.05 Exterior Lighting"},{"$f":"'Cap Needs Input'!$C$1502","v":"[describe sources]"},{"$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},{"$f":"'Cap Needs Input'!D1491","v":0},{"$f":"'Cap Needs Input'!E1491","v":0},{"$f":"'Cap Needs Input'!F1491","v":0},{"$f":"'Cap Needs Input'!G1491","v":0},{"$f":"'Cap Needs Input'!H1491","v":"KWH"},{"$f":"'Cap Needs Input'!G1488","v":"Electricity"},{"$f":"'Cap Needs Input'!I1491","v":0},{"$f":"'Cap Needs Input'!J1491","v":0},{"$f":"'Cap Needs Input'!K1491","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1488","v":0},{"$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":"AK266","v":2014},{"$f":"'20 Year Detail'!C457","v":0},{"$f":"IF(AND('Utility Savings'!H37=\"\",'Utility Savings'!N37=\"\"),0,IF('Utility Savings'!H37=\"\",'Utility Savings'!N37,'Utility Savings'!H37))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1488","v":"3.7.1.05 Exterior Lighting"},{"$f":"S272","v":"[describe sources]"},{"$f":"T272","v":"Owner"},{"$f":"'Cap Needs Input'!A1492","v":"E2"},{"$f":"'Cap Needs Input'!B1492","v":0},{"$f":"'Cap Needs Input'!C1492","v":0},{"$f":"'Cap Needs Input'!D1492","v":0},{"$f":"'Cap Needs Input'!E1492","v":0},{"$f":"'Cap Needs Input'!F1492","v":0},{"$f":"'Cap Needs Input'!G1492","v":0},{"$f":"'Cap Needs Input'!H1492","v":"KWH"},{"$f":"AC272","v":"Electricity"},{"$f":"'Cap Needs Input'!I1492","v":0},{"$f":"'Cap Needs Input'!J1492","v":0},{"$f":"'Cap Needs Input'!K1492","v":"N/A"},{"$f":"AG272","v":0},{"$f":"AH272","v":"T"},{"$f":"'Cap Needs Input'!C1518","v":""},{"$f":"'Cap Needs Input'!E1518","v":""},{"$f":"AK267","v":2014},{"$f":"'20 Year Detail'!C458","v":0},{"$f":"AM272","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1488","v":"3.7.1.05 Exterior Lighting"},{"$f":"S273","v":"[describe sources]"},"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":0},{"$f":"'Cap Needs Input'!E1493","v":0},{"$f":"'Cap Needs Input'!F1493","v":0},{"$f":"'Cap Needs Input'!G1493","v":0},{"$f":"'Cap Needs Input'!H1493","v":"KWH"},{"$f":"AC273","v":"Electricity"},{"$f":"'Cap Needs Input'!I1493","v":0},{"$f":"'Cap Needs Input'!J1493","v":0},{"$f":"'Cap Needs Input'!K1493","v":"N/A"},0,{"$f":"AH273","v":"T"},{"$f":"'Cap Needs Input'!C1519","v":""},{"$f":"'Cap Needs Input'!E1519","v":""},{"$f":"AK268","v":2014},{"$f":"'20 Year Detail'!C459","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P274","v":0},0,{"$f":"'Cap Needs Input'!$A$1488","v":"3.7.1.05 Exterior Lighting"},"[describe sources]","Owner",{"$f":"'Cap Needs Input'!A1496","v":"T"},{"$f":"'Cap Needs Input'!B1496","v":0},{"$f":"'Cap Needs Input'!C1496","v":0},{"$f":"'Cap Needs Input'!D1496","v":0},{"$f":"'Cap Needs Input'!E1496","v":0},{"$f":"'Cap Needs Input'!F1496","v":0},{"$f":"'Cap Needs Input'!G1496","v":0},{"$f":"'Cap Needs Input'!H1496","v":"KWH"},{"$f":"AC274","v":"Electricity"},{"$f":"'Cap Needs Input'!I1496","v":0},{"$f":"'Cap Needs Input'!J1496","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A275","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1488","v":"3.7.1.05 Exterior Lighting"},"[describe sources]","Owner",{"$f":"'Cap Needs Input'!A1499","v":"G1"},{"$f":"'Cap Needs Input'!B1499","v":0},{"$f":"'Cap Needs Input'!C1499","v":0},{"$f":"'Cap Needs Input'!D1499","v":0},{"$f":"'Cap Needs Input'!E1499","v":0},{"$f":"'Cap Needs Input'!F1499","v":0},{"$f":"'Cap Needs Input'!G1499","v":0},{"$f":"'Cap Needs Input'!H1499","v":"KWH"},{"$f":"AC275","v":"Electricity"},{"$f":"'Cap Needs Input'!I1499","v":0},{"$f":"'Cap Needs Input'!J1499","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1488","v":"3.7.1.05 Exterior Lighting"},"[describe sources]","Owner",{"$f":"'Cap Needs Input'!A1500","v":"G2"},{"$f":"'Cap Needs Input'!B1500","v":0},{"$f":"'Cap Needs Input'!C1500","v":0},{"$f":"'Cap Needs Input'!D1500","v":0},{"$f":"'Cap Needs Input'!E1500","v":0},{"$f":"'Cap Needs Input'!F1500","v":0},{"$f":"'Cap Needs Input'!G1500","v":0},{"$f":"'Cap Needs Input'!H1500","v":"KWH"},{"$f":"AC276","v":"Electricity"},{"$f":"'Cap Needs Input'!I1500","v":0},{"$f":"'Cap Needs Input'!J1500","v":""},null,{"$f":"AG276","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1521&\" \"&'Cap Needs Input'!$B$1521","v":"3.7.1.9.01 Common Area Other #1"},{"$f":"'Cap Needs Input'!$C$1535","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$1521","v":0},{"$f":"'Cap Needs Input'!A1524","v":"E1"},{"$f":"'Cap Needs Input'!B1524","v":0},{"$f":"'Cap Needs Input'!C1524","v":0},{"$f":"'Cap Needs Input'!D1524","v":0},{"$f":"'Cap Needs Input'!E1524","v":0},{"$f":"'Cap Needs Input'!F1524","v":0},{"$f":"'Cap Needs Input'!G1524","v":0},{"$f":"'Cap Needs Input'!H1524","v":""},{"$f":"'Cap Needs Input'!$H$1521","v":0},{"$f":"'Cap Needs Input'!I1524","v":0},{"$f":"'Cap Needs Input'!J1524","v":0},{"$f":"'Cap Needs Input'!K1524","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1521","v":0},{"$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":"AK272","v":2014},{"$f":"'20 Year Detail'!C467","v":0},{"$f":"IF(AND('Utility Savings'!H38=\"\",'Utility Savings'!N38=\"\"),0,IF('Utility Savings'!H38=\"\",'Utility Savings'!N38,'Utility Savings'!H38))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1521&\" \"&'Cap Needs Input'!$B$1521","v":"3.7.1.9.01 Common Area Other #1"},{"$f":"S278","v":"[describe sources]"},{"$f":"T278","v":0},{"$f":"'Cap Needs Input'!A1525","v":"E2"},{"$f":"'Cap Needs Input'!B1525","v":0},{"$f":"'Cap Needs Input'!C1525","v":0},{"$f":"'Cap Needs Input'!D1525","v":0},{"$f":"'Cap Needs Input'!E1525","v":0},{"$f":"'Cap Needs Input'!F1525","v":0},{"$f":"'Cap Needs Input'!G1525","v":0},{"$f":"'Cap Needs Input'!H1525","v":""},{"$f":"AC278","v":0},{"$f":"'Cap Needs Input'!I1525","v":0},{"$f":"'Cap Needs Input'!J1525","v":0},{"$f":"'Cap Needs Input'!K1525","v":"N/A"},{"$f":"AG278","v":0},{"$f":"AH278","v":"T"},{"$f":"'Cap Needs Input'!C1551","v":""},{"$f":"'Cap Needs Input'!E1551","v":""},{"$f":"AK273","v":2014},{"$f":"'20 Year Detail'!C468","v":0},{"$f":"AM278","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1521&\" \"&'Cap Needs Input'!$B$1521","v":"3.7.1.9.01 Common Area Other #1"},{"$f":"S279","v":"[describe sources]"},0,{"$f":"'Cap Needs Input'!A1526","v":"E3"},{"$f":"'Cap Needs Input'!B1526","v":0},{"$f":"'Cap Needs Input'!C1526","v":0},{"$f":"'Cap Needs Input'!D1526","v":0},{"$f":"'Cap Needs Input'!E1526","v":0},{"$f":"'Cap Needs Input'!F1526","v":0},{"$f":"'Cap Needs Input'!G1526","v":0},{"$f":"'Cap Needs Input'!H1526","v":""},{"$f":"AC279","v":0},{"$f":"'Cap Needs Input'!I1526","v":0},{"$f":"'Cap Needs Input'!J1526","v":0},{"$f":"'Cap Needs Input'!K1526","v":"N/A"},0,{"$f":"AH279","v":"T"},{"$f":"'Cap Needs Input'!C1552","v":""},{"$f":"'Cap Needs Input'!E1552","v":""},{"$f":"AK274","v":2014},{"$f":"'20 Year Detail'!C469","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1521&\" \"&'Cap Needs Input'!$B$1521","v":"3.7.1.9.01 Common Area Other #1"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A1529","v":"T"},{"$f":"'Cap Needs Input'!B1529","v":0},{"$f":"'Cap Needs Input'!C1529","v":0},{"$f":"'Cap Needs Input'!D1529","v":0},{"$f":"'Cap Needs Input'!E1529","v":0},{"$f":"'Cap Needs Input'!F1529","v":0},{"$f":"'Cap Needs Input'!G1529","v":0},{"$f":"'Cap Needs Input'!H1529","v":""},{"$f":"AC280","v":0},{"$f":"'Cap Needs Input'!I1529","v":0},{"$f":"'Cap Needs Input'!J1529","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1521&\" \"&'Cap Needs Input'!$B$1521","v":"3.7.1.9.01 Common Area Other #1"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A1532","v":"G1"},{"$f":"'Cap Needs Input'!B1532","v":0},{"$f":"'Cap Needs Input'!C1532","v":0},{"$f":"'Cap Needs Input'!D1532","v":0},{"$f":"'Cap Needs Input'!E1532","v":0},{"$f":"'Cap Needs Input'!F1532","v":0},{"$f":"'Cap Needs Input'!G1532","v":0},{"$f":"'Cap Needs Input'!H1532","v":""},{"$f":"AC281","v":0},{"$f":"'Cap Needs Input'!I1532","v":0},{"$f":"'Cap Needs Input'!J1532","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1521&\" \"&'Cap Needs Input'!$B$1521","v":"3.7.1.9.01 Common Area Other #1"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A1533","v":"G2"},{"$f":"'Cap Needs Input'!B1533","v":0},{"$f":"'Cap Needs Input'!C1533","v":0},{"$f":"'Cap Needs Input'!D1533","v":0},{"$f":"'Cap Needs Input'!E1533","v":0},{"$f":"'Cap Needs Input'!F1533","v":0},{"$f":"'Cap Needs Input'!G1533","v":0},{"$f":"'Cap Needs Input'!H1533","v":""},{"$f":"AC282","v":0},{"$f":"'Cap Needs Input'!I1533","v":0},{"$f":"'Cap Needs Input'!J1533","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1554&\" \"&'Cap Needs Input'!$B$1554","v":"3.7.1.9.02 Common Area Other #2"},{"$f":"'Cap Needs Input'!$C$1568","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$1554","v":0},{"$f":"'Cap Needs Input'!A1557","v":"E1"},{"$f":"'Cap Needs Input'!B1557","v":0},{"$f":"'Cap Needs Input'!C1557","v":0},{"$f":"'Cap Needs Input'!D1557","v":0},{"$f":"'Cap Needs Input'!E1557","v":0},{"$f":"'Cap Needs Input'!F1557","v":0},{"$f":"'Cap Needs Input'!G1557","v":0},{"$f":"'Cap Needs Input'!H1557","v":""},{"$f":"'Cap Needs Input'!$H$1554","v":0},{"$f":"'Cap Needs Input'!I1557","v":0},{"$f":"'Cap Needs Input'!J1557","v":0},{"$f":"'Cap Needs Input'!K1557","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1554","v":0},{"$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":"AK278","v":2014},{"$f":"'20 Year Detail'!C477","v":0},{"$f":"IF(AND('Utility Savings'!H39=\"\",'Utility Savings'!N39=\"\"),0,IF('Utility Savings'!H39=\"\",'Utility Savings'!N39,'Utility Savings'!H39))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1554&\" \"&'Cap Needs Input'!$B$1554","v":"3.7.1.9.02 Common Area Other #2"},{"$f":"S284","v":"[describe sources]"},{"$f":"T284","v":0},{"$f":"'Cap Needs Input'!A1558","v":"E2"},{"$f":"'Cap Needs Input'!B1558","v":0},{"$f":"'Cap Needs Input'!C1558","v":0},{"$f":"'Cap Needs Input'!D1558","v":0},{"$f":"'Cap Needs Input'!E1558","v":0},{"$f":"'Cap Needs Input'!F1558","v":0},{"$f":"'Cap Needs Input'!G1558","v":0},{"$f":"'Cap Needs Input'!H1558","v":""},{"$f":"AC284","v":0},{"$f":"'Cap Needs Input'!I1558","v":0},{"$f":"'Cap Needs Input'!J1558","v":0},{"$f":"'Cap Needs Input'!K1558","v":"N/A"},{"$f":"AG284","v":0},{"$f":"AH284","v":"T"},{"$f":"'Cap Needs Input'!C1584","v":""},{"$f":"'Cap Needs Input'!E1584","v":""},{"$f":"AK279","v":2014},{"$f":"'20 Year Detail'!C478","v":0},{"$f":"AM284","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1554&\" \"&'Cap Needs Input'!$B$1554","v":"3.7.1.9.02 Common Area Other #2"},{"$f":"S285","v":"[describe sources]"},0,{"$f":"'Cap Needs Input'!A1559","v":"E3"},{"$f":"'Cap Needs Input'!B1559","v":0},{"$f":"'Cap Needs Input'!C1559","v":0},{"$f":"'Cap Needs Input'!D1559","v":0},{"$f":"'Cap Needs Input'!E1559","v":0},{"$f":"'Cap Needs Input'!F1559","v":0},{"$f":"'Cap Needs Input'!G1559","v":0},{"$f":"'Cap Needs Input'!H1559","v":""},{"$f":"AC285","v":0},{"$f":"'Cap Needs Input'!I1559","v":0},{"$f":"'Cap Needs Input'!J1559","v":0},{"$f":"'Cap Needs Input'!K1559","v":"N/A"},0,{"$f":"AH285","v":"T"},{"$f":"'Cap Needs Input'!C1585","v":""},{"$f":"'Cap Needs Input'!E1585","v":""},{"$f":"AK280","v":2014},{"$f":"'20 Year Detail'!C479","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1554&\" \"&'Cap Needs Input'!$B$1554","v":"3.7.1.9.02 Common Area Other #2"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A1562","v":"T"},{"$f":"'Cap Needs Input'!B1562","v":0},{"$f":"'Cap Needs Input'!C1562","v":0},{"$f":"'Cap Needs Input'!D1562","v":0},{"$f":"'Cap Needs Input'!E1562","v":0},{"$f":"'Cap Needs Input'!F1562","v":0},{"$f":"'Cap Needs Input'!G1562","v":0},{"$f":"'Cap Needs Input'!H1562","v":""},{"$f":"AC286","v":0},{"$f":"'Cap Needs Input'!I1562","v":0},{"$f":"'Cap Needs Input'!J1562","v":0},null,0,null,null,null,null,null,0,0,0,0,0,{"$f":"AR286","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1554&\" \"&'Cap Needs Input'!$B$1554","v":"3.7.1.9.02 Common Area Other #2"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A1565","v":"G1"},{"$f":"'Cap Needs Input'!B1565","v":0},{"$f":"'Cap Needs Input'!C1565","v":0},{"$f":"'Cap Needs Input'!D1565","v":0},{"$f":"'Cap Needs Input'!E1565","v":0},{"$f":"'Cap Needs Input'!F1565","v":0},{"$f":"'Cap Needs Input'!G1565","v":0},{"$f":"'Cap Needs Input'!H1565","v":""},{"$f":"AC287","v":0},{"$f":"'Cap Needs Input'!I1565","v":0},{"$f":"'Cap Needs Input'!J1565","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1554&\" \"&'Cap Needs Input'!$B$1554","v":"3.7.1.9.02 Common Area Other #2"},"[describe sources]",0,{"$f":"'Cap Needs Input'!A1566","v":"G2"},{"$f":"'Cap Needs Input'!B1566","v":0},{"$f":"'Cap Needs Input'!C1566","v":0},{"$f":"'Cap Needs Input'!D1566","v":0},{"$f":"'Cap Needs Input'!E1566","v":0},{"$f":"'Cap Needs Input'!F1566","v":0},{"$f":"'Cap Needs Input'!G1566","v":0},{"$f":"'Cap Needs Input'!H1566","v":""},{"$f":"AC288","v":0},{"$f":"'Cap Needs Input'!I1566","v":0},{"$f":"'Cap Needs Input'!J1566","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1587","v":"3.7.2.1.01 Kitchen Cabinets"},{"$f":"'Cap Needs Input'!$C$1601","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1590","v":"E1"},{"$f":"'Cap Needs Input'!B1590","v":0},{"$f":"'Cap Needs Input'!C1590","v":0},{"$f":"'Cap Needs Input'!D1590","v":0},{"$f":"'Cap Needs Input'!E1590","v":0},{"$f":"'Cap Needs Input'!F1590","v":0},{"$f":"'Cap Needs Input'!G1590","v":0},{"$f":"'Cap Needs Input'!H1590","v":0},"N/A",{"$f":"'Cap Needs Input'!I1590","v":0},{"$f":"'Cap Needs Input'!J1590","v":0},{"$f":"'Cap Needs Input'!K1590","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":""},{"$f":"AK284","v":2014},{"$f":"'20 Year Detail'!C487","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P290","v":0},0,{"$f":"'Cap Needs Input'!$A$1587","v":"3.7.2.1.01 Kitchen Cabinets"},{"$f":"S290","v":"[describe sources]"},"Non-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":0},{"$f":"'Cap Needs Input'!E1591","v":0},{"$f":"'Cap Needs Input'!F1591","v":0},{"$f":"'Cap Needs Input'!G1591","v":0},{"$f":"'Cap Needs Input'!H1591","v":0},{"$f":"AC290","v":"N/A"},{"$f":"'Cap Needs Input'!I1591","v":0},{"$f":"'Cap Needs Input'!J1591","v":0},{"$f":"'Cap Needs Input'!K1591","v":"N/A"},{"$f":"AG290","v":"N/A"},{"$f":"AH290","v":"T"},{"$f":"'Cap Needs Input'!C1617","v":""},{"$f":"'Cap Needs Input'!E1617","v":""},{"$f":"AK285","v":2014},{"$f":"'20 Year Detail'!C488","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[{"$f":"A291","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1587","v":"3.7.2.1.01 Kitchen Cabinets"},{"$f":"S291","v":"[describe sources]"},"Non-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":0},{"$f":"'Cap Needs Input'!E1592","v":0},{"$f":"'Cap Needs Input'!F1592","v":0},{"$f":"'Cap Needs Input'!G1592","v":0},{"$f":"'Cap Needs Input'!H1592","v":0},{"$f":"AC291","v":"N/A"},{"$f":"'Cap Needs Input'!I1592","v":0},{"$f":"'Cap Needs Input'!J1592","v":0},{"$f":"'Cap Needs Input'!K1592","v":"N/A"},"N/A",{"$f":"AH291","v":"T"},{"$f":"'Cap Needs Input'!C1618","v":""},{"$f":"'Cap Needs Input'!E1618","v":""},{"$f":"AK286","v":2014},{"$f":"'20 Year Detail'!C489","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1587","v":"3.7.2.1.01 Kitchen Cabinets"},{"$f":"S292","v":"[describe sources]"},"Non-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":0},{"$f":"'Cap Needs Input'!E1595","v":0},{"$f":"'Cap Needs Input'!F1595","v":0},{"$f":"'Cap Needs Input'!G1595","v":0},{"$f":"'Cap Needs Input'!H1595","v":0},{"$f":"AC292","v":"N/A"},{"$f":"'Cap Needs Input'!I1595","v":0},{"$f":"'Cap Needs Input'!J1595","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1587","v":"3.7.2.1.01 Kitchen Cabinets"},{"$f":"S293","v":"[describe sources]"},"Non-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":0},{"$f":"'Cap Needs Input'!E1598","v":0},{"$f":"'Cap Needs Input'!F1598","v":0},{"$f":"'Cap Needs Input'!G1598","v":0},{"$f":"'Cap Needs Input'!H1598","v":0},{"$f":"AC293","v":"N/A"},{"$f":"'Cap Needs Input'!I1598","v":0},{"$f":"'Cap Needs Input'!J1598","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1587","v":"3.7.2.1.01 Kitchen Cabinets"},{"$f":"S294","v":"[describe sources]"},"Non-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":0},{"$f":"'Cap Needs Input'!E1599","v":0},{"$f":"'Cap Needs Input'!F1599","v":0},{"$f":"'Cap Needs Input'!G1599","v":0},{"$f":"'Cap Needs Input'!H1599","v":0},{"$f":"AC294","v":"N/A"},{"$f":"'Cap Needs Input'!I1599","v":0},{"$f":"'Cap Needs Input'!J1599","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1620","v":"3.7.2.1.02 Kitchen Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$1634","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1623","v":"E1"},{"$f":"'Cap Needs Input'!B1623","v":0},{"$f":"'Cap Needs Input'!C1623","v":0},{"$f":"'Cap Needs Input'!D1623","v":0},{"$f":"'Cap Needs Input'!E1623","v":0},{"$f":"'Cap Needs Input'!F1623","v":0},{"$f":"'Cap Needs Input'!G1623","v":0},{"$f":"'Cap Needs Input'!H1623","v":0},"N/A",{"$f":"'Cap Needs Input'!I1623","v":0},{"$f":"'Cap Needs Input'!J1623","v":0},{"$f":"'Cap Needs Input'!K1623","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":""},{"$f":"AK290","v":2014},{"$f":"'20 Year Detail'!C497","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R296","v":"3.7.2.1.02 Kitchen Counter Tops, Sinks"},{"$f":"S296","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1624","v":"E2"},{"$f":"'Cap Needs Input'!B1624","v":0},{"$f":"'Cap Needs Input'!C1624","v":0},{"$f":"'Cap Needs Input'!D1624","v":0},{"$f":"'Cap Needs Input'!E1624","v":0},{"$f":"'Cap Needs Input'!F1624","v":0},{"$f":"'Cap Needs Input'!G1624","v":0},{"$f":"'Cap Needs Input'!H1624","v":0},{"$f":"AC296","v":"N/A"},{"$f":"'Cap Needs Input'!I1624","v":0},{"$f":"'Cap Needs Input'!J1624","v":0},{"$f":"'Cap Needs Input'!K1624","v":"N/A"},{"$f":"AG296","v":"N/A"},{"$f":"AH296","v":"T"},{"$f":"'Cap Needs Input'!C1650","v":""},{"$f":"'Cap Needs Input'!E1650","v":""},{"$f":"AK291","v":2014},{"$f":"'20 Year Detail'!C498","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.1.02 Kitchen Counter Tops, Sinks","[describe sources]","Non-Utility Saver",{"$f":"'Cap Needs Input'!A1625","v":"E3"},{"$f":"'Cap Needs Input'!B1625","v":0},{"$f":"'Cap Needs Input'!C1625","v":0},{"$f":"'Cap Needs Input'!D1625","v":0},{"$f":"'Cap Needs Input'!E1625","v":0},{"$f":"'Cap Needs Input'!F1625","v":0},{"$f":"'Cap Needs Input'!G1625","v":0},{"$f":"'Cap Needs Input'!H1625","v":0},{"$f":"AC297","v":"N/A"},{"$f":"'Cap Needs Input'!I1625","v":0},{"$f":"'Cap Needs Input'!J1625","v":0},{"$f":"'Cap Needs Input'!K1625","v":"N/A"},"N/A",{"$f":"AH297","v":"T"},{"$f":"'Cap Needs Input'!C1651","v":""},{"$f":"'Cap Needs Input'!E1651","v":""},{"$f":"AK292","v":2014},{"$f":"'20 Year Detail'!C499","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.1.02 Kitchen Counter Tops, Sinks","[describe sources]","Non-Utility Saver",{"$f":"'Cap Needs Input'!A1628","v":"T"},{"$f":"'Cap Needs Input'!B1628","v":0},{"$f":"'Cap Needs Input'!C1628","v":0},{"$f":"'Cap Needs Input'!D1628","v":0},{"$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":"AC298","v":"N/A"},{"$f":"'Cap Needs Input'!I1628","v":0},{"$f":"'Cap Needs Input'!J1628","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.1.02 Kitchen Counter Tops, Sinks","[describe sources]","Non-Utility Saver",{"$f":"'Cap Needs Input'!A1631","v":"G1"},{"$f":"'Cap Needs Input'!B1631","v":0},{"$f":"'Cap Needs Input'!C1631","v":0},{"$f":"'Cap Needs Input'!D1631","v":0},{"$f":"'Cap Needs Input'!E1631","v":0},{"$f":"'Cap Needs Input'!F1631","v":0},{"$f":"'Cap Needs Input'!G1631","v":0},{"$f":"'Cap Needs Input'!H1631","v":0},{"$f":"AC299","v":"N/A"},{"$f":"'Cap Needs Input'!I1631","v":0},{"$f":"'Cap Needs Input'!J1631","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.1.02 Kitchen Counter Tops, Sinks","[describe sources]","Non-Utility Saver",{"$f":"'Cap Needs Input'!A1632","v":"G2"},{"$f":"'Cap Needs Input'!B1632","v":0},{"$f":"'Cap Needs Input'!C1632","v":0},{"$f":"'Cap Needs Input'!D1632","v":0},{"$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":"AC300","v":"N/A"},{"$f":"'Cap Needs Input'!I1632","v":0},{"$f":"'Cap Needs Input'!J1632","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",{"$f":"AR300","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1653","v":"3.7.2.1.03 Kitchen Floor Coverings"},{"$f":"'Cap Needs Input'!$C$1667","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1656","v":"E1"},{"$f":"'Cap Needs Input'!B1656","v":0},{"$f":"'Cap Needs Input'!C1656","v":0},{"$f":"'Cap Needs Input'!D1656","v":0},{"$f":"'Cap Needs Input'!E1656","v":0},{"$f":"'Cap Needs Input'!F1656","v":0},{"$f":"'Cap Needs Input'!G1656","v":0},{"$f":"'Cap Needs Input'!H1656","v":0},"N/A",{"$f":"'Cap Needs Input'!I1656","v":0},{"$f":"'Cap Needs Input'!J1656","v":0},{"$f":"'Cap Needs Input'!K1656","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":""},{"$f":"AK296","v":2014},{"$f":"'20 Year Detail'!C507","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R302","v":"3.7.2.1.03 Kitchen Floor Coverings"},{"$f":"S302","v":"[describe sources]"},"Non-Utility Saver",{"$f":"'Cap Needs Input'!A1657","v":"E2"},{"$f":"'Cap Needs Input'!B1657","v":0},{"$f":"'Cap Needs Input'!C1657","v":0},{"$f":"'Cap Needs Input'!D1657","v":0},{"$f":"'Cap Needs Input'!E1657","v":0},{"$f":"'Cap Needs Input'!F1657","v":0},{"$f":"'Cap Needs Input'!G1657","v":0},{"$f":"'Cap Needs Input'!H1657","v":0},{"$f":"AC302","v":"N/A"},{"$f":"'Cap Needs Input'!I1657","v":0},{"$f":"'Cap Needs Input'!J1657","v":0},{"$f":"'Cap Needs Input'!K1657","v":"N/A"},{"$f":"AG302","v":"N/A"},{"$f":"AH302","v":"T"},{"$f":"'Cap Needs Input'!C1683","v":""},{"$f":"'Cap Needs Input'!E1683","v":""},{"$f":"AK297","v":2014},{"$f":"'20 Year Detail'!C508","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.1.03 Kitchen Floor Coverings","[describe sources]","Non-Utility Saver",{"$f":"'Cap Needs Input'!A1658","v":"E3"},{"$f":"'Cap Needs Input'!B1658","v":0},{"$f":"'Cap Needs Input'!C1658","v":0},{"$f":"'Cap Needs Input'!D1658","v":0},{"$f":"'Cap Needs Input'!E1658","v":0},{"$f":"'Cap Needs Input'!F1658","v":0},{"$f":"'Cap Needs Input'!G1658","v":0},{"$f":"'Cap Needs Input'!H1658","v":0},{"$f":"AC303","v":"N/A"},{"$f":"'Cap Needs Input'!I1658","v":0},{"$f":"'Cap Needs Input'!J1658","v":0},{"$f":"'Cap Needs Input'!K1658","v":"N/A"},"N/A",{"$f":"AH303","v":"T"},{"$f":"'Cap Needs Input'!C1684","v":""},{"$f":"'Cap Needs Input'!E1684","v":""},{"$f":"AK298","v":2014},{"$f":"'20 Year Detail'!C509","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.1.03 Kitchen Floor Coverings","[describe sources]","Non-Utility Saver",{"$f":"'Cap Needs Input'!A1661","v":"T"},{"$f":"'Cap Needs Input'!B1661","v":0},{"$f":"'Cap Needs Input'!C1661","v":0},{"$f":"'Cap Needs Input'!D1661","v":0},{"$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":"AC304","v":"N/A"},{"$f":"'Cap Needs Input'!I1661","v":0},{"$f":"'Cap Needs Input'!J1661","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.1.03 Kitchen Floor Coverings","[describe sources]","Non-Utility Saver",{"$f":"'Cap Needs Input'!A1664","v":"G1"},{"$f":"'Cap Needs Input'!B1664","v":0},{"$f":"'Cap Needs Input'!C1664","v":0},{"$f":"'Cap Needs Input'!D1664","v":0},{"$f":"'Cap Needs Input'!E1664","v":0},{"$f":"'Cap Needs Input'!F1664","v":0},{"$f":"'Cap Needs Input'!G1664","v":0},{"$f":"'Cap Needs Input'!H1664","v":0},{"$f":"AC305","v":"N/A"},{"$f":"'Cap Needs Input'!I1664","v":0},{"$f":"'Cap Needs Input'!J1664","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P306","v":0},0,"3.7.2.1.03 Kitchen Floor Coverings","[describe sources]","Non-Utility Saver",{"$f":"'Cap Needs Input'!A1665","v":"G2"},{"$f":"'Cap Needs Input'!B1665","v":0},{"$f":"'Cap Needs Input'!C1665","v":0},{"$f":"'Cap Needs Input'!D1665","v":0},{"$f":"'Cap Needs Input'!E1665","v":0},{"$f":"'Cap Needs Input'!F1665","v":0},{"$f":"'Cap Needs Input'!G1665","v":0},{"$f":"'Cap Needs Input'!H1665","v":0},{"$f":"AC306","v":"N/A"},{"$f":"'Cap Needs Input'!I1665","v":0},{"$f":"'Cap Needs Input'!J1665","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[{"$f":"A307","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1686","v":"3.7.2.11.01 Dishwashers"},{"$f":"'Cap Needs Input'!$C$1700","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D$1686","v":0},{"$f":"'Cap Needs Input'!A1689","v":"E1"},{"$f":"'Cap Needs Input'!B1689","v":0},{"$f":"'Cap Needs Input'!C1689","v":0},{"$f":"'Cap Needs Input'!D1689","v":0},{"$f":"'Cap Needs Input'!E1689","v":0},{"$f":"'Cap Needs Input'!F1689","v":0},{"$f":"'Cap Needs Input'!G1689","v":0},{"$f":"'Cap Needs Input'!H1689","v":"KWH"},{"$f":"'Cap Needs Input'!$G$1686","v":"Electricity"},{"$f":"'Cap Needs Input'!I1689","v":0},{"$f":"'Cap Needs Input'!J1689","v":0},{"$f":"'Cap Needs Input'!K1689","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1686","v":0},{"$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":"AK302","v":2014},{"$f":"'20 Year Detail'!C517","v":0},{"$f":"IF(AND('Utility Savings'!H40=\"\",'Utility Savings'!N40=\"\"),0,IF('Utility Savings'!H40=\"\",'Utility Savings'!N40,'Utility Savings'!H40))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R308","v":"3.7.2.11.01 Dishwashers"},{"$f":"S308","v":"[describe sources]"},{"$f":"T308","v":0},{"$f":"'Cap Needs Input'!A1690","v":"E2"},{"$f":"'Cap Needs Input'!B1690","v":0},{"$f":"'Cap Needs Input'!C1690","v":0},{"$f":"'Cap Needs Input'!D1690","v":0},{"$f":"'Cap Needs Input'!E1690","v":0},{"$f":"'Cap Needs Input'!F1690","v":0},{"$f":"'Cap Needs Input'!G1690","v":0},{"$f":"'Cap Needs Input'!H1690","v":"KWH"},{"$f":"AC308","v":"Electricity"},{"$f":"'Cap Needs Input'!I1690","v":0},{"$f":"'Cap Needs Input'!J1690","v":0},{"$f":"'Cap Needs Input'!K1690","v":"N/A"},{"$f":"AG308","v":0},{"$f":"AH308","v":"T"},{"$f":"'Cap Needs Input'!C1716","v":""},{"$f":"'Cap Needs Input'!E1716","v":""},{"$f":"AK303","v":2014},{"$f":"'20 Year Detail'!C518","v":0},{"$f":"AM308","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.01 Dishwashers","[describe sources]",0,{"$f":"'Cap Needs Input'!A1691","v":"E3"},{"$f":"'Cap Needs Input'!B1691","v":0},{"$f":"'Cap Needs Input'!C1691","v":0},{"$f":"'Cap Needs Input'!D1691","v":0},{"$f":"'Cap Needs Input'!E1691","v":0},{"$f":"'Cap Needs Input'!F1691","v":0},{"$f":"'Cap Needs Input'!G1691","v":0},{"$f":"'Cap Needs Input'!H1691","v":"KWH"},{"$f":"AC309","v":"Electricity"},{"$f":"'Cap Needs Input'!I1691","v":0},{"$f":"'Cap Needs Input'!J1691","v":0},{"$f":"'Cap Needs Input'!K1691","v":"N/A"},0,{"$f":"AH309","v":"T"},{"$f":"'Cap Needs Input'!C1717","v":""},{"$f":"'Cap Needs Input'!E1717","v":""},{"$f":"AK304","v":2014},{"$f":"'20 Year Detail'!C519","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.01 Dishwashers","[describe sources]",0,{"$f":"'Cap Needs Input'!A1694","v":"T"},{"$f":"'Cap Needs Input'!B1694","v":0},{"$f":"'Cap Needs Input'!C1694","v":0},{"$f":"'Cap Needs Input'!D1694","v":0},{"$f":"'Cap Needs Input'!E1694","v":0},{"$f":"'Cap Needs Input'!F1694","v":0},{"$f":"'Cap Needs Input'!G1694","v":0},{"$f":"'Cap Needs Input'!H1694","v":"KWH"},{"$f":"AC310","v":"Electricity"},{"$f":"'Cap Needs Input'!I1694","v":0},{"$f":"'Cap Needs Input'!J1694","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.01 Dishwashers","[describe sources]",0,{"$f":"'Cap Needs Input'!A1697","v":"G1"},{"$f":"'Cap Needs Input'!B1697","v":0},{"$f":"'Cap Needs Input'!C1697","v":0},{"$f":"'Cap Needs Input'!D1697","v":0},{"$f":"'Cap Needs Input'!E1697","v":0},{"$f":"'Cap Needs Input'!F1697","v":0},{"$f":"'Cap Needs Input'!G1697","v":0},{"$f":"'Cap Needs Input'!H1697","v":"KWH"},{"$f":"AC311","v":"Electricity"},{"$f":"'Cap Needs Input'!I1697","v":0},{"$f":"'Cap Needs Input'!J1697","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.01 Dishwashers","[describe sources]",{"$f":"T312","v":0},{"$f":"'Cap Needs Input'!A1698","v":"G2"},{"$f":"'Cap Needs Input'!B1698","v":0},{"$f":"'Cap Needs Input'!C1698","v":0},{"$f":"'Cap Needs Input'!D1698","v":0},{"$f":"'Cap Needs Input'!E1698","v":0},{"$f":"'Cap Needs Input'!F1698","v":0},{"$f":"'Cap Needs Input'!G1698","v":0},{"$f":"'Cap Needs Input'!H1698","v":"KWH"},{"$f":"AC312","v":"Electricity"},{"$f":"'Cap Needs Input'!I1698","v":0},{"$f":"'Cap Needs Input'!J1698","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1719","v":"3.7.2.11.02 Range Hoods"},{"$f":"'Cap Needs Input'!$C$1733","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1722","v":"E1"},{"$f":"'Cap Needs Input'!B1722","v":0},{"$f":"'Cap Needs Input'!C1722","v":0},{"$f":"'Cap Needs Input'!D1722","v":0},{"$f":"'Cap Needs Input'!E1722","v":0},{"$f":"'Cap Needs Input'!F1722","v":0},{"$f":"'Cap Needs Input'!G1722","v":0},{"$f":"'Cap Needs Input'!H1722","v":0},"N/A",{"$f":"'Cap Needs Input'!I1722","v":0},{"$f":"'Cap Needs Input'!J1722","v":0},{"$f":"'Cap Needs Input'!K1722","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":""},{"$f":"AK308","v":2014},{"$f":"'20 Year Detail'!C527","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R314","v":"3.7.2.11.02 Range Hoods"},{"$f":"S314","v":"[describe sources]"},"Negligible Util Saver",{"$f":"'Cap Needs Input'!A1723","v":"E2"},{"$f":"'Cap Needs Input'!B1723","v":0},{"$f":"'Cap Needs Input'!C1723","v":0},{"$f":"'Cap Needs Input'!D1723","v":0},{"$f":"'Cap Needs Input'!E1723","v":0},{"$f":"'Cap Needs Input'!F1723","v":0},{"$f":"'Cap Needs Input'!G1723","v":0},{"$f":"'Cap Needs Input'!H1723","v":0},{"$f":"AC314","v":"N/A"},{"$f":"'Cap Needs Input'!I1723","v":0},{"$f":"'Cap Needs Input'!J1723","v":0},{"$f":"'Cap Needs Input'!K1723","v":"N/A"},{"$f":"AG314","v":"N/A"},{"$f":"AH314","v":"T"},{"$f":"'Cap Needs Input'!C1749","v":""},{"$f":"'Cap Needs Input'!E1749","v":""},{"$f":"AK309","v":2014},{"$f":"'20 Year Detail'!C528","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.02 Range Hoods","[describe sources]","Negligible Util Saver",{"$f":"'Cap Needs Input'!A1724","v":"E3"},{"$f":"'Cap Needs Input'!B1724","v":0},{"$f":"'Cap Needs Input'!C1724","v":0},{"$f":"'Cap Needs Input'!D1724","v":0},{"$f":"'Cap Needs Input'!E1724","v":0},{"$f":"'Cap Needs Input'!F1724","v":0},{"$f":"'Cap Needs Input'!G1724","v":0},{"$f":"'Cap Needs Input'!H1724","v":0},{"$f":"AC315","v":"N/A"},{"$f":"'Cap Needs Input'!I1724","v":0},{"$f":"'Cap Needs Input'!J1724","v":0},{"$f":"'Cap Needs Input'!K1724","v":"N/A"},"N/A",{"$f":"AH315","v":"T"},{"$f":"'Cap Needs Input'!C1750","v":""},{"$f":"'Cap Needs Input'!E1750","v":""},{"$f":"AK310","v":2014},{"$f":"'20 Year Detail'!C529","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.02 Range Hoods","[describe sources]","Negligible Util Saver",{"$f":"'Cap Needs Input'!A1727","v":"T"},{"$f":"'Cap Needs Input'!B1727","v":0},{"$f":"'Cap Needs Input'!C1727","v":0},{"$f":"'Cap Needs Input'!D1727","v":0},{"$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":"AC316","v":"N/A"},{"$f":"'Cap Needs Input'!I1727","v":0},{"$f":"'Cap Needs Input'!J1727","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",{"$f":"AR316","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.02 Range Hoods","[describe sources]","Negligible Util Saver",{"$f":"'Cap Needs Input'!A1730","v":"G1"},{"$f":"'Cap Needs Input'!B1730","v":0},{"$f":"'Cap Needs Input'!C1730","v":0},{"$f":"'Cap Needs Input'!D1730","v":0},{"$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":"AC317","v":"N/A"},{"$f":"'Cap Needs Input'!I1730","v":0},{"$f":"'Cap Needs Input'!J1730","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.02 Range Hoods","[describe sources]","Negligible Util Saver",{"$f":"'Cap Needs Input'!A1731","v":"G2"},{"$f":"'Cap Needs Input'!B1731","v":0},{"$f":"'Cap Needs Input'!C1731","v":0},{"$f":"'Cap Needs Input'!D1731","v":0},{"$f":"'Cap Needs Input'!E1731","v":0},{"$f":"'Cap Needs Input'!F1731","v":0},{"$f":"'Cap Needs Input'!G1731","v":0},{"$f":"'Cap Needs Input'!H1731","v":0},{"$f":"AC318","v":"N/A"},{"$f":"'Cap Needs Input'!I1731","v":0},{"$f":"'Cap Needs Input'!J1731","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1752","v":"3.7.2.11.03 Ranges"},{"$f":"'Cap Needs Input'!$C$1766","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D$1752","v":0},{"$f":"'Cap Needs Input'!A1755","v":"E1"},{"$f":"'Cap Needs Input'!B1755","v":0},{"$f":"'Cap Needs Input'!C1755","v":0},{"$f":"'Cap Needs Input'!D1755","v":0},{"$f":"'Cap Needs Input'!E1755","v":0},{"$f":"'Cap Needs Input'!F1755","v":0},{"$f":"'Cap Needs Input'!G1755","v":0},{"$f":"'Cap Needs Input'!H1755","v":""},{"$f":"'Cap Needs Input'!$G$1752","v":0},{"$f":"'Cap Needs Input'!I1755","v":0},{"$f":"'Cap Needs Input'!J1755","v":0},{"$f":"'Cap Needs Input'!K1755","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1752","v":0},{"$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":"AK314","v":2014},{"$f":"'20 Year Detail'!C537","v":0},{"$f":"IF(AND('Utility Savings'!H41=\"\",'Utility Savings'!N41=\"\"),0,IF('Utility Savings'!H41=\"\",'Utility Savings'!N41,'Utility Savings'!H41))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R320","v":"3.7.2.11.03 Ranges"},{"$f":"S320","v":"[describe sources]"},{"$f":"T320","v":0},{"$f":"'Cap Needs Input'!A1756","v":"E2"},{"$f":"'Cap Needs Input'!B1756","v":0},{"$f":"'Cap Needs Input'!C1756","v":0},{"$f":"'Cap Needs Input'!D1756","v":0},{"$f":"'Cap Needs Input'!E1756","v":0},{"$f":"'Cap Needs Input'!F1756","v":0},{"$f":"'Cap Needs Input'!G1756","v":0},{"$f":"'Cap Needs Input'!H1756","v":""},{"$f":"AC320","v":0},{"$f":"'Cap Needs Input'!I1756","v":0},{"$f":"'Cap Needs Input'!J1756","v":0},{"$f":"'Cap Needs Input'!K1756","v":"N/A"},{"$f":"AG320","v":0},{"$f":"AH320","v":"T"},{"$f":"'Cap Needs Input'!C1782","v":""},{"$f":"'Cap Needs Input'!E1782","v":""},{"$f":"AK315","v":2014},{"$f":"'20 Year Detail'!C538","v":0},{"$f":"AM320","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.03 Ranges","[describe sources]",0,{"$f":"'Cap Needs Input'!A1757","v":"E3"},{"$f":"'Cap Needs Input'!B1757","v":0},{"$f":"'Cap Needs Input'!C1757","v":0},{"$f":"'Cap Needs Input'!D1757","v":0},{"$f":"'Cap Needs Input'!E1757","v":0},{"$f":"'Cap Needs Input'!F1757","v":0},{"$f":"'Cap Needs Input'!G1757","v":0},{"$f":"'Cap Needs Input'!H1757","v":""},{"$f":"AC321","v":0},{"$f":"'Cap Needs Input'!I1757","v":0},{"$f":"'Cap Needs Input'!J1757","v":0},{"$f":"'Cap Needs Input'!K1757","v":"N/A"},0,{"$f":"AH321","v":"T"},{"$f":"'Cap Needs Input'!C1783","v":""},{"$f":"'Cap Needs Input'!E1783","v":""},{"$f":"AK316","v":2014},{"$f":"'20 Year Detail'!C539","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P322","v":0},0,"3.7.2.11.03 Ranges","[describe sources]",0,{"$f":"'Cap Needs Input'!A1760","v":"T"},{"$f":"'Cap Needs Input'!B1760","v":0},{"$f":"'Cap Needs Input'!C1760","v":0},{"$f":"'Cap Needs Input'!D1760","v":0},{"$f":"'Cap Needs Input'!E1760","v":0},{"$f":"'Cap Needs Input'!F1760","v":0},{"$f":"'Cap Needs Input'!G1760","v":0},{"$f":"'Cap Needs Input'!H1760","v":""},{"$f":"AC322","v":0},{"$f":"'Cap Needs Input'!I1760","v":0},{"$f":"'Cap Needs Input'!J1760","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A323","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.03 Ranges","[describe sources]",0,{"$f":"'Cap Needs Input'!A1763","v":"G1"},{"$f":"'Cap Needs Input'!B1763","v":0},{"$f":"'Cap Needs Input'!C1763","v":0},{"$f":"'Cap Needs Input'!D1763","v":0},{"$f":"'Cap Needs Input'!E1763","v":0},{"$f":"'Cap Needs Input'!F1763","v":0},{"$f":"'Cap Needs Input'!G1763","v":0},{"$f":"'Cap Needs Input'!H1763","v":""},{"$f":"AC323","v":0},{"$f":"'Cap Needs Input'!I1763","v":0},{"$f":"'Cap Needs Input'!J1763","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.03 Ranges","[describe sources]",0,{"$f":"'Cap Needs Input'!A1764","v":"G2"},{"$f":"'Cap Needs Input'!B1764","v":0},{"$f":"'Cap Needs Input'!C1764","v":0},{"$f":"'Cap Needs Input'!D1764","v":0},{"$f":"'Cap Needs Input'!E1764","v":0},{"$f":"'Cap Needs Input'!F1764","v":0},{"$f":"'Cap Needs Input'!G1764","v":0},{"$f":"'Cap Needs Input'!H1764","v":""},{"$f":"AC324","v":0},{"$f":"'Cap Needs Input'!I1764","v":0},{"$f":"'Cap Needs Input'!J1764","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1785","v":"3.7.2.11.04 Refrigerators 1"},{"$f":"'Cap Needs Input'!$C$1799","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D$1785","v":0},{"$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},{"$f":"'Cap Needs Input'!H1788","v":"KWH"},{"$f":"'Cap Needs Input'!$G$1785","v":"Electricity"},{"$f":"'Cap Needs Input'!I1788","v":0},{"$f":"'Cap Needs Input'!J1788","v":0},{"$f":"'Cap Needs Input'!K1788","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1785","v":0},{"$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":"AK320","v":2014},{"$f":"'20 Year Detail'!C547","v":0},{"$f":"IF(AND('Utility Savings'!H42=\"\",'Utility Savings'!N42=\"\"),0,IF('Utility Savings'!H42=\"\",'Utility Savings'!N42,'Utility Savings'!H42))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R326","v":"3.7.2.11.04 Refrigerators 1"},{"$f":"S326","v":"[describe sources]"},{"$f":"T326","v":0},{"$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},{"$f":"'Cap Needs Input'!H1789","v":"KWH"},{"$f":"AC326","v":"Electricity"},{"$f":"'Cap Needs Input'!I1789","v":0},{"$f":"'Cap Needs Input'!J1789","v":0},{"$f":"'Cap Needs Input'!K1789","v":"N/A"},{"$f":"AG326","v":0},{"$f":"AH326","v":"T"},{"$f":"'Cap Needs Input'!C1815","v":""},{"$f":"'Cap Needs Input'!E1815","v":""},{"$f":"AK321","v":2014},{"$f":"'20 Year Detail'!C548","v":0},{"$f":"AM326","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.04 Refrigerators 1","[describe sources]",0,{"$f":"'Cap Needs Input'!A1790","v":"E3"},{"$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":"KWH"},{"$f":"AC327","v":"Electricity"},{"$f":"'Cap Needs Input'!I1790","v":0},{"$f":"'Cap Needs Input'!J1790","v":0},{"$f":"'Cap Needs Input'!K1790","v":"N/A"},0,{"$f":"AH327","v":"T"},{"$f":"'Cap Needs Input'!C1816","v":""},{"$f":"'Cap Needs Input'!E1816","v":""},{"$f":"AK322","v":2014},{"$f":"'20 Year Detail'!C549","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.04 Refrigerators 1","[describe sources]",0,{"$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},{"$f":"'Cap Needs Input'!H1793","v":"KWH"},{"$f":"AC328","v":"Electricity"},{"$f":"'Cap Needs Input'!I1793","v":0},{"$f":"'Cap Needs Input'!J1793","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.04 Refrigerators 1","[describe sources]",0,{"$f":"'Cap Needs Input'!A1796","v":"G1"},{"$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":"KWH"},{"$f":"AC329","v":"Electricity"},{"$f":"'Cap Needs Input'!I1796","v":0},{"$f":"'Cap Needs Input'!J1796","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.04 Refrigerators 1","[describe sources]",0,{"$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},{"$f":"'Cap Needs Input'!H1797","v":"KWH"},{"$f":"AC330","v":"Electricity"},{"$f":"'Cap Needs Input'!I1797","v":0},{"$f":"'Cap Needs Input'!J1797","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1818","v":"3.7.2.11.05 Refrigerators 2"},{"$f":"'Cap Needs Input'!$C$1832","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D$1818","v":0},{"$f":"U326","v":"E1"},{"$f":"'Cap Needs Input'!B1821","v":0},{"$f":"'Cap Needs Input'!C1821","v":0},{"$f":"'Cap Needs Input'!D1821","v":0},{"$f":"'Cap Needs Input'!E1821","v":0},{"$f":"'Cap Needs Input'!F1821","v":0},{"$f":"'Cap Needs Input'!G1821","v":0},{"$f":"'Cap Needs Input'!H1821","v":"KWH"},{"$f":"'Cap Needs Input'!$G$1818","v":"Electricity"},{"$f":"'Cap Needs Input'!I1821","v":0},{"$f":"'Cap Needs Input'!J1821","v":0},{"$f":"'Cap Needs Input'!K1821","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1818","v":0},{"$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":"AK326","v":2014},{"$f":"'20 Year Detail'!C557","v":0},{"$f":"IF(AND('Utility Savings'!H43=\"\",'Utility Savings'!N43=\"\"),0,IF('Utility Savings'!H43=\"\",'Utility Savings'!N43,'Utility Savings'!H43))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R332","v":"3.7.2.11.05 Refrigerators 2"},{"$f":"S332","v":"[describe sources]"},{"$f":"T332","v":0},{"$f":"U327","v":"E2"},{"$f":"'Cap Needs Input'!B1822","v":0},{"$f":"'Cap Needs Input'!C1822","v":0},{"$f":"'Cap Needs Input'!D1822","v":0},{"$f":"'Cap Needs Input'!E1822","v":0},{"$f":"'Cap Needs Input'!F1822","v":0},{"$f":"'Cap Needs Input'!G1822","v":0},{"$f":"'Cap Needs Input'!H1822","v":"KWH"},{"$f":"AC332","v":"Electricity"},{"$f":"'Cap Needs Input'!I1822","v":0},{"$f":"'Cap Needs Input'!J1822","v":0},{"$f":"'Cap Needs Input'!K1822","v":"N/A"},{"$f":"AG332","v":0},{"$f":"AH332","v":"T"},{"$f":"'Cap Needs Input'!C1848","v":""},{"$f":"'Cap Needs Input'!E1848","v":""},{"$f":"AK327","v":2014},{"$f":"'20 Year Detail'!C558","v":0},{"$f":"AM332","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.05 Refrigerators 2","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B1823","v":0},{"$f":"'Cap Needs Input'!C1823","v":0},{"$f":"'Cap Needs Input'!D1823","v":0},{"$f":"'Cap Needs Input'!E1823","v":0},{"$f":"'Cap Needs Input'!F1823","v":0},{"$f":"'Cap Needs Input'!G1823","v":0},{"$f":"'Cap Needs Input'!H1823","v":"KWH"},{"$f":"AC333","v":"Electricity"},{"$f":"'Cap Needs Input'!I1823","v":0},{"$f":"'Cap Needs Input'!J1823","v":0},{"$f":"'Cap Needs Input'!K1823","v":"N/A"},0,{"$f":"AH333","v":"T"},{"$f":"'Cap Needs Input'!C1849","v":""},{"$f":"'Cap Needs Input'!E1849","v":""},{"$f":"AK328","v":2014},{"$f":"'20 Year Detail'!C559","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.05 Refrigerators 2","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B1826","v":0},{"$f":"'Cap Needs Input'!C1826","v":0},{"$f":"'Cap Needs Input'!D1826","v":0},{"$f":"'Cap Needs Input'!E1826","v":0},{"$f":"'Cap Needs Input'!F1826","v":0},{"$f":"'Cap Needs Input'!G1826","v":0},{"$f":"'Cap Needs Input'!H1826","v":"KWH"},{"$f":"AC334","v":"Electricity"},{"$f":"'Cap Needs Input'!I1826","v":0},{"$f":"'Cap Needs Input'!J1826","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.05 Refrigerators 2","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B1829","v":0},{"$f":"'Cap Needs Input'!C1829","v":0},{"$f":"'Cap Needs Input'!D1829","v":0},{"$f":"'Cap Needs Input'!E1829","v":0},{"$f":"'Cap Needs Input'!F1829","v":0},{"$f":"'Cap Needs Input'!G1829","v":0},{"$f":"'Cap Needs Input'!H1829","v":"KWH"},{"$f":"AC335","v":"Electricity"},{"$f":"'Cap Needs Input'!I1829","v":0},{"$f":"'Cap Needs Input'!J1829","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.11.05 Refrigerators 2","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B1830","v":0},{"$f":"'Cap Needs Input'!C1830","v":0},{"$f":"'Cap Needs Input'!D1830","v":0},{"$f":"'Cap Needs Input'!E1830","v":0},{"$f":"'Cap Needs Input'!F1830","v":0},{"$f":"'Cap Needs Input'!G1830","v":0},{"$f":"'Cap Needs Input'!H1830","v":"KWH"},{"$f":"AC336","v":"Electricity"},{"$f":"'Cap Needs Input'!I1830","v":0},{"$f":"'Cap Needs Input'!J1830","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1851&\" \"&'Cap Needs Input'!$B$1851","v":"3.7.2.19 Other Appliances"},{"$f":"'Cap Needs Input'!$C$1865","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$1851","v":0},"E1",{"$f":"'Cap Needs Input'!B1854","v":0},{"$f":"'Cap Needs Input'!C1854","v":0},{"$f":"'Cap Needs Input'!D1854","v":0},{"$f":"'Cap Needs Input'!E1854","v":0},{"$f":"'Cap Needs Input'!F1854","v":0},{"$f":"'Cap Needs Input'!G1854","v":0},{"$f":"'Cap Needs Input'!H1854","v":""},{"$f":"'Cap Needs Input'!$H$1851","v":0},{"$f":"'Cap Needs Input'!I1854","v":0},{"$f":"'Cap Needs Input'!J1854","v":0},{"$f":"'Cap Needs Input'!K1854","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1851","v":0},{"$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":"AK332","v":2014},{"$f":"'20 Year Detail'!C567","v":0},{"$f":"IF(AND('Utility Savings'!H44=\"\",'Utility Savings'!N44=\"\"),0,IF('Utility Savings'!H44=\"\",'Utility Savings'!N44,'Utility Savings'!H44))","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},{"$f":"AR337","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P338","v":0},0,{"$f":"R338","v":"3.7.2.19 Other Appliances"},{"$f":"S338","v":"[describe sources]"},{"$f":"T338","v":0},"E2",{"$f":"'Cap Needs Input'!B1855","v":0},{"$f":"'Cap Needs Input'!C1855","v":0},{"$f":"'Cap Needs Input'!D1855","v":0},{"$f":"'Cap Needs Input'!E1855","v":0},{"$f":"'Cap Needs Input'!F1855","v":0},{"$f":"'Cap Needs Input'!G1855","v":0},{"$f":"'Cap Needs Input'!H1855","v":""},{"$f":"AC338","v":0},{"$f":"'Cap Needs Input'!I1855","v":0},{"$f":"'Cap Needs Input'!J1855","v":0},{"$f":"'Cap Needs Input'!K1855","v":"N/A"},{"$f":"AG338","v":0},{"$f":"AH338","v":"T"},{"$f":"'Cap Needs Input'!C1881","v":""},{"$f":"'Cap Needs Input'!E1881","v":""},{"$f":"AK333","v":2014},{"$f":"'20 Year Detail'!C568","v":0},{"$f":"AM338","v":0},0,0,0,0,0]
[{"$f":"A339","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19 Other Appliances","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B1856","v":0},{"$f":"'Cap Needs Input'!C1856","v":0},{"$f":"'Cap Needs Input'!D1856","v":0},{"$f":"'Cap Needs Input'!E1856","v":0},{"$f":"'Cap Needs Input'!F1856","v":0},{"$f":"'Cap Needs Input'!G1856","v":0},{"$f":"'Cap Needs Input'!H1856","v":""},{"$f":"AC339","v":0},{"$f":"'Cap Needs Input'!I1856","v":0},{"$f":"'Cap Needs Input'!J1856","v":0},{"$f":"'Cap Needs Input'!K1856","v":"N/A"},0,{"$f":"AH339","v":"T"},{"$f":"'Cap Needs Input'!C1882","v":""},{"$f":"'Cap Needs Input'!E1882","v":""},{"$f":"AK334","v":2014},{"$f":"'20 Year Detail'!C569","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19 Other Appliances","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B1859","v":0},{"$f":"'Cap Needs Input'!C1859","v":0},{"$f":"'Cap Needs Input'!D1859","v":0},{"$f":"'Cap Needs Input'!E1859","v":0},{"$f":"'Cap Needs Input'!F1859","v":0},{"$f":"'Cap Needs Input'!G1859","v":0},{"$f":"'Cap Needs Input'!H1859","v":""},{"$f":"AC340","v":0},{"$f":"'Cap Needs Input'!I1859","v":0},{"$f":"'Cap Needs Input'!J1859","v":0},null,{"$f":"AG340","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19 Other Appliances","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B1862","v":0},{"$f":"'Cap Needs Input'!C1862","v":0},{"$f":"'Cap Needs Input'!D1862","v":0},{"$f":"'Cap Needs Input'!E1862","v":0},{"$f":"'Cap Needs Input'!F1862","v":0},{"$f":"'Cap Needs Input'!G1862","v":0},{"$f":"'Cap Needs Input'!H1862","v":""},{"$f":"AC341","v":0},{"$f":"'Cap Needs Input'!I1862","v":0},{"$f":"'Cap Needs Input'!J1862","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19 Other Appliances","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B1863","v":0},{"$f":"'Cap Needs Input'!C1863","v":0},{"$f":"'Cap Needs Input'!D1863","v":0},{"$f":"'Cap Needs Input'!E1863","v":0},{"$f":"'Cap Needs Input'!F1863","v":0},{"$f":"'Cap Needs Input'!G1863","v":0},{"$f":"'Cap Needs Input'!H1863","v":""},{"$f":"AC342","v":0},{"$f":"'Cap Needs Input'!I1863","v":0},{"$f":"'Cap Needs Input'!J1863","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1884","v":"3.7.2.19.01 Kitchen Exhaust Fans"},{"$f":"'Cap Needs Input'!$C$1898","v":"[describe sources]"},"Negligible Util Saver","E1",{"$f":"'Cap Needs Input'!B1887","v":0},{"$f":"'Cap Needs Input'!C1887","v":0},{"$f":"'Cap Needs Input'!D1887","v":0},{"$f":"'Cap Needs Input'!E1887","v":0},{"$f":"'Cap Needs Input'!F1887","v":0},{"$f":"'Cap Needs Input'!G1887","v":0},{"$f":"'Cap Needs Input'!H1887","v":0},"N/A",{"$f":"'Cap Needs Input'!I1887","v":0},{"$f":"'Cap Needs Input'!J1887","v":0},{"$f":"'Cap Needs Input'!K1887","v":"N/A"},"N/A",{"$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":"AK338","v":2014},{"$f":"'20 Year Detail'!C577","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R344","v":"3.7.2.19.01 Kitchen Exhaust Fans"},{"$f":"S344","v":"[describe sources]"},"Negligible Util Saver","E2",{"$f":"'Cap Needs Input'!B1888","v":0},{"$f":"'Cap Needs Input'!C1888","v":0},{"$f":"'Cap Needs Input'!D1888","v":0},{"$f":"'Cap Needs Input'!E1888","v":0},{"$f":"'Cap Needs Input'!F1888","v":0},{"$f":"'Cap Needs Input'!G1888","v":0},{"$f":"'Cap Needs Input'!H1888","v":0},{"$f":"AC344","v":"N/A"},{"$f":"'Cap Needs Input'!I1888","v":0},{"$f":"'Cap Needs Input'!J1888","v":0},{"$f":"'Cap Needs Input'!K1888","v":"N/A"},{"$f":"AG344","v":"N/A"},{"$f":"AH344","v":"T"},{"$f":"'Cap Needs Input'!C1914","v":""},{"$f":"'Cap Needs Input'!E1914","v":""},{"$f":"AK339","v":2014},{"$f":"'20 Year Detail'!C578","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.01 Kitchen Exhaust Fans","[describe sources]","Negligible Util Saver","E3",{"$f":"'Cap Needs Input'!B1889","v":0},{"$f":"'Cap Needs Input'!C1889","v":0},{"$f":"'Cap Needs Input'!D1889","v":0},{"$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":"AC345","v":"N/A"},{"$f":"'Cap Needs Input'!I1889","v":0},{"$f":"'Cap Needs Input'!J1889","v":0},{"$f":"'Cap Needs Input'!K1889","v":"N/A"},"N/A",{"$f":"AH345","v":"T"},{"$f":"'Cap Needs Input'!C1915","v":""},{"$f":"'Cap Needs Input'!E1915","v":""},{"$f":"AK340","v":2014},{"$f":"'20 Year Detail'!C579","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.01 Kitchen Exhaust Fans","[describe sources]","Negligible Util Saver","T",{"$f":"'Cap Needs Input'!B1892","v":0},{"$f":"'Cap Needs Input'!C1892","v":0},{"$f":"'Cap Needs Input'!D1892","v":0},{"$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":"AC346","v":"N/A"},{"$f":"'Cap Needs Input'!I1892","v":0},{"$f":"'Cap Needs Input'!J1892","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.01 Kitchen Exhaust Fans","[describe sources]","Negligible Util Saver","G1",{"$f":"'Cap Needs Input'!B1895","v":0},{"$f":"'Cap Needs Input'!C1895","v":0},{"$f":"'Cap Needs Input'!D1895","v":0},{"$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":"AC347","v":"N/A"},{"$f":"'Cap Needs Input'!I1895","v":0},{"$f":"'Cap Needs Input'!J1895","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.01 Kitchen Exhaust Fans","[describe sources]","Negligible Util Saver","G2",{"$f":"'Cap Needs Input'!B1896","v":0},{"$f":"'Cap Needs Input'!C1896","v":0},{"$f":"'Cap Needs Input'!D1896","v":0},{"$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":"AC348","v":"N/A"},{"$f":"'Cap Needs Input'!I1896","v":0},{"$f":"'Cap Needs Input'!J1896","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",{"$f":"AR348","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1917&\" \"&'Cap Needs Input'!$B$1917","v":"3.7.2.19.02 Kitchen Other #1"},{"$f":"'Cap Needs Input'!$C$1931","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$1917","v":0},"E1",{"$f":"'Cap Needs Input'!B1920","v":0},{"$f":"'Cap Needs Input'!C1920","v":0},{"$f":"'Cap Needs Input'!D1920","v":0},{"$f":"'Cap Needs Input'!E1920","v":0},{"$f":"'Cap Needs Input'!F1920","v":0},{"$f":"'Cap Needs Input'!G1920","v":0},{"$f":"'Cap Needs Input'!H1920","v":""},{"$f":"'Cap Needs Input'!$H$1917","v":0},{"$f":"'Cap Needs Input'!I1920","v":0},{"$f":"'Cap Needs Input'!J1920","v":0},{"$f":"'Cap Needs Input'!K1920","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1917","v":0},{"$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":"AK344","v":2014},{"$f":"'20 Year Detail'!C587","v":0},{"$f":"IF(AND('Utility Savings'!H45=\"\",'Utility Savings'!N45=\"\"),0,IF('Utility Savings'!H45=\"\",'Utility Savings'!N45,'Utility Savings'!H45))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R350","v":"3.7.2.19.02 Kitchen Other #1"},{"$f":"S350","v":"[describe sources]"},{"$f":"T350","v":0},"E2",{"$f":"'Cap Needs Input'!B1921","v":0},{"$f":"'Cap Needs Input'!C1921","v":0},{"$f":"'Cap Needs Input'!D1921","v":0},{"$f":"'Cap Needs Input'!E1921","v":0},{"$f":"'Cap Needs Input'!F1921","v":0},{"$f":"'Cap Needs Input'!G1921","v":0},{"$f":"'Cap Needs Input'!H1921","v":""},{"$f":"AC350","v":0},{"$f":"'Cap Needs Input'!I1921","v":0},{"$f":"'Cap Needs Input'!J1921","v":0},{"$f":"'Cap Needs Input'!K1921","v":"N/A"},{"$f":"AG350","v":0},{"$f":"AH350","v":"T"},{"$f":"'Cap Needs Input'!C1947","v":""},{"$f":"'Cap Needs Input'!E1947","v":""},{"$f":"AK345","v":2014},{"$f":"'20 Year Detail'!C588","v":0},{"$f":"AM350","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.02 Kitchen Other #1","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B1922","v":0},{"$f":"'Cap Needs Input'!C1922","v":0},{"$f":"'Cap Needs Input'!D1922","v":0},{"$f":"'Cap Needs Input'!E1922","v":0},{"$f":"'Cap Needs Input'!F1922","v":0},{"$f":"'Cap Needs Input'!G1922","v":0},{"$f":"'Cap Needs Input'!H1922","v":""},{"$f":"AC351","v":0},{"$f":"'Cap Needs Input'!I1922","v":0},{"$f":"'Cap Needs Input'!J1922","v":0},{"$f":"'Cap Needs Input'!K1922","v":"N/A"},0,{"$f":"AH351","v":"T"},{"$f":"'Cap Needs Input'!C1948","v":""},{"$f":"'Cap Needs Input'!E1948","v":""},{"$f":"AK346","v":2014},{"$f":"'20 Year Detail'!C589","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.02 Kitchen Other #1","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B1925","v":0},{"$f":"'Cap Needs Input'!C1925","v":0},{"$f":"'Cap Needs Input'!D1925","v":0},{"$f":"'Cap Needs Input'!E1925","v":0},{"$f":"'Cap Needs Input'!F1925","v":0},{"$f":"'Cap Needs Input'!G1925","v":0},{"$f":"'Cap Needs Input'!H1925","v":""},{"$f":"AC352","v":0},{"$f":"'Cap Needs Input'!I1925","v":0},{"$f":"'Cap Needs Input'!J1925","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.02 Kitchen Other #1","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B1928","v":0},{"$f":"'Cap Needs Input'!C1928","v":0},{"$f":"'Cap Needs Input'!D1928","v":0},{"$f":"'Cap Needs Input'!E1928","v":0},{"$f":"'Cap Needs Input'!F1928","v":0},{"$f":"'Cap Needs Input'!G1928","v":0},{"$f":"'Cap Needs Input'!H1928","v":""},{"$f":"AC353","v":0},{"$f":"'Cap Needs Input'!I1928","v":0},{"$f":"'Cap Needs Input'!J1928","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P354","v":0},0,"3.7.2.19.02 Kitchen Other #1","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B1929","v":0},{"$f":"'Cap Needs Input'!C1929","v":0},{"$f":"'Cap Needs Input'!D1929","v":0},{"$f":"'Cap Needs Input'!E1929","v":0},{"$f":"'Cap Needs Input'!F1929","v":0},{"$f":"'Cap Needs Input'!G1929","v":0},{"$f":"'Cap Needs Input'!H1929","v":""},{"$f":"AC354","v":0},{"$f":"'Cap Needs Input'!I1929","v":0},{"$f":"'Cap Needs Input'!J1929","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A355","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1950&\" \"&'Cap Needs Input'!$B$1950","v":"3.7.2.19.03 Kitchen Other #2"},{"$f":"'Cap Needs Input'!$C$1964","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$1950","v":0},"E1",{"$f":"'Cap Needs Input'!B1953","v":0},{"$f":"'Cap Needs Input'!C1953","v":0},{"$f":"'Cap Needs Input'!D1953","v":0},{"$f":"'Cap Needs Input'!E1953","v":0},{"$f":"'Cap Needs Input'!F1953","v":0},{"$f":"'Cap Needs Input'!G1953","v":0},{"$f":"'Cap Needs Input'!H1953","v":""},{"$f":"'Cap Needs Input'!$H$1950","v":0},{"$f":"'Cap Needs Input'!I1953","v":0},{"$f":"'Cap Needs Input'!J1953","v":0},{"$f":"'Cap Needs Input'!K1953","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1950","v":0},{"$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":"AK350","v":2014},{"$f":"'20 Year Detail'!C597","v":0},{"$f":"IF(AND('Utility Savings'!H46=\"\",'Utility Savings'!N46=\"\"),0,IF('Utility Savings'!H46=\"\",'Utility Savings'!N46,'Utility Savings'!H46))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R356","v":"3.7.2.19.03 Kitchen Other #2"},{"$f":"S356","v":"[describe sources]"},{"$f":"T356","v":0},"E2",{"$f":"'Cap Needs Input'!B1954","v":0},{"$f":"'Cap Needs Input'!C1954","v":0},{"$f":"'Cap Needs Input'!D1954","v":0},{"$f":"'Cap Needs Input'!E1954","v":0},{"$f":"'Cap Needs Input'!F1954","v":0},{"$f":"'Cap Needs Input'!G1954","v":0},{"$f":"'Cap Needs Input'!H1954","v":""},{"$f":"AC356","v":0},{"$f":"'Cap Needs Input'!I1954","v":0},{"$f":"'Cap Needs Input'!J1954","v":0},{"$f":"'Cap Needs Input'!K1954","v":"N/A"},{"$f":"AG356","v":0},{"$f":"AH356","v":"T"},{"$f":"'Cap Needs Input'!C1980","v":""},{"$f":"'Cap Needs Input'!E1980","v":""},{"$f":"AK351","v":2014},{"$f":"'20 Year Detail'!C598","v":0},{"$f":"AM356","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.03 Kitchen Other #2","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B1955","v":0},{"$f":"'Cap Needs Input'!C1955","v":0},{"$f":"'Cap Needs Input'!D1955","v":0},{"$f":"'Cap Needs Input'!E1955","v":0},{"$f":"'Cap Needs Input'!F1955","v":0},{"$f":"'Cap Needs Input'!G1955","v":0},{"$f":"'Cap Needs Input'!H1955","v":""},{"$f":"AC357","v":0},{"$f":"'Cap Needs Input'!I1955","v":0},{"$f":"'Cap Needs Input'!J1955","v":0},{"$f":"'Cap Needs Input'!K1955","v":"N/A"},0,{"$f":"AH357","v":"T"},{"$f":"'Cap Needs Input'!C1981","v":""},{"$f":"'Cap Needs Input'!E1981","v":""},{"$f":"AK352","v":2014},{"$f":"'20 Year Detail'!C599","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.03 Kitchen Other #2","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B1958","v":0},{"$f":"'Cap Needs Input'!C1958","v":0},{"$f":"'Cap Needs Input'!D1958","v":0},{"$f":"'Cap Needs Input'!E1958","v":0},{"$f":"'Cap Needs Input'!F1958","v":0},{"$f":"'Cap Needs Input'!G1958","v":0},{"$f":"'Cap Needs Input'!H1958","v":""},{"$f":"AC358","v":0},{"$f":"'Cap Needs Input'!I1958","v":0},{"$f":"'Cap Needs Input'!J1958","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.03 Kitchen Other #2","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B1961","v":0},{"$f":"'Cap Needs Input'!C1961","v":0},{"$f":"'Cap Needs Input'!D1961","v":0},{"$f":"'Cap Needs Input'!E1961","v":0},{"$f":"'Cap Needs Input'!F1961","v":0},{"$f":"'Cap Needs Input'!G1961","v":0},{"$f":"'Cap Needs Input'!H1961","v":""},{"$f":"AC359","v":0},{"$f":"'Cap Needs Input'!I1961","v":0},{"$f":"'Cap Needs Input'!J1961","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.03 Kitchen Other #2","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B1962","v":0},{"$f":"'Cap Needs Input'!C1962","v":0},{"$f":"'Cap Needs Input'!D1962","v":0},{"$f":"'Cap Needs Input'!E1962","v":0},{"$f":"'Cap Needs Input'!F1962","v":0},{"$f":"'Cap Needs Input'!G1962","v":0},{"$f":"'Cap Needs Input'!H1962","v":""},{"$f":"AC360","v":0},{"$f":"'Cap Needs Input'!I1962","v":0},{"$f":"'Cap Needs Input'!J1962","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$1983&\" \"&'Cap Needs Input'!$B$1983","v":"3.7.2.19.04 Kitchen Other #3"},{"$f":"'Cap Needs Input'!$C$1997","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F$1983","v":0},"E1",{"$f":"'Cap Needs Input'!B1986","v":0},{"$f":"'Cap Needs Input'!C1986","v":0},{"$f":"'Cap Needs Input'!D1986","v":0},{"$f":"'Cap Needs Input'!E1986","v":0},{"$f":"'Cap Needs Input'!F1986","v":0},{"$f":"'Cap Needs Input'!G1986","v":0},{"$f":"'Cap Needs Input'!H1986","v":""},{"$f":"'Cap Needs Input'!$H$1983","v":0},{"$f":"'Cap Needs Input'!I1986","v":0},{"$f":"'Cap Needs Input'!J1986","v":0},{"$f":"'Cap Needs Input'!K1986","v":"N/A"},{"$f":"'Cap Needs Input'!$J$1983","v":0},{"$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":"AK356","v":2014},{"$f":"'20 Year Detail'!C607","v":0},{"$f":"IF(AND('Utility Savings'!H47=\"\",'Utility Savings'!N47=\"\"),0,IF('Utility Savings'!H47=\"\",'Utility Savings'!N47,'Utility Savings'!H47))","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},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R362","v":"3.7.2.19.04 Kitchen Other #3"},{"$f":"S362","v":"[describe sources]"},{"$f":"T362","v":0},"E2",{"$f":"'Cap Needs Input'!B1987","v":0},{"$f":"'Cap Needs Input'!C1987","v":0},{"$f":"'Cap Needs Input'!D1987","v":0},{"$f":"'Cap Needs Input'!E1987","v":0},{"$f":"'Cap Needs Input'!F1987","v":0},{"$f":"'Cap Needs Input'!G1987","v":0},{"$f":"'Cap Needs Input'!H1987","v":""},{"$f":"AC362","v":0},{"$f":"'Cap Needs Input'!I1987","v":0},{"$f":"'Cap Needs Input'!J1987","v":0},{"$f":"'Cap Needs Input'!K1987","v":"N/A"},{"$f":"AG362","v":0},{"$f":"AH362","v":"T"},{"$f":"'Cap Needs Input'!C2013","v":""},{"$f":"'Cap Needs Input'!E2013","v":""},{"$f":"AK357","v":2014},{"$f":"'20 Year Detail'!C608","v":0},{"$f":"AM362","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.04 Kitchen Other #3","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B1988","v":0},{"$f":"'Cap Needs Input'!C1988","v":0},{"$f":"'Cap Needs Input'!D1988","v":0},{"$f":"'Cap Needs Input'!E1988","v":0},{"$f":"'Cap Needs Input'!F1988","v":0},{"$f":"'Cap Needs Input'!G1988","v":0},{"$f":"'Cap Needs Input'!H1988","v":""},{"$f":"AC363","v":0},{"$f":"'Cap Needs Input'!I1988","v":0},{"$f":"'Cap Needs Input'!J1988","v":0},{"$f":"'Cap Needs Input'!K1988","v":"N/A"},0,{"$f":"AH363","v":"T"},{"$f":"'Cap Needs Input'!C2014","v":""},{"$f":"'Cap Needs Input'!E2014","v":""},{"$f":"AK358","v":2014},{"$f":"'20 Year Detail'!C609","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.04 Kitchen Other #3","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B1991","v":0},{"$f":"'Cap Needs Input'!C1991","v":0},{"$f":"'Cap Needs Input'!D1991","v":0},{"$f":"'Cap Needs Input'!E1991","v":0},{"$f":"'Cap Needs Input'!F1991","v":0},{"$f":"'Cap Needs Input'!G1991","v":0},{"$f":"'Cap Needs Input'!H1991","v":""},{"$f":"AC364","v":0},{"$f":"'Cap Needs Input'!I1991","v":0},{"$f":"'Cap Needs Input'!J1991","v":0},null,0,null,null,null,null,null,0,0,0,0,0,{"$f":"AR364","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.04 Kitchen Other #3","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B1994","v":0},{"$f":"'Cap Needs Input'!C1994","v":0},{"$f":"'Cap Needs Input'!D1994","v":0},{"$f":"'Cap Needs Input'!E1994","v":0},{"$f":"'Cap Needs Input'!F1994","v":0},{"$f":"'Cap Needs Input'!G1994","v":0},{"$f":"'Cap Needs Input'!H1994","v":""},{"$f":"AC365","v":0},{"$f":"'Cap Needs Input'!I1994","v":0},{"$f":"'Cap Needs Input'!J1994","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.19.04 Kitchen Other #3","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B1995","v":0},{"$f":"'Cap Needs Input'!C1995","v":0},{"$f":"'Cap Needs Input'!D1995","v":0},{"$f":"'Cap Needs Input'!E1995","v":0},{"$f":"'Cap Needs Input'!F1995","v":0},{"$f":"'Cap Needs Input'!G1995","v":0},{"$f":"'Cap Needs Input'!H1995","v":""},{"$f":"AC366","v":0},{"$f":"'Cap Needs Input'!I1995","v":0},{"$f":"'Cap Needs Input'!J1995","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$2016","v":"3.7.2.2.01 Bath Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$2030","v":"[describe sources]"},"Non-Utility Saver",{"$f":"U362","v":"E1"},{"$f":"'Cap Needs Input'!B2019","v":0},{"$f":"'Cap Needs Input'!C2019","v":0},{"$f":"'Cap Needs Input'!D2019","v":0},{"$f":"'Cap Needs Input'!E2019","v":0},{"$f":"'Cap Needs Input'!F2019","v":0},{"$f":"'Cap Needs Input'!G2019","v":0},{"$f":"'Cap Needs Input'!H2019","v":0},"N/A",{"$f":"'Cap Needs Input'!I2019","v":0},{"$f":"'Cap Needs Input'!J2019","v":0},{"$f":"'Cap Needs Input'!K2019","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$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":""},{"$f":"AK362","v":2014},{"$f":"'20 Year Detail'!C617","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R368","v":"3.7.2.2.01 Bath Counter Tops, Sinks"},{"$f":"S368","v":"[describe sources]"},"Non-Utility Saver","E2",{"$f":"'Cap Needs Input'!B2020","v":0},{"$f":"'Cap Needs Input'!C2020","v":0},{"$f":"'Cap Needs Input'!D2020","v":0},{"$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":"AC368","v":"N/A"},{"$f":"'Cap Needs Input'!I2020","v":0},{"$f":"'Cap Needs Input'!J2020","v":0},{"$f":"'Cap Needs Input'!K2020","v":"N/A"},{"$f":"AG368","v":"N/A"},{"$f":"AH368","v":"T"},{"$f":"'Cap Needs Input'!C2046","v":""},{"$f":"'Cap Needs Input'!E2046","v":""},{"$f":"AK363","v":2014},{"$f":"'20 Year Detail'!C618","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.2.01 Bath Counter Tops, Sinks","[describe sources]","Non-Utility Saver","E3",{"$f":"'Cap Needs Input'!B2021","v":0},{"$f":"'Cap Needs Input'!C2021","v":0},{"$f":"'Cap Needs Input'!D2021","v":0},{"$f":"'Cap Needs Input'!E2021","v":0},{"$f":"'Cap Needs Input'!F2021","v":0},{"$f":"'Cap Needs Input'!G2021","v":0},{"$f":"'Cap Needs Input'!H2021","v":0},{"$f":"AC369","v":"N/A"},{"$f":"'Cap Needs Input'!I2021","v":0},{"$f":"'Cap Needs Input'!J2021","v":0},{"$f":"'Cap Needs Input'!K2021","v":"N/A"},"N/A",{"$f":"AH369","v":"T"},{"$f":"'Cap Needs Input'!C2047","v":""},{"$f":"'Cap Needs Input'!E2047","v":""},{"$f":"AK364","v":2014},{"$f":"'20 Year Detail'!C619","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P370","v":0},0,"3.7.2.2.01 Bath Counter Tops, Sinks","[describe sources]","Non-Utility Saver","T",{"$f":"'Cap Needs Input'!B2024","v":0},{"$f":"'Cap Needs Input'!C2024","v":0},{"$f":"'Cap Needs Input'!D2024","v":0},{"$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":"AC370","v":"N/A"},{"$f":"'Cap Needs Input'!I2024","v":0},{"$f":"'Cap Needs Input'!J2024","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[{"$f":"A371","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.2.01 Bath Counter Tops, Sinks","[describe sources]","Non-Utility Saver","G1",{"$f":"'Cap Needs Input'!B2027","v":0},{"$f":"'Cap Needs Input'!C2027","v":0},{"$f":"'Cap Needs Input'!D2027","v":0},{"$f":"'Cap Needs Input'!E2027","v":0},{"$f":"'Cap Needs Input'!F2027","v":0},{"$f":"'Cap Needs Input'!G2027","v":0},{"$f":"'Cap Needs Input'!H2027","v":0},{"$f":"AC371","v":"N/A"},{"$f":"'Cap Needs Input'!I2027","v":0},{"$f":"'Cap Needs Input'!J2027","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.2.01 Bath Counter Tops, Sinks","[describe sources]","Non-Utility Saver","G2",{"$f":"'Cap Needs Input'!B2028","v":0},{"$f":"'Cap Needs Input'!C2028","v":0},{"$f":"'Cap Needs Input'!D2028","v":0},{"$f":"'Cap Needs Input'!E2028","v":0},{"$f":"'Cap Needs Input'!F2028","v":0},{"$f":"'Cap Needs Input'!G2028","v":0},{"$f":"'Cap Needs Input'!H2028","v":0},{"$f":"AC372","v":"N/A"},{"$f":"'Cap Needs Input'!I2028","v":0},{"$f":"'Cap Needs Input'!J2028","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$2049","v":"3.7.2.2.02 Bath Floor Covering"},{"$f":"'Cap Needs Input'!$C$2063","v":"[describe sources]"},"Non-Utility Saver","E1",{"$f":"'Cap Needs Input'!B2052","v":0},{"$f":"'Cap Needs Input'!C2052","v":0},{"$f":"'Cap Needs Input'!D2052","v":0},{"$f":"'Cap Needs Input'!E2052","v":0},{"$f":"'Cap Needs Input'!F2052","v":0},{"$f":"'Cap Needs Input'!G2052","v":0},{"$f":"'Cap Needs Input'!H2052","v":0},"N/A",{"$f":"'Cap Needs Input'!I2052","v":0},{"$f":"'Cap Needs Input'!J2052","v":0},{"$f":"'Cap Needs Input'!K2052","v":"N/A"},"N/A",{"$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":"AK368","v":2014},{"$f":"'20 Year Detail'!C627","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$2049","v":"3.7.2.2.02 Bath Floor Covering"},{"$f":"S374","v":"[describe sources]"},"Non-Utility Saver","E2",{"$f":"'Cap Needs Input'!B2053","v":0},{"$f":"'Cap Needs Input'!C2053","v":0},{"$f":"'Cap Needs Input'!D2053","v":0},{"$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":"AC374","v":"N/A"},{"$f":"'Cap Needs Input'!I2053","v":0},{"$f":"'Cap Needs Input'!J2053","v":0},{"$f":"'Cap Needs Input'!K2053","v":"N/A"},{"$f":"AG374","v":"N/A"},{"$f":"AH374","v":"T"},{"$f":"'Cap Needs Input'!C2079","v":""},{"$f":"'Cap Needs Input'!E2079","v":""},{"$f":"AK369","v":2014},{"$f":"'20 Year Detail'!C628","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$2049","v":"3.7.2.2.02 Bath Floor Covering"},{"$f":"S375","v":"[describe sources]"},"Non-Utility Saver","E3",{"$f":"'Cap Needs Input'!B2054","v":0},{"$f":"'Cap Needs Input'!C2054","v":0},{"$f":"'Cap Needs Input'!D2054","v":0},{"$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":"AC375","v":"N/A"},{"$f":"'Cap Needs Input'!I2054","v":0},{"$f":"'Cap Needs Input'!J2054","v":0},{"$f":"'Cap Needs Input'!K2054","v":"N/A"},"N/A",{"$f":"AH375","v":"T"},{"$f":"'Cap Needs Input'!C2080","v":""},{"$f":"'Cap Needs Input'!E2080","v":""},{"$f":"AK370","v":2014},{"$f":"'20 Year Detail'!C629","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$2049","v":"3.7.2.2.02 Bath Floor Covering"},{"$f":"S376","v":"[describe sources]"},"Non-Utility Saver","T",{"$f":"'Cap Needs Input'!B2057","v":0},{"$f":"'Cap Needs Input'!C2057","v":0},{"$f":"'Cap Needs Input'!D2057","v":0},{"$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":"AC376","v":"N/A"},{"$f":"'Cap Needs Input'!I2057","v":0},{"$f":"'Cap Needs Input'!J2057","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$2049","v":"3.7.2.2.02 Bath Floor Covering"},{"$f":"S377","v":"[describe sources]"},"Non-Utility Saver","G1",{"$f":"'Cap Needs Input'!B2060","v":0},{"$f":"'Cap Needs Input'!C2060","v":0},{"$f":"'Cap Needs Input'!D2060","v":0},{"$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":"AC377","v":"N/A"},{"$f":"'Cap Needs Input'!I2060","v":0},{"$f":"'Cap Needs Input'!J2060","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$2049","v":"3.7.2.2.02 Bath Floor Covering"},{"$f":"S378","v":"[describe sources]"},"Non-Utility Saver","G2",{"$f":"'Cap Needs Input'!B2061","v":0},{"$f":"'Cap Needs Input'!C2061","v":0},{"$f":"'Cap Needs Input'!D2061","v":0},{"$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":"AC378","v":"N/A"},{"$f":"'Cap Needs Input'!I2061","v":0},{"$f":"'Cap Needs Input'!J2061","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",{"$f":"AR378","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A$2082","v":"3.7.2.2.03 Bath Vanities"},{"$f":"'Cap Needs Input'!$C$2096","v":"[describe sources]"},"Non-Utility Saver","E1",{"$f":"'Cap Needs Input'!B2085","v":0},{"$f":"'Cap Needs Input'!C2085","v":0},{"$f":"'Cap Needs Input'!D2085","v":0},{"$f":"'Cap Needs Input'!E2085","v":0},{"$f":"'Cap Needs Input'!F2085","v":0},{"$f":"'Cap Needs Input'!G2085","v":0},{"$f":"'Cap Needs Input'!H2085","v":0},"N/A",{"$f":"'Cap Needs Input'!I2085","v":0},{"$f":"'Cap Needs Input'!J2085","v":0},{"$f":"'Cap Needs Input'!K2085","v":"N/A"},"N/A",{"$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":"AK374","v":2014},{"$f":"'20 Year Detail'!C637","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R380","v":"3.7.2.2.03 Bath Vanities"},{"$f":"S380","v":"[describe sources]"},"Non-Utility Saver","E2",{"$f":"'Cap Needs Input'!B2086","v":0},{"$f":"'Cap Needs Input'!C2086","v":0},{"$f":"'Cap Needs Input'!D2086","v":0},{"$f":"'Cap Needs Input'!E2086","v":0},{"$f":"'Cap Needs Input'!F2086","v":0},{"$f":"'Cap Needs Input'!G2086","v":0},{"$f":"'Cap Needs Input'!H2086","v":0},{"$f":"AC380","v":"N/A"},{"$f":"'Cap Needs Input'!I2086","v":0},{"$f":"'Cap Needs Input'!J2086","v":0},{"$f":"'Cap Needs Input'!K2086","v":"N/A"},{"$f":"AG380","v":"N/A"},{"$f":"AH380","v":"T"},{"$f":"'Cap Needs Input'!C2112","v":""},{"$f":"'Cap Needs Input'!E2112","v":""},{"$f":"AK375","v":2014},{"$f":"'20 Year Detail'!C638","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.2.03 Bath Vanities","[describe sources]","Non-Utility Saver","E3",{"$f":"'Cap Needs Input'!B2087","v":0},{"$f":"'Cap Needs Input'!C2087","v":0},{"$f":"'Cap Needs Input'!D2087","v":0},{"$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":"AC381","v":"N/A"},{"$f":"'Cap Needs Input'!I2087","v":0},{"$f":"'Cap Needs Input'!J2087","v":0},{"$f":"'Cap Needs Input'!K2087","v":"N/A"},"N/A",{"$f":"AH381","v":"T"},{"$f":"'Cap Needs Input'!C2113","v":""},{"$f":"'Cap Needs Input'!E2113","v":""},{"$f":"AK376","v":2014},{"$f":"'20 Year Detail'!C639","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.2.03 Bath Vanities","[describe sources]","Non-Utility Saver","T",{"$f":"'Cap Needs Input'!B2090","v":0},{"$f":"'Cap Needs Input'!C2090","v":0},{"$f":"'Cap Needs Input'!D2090","v":0},{"$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":"AC382","v":"N/A"},{"$f":"'Cap Needs Input'!I2090","v":0},{"$f":"'Cap Needs Input'!J2090","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.2.03 Bath Vanities","[describe sources]","Non-Utility Saver","G1",{"$f":"'Cap Needs Input'!B2093","v":0},{"$f":"'Cap Needs Input'!C2093","v":0},{"$f":"'Cap Needs Input'!D2093","v":0},{"$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":"AC383","v":"N/A"},{"$f":"'Cap Needs Input'!I2093","v":0},{"$f":"'Cap Needs Input'!J2093","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.2.03 Bath Vanities","[describe sources]","Non-Utility Saver","G2",{"$f":"'Cap Needs Input'!B2094","v":0},{"$f":"'Cap Needs Input'!C2094","v":0},{"$f":"'Cap Needs Input'!D2094","v":0},{"$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":"AC384","v":"N/A"},{"$f":"'Cap Needs Input'!I2094","v":0},{"$f":"'Cap Needs Input'!J2094","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2115&\" \"&'Cap Needs Input'!B2115","v":"3.7.2.29.01 Bath Other #1"},{"$f":"'Cap Needs Input'!$C2129","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2115","v":0},"E1",{"$f":"'Cap Needs Input'!B2118","v":0},{"$f":"'Cap Needs Input'!C2118","v":0},{"$f":"'Cap Needs Input'!D2118","v":0},{"$f":"'Cap Needs Input'!E2118","v":0},{"$f":"'Cap Needs Input'!F2118","v":0},{"$f":"'Cap Needs Input'!G2118","v":0},{"$f":"'Cap Needs Input'!H2118","v":""},{"$f":"'Cap Needs Input'!$H2115","v":0},{"$f":"'Cap Needs Input'!I2118","v":0},{"$f":"'Cap Needs Input'!J2118","v":0},{"$f":"'Cap Needs Input'!K2118","v":"N/A"},{"$f":"'Cap Needs Input'!$J2115","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":""},{"$f":"AK380","v":2014},{"$f":"'20 Year Detail'!C647","v":0},{"$f":"IF(AND('Utility Savings'!H$48=\"\",'Utility Savings'!N$48=\"\"),0,IF('Utility Savings'!H$48=\"\",'Utility Savings'!N$48,'Utility Savings'!H$48))","v":0},{"$f":"IF(AND('Utility Savings'!I$48=\"\",'Utility Savings'!O$48=\"\"),0,IF('Utility Savings'!I$48=\"\",'Utility Savings'!O$48,'Utility Savings'!I$48))","v":0},{"$f":"IF(AND('Utility Savings'!J$48=\"\",'Utility Savings'!P$48=\"\"),0,IF('Utility Savings'!J$48=\"\",'Utility Savings'!P$48,'Utility Savings'!J$48))","v":0},{"$f":"IF(AND('Utility Savings'!K$48=\"\",'Utility Savings'!Q$48=\"\"),0,IF('Utility Savings'!K$48=\"\",'Utility Savings'!Q$48,'Utility Savings'!K$48))","v":0},{"$f":"IF(AND('Utility Savings'!L$48=\"\",'Utility Savings'!R$48=\"\"),0,IF('Utility Savings'!L$48=\"\",'Utility Savings'!R$48,'Utility Savings'!L$48))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P386","v":0},0,{"$f":"R386","v":"3.7.2.29.01 Bath Other #1"},{"$f":"S386","v":"[describe sources]"},{"$f":"T386","v":0},"E2",{"$f":"'Cap Needs Input'!B2119","v":0},{"$f":"'Cap Needs Input'!C2119","v":0},{"$f":"'Cap Needs Input'!D2119","v":0},{"$f":"'Cap Needs Input'!E2119","v":0},{"$f":"'Cap Needs Input'!F2119","v":0},{"$f":"'Cap Needs Input'!G2119","v":0},{"$f":"'Cap Needs Input'!H2119","v":""},{"$f":"AC386","v":0},{"$f":"'Cap Needs Input'!I2119","v":0},{"$f":"'Cap Needs Input'!J2119","v":0},{"$f":"'Cap Needs Input'!K2119","v":"N/A"},{"$f":"AG386","v":0},{"$f":"AH386","v":"T"},{"$f":"'Cap Needs Input'!C2145","v":""},{"$f":"'Cap Needs Input'!E2145","v":""},{"$f":"AK381","v":2014},{"$f":"'20 Year Detail'!C648","v":0},{"$f":"AM386","v":0},0,0,0,0,0]
[{"$f":"A387","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.01 Bath Other #1","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2120","v":0},{"$f":"'Cap Needs Input'!C2120","v":0},{"$f":"'Cap Needs Input'!D2120","v":0},{"$f":"'Cap Needs Input'!E2120","v":0},{"$f":"'Cap Needs Input'!F2120","v":0},{"$f":"'Cap Needs Input'!G2120","v":0},{"$f":"'Cap Needs Input'!H2120","v":""},{"$f":"AC387","v":0},{"$f":"'Cap Needs Input'!I2120","v":0},{"$f":"'Cap Needs Input'!J2120","v":0},{"$f":"'Cap Needs Input'!K2120","v":"N/A"},0,{"$f":"AH387","v":"T"},{"$f":"'Cap Needs Input'!C2146","v":""},{"$f":"'Cap Needs Input'!E2146","v":""},{"$f":"AK382","v":2014},{"$f":"'20 Year Detail'!C649","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.01 Bath Other #1","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2123","v":0},{"$f":"'Cap Needs Input'!C2123","v":0},{"$f":"'Cap Needs Input'!D2123","v":0},{"$f":"'Cap Needs Input'!E2123","v":0},{"$f":"'Cap Needs Input'!F2123","v":0},{"$f":"'Cap Needs Input'!G2123","v":0},{"$f":"'Cap Needs Input'!H2123","v":""},{"$f":"AC388","v":0},{"$f":"'Cap Needs Input'!I2123","v":0},{"$f":"'Cap Needs Input'!J2123","v":0},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.01 Bath Other #1","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2126","v":0},{"$f":"'Cap Needs Input'!C2126","v":0},{"$f":"'Cap Needs Input'!D2126","v":0},{"$f":"'Cap Needs Input'!E2126","v":0},{"$f":"'Cap Needs Input'!F2126","v":0},{"$f":"'Cap Needs Input'!G2126","v":0},{"$f":"'Cap Needs Input'!H2126","v":""},{"$f":"AC389","v":0},{"$f":"'Cap Needs Input'!I2126","v":0},{"$f":"'Cap Needs Input'!J2126","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.01 Bath Other #1","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2127","v":0},{"$f":"'Cap Needs Input'!C2127","v":0},{"$f":"'Cap Needs Input'!D2127","v":0},{"$f":"'Cap Needs Input'!E2127","v":0},{"$f":"'Cap Needs Input'!F2127","v":0},{"$f":"'Cap Needs Input'!G2127","v":0},{"$f":"'Cap Needs Input'!H2127","v":""},{"$f":"AC390","v":0},{"$f":"'Cap Needs Input'!I2127","v":0},{"$f":"'Cap Needs Input'!J2127","v":""},null,0,null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2148&\" \"&'Cap Needs Input'!B2148","v":"3.7.2.29.02 Bath Other #2"},{"$f":"'Cap Needs Input'!$C2162","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2148","v":0},"E1",{"$f":"'Cap Needs Input'!B2151","v":0},{"$f":"'Cap Needs Input'!C2151","v":0},{"$f":"'Cap Needs Input'!D2151","v":0},{"$f":"'Cap Needs Input'!E2151","v":0},{"$f":"'Cap Needs Input'!F2151","v":0},{"$f":"'Cap Needs Input'!G2151","v":0},{"$f":"'Cap Needs Input'!H2151","v":""},{"$f":"'Cap Needs Input'!$H2148","v":0},{"$f":"'Cap Needs Input'!I2151","v":0},{"$f":"'Cap Needs Input'!J2151","v":0},{"$f":"'Cap Needs Input'!K2151","v":"N/A"},{"$f":"'Cap Needs Input'!$J2148","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2171,2)='Cap Needs Input'!$A2159,'Cap Needs Input'!$A2159,(IF(LEFT('Cap Needs Input'!$B2171,2)='Cap Needs Input'!$A2163,'Cap Needs Input'!$A2163,(IF(LEFT('Cap Needs Input'!$B2171,1)='Cap Needs Input'!$A2156,'Cap Needs Input'!$A2156,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2177","v":""},{"$f":"'Cap Needs Input'!E2177","v":""},{"$f":"AK386","v":2014},{"$f":"'20 Year Detail'!C657","v":0},{"$f":"IF(AND('Utility Savings'!H49=\"\",'Utility Savings'!N49=\"\"),0,IF('Utility Savings'!H49=\"\",'Utility Savings'!N49,'Utility Savings'!H49))","v":0},{"$f":"IF(AND('Utility Savings'!I49=\"\",'Utility Savings'!O49=\"\"),0,IF('Utility Savings'!I49=\"\",'Utility Savings'!O49,'Utility Savings'!I49))","v":0},{"$f":"IF(AND('Utility Savings'!J49=\"\",'Utility Savings'!P49=\"\"),0,IF('Utility Savings'!J49=\"\",'Utility Savings'!P49,'Utility Savings'!J49))","v":0},{"$f":"IF(AND('Utility Savings'!K49=\"\",'Utility Savings'!Q49=\"\"),0,IF('Utility Savings'!K49=\"\",'Utility Savings'!Q49,'Utility Savings'!K49))","v":0},{"$f":"IF(AND('Utility Savings'!L49=\"\",'Utility Savings'!R49=\"\"),0,IF('Utility Savings'!L49=\"\",'Utility Savings'!R49,'Utility Savings'!L49))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R392","v":"3.7.2.29.02 Bath Other #2"},{"$f":"S392","v":"[describe sources]"},{"$f":"T392","v":0},"E2",{"$f":"'Cap Needs Input'!B2152","v":0},{"$f":"'Cap Needs Input'!C2152","v":0},{"$f":"'Cap Needs Input'!D2152","v":0},{"$f":"'Cap Needs Input'!E2152","v":0},{"$f":"'Cap Needs Input'!F2152","v":0},{"$f":"'Cap Needs Input'!G2152","v":0},{"$f":"'Cap Needs Input'!H2152","v":""},{"$f":"AC392","v":0},{"$f":"'Cap Needs Input'!I2152","v":0},{"$f":"'Cap Needs Input'!J2152","v":0},{"$f":"'Cap Needs Input'!K2152","v":"N/A"},{"$f":"AG392","v":0},{"$f":"AH392","v":"T"},{"$f":"'Cap Needs Input'!C2178","v":""},{"$f":"'Cap Needs Input'!E2178","v":""},{"$f":"AK387","v":2014},{"$f":"'20 Year Detail'!C658","v":0},{"$f":"AM392","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.02 Bath Other #2","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2153","v":0},{"$f":"'Cap Needs Input'!C2153","v":0},{"$f":"'Cap Needs Input'!D2153","v":0},{"$f":"'Cap Needs Input'!E2153","v":0},{"$f":"'Cap Needs Input'!F2153","v":0},{"$f":"'Cap Needs Input'!G2153","v":0},{"$f":"'Cap Needs Input'!H2153","v":""},{"$f":"AC393","v":0},{"$f":"'Cap Needs Input'!I2153","v":0},{"$f":"'Cap Needs Input'!J2153","v":0},{"$f":"'Cap Needs Input'!K2153","v":"N/A"},{"$f":"AG393","v":0},{"$f":"AH393","v":"T"},{"$f":"'Cap Needs Input'!C2179","v":""},{"$f":"'Cap Needs Input'!E2179","v":""},{"$f":"AK388","v":2014},{"$f":"'20 Year Detail'!C659","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.02 Bath Other #2","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2156","v":0},{"$f":"'Cap Needs Input'!C2156","v":0},{"$f":"'Cap Needs Input'!D2156","v":0},{"$f":"'Cap Needs Input'!E2156","v":0},{"$f":"'Cap Needs Input'!F2156","v":0},{"$f":"'Cap Needs Input'!G2156","v":0},{"$f":"'Cap Needs Input'!H2156","v":""},{"$f":"AC394","v":0},{"$f":"'Cap Needs Input'!I2156","v":0},{"$f":"'Cap Needs Input'!J2156","v":0},null,{"$f":"AG394","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.02 Bath Other #2","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2159","v":0},{"$f":"'Cap Needs Input'!C2159","v":0},{"$f":"'Cap Needs Input'!D2159","v":0},{"$f":"'Cap Needs Input'!E2159","v":0},{"$f":"'Cap Needs Input'!F2159","v":0},{"$f":"'Cap Needs Input'!G2159","v":0},{"$f":"'Cap Needs Input'!H2159","v":""},{"$f":"AC395","v":0},{"$f":"'Cap Needs Input'!I2159","v":0},{"$f":"'Cap Needs Input'!J2159","v":""},null,{"$f":"AG395","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.02 Bath Other #2","[describe sources]",0,{"$f":"U391","v":"G2"},{"$f":"'Cap Needs Input'!B2160","v":0},{"$f":"'Cap Needs Input'!C2160","v":0},{"$f":"'Cap Needs Input'!D2160","v":0},{"$f":"'Cap Needs Input'!E2160","v":0},{"$f":"'Cap Needs Input'!F2160","v":0},{"$f":"'Cap Needs Input'!G2160","v":0},{"$f":"'Cap Needs Input'!H2160","v":""},{"$f":"AC396","v":0},{"$f":"'Cap Needs Input'!I2160","v":0},{"$f":"'Cap Needs Input'!J2160","v":""},null,{"$f":"AG396","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2181&\" \"&'Cap Needs Input'!B2181","v":"3.7.2.29.03 Bath Other #3"},{"$f":"'Cap Needs Input'!$C2195","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2181","v":0},"E1",{"$f":"'Cap Needs Input'!B2184","v":0},{"$f":"'Cap Needs Input'!C2184","v":0},{"$f":"'Cap Needs Input'!D2184","v":0},{"$f":"'Cap Needs Input'!E2184","v":0},{"$f":"'Cap Needs Input'!F2184","v":0},{"$f":"'Cap Needs Input'!G2184","v":0},{"$f":"'Cap Needs Input'!H2184","v":""},{"$f":"'Cap Needs Input'!$H2181","v":0},{"$f":"'Cap Needs Input'!I2184","v":0},{"$f":"'Cap Needs Input'!J2184","v":0},{"$f":"'Cap Needs Input'!K2184","v":"N/A"},{"$f":"'Cap Needs Input'!$J2181","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2204,2)='Cap Needs Input'!$A2192,'Cap Needs Input'!$A2192,(IF(LEFT('Cap Needs Input'!$B2204,2)='Cap Needs Input'!$A2196,'Cap Needs Input'!$A2196,(IF(LEFT('Cap Needs Input'!$B2204,1)='Cap Needs Input'!$A2189,'Cap Needs Input'!$A2189,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2210","v":""},{"$f":"'Cap Needs Input'!E2210","v":""},{"$f":"AK392","v":2014},{"$f":"'20 Year Detail'!C667","v":0},{"$f":"IF(AND('Utility Savings'!H50=\"\",'Utility Savings'!N50=\"\"),0,IF('Utility Savings'!H50=\"\",'Utility Savings'!N50,'Utility Savings'!H50))","v":0},{"$f":"IF(AND('Utility Savings'!I50=\"\",'Utility Savings'!O50=\"\"),0,IF('Utility Savings'!I50=\"\",'Utility Savings'!O50,'Utility Savings'!I50))","v":0},{"$f":"IF(AND('Utility Savings'!J50=\"\",'Utility Savings'!P50=\"\"),0,IF('Utility Savings'!J50=\"\",'Utility Savings'!P50,'Utility Savings'!J50))","v":0},{"$f":"IF(AND('Utility Savings'!K50=\"\",'Utility Savings'!Q50=\"\"),0,IF('Utility Savings'!K50=\"\",'Utility Savings'!Q50,'Utility Savings'!K50))","v":0},{"$f":"IF(AND('Utility Savings'!L50=\"\",'Utility Savings'!R50=\"\"),0,IF('Utility Savings'!L50=\"\",'Utility Savings'!R50,'Utility Savings'!L50))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R398","v":"3.7.2.29.03 Bath Other #3"},{"$f":"S398","v":"[describe sources]"},{"$f":"T398","v":0},"E2",{"$f":"'Cap Needs Input'!B2185","v":0},{"$f":"'Cap Needs Input'!C2185","v":0},{"$f":"'Cap Needs Input'!D2185","v":0},{"$f":"'Cap Needs Input'!E2185","v":0},{"$f":"'Cap Needs Input'!F2185","v":0},{"$f":"'Cap Needs Input'!G2185","v":0},{"$f":"'Cap Needs Input'!H2185","v":""},{"$f":"AC398","v":0},{"$f":"'Cap Needs Input'!I2185","v":0},{"$f":"'Cap Needs Input'!J2185","v":0},{"$f":"'Cap Needs Input'!K2185","v":"N/A"},{"$f":"AG398","v":0},{"$f":"AH398","v":"T"},{"$f":"'Cap Needs Input'!C2211","v":""},{"$f":"'Cap Needs Input'!E2211","v":""},{"$f":"AK393","v":2014},{"$f":"'20 Year Detail'!C668","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.03 Bath Other #3","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2186","v":0},{"$f":"'Cap Needs Input'!C2186","v":0},{"$f":"'Cap Needs Input'!D2186","v":0},{"$f":"'Cap Needs Input'!E2186","v":0},{"$f":"'Cap Needs Input'!F2186","v":0},{"$f":"'Cap Needs Input'!G2186","v":0},{"$f":"'Cap Needs Input'!H2186","v":""},{"$f":"AC399","v":0},{"$f":"'Cap Needs Input'!I2186","v":0},{"$f":"'Cap Needs Input'!J2186","v":0},{"$f":"'Cap Needs Input'!K2186","v":"N/A"},{"$f":"AG399","v":0},{"$f":"AH399","v":"T"},{"$f":"'Cap Needs Input'!C2212","v":""},{"$f":"'Cap Needs Input'!E2212","v":""},{"$f":"AK394","v":2014},{"$f":"'20 Year Detail'!C669","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.03 Bath Other #3","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2189","v":0},{"$f":"'Cap Needs Input'!C2189","v":0},{"$f":"'Cap Needs Input'!D2189","v":0},{"$f":"'Cap Needs Input'!E2189","v":0},{"$f":"'Cap Needs Input'!F2189","v":0},{"$f":"'Cap Needs Input'!G2189","v":0},{"$f":"'Cap Needs Input'!H2189","v":""},{"$f":"AC400","v":0},{"$f":"'Cap Needs Input'!I2189","v":0},{"$f":"'Cap Needs Input'!J2189","v":0},null,{"$f":"AG400","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.03 Bath Other #3","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2192","v":0},{"$f":"'Cap Needs Input'!C2192","v":0},{"$f":"'Cap Needs Input'!D2192","v":0},{"$f":"'Cap Needs Input'!E2192","v":0},{"$f":"'Cap Needs Input'!F2192","v":0},{"$f":"'Cap Needs Input'!G2192","v":0},{"$f":"'Cap Needs Input'!H2192","v":""},{"$f":"AC401","v":0},{"$f":"'Cap Needs Input'!I2192","v":0},{"$f":"'Cap Needs Input'!J2192","v":""},null,{"$f":"AG401","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P402","v":0},0,"3.7.2.29.03 Bath Other #3","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2193","v":0},{"$f":"'Cap Needs Input'!C2193","v":0},{"$f":"'Cap Needs Input'!D2193","v":0},{"$f":"'Cap Needs Input'!E2193","v":0},{"$f":"'Cap Needs Input'!F2193","v":0},{"$f":"'Cap Needs Input'!G2193","v":0},{"$f":"'Cap Needs Input'!H2193","v":""},{"$f":"AC402","v":0},{"$f":"'Cap Needs Input'!I2193","v":0},{"$f":"'Cap Needs Input'!J2193","v":""},null,{"$f":"AG402","v":0},null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A403","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2214&\" \"&'Cap Needs Input'!B2214","v":"3.7.2.29.04 Bath Other #4"},{"$f":"'Cap Needs Input'!$C2228","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2214","v":0},"E1",{"$f":"'Cap Needs Input'!B2217","v":0},{"$f":"'Cap Needs Input'!C2217","v":0},{"$f":"'Cap Needs Input'!D2217","v":0},{"$f":"'Cap Needs Input'!E2217","v":0},{"$f":"'Cap Needs Input'!F2217","v":0},{"$f":"'Cap Needs Input'!G2217","v":0},{"$f":"'Cap Needs Input'!H2217","v":""},{"$f":"'Cap Needs Input'!$H2214","v":0},{"$f":"'Cap Needs Input'!I2217","v":0},{"$f":"'Cap Needs Input'!J2217","v":0},{"$f":"'Cap Needs Input'!K2217","v":"N/A"},{"$f":"'Cap Needs Input'!$J2214","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2237,2)='Cap Needs Input'!$A2225,'Cap Needs Input'!$A2225,(IF(LEFT('Cap Needs Input'!$B2237,2)='Cap Needs Input'!$A2229,'Cap Needs Input'!$A2229,(IF(LEFT('Cap Needs Input'!$B2237,1)='Cap Needs Input'!$A2222,'Cap Needs Input'!$A2222,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2243","v":""},{"$f":"'Cap Needs Input'!E2243","v":""},{"$f":"AK398","v":2014},{"$f":"'20 Year Detail'!C677","v":0},{"$f":"IF(AND('Utility Savings'!H51=\"\",'Utility Savings'!N51=\"\"),0,IF('Utility Savings'!H51=\"\",'Utility Savings'!N51,'Utility Savings'!H51))","v":0},{"$f":"IF(AND('Utility Savings'!I51=\"\",'Utility Savings'!O51=\"\"),0,IF('Utility Savings'!I51=\"\",'Utility Savings'!O51,'Utility Savings'!I51))","v":0},{"$f":"IF(AND('Utility Savings'!J51=\"\",'Utility Savings'!P51=\"\"),0,IF('Utility Savings'!J51=\"\",'Utility Savings'!P51,'Utility Savings'!J51))","v":0},{"$f":"IF(AND('Utility Savings'!K51=\"\",'Utility Savings'!Q51=\"\"),0,IF('Utility Savings'!K51=\"\",'Utility Savings'!Q51,'Utility Savings'!K51))","v":0},{"$f":"IF(AND('Utility Savings'!L51=\"\",'Utility Savings'!R51=\"\"),0,IF('Utility Savings'!L51=\"\",'Utility Savings'!R51,'Utility Savings'!L51))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R404","v":"3.7.2.29.04 Bath Other #4"},{"$f":"S404","v":"[describe sources]"},{"$f":"T404","v":0},"E2",{"$f":"'Cap Needs Input'!B2218","v":0},{"$f":"'Cap Needs Input'!C2218","v":0},{"$f":"'Cap Needs Input'!D2218","v":0},{"$f":"'Cap Needs Input'!E2218","v":0},{"$f":"'Cap Needs Input'!F2218","v":0},{"$f":"'Cap Needs Input'!G2218","v":0},{"$f":"'Cap Needs Input'!H2218","v":""},{"$f":"AC404","v":0},{"$f":"'Cap Needs Input'!I2218","v":0},{"$f":"'Cap Needs Input'!J2218","v":0},{"$f":"'Cap Needs Input'!K2218","v":"N/A"},{"$f":"AG404","v":0},{"$f":"AH404","v":"T"},{"$f":"'Cap Needs Input'!C2244","v":""},{"$f":"'Cap Needs Input'!E2244","v":""},{"$f":"AK399","v":2014},{"$f":"'20 Year Detail'!C678","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.04 Bath Other #4","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2219","v":0},{"$f":"'Cap Needs Input'!C2219","v":0},{"$f":"'Cap Needs Input'!D2219","v":0},{"$f":"'Cap Needs Input'!E2219","v":0},{"$f":"'Cap Needs Input'!F2219","v":0},{"$f":"'Cap Needs Input'!G2219","v":0},{"$f":"'Cap Needs Input'!H2219","v":""},{"$f":"AC405","v":0},{"$f":"'Cap Needs Input'!I2219","v":0},{"$f":"'Cap Needs Input'!J2219","v":0},{"$f":"'Cap Needs Input'!K2219","v":"N/A"},{"$f":"AG405","v":0},{"$f":"AH405","v":"T"},{"$f":"'Cap Needs Input'!C2245","v":""},{"$f":"'Cap Needs Input'!E2245","v":""},{"$f":"AK400","v":2014},{"$f":"'20 Year Detail'!C679","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.04 Bath Other #4","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2222","v":0},{"$f":"'Cap Needs Input'!C2222","v":0},{"$f":"'Cap Needs Input'!D2222","v":0},{"$f":"'Cap Needs Input'!E2222","v":0},{"$f":"'Cap Needs Input'!F2222","v":0},{"$f":"'Cap Needs Input'!G2222","v":0},{"$f":"'Cap Needs Input'!H2222","v":""},{"$f":"AC406","v":0},{"$f":"'Cap Needs Input'!I2222","v":0},{"$f":"'Cap Needs Input'!J2222","v":0},null,{"$f":"AG406","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.04 Bath Other #4","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2225","v":0},{"$f":"'Cap Needs Input'!C2225","v":0},{"$f":"'Cap Needs Input'!D2225","v":0},{"$f":"'Cap Needs Input'!E2225","v":0},{"$f":"'Cap Needs Input'!F2225","v":0},{"$f":"'Cap Needs Input'!G2225","v":0},{"$f":"'Cap Needs Input'!H2225","v":""},{"$f":"AC407","v":0},{"$f":"'Cap Needs Input'!I2225","v":0},{"$f":"'Cap Needs Input'!J2225","v":""},null,{"$f":"AG407","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.29.04 Bath Other #4","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2226","v":0},{"$f":"'Cap Needs Input'!C2226","v":0},{"$f":"'Cap Needs Input'!D2226","v":0},{"$f":"'Cap Needs Input'!E2226","v":0},{"$f":"'Cap Needs Input'!F2226","v":0},{"$f":"'Cap Needs Input'!G2226","v":0},{"$f":"'Cap Needs Input'!H2226","v":""},{"$f":"AC408","v":0},{"$f":"'Cap Needs Input'!I2226","v":0},{"$f":"'Cap Needs Input'!J2226","v":""},null,{"$f":"AG408","v":0},null,null,null,null,null,{"$f":"AM408","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2247&\" \"&'Cap Needs Input'!B2247","v":"3.7.2.3.01 Interior Carpet "},{"$f":"'Cap Needs Input'!$C2261","v":"[describe sources]"},"Non-Utility Saver","E1",{"$f":"'Cap Needs Input'!B2250","v":0},{"$f":"'Cap Needs Input'!C2250","v":0},{"$f":"'Cap Needs Input'!D2250","v":0},{"$f":"'Cap Needs Input'!E2250","v":0},{"$f":"'Cap Needs Input'!F2250","v":0},{"$f":"'Cap Needs Input'!G2250","v":0},{"$f":"'Cap Needs Input'!H2250","v":0},"N/A",{"$f":"'Cap Needs Input'!I2250","v":0},{"$f":"'Cap Needs Input'!J2250","v":0},{"$f":"'Cap Needs Input'!K2250","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$B2270,2)='Cap Needs Input'!$A2258,'Cap Needs Input'!$A2258,(IF(LEFT('Cap Needs Input'!$B2270,2)='Cap Needs Input'!$A2262,'Cap Needs Input'!$A2262,(IF(LEFT('Cap Needs Input'!$B2270,1)='Cap Needs Input'!$A2255,'Cap Needs Input'!$A2255,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2276","v":""},{"$f":"'Cap Needs Input'!E2276","v":""},{"$f":"AK404","v":2014},{"$f":"'20 Year Detail'!C687","v":0},"N/A","N/A","N/A","N/A","N/A",{"$f":"AR409","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R410","v":"3.7.2.3.01 Interior Carpet "},{"$f":"S410","v":"[describe sources]"},{"$f":"T410","v":"Non-Utility Saver"},"E2",{"$f":"'Cap Needs Input'!B2251","v":0},{"$f":"'Cap Needs Input'!C2251","v":0},{"$f":"'Cap Needs Input'!D2251","v":0},{"$f":"'Cap Needs Input'!E2251","v":0},{"$f":"'Cap Needs Input'!F2251","v":0},{"$f":"'Cap Needs Input'!G2251","v":0},{"$f":"'Cap Needs Input'!H2251","v":0},"N/A",{"$f":"'Cap Needs Input'!I2251","v":0},{"$f":"'Cap Needs Input'!J2251","v":0},{"$f":"'Cap Needs Input'!K2251","v":"N/A"},"N/A",{"$f":"AH410","v":"T"},{"$f":"'Cap Needs Input'!C2277","v":""},{"$f":"'Cap Needs Input'!E2277","v":""},{"$f":"AK405","v":2014},{"$f":"'20 Year Detail'!C688","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.3.01 Interior Carpet ","[describe sources]","Non-Utility Saver","E3",{"$f":"'Cap Needs Input'!B2252","v":0},{"$f":"'Cap Needs Input'!C2252","v":0},{"$f":"'Cap Needs Input'!D2252","v":0},{"$f":"'Cap Needs Input'!E2252","v":0},{"$f":"'Cap Needs Input'!F2252","v":0},{"$f":"'Cap Needs Input'!G2252","v":0},{"$f":"'Cap Needs Input'!H2252","v":0},"N/A",{"$f":"'Cap Needs Input'!I2252","v":0},{"$f":"'Cap Needs Input'!J2252","v":0},{"$f":"'Cap Needs Input'!K2252","v":"N/A"},"N/A",{"$f":"AH411","v":"T"},{"$f":"'Cap Needs Input'!C2278","v":""},{"$f":"'Cap Needs Input'!E2278","v":""},{"$f":"AK406","v":2014},{"$f":"'20 Year Detail'!C689","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.3.01 Interior Carpet ","[describe sources]","Non-Utility Saver","T",{"$f":"'Cap Needs Input'!B2255","v":0},{"$f":"'Cap Needs Input'!C2255","v":0},{"$f":"'Cap Needs Input'!D2255","v":0},{"$f":"'Cap Needs Input'!E2255","v":0},{"$f":"'Cap Needs Input'!F2255","v":0},{"$f":"'Cap Needs Input'!G2255","v":0},{"$f":"'Cap Needs Input'!H2255","v":0},"N/A",{"$f":"'Cap Needs Input'!I2255","v":0},{"$f":"'Cap Needs Input'!J2255","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.3.01 Interior Carpet ","[describe sources]","Non-Utility Saver","G1",{"$f":"'Cap Needs Input'!B2258","v":0},{"$f":"'Cap Needs Input'!C2258","v":0},{"$f":"'Cap Needs Input'!D2258","v":0},{"$f":"'Cap Needs Input'!E2258","v":0},{"$f":"'Cap Needs Input'!F2258","v":0},{"$f":"'Cap Needs Input'!G2258","v":0},{"$f":"'Cap Needs Input'!H2258","v":0},"N/A",{"$f":"'Cap Needs Input'!I2258","v":0},{"$f":"'Cap Needs Input'!J2258","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.3.01 Interior Carpet ","[describe sources]","Non-Utility Saver","G2",{"$f":"'Cap Needs Input'!B2259","v":0},{"$f":"'Cap Needs Input'!C2259","v":0},{"$f":"'Cap Needs Input'!D2259","v":0},{"$f":"'Cap Needs Input'!E2259","v":0},{"$f":"'Cap Needs Input'!F2259","v":0},{"$f":"'Cap Needs Input'!G2259","v":0},{"$f":"'Cap Needs Input'!H2259","v":0},"N/A",{"$f":"'Cap Needs Input'!I2259","v":0},{"$f":"'Cap Needs Input'!J2259","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2280&\" \"&'Cap Needs Input'!B2280","v":"3.7.2.3.02 Interior Doors "},{"$f":"'Cap Needs Input'!$C2294","v":"[describe sources]"},"Non-Utility Saver","E1",{"$f":"'Cap Needs Input'!B2283","v":0},{"$f":"'Cap Needs Input'!C2283","v":0},{"$f":"'Cap Needs Input'!D2283","v":0},{"$f":"'Cap Needs Input'!E2283","v":0},{"$f":"'Cap Needs Input'!F2283","v":0},{"$f":"'Cap Needs Input'!G2283","v":0},{"$f":"'Cap Needs Input'!H2283","v":0},"N/A",{"$f":"'Cap Needs Input'!I2283","v":0},{"$f":"'Cap Needs Input'!J2283","v":0},{"$f":"'Cap Needs Input'!K2283","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$B2303,2)='Cap Needs Input'!$A2291,'Cap Needs Input'!$A2291,(IF(LEFT('Cap Needs Input'!$B2303,2)='Cap Needs Input'!$A2295,'Cap Needs Input'!$A2295,(IF(LEFT('Cap Needs Input'!$B2303,1)='Cap Needs Input'!$A2288,'Cap Needs Input'!$A2288,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2309","v":""},{"$f":"'Cap Needs Input'!E2309","v":""},{"$f":"AK410","v":2014},{"$f":"'20 Year Detail'!C697","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R416","v":"3.7.2.3.02 Interior Doors "},{"$f":"S416","v":"[describe sources]"},{"$f":"T416","v":"Non-Utility Saver"},"E2",{"$f":"'Cap Needs Input'!B2284","v":0},{"$f":"'Cap Needs Input'!C2284","v":0},{"$f":"'Cap Needs Input'!D2284","v":0},{"$f":"'Cap Needs Input'!E2284","v":0},{"$f":"'Cap Needs Input'!F2284","v":0},{"$f":"'Cap Needs Input'!G2284","v":0},{"$f":"'Cap Needs Input'!H2284","v":0},"N/A",{"$f":"'Cap Needs Input'!I2284","v":0},{"$f":"'Cap Needs Input'!J2284","v":0},{"$f":"'Cap Needs Input'!K2284","v":"N/A"},"N/A",{"$f":"AH416","v":"T"},{"$f":"'Cap Needs Input'!C2310","v":""},{"$f":"'Cap Needs Input'!E2310","v":""},{"$f":"AK411","v":2014},{"$f":"'20 Year Detail'!C698","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.3.02 Interior Doors ","[describe sources]","Non-Utility Saver","E3",{"$f":"'Cap Needs Input'!B2285","v":0},{"$f":"'Cap Needs Input'!C2285","v":0},{"$f":"'Cap Needs Input'!D2285","v":0},{"$f":"'Cap Needs Input'!E2285","v":0},{"$f":"'Cap Needs Input'!F2285","v":0},{"$f":"'Cap Needs Input'!G2285","v":0},{"$f":"'Cap Needs Input'!H2285","v":0},"N/A",{"$f":"'Cap Needs Input'!I2285","v":0},{"$f":"'Cap Needs Input'!J2285","v":0},{"$f":"'Cap Needs Input'!K2285","v":"N/A"},"N/A",{"$f":"AH417","v":"T"},{"$f":"'Cap Needs Input'!C2311","v":""},{"$f":"'Cap Needs Input'!E2311","v":""},{"$f":"AK412","v":2014},{"$f":"'20 Year Detail'!C699","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P418","v":0},0,"3.7.2.3.02 Interior Doors ","[describe sources]","Non-Utility Saver","T",{"$f":"'Cap Needs Input'!B2288","v":0},{"$f":"'Cap Needs Input'!C2288","v":0},{"$f":"'Cap Needs Input'!D2288","v":0},{"$f":"'Cap Needs Input'!E2288","v":0},{"$f":"'Cap Needs Input'!F2288","v":0},{"$f":"'Cap Needs Input'!G2288","v":0},{"$f":"'Cap Needs Input'!H2288","v":0},"N/A",{"$f":"'Cap Needs Input'!I2288","v":0},{"$f":"'Cap Needs Input'!J2288","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[{"$f":"A419","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.3.02 Interior Doors ","[describe sources]","Non-Utility Saver","G1",{"$f":"'Cap Needs Input'!B2291","v":0},{"$f":"'Cap Needs Input'!C2291","v":0},{"$f":"'Cap Needs Input'!D2291","v":0},{"$f":"'Cap Needs Input'!E2291","v":0},{"$f":"'Cap Needs Input'!F2291","v":0},{"$f":"'Cap Needs Input'!G2291","v":0},{"$f":"'Cap Needs Input'!H2291","v":0},"N/A",{"$f":"'Cap Needs Input'!I2291","v":0},{"$f":"'Cap Needs Input'!J2291","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.3.02 Interior Doors ","[describe sources]","Non-Utility Saver","G2",{"$f":"'Cap Needs Input'!B2292","v":0},{"$f":"'Cap Needs Input'!C2292","v":0},{"$f":"'Cap Needs Input'!D2292","v":0},{"$f":"'Cap Needs Input'!E2292","v":0},{"$f":"'Cap Needs Input'!F2292","v":0},{"$f":"'Cap Needs Input'!G2292","v":0},{"$f":"'Cap Needs Input'!H2292","v":0},"N/A",{"$f":"'Cap Needs Input'!I2292","v":0},{"$f":"'Cap Needs Input'!J2292","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2313&\" \"&'Cap Needs Input'!B2313","v":"3.7.2.3.03 Interior Painting "},{"$f":"'Cap Needs Input'!$C2327","v":"[describe sources]"},"Non-Utility Saver","E1",{"$f":"'Cap Needs Input'!B2316","v":0},{"$f":"'Cap Needs Input'!C2316","v":0},{"$f":"'Cap Needs Input'!D2316","v":0},{"$f":"'Cap Needs Input'!E2316","v":0},{"$f":"'Cap Needs Input'!F2316","v":0},{"$f":"'Cap Needs Input'!G2316","v":0},{"$f":"'Cap Needs Input'!H2316","v":0},"N/A",{"$f":"'Cap Needs Input'!I2316","v":0},{"$f":"'Cap Needs Input'!J2316","v":0},{"$f":"'Cap Needs Input'!K2316","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$B2336,2)='Cap Needs Input'!$A2324,'Cap Needs Input'!$A2324,(IF(LEFT('Cap Needs Input'!$B2336,2)='Cap Needs Input'!$A2328,'Cap Needs Input'!$A2328,(IF(LEFT('Cap Needs Input'!$B2336,1)='Cap Needs Input'!$A2321,'Cap Needs Input'!$A2321,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2342","v":""},{"$f":"'Cap Needs Input'!E2342","v":""},{"$f":"AK416","v":2014},{"$f":"'20 Year Detail'!C707","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R422","v":"3.7.2.3.03 Interior Painting "},{"$f":"S422","v":"[describe sources]"},{"$f":"T422","v":"Non-Utility Saver"},"E2",{"$f":"'Cap Needs Input'!B2317","v":0},{"$f":"'Cap Needs Input'!C2317","v":0},{"$f":"'Cap Needs Input'!D2317","v":0},{"$f":"'Cap Needs Input'!E2317","v":0},{"$f":"'Cap Needs Input'!F2317","v":0},{"$f":"'Cap Needs Input'!G2317","v":0},{"$f":"'Cap Needs Input'!H2317","v":0},"N/A",{"$f":"'Cap Needs Input'!I2317","v":0},{"$f":"'Cap Needs Input'!J2317","v":0},{"$f":"'Cap Needs Input'!K2317","v":"N/A"},"N/A",{"$f":"AH422","v":"T"},{"$f":"'Cap Needs Input'!C2343","v":""},{"$f":"'Cap Needs Input'!E2343","v":""},{"$f":"AK417","v":2014},{"$f":"'20 Year Detail'!C708","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.3.03 Interior Painting ","[describe sources]","Non-Utility Saver","E3",{"$f":"'Cap Needs Input'!B2318","v":0},{"$f":"'Cap Needs Input'!C2318","v":0},{"$f":"'Cap Needs Input'!D2318","v":0},{"$f":"'Cap Needs Input'!E2318","v":0},{"$f":"'Cap Needs Input'!F2318","v":0},{"$f":"'Cap Needs Input'!G2318","v":0},{"$f":"'Cap Needs Input'!H2318","v":0},"N/A",{"$f":"'Cap Needs Input'!I2318","v":0},{"$f":"'Cap Needs Input'!J2318","v":0},{"$f":"'Cap Needs Input'!K2318","v":"N/A"},"N/A",{"$f":"AH423","v":"T"},{"$f":"'Cap Needs Input'!C2344","v":""},{"$f":"'Cap Needs Input'!E2344","v":""},{"$f":"AK418","v":2014},{"$f":"'20 Year Detail'!C709","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.3.03 Interior Painting ","[describe sources]","Non-Utility Saver","T",{"$f":"'Cap Needs Input'!B2321","v":0},{"$f":"'Cap Needs Input'!C2321","v":0},{"$f":"'Cap Needs Input'!D2321","v":0},{"$f":"'Cap Needs Input'!E2321","v":0},{"$f":"'Cap Needs Input'!F2321","v":0},{"$f":"'Cap Needs Input'!G2321","v":0},{"$f":"'Cap Needs Input'!H2321","v":0},"N/A",{"$f":"'Cap Needs Input'!I2321","v":0},{"$f":"'Cap Needs Input'!J2321","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",{"$f":"AR424","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.3.03 Interior Painting ","[describe sources]","Non-Utility Saver","G1",{"$f":"'Cap Needs Input'!B2324","v":0},{"$f":"'Cap Needs Input'!C2324","v":0},{"$f":"'Cap Needs Input'!D2324","v":0},{"$f":"'Cap Needs Input'!E2324","v":0},{"$f":"'Cap Needs Input'!F2324","v":0},{"$f":"'Cap Needs Input'!G2324","v":0},{"$f":"'Cap Needs Input'!H2324","v":0},"N/A",{"$f":"'Cap Needs Input'!I2324","v":0},{"$f":"'Cap Needs Input'!J2324","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.3.03 Interior Painting ","[describe sources]","Non-Utility Saver","G2",{"$f":"'Cap Needs Input'!B2325","v":0},{"$f":"'Cap Needs Input'!C2325","v":0},{"$f":"'Cap Needs Input'!D2325","v":0},{"$f":"'Cap Needs Input'!E2325","v":0},{"$f":"'Cap Needs Input'!F2325","v":0},{"$f":"'Cap Needs Input'!G2325","v":0},{"$f":"'Cap Needs Input'!H2325","v":0},"N/A",{"$f":"'Cap Needs Input'!I2325","v":0},{"$f":"'Cap Needs Input'!J2325","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2346&\" \"&'Cap Needs Input'!B2346","v":"3.7.2.39.01 Interior Other #1"},{"$f":"'Cap Needs Input'!$C2360","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2346","v":0},"E1",{"$f":"'Cap Needs Input'!B2349","v":0},{"$f":"'Cap Needs Input'!C2349","v":0},{"$f":"'Cap Needs Input'!D2349","v":0},{"$f":"'Cap Needs Input'!E2349","v":0},{"$f":"'Cap Needs Input'!F2349","v":0},{"$f":"'Cap Needs Input'!G2349","v":0},{"$f":"'Cap Needs Input'!H2349","v":""},{"$f":"'Cap Needs Input'!$H2346","v":0},{"$f":"'Cap Needs Input'!I2349","v":0},{"$f":"'Cap Needs Input'!J2349","v":0},{"$f":"'Cap Needs Input'!K2349","v":"N/A"},{"$f":"'Cap Needs Input'!$J2346","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2369,2)='Cap Needs Input'!$A2357,'Cap Needs Input'!$A2357,(IF(LEFT('Cap Needs Input'!$B2369,2)='Cap Needs Input'!$A2361,'Cap Needs Input'!$A2361,(IF(LEFT('Cap Needs Input'!$B2369,1)='Cap Needs Input'!$A2354,'Cap Needs Input'!$A2354,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2375","v":""},{"$f":"'Cap Needs Input'!E2375","v":""},{"$f":"AK422","v":2014},{"$f":"'20 Year Detail'!C717","v":0},{"$f":"IF(AND('Utility Savings'!H52=\"\",'Utility Savings'!N52=\"\"),0,IF('Utility Savings'!H52=\"\",'Utility Savings'!N52,'Utility Savings'!H52))","v":0},{"$f":"IF(AND('Utility Savings'!I52=\"\",'Utility Savings'!O52=\"\"),0,IF('Utility Savings'!I52=\"\",'Utility Savings'!O52,'Utility Savings'!I52))","v":0},{"$f":"IF(AND('Utility Savings'!J52=\"\",'Utility Savings'!P52=\"\"),0,IF('Utility Savings'!J52=\"\",'Utility Savings'!P52,'Utility Savings'!J52))","v":0},{"$f":"IF(AND('Utility Savings'!K52=\"\",'Utility Savings'!Q52=\"\"),0,IF('Utility Savings'!K52=\"\",'Utility Savings'!Q52,'Utility Savings'!K52))","v":0},{"$f":"IF(AND('Utility Savings'!L52=\"\",'Utility Savings'!R52=\"\"),0,IF('Utility Savings'!L52=\"\",'Utility Savings'!R52,'Utility Savings'!L52))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R428","v":"3.7.2.39.01 Interior Other #1"},{"$f":"S428","v":"[describe sources]"},{"$f":"T428","v":0},"E2",{"$f":"'Cap Needs Input'!B2350","v":0},{"$f":"'Cap Needs Input'!C2350","v":0},{"$f":"'Cap Needs Input'!D2350","v":0},{"$f":"'Cap Needs Input'!E2350","v":0},{"$f":"'Cap Needs Input'!F2350","v":0},{"$f":"'Cap Needs Input'!G2350","v":0},{"$f":"'Cap Needs Input'!H2350","v":""},{"$f":"AC428","v":0},{"$f":"'Cap Needs Input'!I2350","v":0},{"$f":"'Cap Needs Input'!J2350","v":0},{"$f":"'Cap Needs Input'!K2350","v":"N/A"},{"$f":"AG428","v":0},{"$f":"AH428","v":"T"},{"$f":"'Cap Needs Input'!C2376","v":""},{"$f":"'Cap Needs Input'!E2376","v":""},{"$f":"AK423","v":2014},{"$f":"'20 Year Detail'!C718","v":0},{"$f":"AM428","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.01 Interior Other #1","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2351","v":0},{"$f":"'Cap Needs Input'!C2351","v":0},{"$f":"'Cap Needs Input'!D2351","v":0},{"$f":"'Cap Needs Input'!E2351","v":0},{"$f":"'Cap Needs Input'!F2351","v":0},{"$f":"'Cap Needs Input'!G2351","v":0},{"$f":"'Cap Needs Input'!H2351","v":""},{"$f":"AC429","v":0},{"$f":"'Cap Needs Input'!I2351","v":0},{"$f":"'Cap Needs Input'!J2351","v":0},{"$f":"'Cap Needs Input'!K2351","v":"N/A"},{"$f":"AG429","v":0},{"$f":"AH429","v":"T"},{"$f":"'Cap Needs Input'!C2377","v":""},{"$f":"'Cap Needs Input'!E2377","v":""},{"$f":"AK424","v":2014},{"$f":"'20 Year Detail'!C719","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.01 Interior Other #1","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2354","v":0},{"$f":"'Cap Needs Input'!C2354","v":0},{"$f":"'Cap Needs Input'!D2354","v":0},{"$f":"'Cap Needs Input'!E2354","v":0},{"$f":"'Cap Needs Input'!F2354","v":0},{"$f":"'Cap Needs Input'!G2354","v":0},{"$f":"'Cap Needs Input'!H2354","v":""},{"$f":"AC430","v":0},{"$f":"'Cap Needs Input'!I2354","v":0},{"$f":"'Cap Needs Input'!J2354","v":0},null,{"$f":"AG430","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.01 Interior Other #1","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2357","v":0},{"$f":"'Cap Needs Input'!C2357","v":0},{"$f":"'Cap Needs Input'!D2357","v":0},{"$f":"'Cap Needs Input'!E2357","v":0},{"$f":"'Cap Needs Input'!F2357","v":0},{"$f":"'Cap Needs Input'!G2357","v":0},{"$f":"'Cap Needs Input'!H2357","v":""},{"$f":"AC431","v":0},{"$f":"'Cap Needs Input'!I2357","v":0},{"$f":"'Cap Needs Input'!J2357","v":""},null,{"$f":"AG431","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.01 Interior Other #1","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2358","v":0},{"$f":"'Cap Needs Input'!C2358","v":0},{"$f":"'Cap Needs Input'!D2358","v":0},{"$f":"'Cap Needs Input'!E2358","v":0},{"$f":"'Cap Needs Input'!F2358","v":0},{"$f":"'Cap Needs Input'!G2358","v":0},{"$f":"'Cap Needs Input'!H2358","v":""},{"$f":"AC432","v":0},{"$f":"'Cap Needs Input'!I2358","v":0},{"$f":"'Cap Needs Input'!J2358","v":""},null,{"$f":"AG432","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2379&\" \"&'Cap Needs Input'!B2379","v":"3.7.2.39.02 Interior Other #2"},{"$f":"'Cap Needs Input'!$C2393","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2379","v":0},"E1",{"$f":"'Cap Needs Input'!B2382","v":0},{"$f":"'Cap Needs Input'!C2382","v":0},{"$f":"'Cap Needs Input'!D2382","v":0},{"$f":"'Cap Needs Input'!E2382","v":0},{"$f":"'Cap Needs Input'!F2382","v":0},{"$f":"'Cap Needs Input'!G2382","v":0},{"$f":"'Cap Needs Input'!H2382","v":""},{"$f":"'Cap Needs Input'!$H2379","v":0},{"$f":"'Cap Needs Input'!I2382","v":0},{"$f":"'Cap Needs Input'!J2382","v":0},{"$f":"'Cap Needs Input'!K2382","v":"N/A"},{"$f":"'Cap Needs Input'!$J2379","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2402,2)='Cap Needs Input'!$A2390,'Cap Needs Input'!$A2390,(IF(LEFT('Cap Needs Input'!$B2402,2)='Cap Needs Input'!$A2394,'Cap Needs Input'!$A2394,(IF(LEFT('Cap Needs Input'!$B2402,1)='Cap Needs Input'!$A2387,'Cap Needs Input'!$A2387,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2408","v":""},{"$f":"'Cap Needs Input'!E2408","v":""},{"$f":"AK428","v":2014},{"$f":"'20 Year Detail'!C727","v":0},{"$f":"IF(AND('Utility Savings'!H53=\"\",'Utility Savings'!N53=\"\"),0,IF('Utility Savings'!H53=\"\",'Utility Savings'!N53,'Utility Savings'!H53))","v":0},{"$f":"IF(AND('Utility Savings'!I53=\"\",'Utility Savings'!O53=\"\"),0,IF('Utility Savings'!I53=\"\",'Utility Savings'!O53,'Utility Savings'!I53))","v":0},{"$f":"IF(AND('Utility Savings'!J53=\"\",'Utility Savings'!P53=\"\"),0,IF('Utility Savings'!J53=\"\",'Utility Savings'!P53,'Utility Savings'!J53))","v":0},{"$f":"IF(AND('Utility Savings'!K53=\"\",'Utility Savings'!Q53=\"\"),0,IF('Utility Savings'!K53=\"\",'Utility Savings'!Q53,'Utility Savings'!K53))","v":0},{"$f":"IF(AND('Utility Savings'!L53=\"\",'Utility Savings'!R53=\"\"),0,IF('Utility Savings'!L53=\"\",'Utility Savings'!R53,'Utility Savings'!L53))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P434","v":0},0,{"$f":"R434","v":"3.7.2.39.02 Interior Other #2"},{"$f":"S434","v":"[describe sources]"},{"$f":"T434","v":0},"E2",{"$f":"'Cap Needs Input'!B2383","v":0},{"$f":"'Cap Needs Input'!C2383","v":0},{"$f":"'Cap Needs Input'!D2383","v":0},{"$f":"'Cap Needs Input'!E2383","v":0},{"$f":"'Cap Needs Input'!F2383","v":0},{"$f":"'Cap Needs Input'!G2383","v":0},{"$f":"'Cap Needs Input'!H2383","v":""},{"$f":"AC434","v":0},{"$f":"'Cap Needs Input'!I2383","v":0},{"$f":"'Cap Needs Input'!J2383","v":0},{"$f":"'Cap Needs Input'!K2383","v":"N/A"},{"$f":"AG434","v":0},{"$f":"AH434","v":"T"},{"$f":"'Cap Needs Input'!C2409","v":""},{"$f":"'Cap Needs Input'!E2409","v":""},{"$f":"AK429","v":2014},{"$f":"'20 Year Detail'!C728","v":0},0,0,0,0,0,0]
[{"$f":"A435","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.02 Interior Other #2","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2384","v":0},{"$f":"'Cap Needs Input'!C2384","v":0},{"$f":"'Cap Needs Input'!D2384","v":0},{"$f":"'Cap Needs Input'!E2384","v":0},{"$f":"'Cap Needs Input'!F2384","v":0},{"$f":"'Cap Needs Input'!G2384","v":0},{"$f":"'Cap Needs Input'!H2384","v":""},{"$f":"AC435","v":0},{"$f":"'Cap Needs Input'!I2384","v":0},{"$f":"'Cap Needs Input'!J2384","v":0},{"$f":"'Cap Needs Input'!K2384","v":"N/A"},{"$f":"AG435","v":0},{"$f":"AH435","v":"T"},{"$f":"'Cap Needs Input'!C2410","v":""},{"$f":"'Cap Needs Input'!E2410","v":""},{"$f":"AK430","v":2014},{"$f":"'20 Year Detail'!C729","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.02 Interior Other #2","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2387","v":0},{"$f":"'Cap Needs Input'!C2387","v":0},{"$f":"'Cap Needs Input'!D2387","v":0},{"$f":"'Cap Needs Input'!E2387","v":0},{"$f":"'Cap Needs Input'!F2387","v":0},{"$f":"'Cap Needs Input'!G2387","v":0},{"$f":"'Cap Needs Input'!H2387","v":""},{"$f":"AC436","v":0},{"$f":"'Cap Needs Input'!I2387","v":0},{"$f":"'Cap Needs Input'!J2387","v":0},null,{"$f":"AG436","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.02 Interior Other #2","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2390","v":0},{"$f":"'Cap Needs Input'!C2390","v":0},{"$f":"'Cap Needs Input'!D2390","v":0},{"$f":"'Cap Needs Input'!E2390","v":0},{"$f":"'Cap Needs Input'!F2390","v":0},{"$f":"'Cap Needs Input'!G2390","v":0},{"$f":"'Cap Needs Input'!H2390","v":""},{"$f":"AC437","v":0},{"$f":"'Cap Needs Input'!I2390","v":0},{"$f":"'Cap Needs Input'!J2390","v":""},null,{"$f":"AG437","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.02 Interior Other #2","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2391","v":0},{"$f":"'Cap Needs Input'!C2391","v":0},{"$f":"'Cap Needs Input'!D2391","v":0},{"$f":"'Cap Needs Input'!E2391","v":0},{"$f":"'Cap Needs Input'!F2391","v":0},{"$f":"'Cap Needs Input'!G2391","v":0},{"$f":"'Cap Needs Input'!H2391","v":""},{"$f":"AC438","v":0},{"$f":"'Cap Needs Input'!I2391","v":0},{"$f":"'Cap Needs Input'!J2391","v":""},null,{"$f":"AG438","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2412&\" \"&'Cap Needs Input'!B2412","v":"3.7.2.39.03 Interior Other #3"},{"$f":"'Cap Needs Input'!$C2426","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2412","v":0},"E1",{"$f":"'Cap Needs Input'!B2415","v":0},{"$f":"'Cap Needs Input'!C2415","v":0},{"$f":"'Cap Needs Input'!D2415","v":0},{"$f":"'Cap Needs Input'!E2415","v":0},{"$f":"'Cap Needs Input'!F2415","v":0},{"$f":"'Cap Needs Input'!G2415","v":0},{"$f":"'Cap Needs Input'!H2415","v":""},{"$f":"'Cap Needs Input'!$H2412","v":0},{"$f":"'Cap Needs Input'!I2415","v":0},{"$f":"'Cap Needs Input'!J2415","v":0},{"$f":"'Cap Needs Input'!K2415","v":"N/A"},{"$f":"'Cap Needs Input'!$J2412","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2435,2)='Cap Needs Input'!$A2423,'Cap Needs Input'!$A2423,(IF(LEFT('Cap Needs Input'!$B2435,2)='Cap Needs Input'!$A2427,'Cap Needs Input'!$A2427,(IF(LEFT('Cap Needs Input'!$B2435,1)='Cap Needs Input'!$A2420,'Cap Needs Input'!$A2420,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2441","v":""},{"$f":"'Cap Needs Input'!E2441","v":""},{"$f":"AK434","v":2014},{"$f":"'20 Year Detail'!C737","v":0},{"$f":"IF(AND('Utility Savings'!H54=\"\",'Utility Savings'!N54=\"\"),0,IF('Utility Savings'!H54=\"\",'Utility Savings'!N54,'Utility Savings'!H54))","v":0},{"$f":"IF(AND('Utility Savings'!I54=\"\",'Utility Savings'!O54=\"\"),0,IF('Utility Savings'!I54=\"\",'Utility Savings'!O54,'Utility Savings'!I54))","v":0},{"$f":"IF(AND('Utility Savings'!J54=\"\",'Utility Savings'!P54=\"\"),0,IF('Utility Savings'!J54=\"\",'Utility Savings'!P54,'Utility Savings'!J54))","v":0},{"$f":"IF(AND('Utility Savings'!K54=\"\",'Utility Savings'!Q54=\"\"),0,IF('Utility Savings'!K54=\"\",'Utility Savings'!Q54,'Utility Savings'!K54))","v":0},{"$f":"IF(AND('Utility Savings'!L54=\"\",'Utility Savings'!R54=\"\"),0,IF('Utility Savings'!L54=\"\",'Utility Savings'!R54,'Utility Savings'!L54))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R440","v":"3.7.2.39.03 Interior Other #3"},{"$f":"S440","v":"[describe sources]"},{"$f":"T440","v":0},"E2",{"$f":"'Cap Needs Input'!B2416","v":0},{"$f":"'Cap Needs Input'!C2416","v":0},{"$f":"'Cap Needs Input'!D2416","v":0},{"$f":"'Cap Needs Input'!E2416","v":0},{"$f":"'Cap Needs Input'!F2416","v":0},{"$f":"'Cap Needs Input'!G2416","v":0},{"$f":"'Cap Needs Input'!H2416","v":""},{"$f":"AC440","v":0},{"$f":"'Cap Needs Input'!I2416","v":0},{"$f":"'Cap Needs Input'!J2416","v":0},{"$f":"'Cap Needs Input'!K2416","v":"N/A"},{"$f":"AG440","v":0},{"$f":"AH440","v":"T"},{"$f":"'Cap Needs Input'!C2442","v":""},{"$f":"'Cap Needs Input'!E2442","v":""},{"$f":"AK435","v":2014},{"$f":"'20 Year Detail'!C738","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.03 Interior Other #3","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2417","v":0},{"$f":"'Cap Needs Input'!C2417","v":0},{"$f":"'Cap Needs Input'!D2417","v":0},{"$f":"'Cap Needs Input'!E2417","v":0},{"$f":"'Cap Needs Input'!F2417","v":0},{"$f":"'Cap Needs Input'!G2417","v":0},{"$f":"'Cap Needs Input'!H2417","v":""},{"$f":"AC441","v":0},{"$f":"'Cap Needs Input'!I2417","v":0},{"$f":"'Cap Needs Input'!J2417","v":0},{"$f":"'Cap Needs Input'!K2417","v":"N/A"},{"$f":"AG441","v":0},{"$f":"AH441","v":"T"},{"$f":"'Cap Needs Input'!C2443","v":""},{"$f":"'Cap Needs Input'!E2443","v":""},{"$f":"AK436","v":2014},{"$f":"'20 Year Detail'!C739","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.03 Interior Other #3","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2420","v":0},{"$f":"'Cap Needs Input'!C2420","v":0},{"$f":"'Cap Needs Input'!D2420","v":0},{"$f":"'Cap Needs Input'!E2420","v":0},{"$f":"'Cap Needs Input'!F2420","v":0},{"$f":"'Cap Needs Input'!G2420","v":0},{"$f":"'Cap Needs Input'!H2420","v":""},{"$f":"AC442","v":0},{"$f":"'Cap Needs Input'!I2420","v":0},{"$f":"'Cap Needs Input'!J2420","v":0},null,{"$f":"AG442","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.03 Interior Other #3","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2423","v":0},{"$f":"'Cap Needs Input'!C2423","v":0},{"$f":"'Cap Needs Input'!D2423","v":0},{"$f":"'Cap Needs Input'!E2423","v":0},{"$f":"'Cap Needs Input'!F2423","v":0},{"$f":"'Cap Needs Input'!G2423","v":0},{"$f":"'Cap Needs Input'!H2423","v":""},{"$f":"AC443","v":0},{"$f":"'Cap Needs Input'!I2423","v":0},{"$f":"'Cap Needs Input'!J2423","v":""},null,{"$f":"AG443","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.03 Interior Other #3","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2424","v":0},{"$f":"'Cap Needs Input'!C2424","v":0},{"$f":"'Cap Needs Input'!D2424","v":0},{"$f":"'Cap Needs Input'!E2424","v":0},{"$f":"'Cap Needs Input'!F2424","v":0},{"$f":"'Cap Needs Input'!G2424","v":0},{"$f":"'Cap Needs Input'!H2424","v":""},{"$f":"AC444","v":0},{"$f":"'Cap Needs Input'!I2424","v":0},{"$f":"'Cap Needs Input'!J2424","v":""},null,{"$f":"AG444","v":0},null,null,null,null,null,{"$f":"AM444","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2445&\" \"&'Cap Needs Input'!B2445","v":"3.7.2.39.04 Interior Other #4"},{"$f":"'Cap Needs Input'!$C2459","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2445","v":0},"E1",{"$f":"'Cap Needs Input'!B2448","v":0},{"$f":"'Cap Needs Input'!C2448","v":0},{"$f":"'Cap Needs Input'!D2448","v":0},{"$f":"'Cap Needs Input'!E2448","v":0},{"$f":"'Cap Needs Input'!F2448","v":0},{"$f":"'Cap Needs Input'!G2448","v":0},{"$f":"'Cap Needs Input'!H2448","v":""},{"$f":"'Cap Needs Input'!$H2445","v":0},{"$f":"'Cap Needs Input'!I2448","v":0},{"$f":"'Cap Needs Input'!J2448","v":0},{"$f":"'Cap Needs Input'!K2448","v":"N/A"},{"$f":"'Cap Needs Input'!$J2445","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2468,2)='Cap Needs Input'!$A2456,'Cap Needs Input'!$A2456,(IF(LEFT('Cap Needs Input'!$B2468,2)='Cap Needs Input'!$A2460,'Cap Needs Input'!$A2460,(IF(LEFT('Cap Needs Input'!$B2468,1)='Cap Needs Input'!$A2453,'Cap Needs Input'!$A2453,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2474","v":""},{"$f":"'Cap Needs Input'!E2474","v":""},{"$f":"AK440","v":2014},{"$f":"'20 Year Detail'!C747","v":0},{"$f":"IF(AND('Utility Savings'!H55=\"\",'Utility Savings'!N55=\"\"),0,IF('Utility Savings'!H55=\"\",'Utility Savings'!N55,'Utility Savings'!H55))","v":0},{"$f":"IF(AND('Utility Savings'!I55=\"\",'Utility Savings'!O55=\"\"),0,IF('Utility Savings'!I55=\"\",'Utility Savings'!O55,'Utility Savings'!I55))","v":0},{"$f":"IF(AND('Utility Savings'!J55=\"\",'Utility Savings'!P55=\"\"),0,IF('Utility Savings'!J55=\"\",'Utility Savings'!P55,'Utility Savings'!J55))","v":0},{"$f":"IF(AND('Utility Savings'!K55=\"\",'Utility Savings'!Q55=\"\"),0,IF('Utility Savings'!K55=\"\",'Utility Savings'!Q55,'Utility Savings'!K55))","v":0},{"$f":"IF(AND('Utility Savings'!L55=\"\",'Utility Savings'!R55=\"\"),0,IF('Utility Savings'!L55=\"\",'Utility Savings'!R55,'Utility Savings'!L55))","v":0},{"$f":"AR445","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R446","v":"3.7.2.39.04 Interior Other #4"},{"$f":"S446","v":"[describe sources]"},{"$f":"T446","v":0},"E2",{"$f":"'Cap Needs Input'!B2449","v":0},{"$f":"'Cap Needs Input'!C2449","v":0},{"$f":"'Cap Needs Input'!D2449","v":0},{"$f":"'Cap Needs Input'!E2449","v":0},{"$f":"'Cap Needs Input'!F2449","v":0},{"$f":"'Cap Needs Input'!G2449","v":0},{"$f":"'Cap Needs Input'!H2449","v":""},{"$f":"AC446","v":0},{"$f":"'Cap Needs Input'!I2449","v":0},{"$f":"'Cap Needs Input'!J2449","v":0},{"$f":"'Cap Needs Input'!K2449","v":"N/A"},{"$f":"AG446","v":0},{"$f":"AH446","v":"T"},{"$f":"'Cap Needs Input'!C2475","v":""},{"$f":"'Cap Needs Input'!E2475","v":""},{"$f":"AK441","v":2014},{"$f":"'20 Year Detail'!C748","v":0},{"$f":"AM446","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.04 Interior Other #4","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2450","v":0},{"$f":"'Cap Needs Input'!C2450","v":0},{"$f":"'Cap Needs Input'!D2450","v":0},{"$f":"'Cap Needs Input'!E2450","v":0},{"$f":"'Cap Needs Input'!F2450","v":0},{"$f":"'Cap Needs Input'!G2450","v":0},{"$f":"'Cap Needs Input'!H2450","v":""},{"$f":"AC447","v":0},{"$f":"'Cap Needs Input'!I2450","v":0},{"$f":"'Cap Needs Input'!J2450","v":0},{"$f":"'Cap Needs Input'!K2450","v":"N/A"},{"$f":"AG447","v":0},{"$f":"AH447","v":"T"},{"$f":"'Cap Needs Input'!C2476","v":""},{"$f":"'Cap Needs Input'!E2476","v":""},{"$f":"AK442","v":2014},{"$f":"'20 Year Detail'!C749","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.04 Interior Other #4","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2453","v":0},{"$f":"'Cap Needs Input'!C2453","v":0},{"$f":"'Cap Needs Input'!D2453","v":0},{"$f":"'Cap Needs Input'!E2453","v":0},{"$f":"'Cap Needs Input'!F2453","v":0},{"$f":"'Cap Needs Input'!G2453","v":0},{"$f":"'Cap Needs Input'!H2453","v":""},{"$f":"AC448","v":0},{"$f":"'Cap Needs Input'!I2453","v":0},{"$f":"'Cap Needs Input'!J2453","v":0},null,{"$f":"AG448","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.39.04 Interior Other #4","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2456","v":0},{"$f":"'Cap Needs Input'!C2456","v":0},{"$f":"'Cap Needs Input'!D2456","v":0},{"$f":"'Cap Needs Input'!E2456","v":0},{"$f":"'Cap Needs Input'!F2456","v":0},{"$f":"'Cap Needs Input'!G2456","v":0},{"$f":"'Cap Needs Input'!H2456","v":""},{"$f":"AC449","v":0},{"$f":"'Cap Needs Input'!I2456","v":0},{"$f":"'Cap Needs Input'!J2456","v":""},null,{"$f":"AG449","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P450","v":0},{"$f":"Q450","v":0},{"$f":"R450","v":"3.7.2.39.04 Interior Other #4"},{"$f":"S450","v":"[describe sources]"},{"$f":"T450","v":0},"G2",{"$f":"'Cap Needs Input'!B2457","v":0},{"$f":"'Cap Needs Input'!C2457","v":0},{"$f":"'Cap Needs Input'!D2457","v":0},{"$f":"'Cap Needs Input'!E2457","v":0},{"$f":"'Cap Needs Input'!F2457","v":0},{"$f":"'Cap Needs Input'!G2457","v":0},{"$f":"'Cap Needs Input'!H2457","v":""},{"$f":"AC450","v":0},{"$f":"'Cap Needs Input'!I2457","v":0},{"$f":"'Cap Needs Input'!J2457","v":""},null,{"$f":"AG450","v":0},null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A451","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2478&\" \"&'Cap Needs Input'!B2478","v":"3.7.2.4.01 Ceiling Fans "},{"$f":"'Cap Needs Input'!$C2492","v":"[describe sources]"},"Negligible Util Saver","E1",{"$f":"'Cap Needs Input'!B2481","v":0},{"$f":"'Cap Needs Input'!C2481","v":0},{"$f":"'Cap Needs Input'!D2481","v":0},{"$f":"'Cap Needs Input'!E2481","v":0},{"$f":"'Cap Needs Input'!F2481","v":0},{"$f":"'Cap Needs Input'!G2481","v":0},{"$f":"'Cap Needs Input'!H2481","v":0},"N/A",{"$f":"'Cap Needs Input'!I2481","v":0},{"$f":"'Cap Needs Input'!J2481","v":0},{"$f":"'Cap Needs Input'!K2481","v":"N/A"},"N/A",{"$f":"IF(LEFT('Cap Needs Input'!$B2501,2)='Cap Needs Input'!$A2489,'Cap Needs Input'!$A2489,(IF(LEFT('Cap Needs Input'!$B2501,2)='Cap Needs Input'!$A2493,'Cap Needs Input'!$A2493,(IF(LEFT('Cap Needs Input'!$B2501,1)='Cap Needs Input'!$A2486,'Cap Needs Input'!$A2486,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2507","v":""},{"$f":"'Cap Needs Input'!E2507","v":""},{"$f":"AK446","v":2014},{"$f":"'20 Year Detail'!C757","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R452","v":"3.7.2.4.01 Ceiling Fans "},{"$f":"S452","v":"[describe sources]"},{"$f":"T452","v":"Negligible Util Saver"},"E2",{"$f":"'Cap Needs Input'!B2482","v":0},{"$f":"'Cap Needs Input'!C2482","v":0},{"$f":"'Cap Needs Input'!D2482","v":0},{"$f":"'Cap Needs Input'!E2482","v":0},{"$f":"'Cap Needs Input'!F2482","v":0},{"$f":"'Cap Needs Input'!G2482","v":0},{"$f":"'Cap Needs Input'!H2482","v":0},"N/A",{"$f":"'Cap Needs Input'!I2482","v":0},{"$f":"'Cap Needs Input'!J2482","v":0},{"$f":"'Cap Needs Input'!K2482","v":"N/A"},"N/A",{"$f":"AH452","v":"T"},{"$f":"'Cap Needs Input'!C2508","v":""},{"$f":"'Cap Needs Input'!E2508","v":""},{"$f":"AK447","v":2014},{"$f":"'20 Year Detail'!C758","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R453","v":"3.7.2.4.01 Ceiling Fans "},"[describe sources]","Negligible Util Saver","E3",{"$f":"'Cap Needs Input'!B2483","v":0},{"$f":"'Cap Needs Input'!C2483","v":0},{"$f":"'Cap Needs Input'!D2483","v":0},{"$f":"'Cap Needs Input'!E2483","v":0},{"$f":"'Cap Needs Input'!F2483","v":0},{"$f":"'Cap Needs Input'!G2483","v":0},{"$f":"'Cap Needs Input'!H2483","v":0},"N/A",{"$f":"'Cap Needs Input'!I2483","v":0},{"$f":"'Cap Needs Input'!J2483","v":0},{"$f":"'Cap Needs Input'!K2483","v":"N/A"},"N/A",{"$f":"AH453","v":"T"},{"$f":"'Cap Needs Input'!C2509","v":""},{"$f":"'Cap Needs Input'!E2509","v":""},{"$f":"AK448","v":2014},{"$f":"'20 Year Detail'!C759","v":0},"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.01 Ceiling Fans ","[describe sources]","Negligible Util Saver","T",{"$f":"'Cap Needs Input'!B2486","v":0},{"$f":"'Cap Needs Input'!C2486","v":0},{"$f":"'Cap Needs Input'!D2486","v":0},{"$f":"'Cap Needs Input'!E2486","v":0},{"$f":"'Cap Needs Input'!F2486","v":0},{"$f":"'Cap Needs Input'!G2486","v":0},{"$f":"'Cap Needs Input'!H2486","v":0},"N/A",{"$f":"'Cap Needs Input'!I2486","v":0},{"$f":"'Cap Needs Input'!J2486","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.01 Ceiling Fans ","[describe sources]","Negligible Util Saver","G1",{"$f":"'Cap Needs Input'!B2489","v":0},{"$f":"'Cap Needs Input'!C2489","v":0},{"$f":"'Cap Needs Input'!D2489","v":0},{"$f":"'Cap Needs Input'!E2489","v":0},{"$f":"'Cap Needs Input'!F2489","v":0},{"$f":"'Cap Needs Input'!G2489","v":0},{"$f":"'Cap Needs Input'!H2489","v":0},"N/A",{"$f":"'Cap Needs Input'!I2489","v":0},{"$f":"'Cap Needs Input'!J2489","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.01 Ceiling Fans ","[describe sources]","Negligible Util Saver","G2",{"$f":"'Cap Needs Input'!B2490","v":0},{"$f":"'Cap Needs Input'!C2490","v":0},{"$f":"'Cap Needs Input'!D2490","v":0},{"$f":"'Cap Needs Input'!E2490","v":0},{"$f":"'Cap Needs Input'!F2490","v":0},{"$f":"'Cap Needs Input'!G2490","v":0},{"$f":"'Cap Needs Input'!H2490","v":0},"N/A",{"$f":"'Cap Needs Input'!I2490","v":0},{"$f":"'Cap Needs Input'!J2490","v":0},null,"N/A",null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A",0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2511&\" \"&'Cap Needs Input'!B2511","v":"3.7.2.4.02 In-Unit Lighting Bulbs "},{"$f":"'Cap Needs Input'!$C2525","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D2511","v":0},"E1",{"$f":"'Cap Needs Input'!B2514","v":0},{"$f":"'Cap Needs Input'!C2514","v":0},{"$f":"'Cap Needs Input'!D2514","v":"Each"},{"$f":"'Cap Needs Input'!E2514","v":0},{"$f":"'Cap Needs Input'!F2514","v":0},{"$f":"'Cap Needs Input'!G2514","v":0},{"$f":"'Cap Needs Input'!H2514","v":"KWH"},{"$f":"'Cap Needs Input'!$G2511","v":"Electricity"},{"$f":"'Cap Needs Input'!I2514","v":0},{"$f":"'Cap Needs Input'!J2514","v":0},{"$f":"'Cap Needs Input'!K2514","v":"N/A"},{"$f":"'Cap Needs Input'!$J2511","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2534,2)='Cap Needs Input'!$A2522,'Cap Needs Input'!$A2522,(IF(LEFT('Cap Needs Input'!$B2534,2)='Cap Needs Input'!$A2526,'Cap Needs Input'!$A2526,(IF(LEFT('Cap Needs Input'!$B2534,1)='Cap Needs Input'!$A2519,'Cap Needs Input'!$A2519,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2540","v":""},{"$f":"'Cap Needs Input'!E2540","v":""},{"$f":"AK452","v":2014},{"$f":"'20 Year Detail'!C767","v":0},{"$f":"IF(AND('Utility Savings'!H56=\"\",'Utility Savings'!N56=\"\"),0,IF('Utility Savings'!H56=\"\",'Utility Savings'!N56,'Utility Savings'!H56))","v":0},{"$f":"IF(AND('Utility Savings'!I56=\"\",'Utility Savings'!O56=\"\"),0,IF('Utility Savings'!I56=\"\",'Utility Savings'!O56,'Utility Savings'!I56))","v":0},{"$f":"IF(AND('Utility Savings'!J56=\"\",'Utility Savings'!P56=\"\"),0,IF('Utility Savings'!J56=\"\",'Utility Savings'!P56,'Utility Savings'!J56))","v":0},{"$f":"IF(AND('Utility Savings'!K56=\"\",'Utility Savings'!Q56=\"\"),0,IF('Utility Savings'!K56=\"\",'Utility Savings'!Q56,'Utility Savings'!K56))","v":0},{"$f":"IF(AND('Utility Savings'!L56=\"\",'Utility Savings'!R56=\"\"),0,IF('Utility Savings'!L56=\"\",'Utility Savings'!R56,'Utility Savings'!L56))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R458","v":"3.7.2.4.02 In-Unit Lighting Bulbs "},{"$f":"S458","v":"[describe sources]"},{"$f":"T458","v":0},"E2",{"$f":"'Cap Needs Input'!B2515","v":0},{"$f":"'Cap Needs Input'!C2515","v":0},{"$f":"'Cap Needs Input'!D2515","v":"Each"},{"$f":"'Cap Needs Input'!E2515","v":0},{"$f":"'Cap Needs Input'!F2515","v":0},{"$f":"'Cap Needs Input'!G2515","v":0},{"$f":"'Cap Needs Input'!H2515","v":"KWH"},{"$f":"AC458","v":"Electricity"},{"$f":"'Cap Needs Input'!I2515","v":0},{"$f":"'Cap Needs Input'!J2515","v":0},{"$f":"'Cap Needs Input'!K2515","v":"N/A"},{"$f":"AG458","v":0},{"$f":"AH458","v":"T"},{"$f":"'Cap Needs Input'!C2541","v":""},{"$f":"'Cap Needs Input'!E2541","v":""},{"$f":"AK453","v":2014},{"$f":"'20 Year Detail'!C768","v":0},{"$f":"AM458","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R459","v":"3.7.2.4.02 In-Unit Lighting Bulbs "},"[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2516","v":0},{"$f":"'Cap Needs Input'!C2516","v":0},{"$f":"'Cap Needs Input'!D2516","v":"Each"},{"$f":"'Cap Needs Input'!E2516","v":0},{"$f":"'Cap Needs Input'!F2516","v":0},{"$f":"'Cap Needs Input'!G2516","v":0},{"$f":"'Cap Needs Input'!H2516","v":"KWH"},{"$f":"AC459","v":"Electricity"},{"$f":"'Cap Needs Input'!I2516","v":0},{"$f":"'Cap Needs Input'!J2516","v":0},{"$f":"'Cap Needs Input'!K2516","v":"N/A"},{"$f":"AG459","v":0},{"$f":"AH459","v":"T"},{"$f":"'Cap Needs Input'!C2542","v":""},{"$f":"'Cap Needs Input'!E2542","v":""},{"$f":"AK454","v":2014},{"$f":"'20 Year Detail'!C769","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.02 In-Unit Lighting Bulbs ","[describe sources]",0,{"$f":"U455","v":"T"},{"$f":"'Cap Needs Input'!B2519","v":0},{"$f":"'Cap Needs Input'!C2519","v":0},{"$f":"'Cap Needs Input'!D2519","v":"Each"},{"$f":"'Cap Needs Input'!E2519","v":0},{"$f":"'Cap Needs Input'!F2519","v":0},{"$f":"'Cap Needs Input'!G2519","v":0},{"$f":"'Cap Needs Input'!H2519","v":"KWH"},{"$f":"AC460","v":"Electricity"},{"$f":"'Cap Needs Input'!I2519","v":0},{"$f":"'Cap Needs Input'!J2519","v":0},null,{"$f":"AG460","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.02 In-Unit Lighting Bulbs ","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2522","v":0},{"$f":"'Cap Needs Input'!C2522","v":0},{"$f":"'Cap Needs Input'!D2522","v":"Each"},{"$f":"'Cap Needs Input'!E2522","v":0},{"$f":"'Cap Needs Input'!F2522","v":0},{"$f":"'Cap Needs Input'!G2522","v":0},{"$f":"'Cap Needs Input'!H2522","v":"KWH"},{"$f":"AC461","v":"Electricity"},{"$f":"'Cap Needs Input'!I2522","v":0},{"$f":"'Cap Needs Input'!J2522","v":""},null,{"$f":"AG461","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.02 In-Unit Lighting Bulbs ","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2523","v":0},{"$f":"'Cap Needs Input'!C2523","v":0},{"$f":"'Cap Needs Input'!D2523","v":"Each"},{"$f":"'Cap Needs Input'!E2523","v":0},{"$f":"'Cap Needs Input'!F2523","v":0},{"$f":"'Cap Needs Input'!G2523","v":0},{"$f":"'Cap Needs Input'!H2523","v":"KWH"},{"$f":"AC462","v":"Electricity"},{"$f":"'Cap Needs Input'!I2523","v":0},{"$f":"'Cap Needs Input'!J2523","v":""},null,{"$f":"AG462","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2544&\" \"&'Cap Needs Input'!B2544","v":"3.7.2.4.03 In-Unit Lighting Fixtures "},{"$f":"'Cap Needs Input'!$C2558","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$D2544","v":0},"E1",{"$f":"'Cap Needs Input'!B2547","v":0},{"$f":"'Cap Needs Input'!C2547","v":0},{"$f":"'Cap Needs Input'!D2547","v":0},{"$f":"'Cap Needs Input'!E2547","v":0},{"$f":"'Cap Needs Input'!F2547","v":0},{"$f":"'Cap Needs Input'!G2547","v":0},{"$f":"'Cap Needs Input'!H2547","v":"KWH"},{"$f":"'Cap Needs Input'!$G2544","v":"Electricity"},{"$f":"'Cap Needs Input'!I2547","v":0},{"$f":"'Cap Needs Input'!J2547","v":0},{"$f":"'Cap Needs Input'!K2547","v":"N/A"},{"$f":"'Cap Needs Input'!$J2544","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2567,2)='Cap Needs Input'!$A2555,'Cap Needs Input'!$A2555,(IF(LEFT('Cap Needs Input'!$B2567,2)='Cap Needs Input'!$A2559,'Cap Needs Input'!$A2559,(IF(LEFT('Cap Needs Input'!$B2567,1)='Cap Needs Input'!$A2552,'Cap Needs Input'!$A2552,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2573","v":""},{"$f":"'Cap Needs Input'!E2573","v":""},{"$f":"AK458","v":2014},{"$f":"'20 Year Detail'!C777","v":0},{"$f":"IF(AND('Utility Savings'!H57=\"\",'Utility Savings'!N57=\"\"),0,IF('Utility Savings'!H57=\"\",'Utility Savings'!N57,'Utility Savings'!H57))","v":0},{"$f":"IF(AND('Utility Savings'!I57=\"\",'Utility Savings'!O57=\"\"),0,IF('Utility Savings'!I57=\"\",'Utility Savings'!O57,'Utility Savings'!I57))","v":0},{"$f":"IF(AND('Utility Savings'!J57=\"\",'Utility Savings'!P57=\"\"),0,IF('Utility Savings'!J57=\"\",'Utility Savings'!P57,'Utility Savings'!J57))","v":0},{"$f":"IF(AND('Utility Savings'!K57=\"\",'Utility Savings'!Q57=\"\"),0,IF('Utility Savings'!K57=\"\",'Utility Savings'!Q57,'Utility Savings'!K57))","v":0},{"$f":"IF(AND('Utility Savings'!L57=\"\",'Utility Savings'!R57=\"\"),0,IF('Utility Savings'!L57=\"\",'Utility Savings'!R57,'Utility Savings'!L57))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R464","v":"3.7.2.4.03 In-Unit Lighting Fixtures "},{"$f":"S464","v":"[describe sources]"},{"$f":"T464","v":0},"E2",{"$f":"'Cap Needs Input'!B2548","v":0},{"$f":"'Cap Needs Input'!C2548","v":0},{"$f":"'Cap Needs Input'!D2548","v":0},{"$f":"'Cap Needs Input'!E2548","v":0},{"$f":"'Cap Needs Input'!F2548","v":0},{"$f":"'Cap Needs Input'!G2548","v":0},{"$f":"'Cap Needs Input'!H2548","v":"KWH"},{"$f":"AC464","v":"Electricity"},{"$f":"'Cap Needs Input'!I2548","v":0},{"$f":"'Cap Needs Input'!J2548","v":0},{"$f":"'Cap Needs Input'!K2548","v":"N/A"},{"$f":"AG464","v":0},{"$f":"AH464","v":"T"},{"$f":"'Cap Needs Input'!C2574","v":""},{"$f":"'Cap Needs Input'!E2574","v":""},{"$f":"AK459","v":2014},{"$f":"'20 Year Detail'!C778","v":0},{"$f":"AM464","v":0},0,0,0,0,0]
[0,0,0,{"$f":"D465","v":0},0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.03 In-Unit Lighting Fixtures ","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2549","v":0},{"$f":"'Cap Needs Input'!C2549","v":0},{"$f":"'Cap Needs Input'!D2549","v":0},{"$f":"'Cap Needs Input'!E2549","v":0},{"$f":"'Cap Needs Input'!F2549","v":0},{"$f":"'Cap Needs Input'!G2549","v":0},{"$f":"'Cap Needs Input'!H2549","v":"KWH"},{"$f":"AC465","v":"Electricity"},{"$f":"'Cap Needs Input'!I2549","v":0},{"$f":"'Cap Needs Input'!J2549","v":0},{"$f":"'Cap Needs Input'!K2549","v":"N/A"},{"$f":"AG465","v":0},{"$f":"AH465","v":"T"},{"$f":"'Cap Needs Input'!C2575","v":""},{"$f":"'Cap Needs Input'!E2575","v":""},{"$f":"AK460","v":2014},{"$f":"'20 Year Detail'!C779","v":0},0,0,0,0,0,0]
[{"$f":"A466","v":0},{"$f":"B466","v":0},{"$f":"C466","v":0},0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.03 In-Unit Lighting Fixtures ","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2552","v":0},{"$f":"'Cap Needs Input'!C2552","v":0},{"$f":"'Cap Needs Input'!D2552","v":0},{"$f":"'Cap Needs Input'!E2552","v":0},{"$f":"'Cap Needs Input'!F2552","v":0},{"$f":"'Cap Needs Input'!G2552","v":0},{"$f":"'Cap Needs Input'!H2552","v":"KWH"},{"$f":"AC466","v":"Electricity"},{"$f":"'Cap Needs Input'!I2552","v":0},{"$f":"'Cap Needs Input'!J2552","v":0},null,{"$f":"AG466","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.03 In-Unit Lighting Fixtures ","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2555","v":0},{"$f":"'Cap Needs Input'!C2555","v":0},{"$f":"'Cap Needs Input'!D2555","v":0},{"$f":"'Cap Needs Input'!E2555","v":0},{"$f":"'Cap Needs Input'!F2555","v":0},{"$f":"'Cap Needs Input'!G2555","v":0},{"$f":"'Cap Needs Input'!H2555","v":"KWH"},{"$f":"AC467","v":"Electricity"},{"$f":"'Cap Needs Input'!I2555","v":0},{"$f":"'Cap Needs Input'!J2555","v":""},null,{"$f":"AG467","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.03 In-Unit Lighting Fixtures ","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2556","v":0},{"$f":"'Cap Needs Input'!C2556","v":0},{"$f":"'Cap Needs Input'!D2556","v":0},{"$f":"'Cap Needs Input'!E2556","v":0},{"$f":"'Cap Needs Input'!F2556","v":0},{"$f":"'Cap Needs Input'!G2556","v":0},{"$f":"'Cap Needs Input'!H2556","v":"KWH"},{"$f":"AC468","v":"Electricity"},{"$f":"'Cap Needs Input'!I2556","v":0},{"$f":"'Cap Needs Input'!J2556","v":""},null,{"$f":"AG468","v":0},null,null,null,null,null,{"$f":"AM468","v":0},{"$f":"AN468","v":0},{"$f":"AO468","v":0},{"$f":"AP468","v":0},{"$f":"AQ468","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2577&\" \"&'Cap Needs Input'!B2577","v":"3.7.2.4.04 In-Unit Electrical Other #1"},{"$f":"'Cap Needs Input'!$C2591","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2577","v":0},"E1",{"$f":"'Cap Needs Input'!B2580","v":0},{"$f":"'Cap Needs Input'!C2580","v":0},{"$f":"'Cap Needs Input'!D2580","v":0},{"$f":"'Cap Needs Input'!E2580","v":0},{"$f":"'Cap Needs Input'!F2580","v":0},{"$f":"'Cap Needs Input'!G2580","v":0},{"$f":"'Cap Needs Input'!H2580","v":""},{"$f":"'Cap Needs Input'!$H2577","v":0},{"$f":"'Cap Needs Input'!I2580","v":0},{"$f":"'Cap Needs Input'!J2580","v":0},{"$f":"'Cap Needs Input'!K2580","v":"N/A"},{"$f":"'Cap Needs Input'!$J2577","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2600,2)='Cap Needs Input'!$A2588,'Cap Needs Input'!$A2588,(IF(LEFT('Cap Needs Input'!$B2600,2)='Cap Needs Input'!$A2592,'Cap Needs Input'!$A2592,(IF(LEFT('Cap Needs Input'!$B2600,1)='Cap Needs Input'!$A2585,'Cap Needs Input'!$A2585,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2606","v":""},{"$f":"'Cap Needs Input'!E2606","v":""},{"$f":"AK464","v":2014},{"$f":"'20 Year Detail'!C787","v":0},{"$f":"IF(AND('Utility Savings'!H58=\"\",'Utility Savings'!N58=\"\"),0,IF('Utility Savings'!H58=\"\",'Utility Savings'!N58,'Utility Savings'!H58))","v":0},{"$f":"IF(AND('Utility Savings'!I58=\"\",'Utility Savings'!O58=\"\"),0,IF('Utility Savings'!I58=\"\",'Utility Savings'!O58,'Utility Savings'!I58))","v":0},{"$f":"IF(AND('Utility Savings'!J58=\"\",'Utility Savings'!P58=\"\"),0,IF('Utility Savings'!J58=\"\",'Utility Savings'!P58,'Utility Savings'!J58))","v":0},{"$f":"IF(AND('Utility Savings'!K58=\"\",'Utility Savings'!Q58=\"\"),0,IF('Utility Savings'!K58=\"\",'Utility Savings'!Q58,'Utility Savings'!K58))","v":0},{"$f":"IF(AND('Utility Savings'!L58=\"\",'Utility Savings'!R58=\"\"),0,IF('Utility Savings'!L58=\"\",'Utility Savings'!R58,'Utility Savings'!L58))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R470","v":"3.7.2.4.04 In-Unit Electrical Other #1"},{"$f":"S470","v":"[describe sources]"},{"$f":"T470","v":0},"E2",{"$f":"'Cap Needs Input'!B2581","v":0},{"$f":"'Cap Needs Input'!C2581","v":0},{"$f":"'Cap Needs Input'!D2581","v":0},{"$f":"'Cap Needs Input'!E2581","v":0},{"$f":"'Cap Needs Input'!F2581","v":0},{"$f":"'Cap Needs Input'!G2581","v":0},{"$f":"'Cap Needs Input'!H2581","v":""},{"$f":"AC470","v":0},{"$f":"'Cap Needs Input'!I2581","v":0},{"$f":"'Cap Needs Input'!J2581","v":0},{"$f":"'Cap Needs Input'!K2581","v":"N/A"},{"$f":"AG470","v":0},{"$f":"AH470","v":"T"},{"$f":"'Cap Needs Input'!C2607","v":""},{"$f":"'Cap Needs Input'!E2607","v":""},{"$f":"AK465","v":2014},{"$f":"'20 Year Detail'!C788","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.04 In-Unit Electrical Other #1","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2582","v":0},{"$f":"'Cap Needs Input'!C2582","v":0},{"$f":"'Cap Needs Input'!D2582","v":0},{"$f":"'Cap Needs Input'!E2582","v":0},{"$f":"'Cap Needs Input'!F2582","v":0},{"$f":"'Cap Needs Input'!G2582","v":0},{"$f":"'Cap Needs Input'!H2582","v":""},{"$f":"AC471","v":0},{"$f":"'Cap Needs Input'!I2582","v":0},{"$f":"'Cap Needs Input'!J2582","v":0},{"$f":"'Cap Needs Input'!K2582","v":"N/A"},{"$f":"AG471","v":0},{"$f":"AH471","v":"T"},{"$f":"'Cap Needs Input'!C2608","v":""},{"$f":"'Cap Needs Input'!E2608","v":""},{"$f":"AK466","v":2014},{"$f":"'20 Year Detail'!C789","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.04 In-Unit Electrical Other #1","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2585","v":0},{"$f":"'Cap Needs Input'!C2585","v":0},{"$f":"'Cap Needs Input'!D2585","v":0},{"$f":"'Cap Needs Input'!E2585","v":0},{"$f":"'Cap Needs Input'!F2585","v":0},{"$f":"'Cap Needs Input'!G2585","v":0},{"$f":"'Cap Needs Input'!H2585","v":""},{"$f":"AC472","v":0},{"$f":"'Cap Needs Input'!I2585","v":0},{"$f":"'Cap Needs Input'!J2585","v":0},null,{"$f":"AG472","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.04 In-Unit Electrical Other #1","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2588","v":0},{"$f":"'Cap Needs Input'!C2588","v":0},{"$f":"'Cap Needs Input'!D2588","v":0},{"$f":"'Cap Needs Input'!E2588","v":0},{"$f":"'Cap Needs Input'!F2588","v":0},{"$f":"'Cap Needs Input'!G2588","v":0},{"$f":"'Cap Needs Input'!H2588","v":""},{"$f":"AC473","v":0},{"$f":"'Cap Needs Input'!I2588","v":0},{"$f":"'Cap Needs Input'!J2588","v":""},null,{"$f":"AG473","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.04 In-Unit Electrical Other #1","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2589","v":0},{"$f":"'Cap Needs Input'!C2589","v":0},{"$f":"'Cap Needs Input'!D2589","v":0},{"$f":"'Cap Needs Input'!E2589","v":0},{"$f":"'Cap Needs Input'!F2589","v":0},{"$f":"'Cap Needs Input'!G2589","v":0},{"$f":"'Cap Needs Input'!H2589","v":""},{"$f":"AC474","v":0},{"$f":"'Cap Needs Input'!I2589","v":0},{"$f":"'Cap Needs Input'!J2589","v":""},null,{"$f":"AG474","v":0},null,null,null,null,null,{"$f":"AM474","v":0},{"$f":"AN474","v":0},{"$f":"AO474","v":0},{"$f":"AP474","v":0},{"$f":"AQ474","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2610&\" \"&'Cap Needs Input'!B2610","v":"3.7.2.4.05 In-Unit Electrical Other #2"},{"$f":"'Cap Needs Input'!$C2624","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2610","v":0},"E1",{"$f":"'Cap Needs Input'!B2613","v":0},{"$f":"'Cap Needs Input'!C2613","v":0},{"$f":"'Cap Needs Input'!D2613","v":0},{"$f":"'Cap Needs Input'!E2613","v":0},{"$f":"'Cap Needs Input'!F2613","v":0},{"$f":"'Cap Needs Input'!G2613","v":0},{"$f":"'Cap Needs Input'!H2613","v":""},{"$f":"'Cap Needs Input'!$H2610","v":0},{"$f":"'Cap Needs Input'!I2613","v":0},{"$f":"'Cap Needs Input'!J2613","v":0},{"$f":"'Cap Needs Input'!K2613","v":"N/A"},{"$f":"'Cap Needs Input'!$J2610","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2633,2)='Cap Needs Input'!$A2621,'Cap Needs Input'!$A2621,(IF(LEFT('Cap Needs Input'!$B2633,2)='Cap Needs Input'!$A2625,'Cap Needs Input'!$A2625,(IF(LEFT('Cap Needs Input'!$B2633,1)='Cap Needs Input'!$A2618,'Cap Needs Input'!$A2618,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2639","v":""},{"$f":"'Cap Needs Input'!E2639","v":""},{"$f":"AK470","v":2014},{"$f":"'20 Year Detail'!C797","v":0},{"$f":"IF(AND('Utility Savings'!H59=\"\",'Utility Savings'!N59=\"\"),0,IF('Utility Savings'!H59=\"\",'Utility Savings'!N59,'Utility Savings'!H59))","v":0},{"$f":"IF(AND('Utility Savings'!I59=\"\",'Utility Savings'!O59=\"\"),0,IF('Utility Savings'!I59=\"\",'Utility Savings'!O59,'Utility Savings'!I59))","v":0},{"$f":"IF(AND('Utility Savings'!J59=\"\",'Utility Savings'!P59=\"\"),0,IF('Utility Savings'!J59=\"\",'Utility Savings'!P59,'Utility Savings'!J59))","v":0},{"$f":"IF(AND('Utility Savings'!K59=\"\",'Utility Savings'!Q59=\"\"),0,IF('Utility Savings'!K59=\"\",'Utility Savings'!Q59,'Utility Savings'!K59))","v":0},{"$f":"IF(AND('Utility Savings'!L59=\"\",'Utility Savings'!R59=\"\"),0,IF('Utility Savings'!L59=\"\",'Utility Savings'!R59,'Utility Savings'!L59))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R476","v":"3.7.2.4.05 In-Unit Electrical Other #2"},{"$f":"S476","v":"[describe sources]"},{"$f":"T476","v":0},"E2",{"$f":"'Cap Needs Input'!B2614","v":0},{"$f":"'Cap Needs Input'!C2614","v":0},{"$f":"'Cap Needs Input'!D2614","v":0},{"$f":"'Cap Needs Input'!E2614","v":0},{"$f":"'Cap Needs Input'!F2614","v":0},{"$f":"'Cap Needs Input'!G2614","v":0},{"$f":"'Cap Needs Input'!H2614","v":""},{"$f":"AC476","v":0},{"$f":"'Cap Needs Input'!I2614","v":0},{"$f":"'Cap Needs Input'!J2614","v":0},{"$f":"'Cap Needs Input'!K2614","v":"N/A"},{"$f":"AG476","v":0},{"$f":"AH476","v":"T"},{"$f":"'Cap Needs Input'!C2640","v":""},{"$f":"'Cap Needs Input'!E2640","v":""},{"$f":"AK471","v":2014},{"$f":"'20 Year Detail'!C798","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.05 In-Unit Electrical Other #2","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2615","v":0},{"$f":"'Cap Needs Input'!C2615","v":0},{"$f":"'Cap Needs Input'!D2615","v":0},{"$f":"'Cap Needs Input'!E2615","v":0},{"$f":"'Cap Needs Input'!F2615","v":0},{"$f":"'Cap Needs Input'!G2615","v":0},{"$f":"'Cap Needs Input'!H2615","v":""},{"$f":"AC477","v":0},{"$f":"'Cap Needs Input'!I2615","v":0},{"$f":"'Cap Needs Input'!J2615","v":0},{"$f":"'Cap Needs Input'!K2615","v":"N/A"},{"$f":"AG477","v":0},{"$f":"AH477","v":"T"},{"$f":"'Cap Needs Input'!C2641","v":""},{"$f":"'Cap Needs Input'!E2641","v":""},{"$f":"AK472","v":2014},{"$f":"'20 Year Detail'!C799","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.7.2.4.05 In-Unit Electrical Other #2","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2618","v":0},{"$f":"'Cap Needs Input'!C2618","v":0},{"$f":"'Cap Needs Input'!D2618","v":0},{"$f":"'Cap Needs Input'!E2618","v":0},{"$f":"'Cap Needs Input'!F2618","v":0},{"$f":"'Cap Needs Input'!G2618","v":0},{"$f":"'Cap Needs Input'!H2618","v":""},{"$f":"AC478","v":0},{"$f":"'Cap Needs Input'!I2618","v":0},{"$f":"'Cap Needs Input'!J2618","v":0},null,{"$f":"AG478","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R479","v":"3.7.2.4.05 In-Unit Electrical Other #2"},"[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2621","v":0},{"$f":"'Cap Needs Input'!C2621","v":0},{"$f":"'Cap Needs Input'!D2621","v":0},{"$f":"'Cap Needs Input'!E2621","v":0},{"$f":"'Cap Needs Input'!F2621","v":0},{"$f":"'Cap Needs Input'!G2621","v":0},{"$f":"'Cap Needs Input'!H2621","v":""},{"$f":"AC479","v":0},{"$f":"'Cap Needs Input'!I2621","v":0},{"$f":"'Cap Needs Input'!J2621","v":""},null,{"$f":"AG479","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,{"$f":"D480","v":0},0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P480","v":0},0,"3.7.2.4.05 In-Unit Electrical Other #2","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2622","v":0},{"$f":"'Cap Needs Input'!C2622","v":0},{"$f":"'Cap Needs Input'!D2622","v":0},{"$f":"'Cap Needs Input'!E2622","v":0},{"$f":"'Cap Needs Input'!F2622","v":0},{"$f":"'Cap Needs Input'!G2622","v":0},{"$f":"'Cap Needs Input'!H2622","v":""},{"$f":"AC480","v":0},{"$f":"'Cap Needs Input'!I2622","v":0},{"$f":"'Cap Needs Input'!J2622","v":""},null,{"$f":"AG480","v":0},null,null,null,null,null,{"$f":"AM480","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2643&\" \"&'Cap Needs Input'!B2643","v":"3.8.01 Other #01"},{"$f":"'Cap Needs Input'!$C2657","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2643","v":0},"E1",{"$f":"'Cap Needs Input'!B2646","v":0},{"$f":"'Cap Needs Input'!C2646","v":0},{"$f":"'Cap Needs Input'!D2646","v":0},{"$f":"'Cap Needs Input'!E2646","v":0},{"$f":"'Cap Needs Input'!F2646","v":0},{"$f":"'Cap Needs Input'!G2646","v":0},{"$f":"'Cap Needs Input'!H2646","v":""},{"$f":"'Cap Needs Input'!$H2643","v":0},{"$f":"'Cap Needs Input'!I2646","v":0},{"$f":"'Cap Needs Input'!J2646","v":0},{"$f":"'Cap Needs Input'!K2646","v":"N/A"},{"$f":"'Cap Needs Input'!$J2643","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2666,2)='Cap Needs Input'!$A2654,'Cap Needs Input'!$A2654,(IF(LEFT('Cap Needs Input'!$B2666,2)='Cap Needs Input'!$A2658,'Cap Needs Input'!$A2658,(IF(LEFT('Cap Needs Input'!$B2666,1)='Cap Needs Input'!$A2651,'Cap Needs Input'!$A2651,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2672","v":""},{"$f":"'Cap Needs Input'!E2672","v":""},{"$f":"AK476","v":2014},{"$f":"'20 Year Detail'!C807","v":0},{"$f":"IF(AND('Utility Savings'!H60=\"\",'Utility Savings'!N60=\"\"),0,IF('Utility Savings'!H60=\"\",'Utility Savings'!N60,'Utility Savings'!H60))","v":0},{"$f":"IF(AND('Utility Savings'!I60=\"\",'Utility Savings'!O60=\"\"),0,IF('Utility Savings'!I60=\"\",'Utility Savings'!O60,'Utility Savings'!I60))","v":0},{"$f":"IF(AND('Utility Savings'!J60=\"\",'Utility Savings'!P60=\"\"),0,IF('Utility Savings'!J60=\"\",'Utility Savings'!P60,'Utility Savings'!J60))","v":0},{"$f":"IF(AND('Utility Savings'!K60=\"\",'Utility Savings'!Q60=\"\"),0,IF('Utility Savings'!K60=\"\",'Utility Savings'!Q60,'Utility Savings'!K60))","v":0},{"$f":"IF(AND('Utility Savings'!L60=\"\",'Utility Savings'!R60=\"\"),0,IF('Utility Savings'!L60=\"\",'Utility Savings'!R60,'Utility Savings'!L60))","v":0},{"$f":"AR481","v":0}]
[{"$f":"A482","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R482","v":"3.8.01 Other #01"},{"$f":"S482","v":"[describe sources]"},{"$f":"T482","v":0},"E2",{"$f":"'Cap Needs Input'!B2647","v":0},{"$f":"'Cap Needs Input'!C2647","v":0},{"$f":"'Cap Needs Input'!D2647","v":0},{"$f":"'Cap Needs Input'!E2647","v":0},{"$f":"'Cap Needs Input'!F2647","v":0},{"$f":"'Cap Needs Input'!G2647","v":0},{"$f":"'Cap Needs Input'!H2647","v":""},{"$f":"AC482","v":0},{"$f":"'Cap Needs Input'!I2647","v":0},{"$f":"'Cap Needs Input'!J2647","v":0},{"$f":"'Cap Needs Input'!K2647","v":"N/A"},{"$f":"AG482","v":0},{"$f":"AH482","v":"T"},{"$f":"'Cap Needs Input'!C2673","v":""},{"$f":"'Cap Needs Input'!E2673","v":""},{"$f":"AK477","v":2014},{"$f":"'20 Year Detail'!C808","v":0},{"$f":"AM482","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.01 Other #01","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2648","v":0},{"$f":"'Cap Needs Input'!C2648","v":0},{"$f":"'Cap Needs Input'!D2648","v":0},{"$f":"'Cap Needs Input'!E2648","v":0},{"$f":"'Cap Needs Input'!F2648","v":0},{"$f":"'Cap Needs Input'!G2648","v":0},{"$f":"'Cap Needs Input'!H2648","v":""},{"$f":"AC483","v":0},{"$f":"'Cap Needs Input'!I2648","v":0},{"$f":"'Cap Needs Input'!J2648","v":0},{"$f":"'Cap Needs Input'!K2648","v":"N/A"},{"$f":"AG483","v":0},{"$f":"AH483","v":"T"},{"$f":"'Cap Needs Input'!C2674","v":""},{"$f":"'Cap Needs Input'!E2674","v":""},{"$f":"AK478","v":2014},{"$f":"'20 Year Detail'!C809","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.01 Other #01","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2651","v":0},{"$f":"'Cap Needs Input'!C2651","v":0},{"$f":"'Cap Needs Input'!D2651","v":0},{"$f":"'Cap Needs Input'!E2651","v":0},{"$f":"'Cap Needs Input'!F2651","v":0},{"$f":"'Cap Needs Input'!G2651","v":0},{"$f":"'Cap Needs Input'!H2651","v":""},{"$f":"AC484","v":0},{"$f":"'Cap Needs Input'!I2651","v":0},{"$f":"'Cap Needs Input'!J2651","v":0},null,{"$f":"AG484","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.01 Other #01","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2654","v":0},{"$f":"'Cap Needs Input'!C2654","v":0},{"$f":"'Cap Needs Input'!D2654","v":0},{"$f":"'Cap Needs Input'!E2654","v":0},{"$f":"'Cap Needs Input'!F2654","v":0},{"$f":"'Cap Needs Input'!G2654","v":0},{"$f":"'Cap Needs Input'!H2654","v":""},{"$f":"AC485","v":0},{"$f":"'Cap Needs Input'!I2654","v":0},{"$f":"'Cap Needs Input'!J2654","v":""},null,{"$f":"AG485","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.01 Other #01","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2655","v":0},{"$f":"'Cap Needs Input'!C2655","v":0},{"$f":"'Cap Needs Input'!D2655","v":0},{"$f":"'Cap Needs Input'!E2655","v":0},{"$f":"'Cap Needs Input'!F2655","v":0},{"$f":"'Cap Needs Input'!G2655","v":0},{"$f":"'Cap Needs Input'!H2655","v":""},{"$f":"AC486","v":0},{"$f":"'Cap Needs Input'!I2655","v":0},{"$f":"'Cap Needs Input'!J2655","v":""},null,{"$f":"AG486","v":0},null,null,null,null,null,{"$f":"AM486","v":0},{"$f":"AN486","v":0},{"$f":"AO486","v":0},{"$f":"AP486","v":0},{"$f":"AQ486","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2676&\" \"&'Cap Needs Input'!B2676","v":"3.8.02 Other #02"},{"$f":"'Cap Needs Input'!$C2690","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2676","v":0},"E1",{"$f":"'Cap Needs Input'!B2679","v":0},{"$f":"'Cap Needs Input'!C2679","v":0},{"$f":"'Cap Needs Input'!D2679","v":0},{"$f":"'Cap Needs Input'!E2679","v":0},{"$f":"'Cap Needs Input'!F2679","v":0},{"$f":"'Cap Needs Input'!G2679","v":0},{"$f":"'Cap Needs Input'!H2679","v":""},{"$f":"'Cap Needs Input'!$H2676","v":0},{"$f":"'Cap Needs Input'!I2679","v":0},{"$f":"'Cap Needs Input'!J2679","v":0},{"$f":"'Cap Needs Input'!K2679","v":"N/A"},{"$f":"'Cap Needs Input'!$J2676","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2699,2)='Cap Needs Input'!$A2687,'Cap Needs Input'!$A2687,(IF(LEFT('Cap Needs Input'!$B2699,2)='Cap Needs Input'!$A2691,'Cap Needs Input'!$A2691,(IF(LEFT('Cap Needs Input'!$B2699,1)='Cap Needs Input'!$A2684,'Cap Needs Input'!$A2684,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2705","v":""},{"$f":"'Cap Needs Input'!E2705","v":""},{"$f":"AK482","v":2014},{"$f":"'20 Year Detail'!C817","v":0},{"$f":"IF(AND('Utility Savings'!H61=\"\",'Utility Savings'!N61=\"\"),0,IF('Utility Savings'!H61=\"\",'Utility Savings'!N61,'Utility Savings'!H61))","v":0},{"$f":"IF(AND('Utility Savings'!I61=\"\",'Utility Savings'!O61=\"\"),0,IF('Utility Savings'!I61=\"\",'Utility Savings'!O61,'Utility Savings'!I61))","v":0},{"$f":"IF(AND('Utility Savings'!J61=\"\",'Utility Savings'!P61=\"\"),0,IF('Utility Savings'!J61=\"\",'Utility Savings'!P61,'Utility Savings'!J61))","v":0},{"$f":"IF(AND('Utility Savings'!K61=\"\",'Utility Savings'!Q61=\"\"),0,IF('Utility Savings'!K61=\"\",'Utility Savings'!Q61,'Utility Savings'!K61))","v":0},{"$f":"IF(AND('Utility Savings'!L61=\"\",'Utility Savings'!R61=\"\"),0,IF('Utility Savings'!L61=\"\",'Utility Savings'!R61,'Utility Savings'!L61))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R488","v":"3.8.02 Other #02"},{"$f":"S488","v":"[describe sources]"},{"$f":"T488","v":0},"E2",{"$f":"'Cap Needs Input'!B2680","v":0},{"$f":"'Cap Needs Input'!C2680","v":0},{"$f":"'Cap Needs Input'!D2680","v":0},{"$f":"'Cap Needs Input'!E2680","v":0},{"$f":"'Cap Needs Input'!F2680","v":0},{"$f":"'Cap Needs Input'!G2680","v":0},{"$f":"'Cap Needs Input'!H2680","v":""},{"$f":"AC488","v":0},{"$f":"'Cap Needs Input'!I2680","v":0},{"$f":"'Cap Needs Input'!J2680","v":0},{"$f":"'Cap Needs Input'!K2680","v":"N/A"},{"$f":"AG488","v":0},{"$f":"AH488","v":"T"},{"$f":"'Cap Needs Input'!C2706","v":""},{"$f":"'Cap Needs Input'!E2706","v":""},{"$f":"AK483","v":2014},{"$f":"'20 Year Detail'!C818","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.02 Other #02","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2681","v":0},{"$f":"'Cap Needs Input'!C2681","v":0},{"$f":"'Cap Needs Input'!D2681","v":0},{"$f":"'Cap Needs Input'!E2681","v":0},{"$f":"'Cap Needs Input'!F2681","v":0},{"$f":"'Cap Needs Input'!G2681","v":0},{"$f":"'Cap Needs Input'!H2681","v":""},{"$f":"AC489","v":0},{"$f":"'Cap Needs Input'!I2681","v":0},{"$f":"'Cap Needs Input'!J2681","v":0},{"$f":"'Cap Needs Input'!K2681","v":"N/A"},{"$f":"AG489","v":0},{"$f":"AH489","v":"T"},{"$f":"'Cap Needs Input'!C2707","v":""},{"$f":"'Cap Needs Input'!E2707","v":""},{"$f":"AK484","v":2014},{"$f":"'20 Year Detail'!C819","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.02 Other #02","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2684","v":0},{"$f":"'Cap Needs Input'!C2684","v":0},{"$f":"'Cap Needs Input'!D2684","v":0},{"$f":"'Cap Needs Input'!E2684","v":0},{"$f":"'Cap Needs Input'!F2684","v":0},{"$f":"'Cap Needs Input'!G2684","v":0},{"$f":"'Cap Needs Input'!H2684","v":""},{"$f":"AC490","v":0},{"$f":"'Cap Needs Input'!I2684","v":0},{"$f":"'Cap Needs Input'!J2684","v":0},null,{"$f":"AG490","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.02 Other #02","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2687","v":0},{"$f":"'Cap Needs Input'!C2687","v":0},{"$f":"'Cap Needs Input'!D2687","v":0},{"$f":"'Cap Needs Input'!E2687","v":0},{"$f":"'Cap Needs Input'!F2687","v":0},{"$f":"'Cap Needs Input'!G2687","v":0},{"$f":"'Cap Needs Input'!H2687","v":""},{"$f":"AC491","v":0},{"$f":"'Cap Needs Input'!I2687","v":0},{"$f":"'Cap Needs Input'!J2687","v":""},null,{"$f":"AG491","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.02 Other #02","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2688","v":0},{"$f":"'Cap Needs Input'!C2688","v":0},{"$f":"'Cap Needs Input'!D2688","v":0},{"$f":"'Cap Needs Input'!E2688","v":0},{"$f":"'Cap Needs Input'!F2688","v":0},{"$f":"'Cap Needs Input'!G2688","v":0},{"$f":"'Cap Needs Input'!H2688","v":""},{"$f":"AC492","v":0},{"$f":"'Cap Needs Input'!I2688","v":0},{"$f":"'Cap Needs Input'!J2688","v":""},null,{"$f":"AG492","v":0},null,null,null,null,null,{"$f":"AM492","v":0},{"$f":"AN492","v":0},{"$f":"AO492","v":0},{"$f":"AP492","v":0},{"$f":"AQ492","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2709&\" \"&'Cap Needs Input'!B2709","v":"3.8.03 Other #03"},{"$f":"'Cap Needs Input'!$C2723","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2709","v":0},"E1",{"$f":"'Cap Needs Input'!B2712","v":0},{"$f":"'Cap Needs Input'!C2712","v":0},{"$f":"'Cap Needs Input'!D2712","v":0},{"$f":"'Cap Needs Input'!E2712","v":0},{"$f":"'Cap Needs Input'!F2712","v":0},{"$f":"'Cap Needs Input'!G2712","v":0},{"$f":"'Cap Needs Input'!H2712","v":""},{"$f":"'Cap Needs Input'!$H2709","v":0},{"$f":"'Cap Needs Input'!I2712","v":0},{"$f":"'Cap Needs Input'!J2712","v":0},{"$f":"'Cap Needs Input'!K2712","v":"N/A"},{"$f":"'Cap Needs Input'!$J2709","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2732,2)='Cap Needs Input'!$A2720,'Cap Needs Input'!$A2720,(IF(LEFT('Cap Needs Input'!$B2732,2)='Cap Needs Input'!$A2724,'Cap Needs Input'!$A2724,(IF(LEFT('Cap Needs Input'!$B2732,1)='Cap Needs Input'!$A2717,'Cap Needs Input'!$A2717,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2738","v":""},{"$f":"'Cap Needs Input'!E2738","v":""},{"$f":"AK488","v":2014},{"$f":"'20 Year Detail'!C827","v":0},{"$f":"IF(AND('Utility Savings'!H62=\"\",'Utility Savings'!N62=\"\"),0,IF('Utility Savings'!H62=\"\",'Utility Savings'!N62,'Utility Savings'!H62))","v":0},{"$f":"IF(AND('Utility Savings'!I62=\"\",'Utility Savings'!O62=\"\"),0,IF('Utility Savings'!I62=\"\",'Utility Savings'!O62,'Utility Savings'!I62))","v":0},{"$f":"IF(AND('Utility Savings'!J62=\"\",'Utility Savings'!P62=\"\"),0,IF('Utility Savings'!J62=\"\",'Utility Savings'!P62,'Utility Savings'!J62))","v":0},{"$f":"IF(AND('Utility Savings'!K62=\"\",'Utility Savings'!Q62=\"\"),0,IF('Utility Savings'!K62=\"\",'Utility Savings'!Q62,'Utility Savings'!K62))","v":0},{"$f":"IF(AND('Utility Savings'!L62=\"\",'Utility Savings'!R62=\"\"),0,IF('Utility Savings'!L62=\"\",'Utility Savings'!R62,'Utility Savings'!L62))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R494","v":"3.8.03 Other #03"},{"$f":"S494","v":"[describe sources]"},{"$f":"T494","v":0},"E2",{"$f":"'Cap Needs Input'!B2713","v":0},{"$f":"'Cap Needs Input'!C2713","v":0},{"$f":"'Cap Needs Input'!D2713","v":0},{"$f":"'Cap Needs Input'!E2713","v":0},{"$f":"'Cap Needs Input'!F2713","v":0},{"$f":"'Cap Needs Input'!G2713","v":0},{"$f":"'Cap Needs Input'!H2713","v":""},{"$f":"AC494","v":0},{"$f":"'Cap Needs Input'!I2713","v":0},{"$f":"'Cap Needs Input'!J2713","v":0},{"$f":"'Cap Needs Input'!K2713","v":"N/A"},{"$f":"AG494","v":0},{"$f":"AH494","v":"T"},{"$f":"'Cap Needs Input'!C2739","v":""},{"$f":"'Cap Needs Input'!E2739","v":""},{"$f":"AK489","v":2014},{"$f":"'20 Year Detail'!C828","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.03 Other #03","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2714","v":0},{"$f":"'Cap Needs Input'!C2714","v":0},{"$f":"'Cap Needs Input'!D2714","v":0},{"$f":"'Cap Needs Input'!E2714","v":0},{"$f":"'Cap Needs Input'!F2714","v":0},{"$f":"'Cap Needs Input'!G2714","v":0},{"$f":"'Cap Needs Input'!H2714","v":""},{"$f":"AC495","v":0},{"$f":"'Cap Needs Input'!I2714","v":0},{"$f":"'Cap Needs Input'!J2714","v":0},{"$f":"'Cap Needs Input'!K2714","v":"N/A"},{"$f":"AG495","v":0},{"$f":"AH495","v":"T"},{"$f":"'Cap Needs Input'!C2740","v":""},{"$f":"'Cap Needs Input'!E2740","v":""},{"$f":"AK490","v":2014},{"$f":"'20 Year Detail'!C829","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P496","v":0},0,"3.8.03 Other #03","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2717","v":0},{"$f":"'Cap Needs Input'!C2717","v":0},{"$f":"'Cap Needs Input'!D2717","v":0},{"$f":"'Cap Needs Input'!E2717","v":0},{"$f":"'Cap Needs Input'!F2717","v":0},{"$f":"'Cap Needs Input'!G2717","v":0},{"$f":"'Cap Needs Input'!H2717","v":""},{"$f":"AC496","v":0},{"$f":"'Cap Needs Input'!I2717","v":0},{"$f":"'Cap Needs Input'!J2717","v":0},null,{"$f":"AG496","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P497","v":0},0,"3.8.03 Other #03","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2720","v":0},{"$f":"'Cap Needs Input'!C2720","v":0},{"$f":"'Cap Needs Input'!D2720","v":0},{"$f":"'Cap Needs Input'!E2720","v":0},{"$f":"'Cap Needs Input'!F2720","v":0},{"$f":"'Cap Needs Input'!G2720","v":0},{"$f":"'Cap Needs Input'!H2720","v":""},{"$f":"AC497","v":0},{"$f":"'Cap Needs Input'!I2720","v":0},{"$f":"'Cap Needs Input'!J2720","v":""},null,{"$f":"AG497","v":0},null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A498","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.03 Other #03","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2721","v":0},{"$f":"'Cap Needs Input'!C2721","v":0},{"$f":"'Cap Needs Input'!D2721","v":0},{"$f":"'Cap Needs Input'!E2721","v":0},{"$f":"'Cap Needs Input'!F2721","v":0},{"$f":"'Cap Needs Input'!G2721","v":0},{"$f":"'Cap Needs Input'!H2721","v":""},{"$f":"AC498","v":0},{"$f":"'Cap Needs Input'!I2721","v":0},{"$f":"'Cap Needs Input'!J2721","v":""},null,{"$f":"AG498","v":0},null,null,null,null,null,{"$f":"AM498","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2742&\" \"&'Cap Needs Input'!B2742","v":"3.8.04 Other #04"},{"$f":"'Cap Needs Input'!$C2756","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2742","v":0},"E1",{"$f":"'Cap Needs Input'!B2745","v":0},{"$f":"'Cap Needs Input'!C2745","v":0},{"$f":"'Cap Needs Input'!D2745","v":0},{"$f":"'Cap Needs Input'!E2745","v":0},{"$f":"'Cap Needs Input'!F2745","v":0},{"$f":"'Cap Needs Input'!G2745","v":0},{"$f":"'Cap Needs Input'!H2745","v":""},{"$f":"'Cap Needs Input'!$H2742","v":0},{"$f":"'Cap Needs Input'!I2745","v":0},{"$f":"'Cap Needs Input'!J2745","v":0},{"$f":"'Cap Needs Input'!K2745","v":"N/A"},{"$f":"'Cap Needs Input'!$J2742","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2765,2)='Cap Needs Input'!$A2753,'Cap Needs Input'!$A2753,(IF(LEFT('Cap Needs Input'!$B2765,2)='Cap Needs Input'!$A2757,'Cap Needs Input'!$A2757,(IF(LEFT('Cap Needs Input'!$B2765,1)='Cap Needs Input'!$A2750,'Cap Needs Input'!$A2750,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2771","v":""},{"$f":"'Cap Needs Input'!E2771","v":""},{"$f":"AK494","v":2014},{"$f":"'20 Year Detail'!C837","v":0},{"$f":"IF(AND('Utility Savings'!H63=\"\",'Utility Savings'!N63=\"\"),0,IF('Utility Savings'!H63=\"\",'Utility Savings'!N63,'Utility Savings'!H63))","v":0},{"$f":"IF(AND('Utility Savings'!I63=\"\",'Utility Savings'!O63=\"\"),0,IF('Utility Savings'!I63=\"\",'Utility Savings'!O63,'Utility Savings'!I63))","v":0},{"$f":"IF(AND('Utility Savings'!J63=\"\",'Utility Savings'!P63=\"\"),0,IF('Utility Savings'!J63=\"\",'Utility Savings'!P63,'Utility Savings'!J63))","v":0},{"$f":"IF(AND('Utility Savings'!K63=\"\",'Utility Savings'!Q63=\"\"),0,IF('Utility Savings'!K63=\"\",'Utility Savings'!Q63,'Utility Savings'!K63))","v":0},{"$f":"IF(AND('Utility Savings'!L63=\"\",'Utility Savings'!R63=\"\"),0,IF('Utility Savings'!L63=\"\",'Utility Savings'!R63,'Utility Savings'!L63))","v":0},{"$f":"AR499","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R500","v":"3.8.04 Other #04"},{"$f":"S500","v":"[describe sources]"},{"$f":"T500","v":0},"E2",{"$f":"'Cap Needs Input'!B2746","v":0},{"$f":"'Cap Needs Input'!C2746","v":0},{"$f":"'Cap Needs Input'!D2746","v":0},{"$f":"'Cap Needs Input'!E2746","v":0},{"$f":"'Cap Needs Input'!F2746","v":0},{"$f":"'Cap Needs Input'!G2746","v":0},{"$f":"'Cap Needs Input'!H2746","v":""},{"$f":"AC500","v":0},{"$f":"'Cap Needs Input'!I2746","v":0},{"$f":"'Cap Needs Input'!J2746","v":0},{"$f":"'Cap Needs Input'!K2746","v":"N/A"},{"$f":"AG500","v":0},{"$f":"AH500","v":"T"},{"$f":"'Cap Needs Input'!C2772","v":""},{"$f":"'Cap Needs Input'!E2772","v":""},{"$f":"AK495","v":2014},{"$f":"'20 Year Detail'!C838","v":0},{"$f":"AM500","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.04 Other #04","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2747","v":0},{"$f":"'Cap Needs Input'!C2747","v":0},{"$f":"'Cap Needs Input'!D2747","v":0},{"$f":"'Cap Needs Input'!E2747","v":0},{"$f":"'Cap Needs Input'!F2747","v":0},{"$f":"'Cap Needs Input'!G2747","v":0},{"$f":"'Cap Needs Input'!H2747","v":""},{"$f":"AC501","v":0},{"$f":"'Cap Needs Input'!I2747","v":0},{"$f":"'Cap Needs Input'!J2747","v":0},{"$f":"'Cap Needs Input'!K2747","v":"N/A"},{"$f":"AG501","v":0},{"$f":"AH501","v":"T"},{"$f":"'Cap Needs Input'!C2773","v":""},{"$f":"'Cap Needs Input'!E2773","v":""},{"$f":"AK496","v":2014},{"$f":"'20 Year Detail'!C839","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.04 Other #04","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2750","v":0},{"$f":"'Cap Needs Input'!C2750","v":0},{"$f":"'Cap Needs Input'!D2750","v":0},{"$f":"'Cap Needs Input'!E2750","v":0},{"$f":"'Cap Needs Input'!F2750","v":0},{"$f":"'Cap Needs Input'!G2750","v":0},{"$f":"'Cap Needs Input'!H2750","v":""},{"$f":"AC502","v":0},{"$f":"'Cap Needs Input'!I2750","v":0},{"$f":"'Cap Needs Input'!J2750","v":0},null,{"$f":"AG502","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.04 Other #04","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2753","v":0},{"$f":"'Cap Needs Input'!C2753","v":0},{"$f":"'Cap Needs Input'!D2753","v":0},{"$f":"'Cap Needs Input'!E2753","v":0},{"$f":"'Cap Needs Input'!F2753","v":0},{"$f":"'Cap Needs Input'!G2753","v":0},{"$f":"'Cap Needs Input'!H2753","v":""},{"$f":"AC503","v":0},{"$f":"'Cap Needs Input'!I2753","v":0},{"$f":"'Cap Needs Input'!J2753","v":""},null,{"$f":"AG503","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.04 Other #04","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2754","v":0},{"$f":"'Cap Needs Input'!C2754","v":0},{"$f":"'Cap Needs Input'!D2754","v":0},{"$f":"'Cap Needs Input'!E2754","v":0},{"$f":"'Cap Needs Input'!F2754","v":0},{"$f":"'Cap Needs Input'!G2754","v":0},{"$f":"'Cap Needs Input'!H2754","v":""},{"$f":"AC504","v":0},{"$f":"'Cap Needs Input'!I2754","v":0},{"$f":"'Cap Needs Input'!J2754","v":""},null,{"$f":"AG504","v":0},null,null,null,null,null,{"$f":"AM504","v":0},{"$f":"AN504","v":0},{"$f":"AO504","v":0},{"$f":"AP504","v":0},{"$f":"AQ504","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2775&\" \"&'Cap Needs Input'!B2775","v":"3.8.05 Other #05"},{"$f":"'Cap Needs Input'!$C2789","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2775","v":0},"E1",{"$f":"'Cap Needs Input'!B2778","v":0},{"$f":"'Cap Needs Input'!C2778","v":0},{"$f":"'Cap Needs Input'!D2778","v":0},{"$f":"'Cap Needs Input'!E2778","v":0},{"$f":"'Cap Needs Input'!F2778","v":0},{"$f":"'Cap Needs Input'!G2778","v":0},{"$f":"'Cap Needs Input'!H2778","v":""},{"$f":"'Cap Needs Input'!$H2775","v":0},{"$f":"'Cap Needs Input'!I2778","v":0},{"$f":"'Cap Needs Input'!J2778","v":0},{"$f":"'Cap Needs Input'!K2778","v":"N/A"},{"$f":"'Cap Needs Input'!$J2775","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2798,2)='Cap Needs Input'!$A2786,'Cap Needs Input'!$A2786,(IF(LEFT('Cap Needs Input'!$B2798,2)='Cap Needs Input'!$A2790,'Cap Needs Input'!$A2790,(IF(LEFT('Cap Needs Input'!$B2798,1)='Cap Needs Input'!$A2783,'Cap Needs Input'!$A2783,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2804","v":""},{"$f":"'Cap Needs Input'!E2804","v":""},{"$f":"AK500","v":2014},{"$f":"'20 Year Detail'!C847","v":0},{"$f":"IF(AND('Utility Savings'!H64=\"\",'Utility Savings'!N64=\"\"),0,IF('Utility Savings'!H64=\"\",'Utility Savings'!N64,'Utility Savings'!H64))","v":0},{"$f":"IF(AND('Utility Savings'!I64=\"\",'Utility Savings'!O64=\"\"),0,IF('Utility Savings'!I64=\"\",'Utility Savings'!O64,'Utility Savings'!I64))","v":0},{"$f":"IF(AND('Utility Savings'!J64=\"\",'Utility Savings'!P64=\"\"),0,IF('Utility Savings'!J64=\"\",'Utility Savings'!P64,'Utility Savings'!J64))","v":0},{"$f":"IF(AND('Utility Savings'!K64=\"\",'Utility Savings'!Q64=\"\"),0,IF('Utility Savings'!K64=\"\",'Utility Savings'!Q64,'Utility Savings'!K64))","v":0},{"$f":"IF(AND('Utility Savings'!L64=\"\",'Utility Savings'!R64=\"\"),0,IF('Utility Savings'!L64=\"\",'Utility Savings'!R64,'Utility Savings'!L64))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R506","v":"3.8.05 Other #05"},{"$f":"S506","v":"[describe sources]"},{"$f":"T506","v":0},"E2",{"$f":"'Cap Needs Input'!B2779","v":0},{"$f":"'Cap Needs Input'!C2779","v":0},{"$f":"'Cap Needs Input'!D2779","v":0},{"$f":"'Cap Needs Input'!E2779","v":0},{"$f":"'Cap Needs Input'!F2779","v":0},{"$f":"'Cap Needs Input'!G2779","v":0},{"$f":"'Cap Needs Input'!H2779","v":""},{"$f":"AC506","v":0},{"$f":"'Cap Needs Input'!I2779","v":0},{"$f":"'Cap Needs Input'!J2779","v":0},{"$f":"'Cap Needs Input'!K2779","v":"N/A"},{"$f":"AG506","v":0},{"$f":"AH506","v":"T"},{"$f":"'Cap Needs Input'!C2805","v":""},{"$f":"'Cap Needs Input'!E2805","v":""},{"$f":"AK501","v":2014},{"$f":"'20 Year Detail'!C848","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.05 Other #05","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2780","v":0},{"$f":"'Cap Needs Input'!C2780","v":0},{"$f":"'Cap Needs Input'!D2780","v":0},{"$f":"'Cap Needs Input'!E2780","v":0},{"$f":"'Cap Needs Input'!F2780","v":0},{"$f":"'Cap Needs Input'!G2780","v":0},{"$f":"'Cap Needs Input'!H2780","v":""},{"$f":"AC507","v":0},{"$f":"'Cap Needs Input'!I2780","v":0},{"$f":"'Cap Needs Input'!J2780","v":0},{"$f":"'Cap Needs Input'!K2780","v":"N/A"},{"$f":"AG507","v":0},{"$f":"AH507","v":"T"},{"$f":"'Cap Needs Input'!C2806","v":""},{"$f":"'Cap Needs Input'!E2806","v":""},{"$f":"AK502","v":2014},{"$f":"'20 Year Detail'!C849","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.05 Other #05","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2783","v":0},{"$f":"'Cap Needs Input'!C2783","v":0},{"$f":"'Cap Needs Input'!D2783","v":0},{"$f":"'Cap Needs Input'!E2783","v":0},{"$f":"'Cap Needs Input'!F2783","v":0},{"$f":"'Cap Needs Input'!G2783","v":0},{"$f":"'Cap Needs Input'!H2783","v":""},{"$f":"AC508","v":0},{"$f":"'Cap Needs Input'!I2783","v":0},{"$f":"'Cap Needs Input'!J2783","v":0},null,{"$f":"AG508","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.05 Other #05","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2786","v":0},{"$f":"'Cap Needs Input'!C2786","v":0},{"$f":"'Cap Needs Input'!D2786","v":0},{"$f":"'Cap Needs Input'!E2786","v":0},{"$f":"'Cap Needs Input'!F2786","v":0},{"$f":"'Cap Needs Input'!G2786","v":0},{"$f":"'Cap Needs Input'!H2786","v":""},{"$f":"AC509","v":0},{"$f":"'Cap Needs Input'!I2786","v":0},{"$f":"'Cap Needs Input'!J2786","v":""},null,{"$f":"AG509","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.05 Other #05","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2787","v":0},{"$f":"'Cap Needs Input'!C2787","v":0},{"$f":"'Cap Needs Input'!D2787","v":0},{"$f":"'Cap Needs Input'!E2787","v":0},{"$f":"'Cap Needs Input'!F2787","v":0},{"$f":"'Cap Needs Input'!G2787","v":0},{"$f":"'Cap Needs Input'!H2787","v":""},{"$f":"AC510","v":0},{"$f":"'Cap Needs Input'!I2787","v":0},{"$f":"'Cap Needs Input'!J2787","v":""},null,{"$f":"AG510","v":0},null,null,null,null,null,{"$f":"AM510","v":0},{"$f":"AN510","v":0},{"$f":"AO510","v":0},{"$f":"AP510","v":0},{"$f":"AQ510","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2808&\" \"&'Cap Needs Input'!B2808","v":"3.8.06 Other #06"},{"$f":"'Cap Needs Input'!$C2822","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2808","v":0},"E1",{"$f":"'Cap Needs Input'!B2811","v":0},{"$f":"'Cap Needs Input'!C2811","v":0},{"$f":"'Cap Needs Input'!D2811","v":0},{"$f":"'Cap Needs Input'!E2811","v":0},{"$f":"'Cap Needs Input'!F2811","v":0},{"$f":"'Cap Needs Input'!G2811","v":0},{"$f":"'Cap Needs Input'!H2811","v":""},{"$f":"'Cap Needs Input'!$H2808","v":0},{"$f":"'Cap Needs Input'!I2811","v":0},{"$f":"'Cap Needs Input'!J2811","v":0},{"$f":"'Cap Needs Input'!K2811","v":"N/A"},{"$f":"'Cap Needs Input'!$J2808","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2831,2)='Cap Needs Input'!$A2819,'Cap Needs Input'!$A2819,(IF(LEFT('Cap Needs Input'!$B2831,2)='Cap Needs Input'!$A2823,'Cap Needs Input'!$A2823,(IF(LEFT('Cap Needs Input'!$B2831,1)='Cap Needs Input'!$A2816,'Cap Needs Input'!$A2816,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2837","v":""},{"$f":"'Cap Needs Input'!E2837","v":""},{"$f":"AK506","v":2014},{"$f":"'20 Year Detail'!C857","v":0},{"$f":"IF(AND('Utility Savings'!H65=\"\",'Utility Savings'!N65=\"\"),0,IF('Utility Savings'!H65=\"\",'Utility Savings'!N65,'Utility Savings'!H65))","v":0},{"$f":"IF(AND('Utility Savings'!I65=\"\",'Utility Savings'!O65=\"\"),0,IF('Utility Savings'!I65=\"\",'Utility Savings'!O65,'Utility Savings'!I65))","v":0},{"$f":"IF(AND('Utility Savings'!J65=\"\",'Utility Savings'!P65=\"\"),0,IF('Utility Savings'!J65=\"\",'Utility Savings'!P65,'Utility Savings'!J65))","v":0},{"$f":"IF(AND('Utility Savings'!K65=\"\",'Utility Savings'!Q65=\"\"),0,IF('Utility Savings'!K65=\"\",'Utility Savings'!Q65,'Utility Savings'!K65))","v":0},{"$f":"IF(AND('Utility Savings'!L65=\"\",'Utility Savings'!R65=\"\"),0,IF('Utility Savings'!L65=\"\",'Utility Savings'!R65,'Utility Savings'!L65))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R512","v":"3.8.06 Other #06"},{"$f":"S512","v":"[describe sources]"},{"$f":"T512","v":0},"E2",{"$f":"'Cap Needs Input'!B2812","v":0},{"$f":"'Cap Needs Input'!C2812","v":0},{"$f":"'Cap Needs Input'!D2812","v":0},{"$f":"'Cap Needs Input'!E2812","v":0},{"$f":"'Cap Needs Input'!F2812","v":0},{"$f":"'Cap Needs Input'!G2812","v":0},{"$f":"'Cap Needs Input'!H2812","v":""},{"$f":"AC512","v":0},{"$f":"'Cap Needs Input'!I2812","v":0},{"$f":"'Cap Needs Input'!J2812","v":0},{"$f":"'Cap Needs Input'!K2812","v":"N/A"},{"$f":"AG512","v":0},{"$f":"AH512","v":"T"},{"$f":"'Cap Needs Input'!C2838","v":""},{"$f":"'Cap Needs Input'!E2838","v":""},{"$f":"AK507","v":2014},{"$f":"'20 Year Detail'!C858","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P513","v":0},0,"3.8.06 Other #06","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2813","v":0},{"$f":"'Cap Needs Input'!C2813","v":0},{"$f":"'Cap Needs Input'!D2813","v":0},{"$f":"'Cap Needs Input'!E2813","v":0},{"$f":"'Cap Needs Input'!F2813","v":0},{"$f":"'Cap Needs Input'!G2813","v":0},{"$f":"'Cap Needs Input'!H2813","v":""},{"$f":"AC513","v":0},{"$f":"'Cap Needs Input'!I2813","v":0},{"$f":"'Cap Needs Input'!J2813","v":0},{"$f":"'Cap Needs Input'!K2813","v":"N/A"},{"$f":"AG513","v":0},{"$f":"AH513","v":"T"},{"$f":"'Cap Needs Input'!C2839","v":""},{"$f":"'Cap Needs Input'!E2839","v":""},{"$f":"AK508","v":2014},{"$f":"'20 Year Detail'!C859","v":0},0,0,0,0,0,0]
[{"$f":"A514","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.06 Other #06","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2816","v":0},{"$f":"'Cap Needs Input'!C2816","v":0},{"$f":"'Cap Needs Input'!D2816","v":0},{"$f":"'Cap Needs Input'!E2816","v":0},{"$f":"'Cap Needs Input'!F2816","v":0},{"$f":"'Cap Needs Input'!G2816","v":0},{"$f":"'Cap Needs Input'!H2816","v":""},{"$f":"AC514","v":0},{"$f":"'Cap Needs Input'!I2816","v":0},{"$f":"'Cap Needs Input'!J2816","v":0},null,{"$f":"AG514","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.06 Other #06","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2819","v":0},{"$f":"'Cap Needs Input'!C2819","v":0},{"$f":"'Cap Needs Input'!D2819","v":0},{"$f":"'Cap Needs Input'!E2819","v":0},{"$f":"'Cap Needs Input'!F2819","v":0},{"$f":"'Cap Needs Input'!G2819","v":0},{"$f":"'Cap Needs Input'!H2819","v":""},{"$f":"AC515","v":0},{"$f":"'Cap Needs Input'!I2819","v":0},{"$f":"'Cap Needs Input'!J2819","v":""},null,{"$f":"AG515","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.06 Other #06","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2820","v":0},{"$f":"'Cap Needs Input'!C2820","v":0},{"$f":"'Cap Needs Input'!D2820","v":0},{"$f":"'Cap Needs Input'!E2820","v":0},{"$f":"'Cap Needs Input'!F2820","v":0},{"$f":"'Cap Needs Input'!G2820","v":0},{"$f":"'Cap Needs Input'!H2820","v":""},{"$f":"AC516","v":0},{"$f":"'Cap Needs Input'!I2820","v":0},{"$f":"'Cap Needs Input'!J2820","v":""},null,{"$f":"AG516","v":0},null,null,null,null,null,{"$f":"AM516","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2841&\" \"&'Cap Needs Input'!B2841","v":"3.8.07 Other #07"},{"$f":"'Cap Needs Input'!$C2855","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2841","v":0},"E1",{"$f":"'Cap Needs Input'!B2844","v":0},{"$f":"'Cap Needs Input'!C2844","v":0},{"$f":"'Cap Needs Input'!D2844","v":0},{"$f":"'Cap Needs Input'!E2844","v":0},{"$f":"'Cap Needs Input'!F2844","v":0},{"$f":"'Cap Needs Input'!G2844","v":0},{"$f":"'Cap Needs Input'!H2844","v":""},{"$f":"'Cap Needs Input'!$H2841","v":0},{"$f":"'Cap Needs Input'!I2844","v":0},{"$f":"'Cap Needs Input'!J2844","v":0},{"$f":"'Cap Needs Input'!K2844","v":"N/A"},{"$f":"'Cap Needs Input'!$J2841","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2864,2)='Cap Needs Input'!$A2852,'Cap Needs Input'!$A2852,(IF(LEFT('Cap Needs Input'!$B2864,2)='Cap Needs Input'!$A2856,'Cap Needs Input'!$A2856,(IF(LEFT('Cap Needs Input'!$B2864,1)='Cap Needs Input'!$A2849,'Cap Needs Input'!$A2849,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2870","v":""},{"$f":"'Cap Needs Input'!E2870","v":""},{"$f":"AK512","v":2014},{"$f":"'20 Year Detail'!C867","v":0},{"$f":"IF(AND('Utility Savings'!H66=\"\",'Utility Savings'!N66=\"\"),0,IF('Utility Savings'!H66=\"\",'Utility Savings'!N66,'Utility Savings'!H66))","v":0},{"$f":"IF(AND('Utility Savings'!I66=\"\",'Utility Savings'!O66=\"\"),0,IF('Utility Savings'!I66=\"\",'Utility Savings'!O66,'Utility Savings'!I66))","v":0},{"$f":"IF(AND('Utility Savings'!J66=\"\",'Utility Savings'!P66=\"\"),0,IF('Utility Savings'!J66=\"\",'Utility Savings'!P66,'Utility Savings'!J66))","v":0},{"$f":"IF(AND('Utility Savings'!K66=\"\",'Utility Savings'!Q66=\"\"),0,IF('Utility Savings'!K66=\"\",'Utility Savings'!Q66,'Utility Savings'!K66))","v":0},{"$f":"IF(AND('Utility Savings'!L66=\"\",'Utility Savings'!R66=\"\"),0,IF('Utility Savings'!L66=\"\",'Utility Savings'!R66,'Utility Savings'!L66))","v":0},{"$f":"AR517","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R518","v":"3.8.07 Other #07"},{"$f":"S518","v":"[describe sources]"},{"$f":"T518","v":0},"E2",{"$f":"'Cap Needs Input'!B2845","v":0},{"$f":"'Cap Needs Input'!C2845","v":0},{"$f":"'Cap Needs Input'!D2845","v":0},{"$f":"'Cap Needs Input'!E2845","v":0},{"$f":"'Cap Needs Input'!F2845","v":0},{"$f":"'Cap Needs Input'!G2845","v":0},{"$f":"'Cap Needs Input'!H2845","v":""},{"$f":"AC518","v":0},{"$f":"'Cap Needs Input'!I2845","v":0},{"$f":"'Cap Needs Input'!J2845","v":0},{"$f":"'Cap Needs Input'!K2845","v":"N/A"},{"$f":"AG518","v":0},{"$f":"AH518","v":"T"},{"$f":"'Cap Needs Input'!C2871","v":""},{"$f":"'Cap Needs Input'!E2871","v":""},{"$f":"AK513","v":2014},{"$f":"'20 Year Detail'!C868","v":0},{"$f":"AM518","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.07 Other #07","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2846","v":0},{"$f":"'Cap Needs Input'!C2846","v":0},{"$f":"'Cap Needs Input'!D2846","v":0},{"$f":"'Cap Needs Input'!E2846","v":0},{"$f":"'Cap Needs Input'!F2846","v":0},{"$f":"'Cap Needs Input'!G2846","v":0},{"$f":"'Cap Needs Input'!H2846","v":""},{"$f":"AC519","v":0},{"$f":"'Cap Needs Input'!I2846","v":0},{"$f":"'Cap Needs Input'!J2846","v":0},{"$f":"'Cap Needs Input'!K2846","v":"N/A"},{"$f":"AG519","v":0},{"$f":"AH519","v":"T"},{"$f":"'Cap Needs Input'!C2872","v":""},{"$f":"'Cap Needs Input'!E2872","v":""},{"$f":"AK514","v":2014},{"$f":"'20 Year Detail'!C869","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.07 Other #07","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2849","v":0},{"$f":"'Cap Needs Input'!C2849","v":0},{"$f":"'Cap Needs Input'!D2849","v":0},{"$f":"'Cap Needs Input'!E2849","v":0},{"$f":"'Cap Needs Input'!F2849","v":0},{"$f":"'Cap Needs Input'!G2849","v":0},{"$f":"'Cap Needs Input'!H2849","v":""},{"$f":"AC520","v":0},{"$f":"'Cap Needs Input'!I2849","v":0},{"$f":"'Cap Needs Input'!J2849","v":0},null,{"$f":"AG520","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.07 Other #07","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2852","v":0},{"$f":"'Cap Needs Input'!C2852","v":0},{"$f":"'Cap Needs Input'!D2852","v":0},{"$f":"'Cap Needs Input'!E2852","v":0},{"$f":"'Cap Needs Input'!F2852","v":0},{"$f":"'Cap Needs Input'!G2852","v":0},{"$f":"'Cap Needs Input'!H2852","v":""},{"$f":"AC521","v":0},{"$f":"'Cap Needs Input'!I2852","v":0},{"$f":"'Cap Needs Input'!J2852","v":""},null,{"$f":"AG521","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.07 Other #07","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2853","v":0},{"$f":"'Cap Needs Input'!C2853","v":0},{"$f":"'Cap Needs Input'!D2853","v":0},{"$f":"'Cap Needs Input'!E2853","v":0},{"$f":"'Cap Needs Input'!F2853","v":0},{"$f":"'Cap Needs Input'!G2853","v":0},{"$f":"'Cap Needs Input'!H2853","v":""},{"$f":"AC522","v":0},{"$f":"'Cap Needs Input'!I2853","v":0},{"$f":"'Cap Needs Input'!J2853","v":""},null,{"$f":"AG522","v":0},null,null,null,null,null,{"$f":"AM522","v":0},{"$f":"AN522","v":0},{"$f":"AO522","v":0},{"$f":"AP522","v":0},{"$f":"AQ522","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2874&\" \"&'Cap Needs Input'!B2874","v":"3.8.08 Other #08"},{"$f":"'Cap Needs Input'!$C2888","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2874","v":0},"E1",{"$f":"'Cap Needs Input'!B2877","v":0},{"$f":"'Cap Needs Input'!C2877","v":0},{"$f":"'Cap Needs Input'!D2877","v":0},{"$f":"'Cap Needs Input'!E2877","v":0},{"$f":"'Cap Needs Input'!F2877","v":0},{"$f":"'Cap Needs Input'!G2877","v":0},{"$f":"'Cap Needs Input'!H2877","v":""},{"$f":"'Cap Needs Input'!$H2874","v":0},{"$f":"'Cap Needs Input'!I2877","v":0},{"$f":"'Cap Needs Input'!J2877","v":0},{"$f":"'Cap Needs Input'!K2877","v":"N/A"},{"$f":"'Cap Needs Input'!$J2874","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2897,2)='Cap Needs Input'!$A2885,'Cap Needs Input'!$A2885,(IF(LEFT('Cap Needs Input'!$B2897,2)='Cap Needs Input'!$A2889,'Cap Needs Input'!$A2889,(IF(LEFT('Cap Needs Input'!$B2897,1)='Cap Needs Input'!$A2882,'Cap Needs Input'!$A2882,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2903","v":""},{"$f":"'Cap Needs Input'!E2903","v":""},{"$f":"AK518","v":2014},{"$f":"'20 Year Detail'!C877","v":0},{"$f":"IF(AND('Utility Savings'!H67=\"\",'Utility Savings'!N67=\"\"),0,IF('Utility Savings'!H67=\"\",'Utility Savings'!N67,'Utility Savings'!H67))","v":0},{"$f":"IF(AND('Utility Savings'!I67=\"\",'Utility Savings'!O67=\"\"),0,IF('Utility Savings'!I67=\"\",'Utility Savings'!O67,'Utility Savings'!I67))","v":0},{"$f":"IF(AND('Utility Savings'!J67=\"\",'Utility Savings'!P67=\"\"),0,IF('Utility Savings'!J67=\"\",'Utility Savings'!P67,'Utility Savings'!J67))","v":0},{"$f":"IF(AND('Utility Savings'!K67=\"\",'Utility Savings'!Q67=\"\"),0,IF('Utility Savings'!K67=\"\",'Utility Savings'!Q67,'Utility Savings'!K67))","v":0},{"$f":"IF(AND('Utility Savings'!L67=\"\",'Utility Savings'!R67=\"\"),0,IF('Utility Savings'!L67=\"\",'Utility Savings'!R67,'Utility Savings'!L67))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R524","v":"3.8.08 Other #08"},{"$f":"S524","v":"[describe sources]"},{"$f":"T524","v":0},{"$f":"U519","v":"E2"},{"$f":"'Cap Needs Input'!B2878","v":0},{"$f":"'Cap Needs Input'!C2878","v":0},{"$f":"'Cap Needs Input'!D2878","v":0},{"$f":"'Cap Needs Input'!E2878","v":0},{"$f":"'Cap Needs Input'!F2878","v":0},{"$f":"'Cap Needs Input'!G2878","v":0},{"$f":"'Cap Needs Input'!H2878","v":""},{"$f":"AC524","v":0},{"$f":"'Cap Needs Input'!I2878","v":0},{"$f":"'Cap Needs Input'!J2878","v":0},{"$f":"'Cap Needs Input'!K2878","v":"N/A"},{"$f":"AG524","v":0},{"$f":"AH524","v":"T"},{"$f":"'Cap Needs Input'!C2904","v":""},{"$f":"'Cap Needs Input'!E2904","v":""},{"$f":"AK519","v":2014},{"$f":"'20 Year Detail'!C878","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.08 Other #08","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2879","v":0},{"$f":"'Cap Needs Input'!C2879","v":0},{"$f":"'Cap Needs Input'!D2879","v":0},{"$f":"'Cap Needs Input'!E2879","v":0},{"$f":"'Cap Needs Input'!F2879","v":0},{"$f":"'Cap Needs Input'!G2879","v":0},{"$f":"'Cap Needs Input'!H2879","v":""},{"$f":"AC525","v":0},{"$f":"'Cap Needs Input'!I2879","v":0},{"$f":"'Cap Needs Input'!J2879","v":0},{"$f":"'Cap Needs Input'!K2879","v":"N/A"},{"$f":"AG525","v":0},{"$f":"AH525","v":"T"},{"$f":"'Cap Needs Input'!C2905","v":""},{"$f":"'Cap Needs Input'!E2905","v":""},{"$f":"AK520","v":2014},{"$f":"'20 Year Detail'!C879","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.08 Other #08","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2882","v":0},{"$f":"'Cap Needs Input'!C2882","v":0},{"$f":"'Cap Needs Input'!D2882","v":0},{"$f":"'Cap Needs Input'!E2882","v":0},{"$f":"'Cap Needs Input'!F2882","v":0},{"$f":"'Cap Needs Input'!G2882","v":0},{"$f":"'Cap Needs Input'!H2882","v":""},{"$f":"AC526","v":0},{"$f":"'Cap Needs Input'!I2882","v":0},{"$f":"'Cap Needs Input'!J2882","v":0},null,{"$f":"AG526","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.08 Other #08","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2885","v":0},{"$f":"'Cap Needs Input'!C2885","v":0},{"$f":"'Cap Needs Input'!D2885","v":0},{"$f":"'Cap Needs Input'!E2885","v":0},{"$f":"'Cap Needs Input'!F2885","v":0},{"$f":"'Cap Needs Input'!G2885","v":0},{"$f":"'Cap Needs Input'!H2885","v":""},{"$f":"AC527","v":0},{"$f":"'Cap Needs Input'!I2885","v":0},{"$f":"'Cap Needs Input'!J2885","v":""},null,{"$f":"AG527","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.08 Other #08","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2886","v":0},{"$f":"'Cap Needs Input'!C2886","v":0},{"$f":"'Cap Needs Input'!D2886","v":0},{"$f":"'Cap Needs Input'!E2886","v":0},{"$f":"'Cap Needs Input'!F2886","v":0},{"$f":"'Cap Needs Input'!G2886","v":0},{"$f":"'Cap Needs Input'!H2886","v":""},{"$f":"AC528","v":0},{"$f":"'Cap Needs Input'!I2886","v":0},{"$f":"'Cap Needs Input'!J2886","v":""},null,{"$f":"AG528","v":0},null,null,null,null,null,{"$f":"AM528","v":0},{"$f":"AN528","v":0},{"$f":"AO528","v":0},{"$f":"AP528","v":0},{"$f":"AQ528","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P529","v":0},0,{"$f":"'Cap Needs Input'!$A2907&\" \"&'Cap Needs Input'!B2907","v":"3.8.09 Other #09"},{"$f":"'Cap Needs Input'!$C2921","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2907","v":0},"E1",{"$f":"'Cap Needs Input'!B2910","v":0},{"$f":"'Cap Needs Input'!C2910","v":0},{"$f":"'Cap Needs Input'!D2910","v":0},{"$f":"'Cap Needs Input'!E2910","v":0},{"$f":"'Cap Needs Input'!F2910","v":0},{"$f":"'Cap Needs Input'!G2910","v":0},{"$f":"'Cap Needs Input'!H2910","v":""},{"$f":"'Cap Needs Input'!$H2907","v":0},{"$f":"'Cap Needs Input'!I2910","v":0},{"$f":"'Cap Needs Input'!J2910","v":0},{"$f":"'Cap Needs Input'!K2910","v":"N/A"},{"$f":"'Cap Needs Input'!$J2907","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2930,2)='Cap Needs Input'!$A2918,'Cap Needs Input'!$A2918,(IF(LEFT('Cap Needs Input'!$B2930,2)='Cap Needs Input'!$A2922,'Cap Needs Input'!$A2922,(IF(LEFT('Cap Needs Input'!$B2930,1)='Cap Needs Input'!$A2915,'Cap Needs Input'!$A2915,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2936","v":""},{"$f":"'Cap Needs Input'!E2936","v":""},{"$f":"AK524","v":2014},{"$f":"'20 Year Detail'!C887","v":0},{"$f":"IF(AND('Utility Savings'!H68=\"\",'Utility Savings'!N68=\"\"),0,IF('Utility Savings'!H68=\"\",'Utility Savings'!N68,'Utility Savings'!H68))","v":0},{"$f":"IF(AND('Utility Savings'!I68=\"\",'Utility Savings'!O68=\"\"),0,IF('Utility Savings'!I68=\"\",'Utility Savings'!O68,'Utility Savings'!I68))","v":0},{"$f":"IF(AND('Utility Savings'!J68=\"\",'Utility Savings'!P68=\"\"),0,IF('Utility Savings'!J68=\"\",'Utility Savings'!P68,'Utility Savings'!J68))","v":0},{"$f":"IF(AND('Utility Savings'!K68=\"\",'Utility Savings'!Q68=\"\"),0,IF('Utility Savings'!K68=\"\",'Utility Savings'!Q68,'Utility Savings'!K68))","v":0},{"$f":"IF(AND('Utility Savings'!L68=\"\",'Utility Savings'!R68=\"\"),0,IF('Utility Savings'!L68=\"\",'Utility Savings'!R68,'Utility Savings'!L68))","v":0},0]
[{"$f":"A530","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R530","v":"3.8.09 Other #09"},{"$f":"S530","v":"[describe sources]"},{"$f":"T530","v":0},"E2",{"$f":"'Cap Needs Input'!B2911","v":0},{"$f":"'Cap Needs Input'!C2911","v":0},{"$f":"'Cap Needs Input'!D2911","v":0},{"$f":"'Cap Needs Input'!E2911","v":0},{"$f":"'Cap Needs Input'!F2911","v":0},{"$f":"'Cap Needs Input'!G2911","v":0},{"$f":"'Cap Needs Input'!H2911","v":""},{"$f":"AC530","v":0},{"$f":"'Cap Needs Input'!I2911","v":0},{"$f":"'Cap Needs Input'!J2911","v":0},{"$f":"'Cap Needs Input'!K2911","v":"N/A"},{"$f":"AG530","v":0},{"$f":"AH530","v":"T"},{"$f":"'Cap Needs Input'!C2937","v":""},{"$f":"'Cap Needs Input'!E2937","v":""},{"$f":"AK525","v":2014},{"$f":"'20 Year Detail'!C888","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.09 Other #09","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2912","v":0},{"$f":"'Cap Needs Input'!C2912","v":0},{"$f":"'Cap Needs Input'!D2912","v":0},{"$f":"'Cap Needs Input'!E2912","v":0},{"$f":"'Cap Needs Input'!F2912","v":0},{"$f":"'Cap Needs Input'!G2912","v":0},{"$f":"'Cap Needs Input'!H2912","v":""},{"$f":"AC531","v":0},{"$f":"'Cap Needs Input'!I2912","v":0},{"$f":"'Cap Needs Input'!J2912","v":0},{"$f":"'Cap Needs Input'!K2912","v":"N/A"},{"$f":"AG531","v":0},{"$f":"AH531","v":"T"},{"$f":"'Cap Needs Input'!C2938","v":""},{"$f":"'Cap Needs Input'!E2938","v":""},{"$f":"AK526","v":2014},{"$f":"'20 Year Detail'!C889","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.09 Other #09","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2915","v":0},{"$f":"'Cap Needs Input'!C2915","v":0},{"$f":"'Cap Needs Input'!D2915","v":0},{"$f":"'Cap Needs Input'!E2915","v":0},{"$f":"'Cap Needs Input'!F2915","v":0},{"$f":"'Cap Needs Input'!G2915","v":0},{"$f":"'Cap Needs Input'!H2915","v":""},{"$f":"AC532","v":0},{"$f":"'Cap Needs Input'!I2915","v":0},{"$f":"'Cap Needs Input'!J2915","v":0},null,{"$f":"AG532","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.09 Other #09","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2918","v":0},{"$f":"'Cap Needs Input'!C2918","v":0},{"$f":"'Cap Needs Input'!D2918","v":0},{"$f":"'Cap Needs Input'!E2918","v":0},{"$f":"'Cap Needs Input'!F2918","v":0},{"$f":"'Cap Needs Input'!G2918","v":0},{"$f":"'Cap Needs Input'!H2918","v":""},{"$f":"AC533","v":0},{"$f":"'Cap Needs Input'!I2918","v":0},{"$f":"'Cap Needs Input'!J2918","v":""},null,{"$f":"AG533","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.09 Other #09","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2919","v":0},{"$f":"'Cap Needs Input'!C2919","v":0},{"$f":"'Cap Needs Input'!D2919","v":0},{"$f":"'Cap Needs Input'!E2919","v":0},{"$f":"'Cap Needs Input'!F2919","v":0},{"$f":"'Cap Needs Input'!G2919","v":0},{"$f":"'Cap Needs Input'!H2919","v":""},{"$f":"AC534","v":0},{"$f":"'Cap Needs Input'!I2919","v":0},{"$f":"'Cap Needs Input'!J2919","v":""},null,{"$f":"AG534","v":0},null,null,null,null,null,{"$f":"AM534","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2940&\" \"&'Cap Needs Input'!B2940","v":"3.8.10 Other #10"},{"$f":"'Cap Needs Input'!$C2954","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2940","v":0},"E1",{"$f":"'Cap Needs Input'!B2943","v":0},{"$f":"'Cap Needs Input'!C2943","v":0},{"$f":"'Cap Needs Input'!D2943","v":0},{"$f":"'Cap Needs Input'!E2943","v":0},{"$f":"'Cap Needs Input'!F2943","v":0},{"$f":"'Cap Needs Input'!G2943","v":0},{"$f":"'Cap Needs Input'!H2943","v":""},{"$f":"'Cap Needs Input'!$H2940","v":0},{"$f":"'Cap Needs Input'!I2943","v":0},{"$f":"'Cap Needs Input'!J2943","v":0},{"$f":"'Cap Needs Input'!K2943","v":"N/A"},{"$f":"'Cap Needs Input'!$J2940","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2963,2)='Cap Needs Input'!$A2951,'Cap Needs Input'!$A2951,(IF(LEFT('Cap Needs Input'!$B2963,2)='Cap Needs Input'!$A2955,'Cap Needs Input'!$A2955,(IF(LEFT('Cap Needs Input'!$B2963,1)='Cap Needs Input'!$A2948,'Cap Needs Input'!$A2948,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2969","v":""},{"$f":"'Cap Needs Input'!E2969","v":""},{"$f":"AK530","v":2014},{"$f":"'20 Year Detail'!C897","v":0},{"$f":"IF(AND('Utility Savings'!H69=\"\",'Utility Savings'!N69=\"\"),0,IF('Utility Savings'!H69=\"\",'Utility Savings'!N69,'Utility Savings'!H69))","v":0},{"$f":"IF(AND('Utility Savings'!I69=\"\",'Utility Savings'!O69=\"\"),0,IF('Utility Savings'!I69=\"\",'Utility Savings'!O69,'Utility Savings'!I69))","v":0},{"$f":"IF(AND('Utility Savings'!J69=\"\",'Utility Savings'!P69=\"\"),0,IF('Utility Savings'!J69=\"\",'Utility Savings'!P69,'Utility Savings'!J69))","v":0},{"$f":"IF(AND('Utility Savings'!K69=\"\",'Utility Savings'!Q69=\"\"),0,IF('Utility Savings'!K69=\"\",'Utility Savings'!Q69,'Utility Savings'!K69))","v":0},{"$f":"IF(AND('Utility Savings'!L69=\"\",'Utility Savings'!R69=\"\"),0,IF('Utility Savings'!L69=\"\",'Utility Savings'!R69,'Utility Savings'!L69))","v":0},{"$f":"AR535","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R536","v":"3.8.10 Other #10"},{"$f":"S536","v":"[describe sources]"},{"$f":"T536","v":0},"E2",{"$f":"'Cap Needs Input'!B2944","v":0},{"$f":"'Cap Needs Input'!C2944","v":0},{"$f":"'Cap Needs Input'!D2944","v":0},{"$f":"'Cap Needs Input'!E2944","v":0},{"$f":"'Cap Needs Input'!F2944","v":0},{"$f":"'Cap Needs Input'!G2944","v":0},{"$f":"'Cap Needs Input'!H2944","v":""},{"$f":"AC536","v":0},{"$f":"'Cap Needs Input'!I2944","v":0},{"$f":"'Cap Needs Input'!J2944","v":0},{"$f":"'Cap Needs Input'!K2944","v":"N/A"},{"$f":"AG536","v":0},{"$f":"AH536","v":"T"},{"$f":"'Cap Needs Input'!C2970","v":""},{"$f":"'Cap Needs Input'!E2970","v":""},{"$f":"AK531","v":2014},{"$f":"'20 Year Detail'!C898","v":0},{"$f":"AM536","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.10 Other #10","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2945","v":0},{"$f":"'Cap Needs Input'!C2945","v":0},{"$f":"'Cap Needs Input'!D2945","v":0},{"$f":"'Cap Needs Input'!E2945","v":0},{"$f":"'Cap Needs Input'!F2945","v":0},{"$f":"'Cap Needs Input'!G2945","v":0},{"$f":"'Cap Needs Input'!H2945","v":""},{"$f":"AC537","v":0},{"$f":"'Cap Needs Input'!I2945","v":0},{"$f":"'Cap Needs Input'!J2945","v":0},{"$f":"'Cap Needs Input'!K2945","v":"N/A"},{"$f":"AG537","v":0},{"$f":"AH537","v":"T"},{"$f":"'Cap Needs Input'!C2971","v":""},{"$f":"'Cap Needs Input'!E2971","v":""},{"$f":"AK532","v":2014},{"$f":"'20 Year Detail'!C899","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.10 Other #10","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2948","v":0},{"$f":"'Cap Needs Input'!C2948","v":0},{"$f":"'Cap Needs Input'!D2948","v":0},{"$f":"'Cap Needs Input'!E2948","v":0},{"$f":"'Cap Needs Input'!F2948","v":0},{"$f":"'Cap Needs Input'!G2948","v":0},{"$f":"'Cap Needs Input'!H2948","v":""},{"$f":"AC538","v":0},{"$f":"'Cap Needs Input'!I2948","v":0},{"$f":"'Cap Needs Input'!J2948","v":0},null,{"$f":"AG538","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.10 Other #10","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2951","v":0},{"$f":"'Cap Needs Input'!C2951","v":0},{"$f":"'Cap Needs Input'!D2951","v":0},{"$f":"'Cap Needs Input'!E2951","v":0},{"$f":"'Cap Needs Input'!F2951","v":0},{"$f":"'Cap Needs Input'!G2951","v":0},{"$f":"'Cap Needs Input'!H2951","v":""},{"$f":"AC539","v":0},{"$f":"'Cap Needs Input'!I2951","v":0},{"$f":"'Cap Needs Input'!J2951","v":""},null,{"$f":"AG539","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.10 Other #10","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2952","v":0},{"$f":"'Cap Needs Input'!C2952","v":0},{"$f":"'Cap Needs Input'!D2952","v":0},{"$f":"'Cap Needs Input'!E2952","v":0},{"$f":"'Cap Needs Input'!F2952","v":0},{"$f":"'Cap Needs Input'!G2952","v":0},{"$f":"'Cap Needs Input'!H2952","v":""},{"$f":"AC540","v":0},{"$f":"'Cap Needs Input'!I2952","v":0},{"$f":"'Cap Needs Input'!J2952","v":""},null,{"$f":"AG540","v":0},null,null,null,null,null,{"$f":"AM540","v":0},{"$f":"AN540","v":0},{"$f":"AO540","v":0},{"$f":"AP540","v":0},{"$f":"AQ540","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A2973&\" \"&'Cap Needs Input'!B2973","v":"3.8.11 Other #11"},{"$f":"'Cap Needs Input'!$C2987","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F2973","v":0},"E1",{"$f":"'Cap Needs Input'!B2976","v":0},{"$f":"'Cap Needs Input'!C2976","v":0},{"$f":"'Cap Needs Input'!D2976","v":0},{"$f":"'Cap Needs Input'!E2976","v":0},{"$f":"'Cap Needs Input'!F2976","v":0},{"$f":"'Cap Needs Input'!G2976","v":0},{"$f":"'Cap Needs Input'!H2976","v":""},{"$f":"'Cap Needs Input'!$H2973","v":0},{"$f":"'Cap Needs Input'!I2976","v":0},{"$f":"'Cap Needs Input'!J2976","v":0},{"$f":"'Cap Needs Input'!K2976","v":"N/A"},{"$f":"'Cap Needs Input'!$J2973","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2996,2)='Cap Needs Input'!$A2984,'Cap Needs Input'!$A2984,(IF(LEFT('Cap Needs Input'!$B2996,2)='Cap Needs Input'!$A2988,'Cap Needs Input'!$A2988,(IF(LEFT('Cap Needs Input'!$B2996,1)='Cap Needs Input'!$A2981,'Cap Needs Input'!$A2981,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C3002","v":""},{"$f":"'Cap Needs Input'!E3002","v":""},{"$f":"AK536","v":2014},{"$f":"'20 Year Detail'!C907","v":0},{"$f":"IF(AND('Utility Savings'!H70=\"\",'Utility Savings'!N70=\"\"),0,IF('Utility Savings'!H70=\"\",'Utility Savings'!N70,'Utility Savings'!H70))","v":0},{"$f":"IF(AND('Utility Savings'!I70=\"\",'Utility Savings'!O70=\"\"),0,IF('Utility Savings'!I70=\"\",'Utility Savings'!O70,'Utility Savings'!I70))","v":0},{"$f":"IF(AND('Utility Savings'!J70=\"\",'Utility Savings'!P70=\"\"),0,IF('Utility Savings'!J70=\"\",'Utility Savings'!P70,'Utility Savings'!J70))","v":0},{"$f":"IF(AND('Utility Savings'!K70=\"\",'Utility Savings'!Q70=\"\"),0,IF('Utility Savings'!K70=\"\",'Utility Savings'!Q70,'Utility Savings'!K70))","v":0},{"$f":"IF(AND('Utility Savings'!L70=\"\",'Utility Savings'!R70=\"\"),0,IF('Utility Savings'!L70=\"\",'Utility Savings'!R70,'Utility Savings'!L70))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R542","v":"3.8.11 Other #11"},{"$f":"S542","v":"[describe sources]"},{"$f":"T542","v":0},"E2",{"$f":"'Cap Needs Input'!B2977","v":0},{"$f":"'Cap Needs Input'!C2977","v":0},{"$f":"'Cap Needs Input'!D2977","v":0},{"$f":"'Cap Needs Input'!E2977","v":0},{"$f":"'Cap Needs Input'!F2977","v":0},{"$f":"'Cap Needs Input'!G2977","v":0},{"$f":"'Cap Needs Input'!H2977","v":""},{"$f":"AC542","v":0},{"$f":"'Cap Needs Input'!I2977","v":0},{"$f":"'Cap Needs Input'!J2977","v":0},{"$f":"'Cap Needs Input'!K2977","v":"N/A"},{"$f":"AG542","v":0},{"$f":"AH542","v":"T"},{"$f":"'Cap Needs Input'!C3003","v":""},{"$f":"'Cap Needs Input'!E3003","v":""},{"$f":"AK537","v":2014},{"$f":"'20 Year Detail'!C908","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.11 Other #11","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B2978","v":0},{"$f":"'Cap Needs Input'!C2978","v":0},{"$f":"'Cap Needs Input'!D2978","v":0},{"$f":"'Cap Needs Input'!E2978","v":0},{"$f":"'Cap Needs Input'!F2978","v":0},{"$f":"'Cap Needs Input'!G2978","v":0},{"$f":"'Cap Needs Input'!H2978","v":""},{"$f":"AC543","v":0},{"$f":"'Cap Needs Input'!I2978","v":0},{"$f":"'Cap Needs Input'!J2978","v":0},{"$f":"'Cap Needs Input'!K2978","v":"N/A"},{"$f":"AG543","v":0},{"$f":"AH543","v":"T"},{"$f":"'Cap Needs Input'!C3004","v":""},{"$f":"'Cap Needs Input'!E3004","v":""},{"$f":"AK538","v":2014},{"$f":"'20 Year Detail'!C909","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.11 Other #11","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B2981","v":0},{"$f":"'Cap Needs Input'!C2981","v":0},{"$f":"'Cap Needs Input'!D2981","v":0},{"$f":"'Cap Needs Input'!E2981","v":0},{"$f":"'Cap Needs Input'!F2981","v":0},{"$f":"'Cap Needs Input'!G2981","v":0},{"$f":"'Cap Needs Input'!H2981","v":""},{"$f":"AC544","v":0},{"$f":"'Cap Needs Input'!I2981","v":0},{"$f":"'Cap Needs Input'!J2981","v":0},null,{"$f":"AG544","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P545","v":0},0,"3.8.11 Other #11","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B2984","v":0},{"$f":"'Cap Needs Input'!C2984","v":0},{"$f":"'Cap Needs Input'!D2984","v":0},{"$f":"'Cap Needs Input'!E2984","v":0},{"$f":"'Cap Needs Input'!F2984","v":0},{"$f":"'Cap Needs Input'!G2984","v":0},{"$f":"'Cap Needs Input'!H2984","v":""},{"$f":"AC545","v":0},{"$f":"'Cap Needs Input'!I2984","v":0},{"$f":"'Cap Needs Input'!J2984","v":""},null,{"$f":"AG545","v":0},null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"A546","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.11 Other #11","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B2985","v":0},{"$f":"'Cap Needs Input'!C2985","v":0},{"$f":"'Cap Needs Input'!D2985","v":0},{"$f":"'Cap Needs Input'!E2985","v":0},{"$f":"'Cap Needs Input'!F2985","v":0},{"$f":"'Cap Needs Input'!G2985","v":0},{"$f":"'Cap Needs Input'!H2985","v":""},{"$f":"AC546","v":0},{"$f":"'Cap Needs Input'!I2985","v":0},{"$f":"'Cap Needs Input'!J2985","v":""},null,{"$f":"AG546","v":0},null,null,null,null,null,{"$f":"AM546","v":0},{"$f":"AN546","v":0},{"$f":"AO546","v":0},{"$f":"AP546","v":0},{"$f":"AQ546","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A3006&\" \"&'Cap Needs Input'!B3006","v":"3.8.12 Other #12"},{"$f":"'Cap Needs Input'!$C3020","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F3006","v":0},"E1",{"$f":"'Cap Needs Input'!B3009","v":0},{"$f":"'Cap Needs Input'!C3009","v":0},{"$f":"'Cap Needs Input'!D3009","v":0},{"$f":"'Cap Needs Input'!E3009","v":0},{"$f":"'Cap Needs Input'!F3009","v":0},{"$f":"'Cap Needs Input'!G3009","v":0},{"$f":"'Cap Needs Input'!H3009","v":""},{"$f":"'Cap Needs Input'!$H3006","v":0},{"$f":"'Cap Needs Input'!I3009","v":0},{"$f":"'Cap Needs Input'!J3009","v":0},{"$f":"'Cap Needs Input'!K3009","v":"N/A"},{"$f":"'Cap Needs Input'!$J3006","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B3029,2)='Cap Needs Input'!$A3017,'Cap Needs Input'!$A3017,(IF(LEFT('Cap Needs Input'!$B3029,2)='Cap Needs Input'!$A3021,'Cap Needs Input'!$A3021,(IF(LEFT('Cap Needs Input'!$B3029,1)='Cap Needs Input'!$A3014,'Cap Needs Input'!$A3014,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C3035","v":""},{"$f":"'Cap Needs Input'!E3035","v":""},{"$f":"AK542","v":2014},{"$f":"'20 Year Detail'!C917","v":0},{"$f":"IF(AND('Utility Savings'!H71=\"\",'Utility Savings'!N71=\"\"),0,IF('Utility Savings'!H71=\"\",'Utility Savings'!N71,'Utility Savings'!H71))","v":0},{"$f":"IF(AND('Utility Savings'!I71=\"\",'Utility Savings'!O71=\"\"),0,IF('Utility Savings'!I71=\"\",'Utility Savings'!O71,'Utility Savings'!I71))","v":0},{"$f":"IF(AND('Utility Savings'!J71=\"\",'Utility Savings'!P71=\"\"),0,IF('Utility Savings'!J71=\"\",'Utility Savings'!P71,'Utility Savings'!J71))","v":0},{"$f":"IF(AND('Utility Savings'!K71=\"\",'Utility Savings'!Q71=\"\"),0,IF('Utility Savings'!K71=\"\",'Utility Savings'!Q71,'Utility Savings'!K71))","v":0},{"$f":"IF(AND('Utility Savings'!L71=\"\",'Utility Savings'!R71=\"\"),0,IF('Utility Savings'!L71=\"\",'Utility Savings'!R71,'Utility Savings'!L71))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R548","v":"3.8.12 Other #12"},{"$f":"S548","v":"[describe sources]"},{"$f":"T548","v":0},"E2",{"$f":"'Cap Needs Input'!B3010","v":0},{"$f":"'Cap Needs Input'!C3010","v":0},{"$f":"'Cap Needs Input'!D3010","v":0},{"$f":"'Cap Needs Input'!E3010","v":0},{"$f":"'Cap Needs Input'!F3010","v":0},{"$f":"'Cap Needs Input'!G3010","v":0},{"$f":"'Cap Needs Input'!H3010","v":""},{"$f":"AC548","v":0},{"$f":"'Cap Needs Input'!I3010","v":0},{"$f":"'Cap Needs Input'!J3010","v":0},{"$f":"'Cap Needs Input'!K3010","v":"N/A"},{"$f":"AG548","v":0},{"$f":"AH548","v":"T"},{"$f":"'Cap Needs Input'!C3036","v":""},{"$f":"'Cap Needs Input'!E3036","v":""},{"$f":"AK543","v":2014},{"$f":"'20 Year Detail'!C918","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.12 Other #12","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B3011","v":0},{"$f":"'Cap Needs Input'!C3011","v":0},{"$f":"'Cap Needs Input'!D3011","v":0},{"$f":"'Cap Needs Input'!E3011","v":0},{"$f":"'Cap Needs Input'!F3011","v":0},{"$f":"'Cap Needs Input'!G3011","v":0},{"$f":"'Cap Needs Input'!H3011","v":""},{"$f":"AC549","v":0},{"$f":"'Cap Needs Input'!I3011","v":0},{"$f":"'Cap Needs Input'!J3011","v":0},{"$f":"'Cap Needs Input'!K3011","v":"N/A"},{"$f":"AG549","v":0},{"$f":"AH549","v":"T"},{"$f":"'Cap Needs Input'!C3037","v":""},{"$f":"'Cap Needs Input'!E3037","v":""},{"$f":"AK544","v":2014},{"$f":"'20 Year Detail'!C919","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.12 Other #12","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B3014","v":0},{"$f":"'Cap Needs Input'!C3014","v":0},{"$f":"'Cap Needs Input'!D3014","v":0},{"$f":"'Cap Needs Input'!E3014","v":0},{"$f":"'Cap Needs Input'!F3014","v":0},{"$f":"'Cap Needs Input'!G3014","v":0},{"$f":"'Cap Needs Input'!H3014","v":""},{"$f":"AC550","v":0},{"$f":"'Cap Needs Input'!I3014","v":0},{"$f":"'Cap Needs Input'!J3014","v":0},null,{"$f":"AG550","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.12 Other #12","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B3017","v":0},{"$f":"'Cap Needs Input'!C3017","v":0},{"$f":"'Cap Needs Input'!D3017","v":0},{"$f":"'Cap Needs Input'!E3017","v":0},{"$f":"'Cap Needs Input'!F3017","v":0},{"$f":"'Cap Needs Input'!G3017","v":0},{"$f":"'Cap Needs Input'!H3017","v":""},{"$f":"AC551","v":0},{"$f":"'Cap Needs Input'!I3017","v":0},{"$f":"'Cap Needs Input'!J3017","v":""},null,{"$f":"AG551","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.12 Other #12","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B3018","v":0},{"$f":"'Cap Needs Input'!C3018","v":0},{"$f":"'Cap Needs Input'!D3018","v":0},{"$f":"'Cap Needs Input'!E3018","v":0},{"$f":"'Cap Needs Input'!F3018","v":0},{"$f":"'Cap Needs Input'!G3018","v":0},{"$f":"'Cap Needs Input'!H3018","v":""},{"$f":"AC552","v":0},{"$f":"'Cap Needs Input'!I3018","v":0},{"$f":"'Cap Needs Input'!J3018","v":""},null,{"$f":"AG552","v":0},null,null,null,null,null,{"$f":"AM552","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A3039&\" \"&'Cap Needs Input'!B3039","v":"3.8.13 Other #13"},{"$f":"'Cap Needs Input'!$C3053","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F3039","v":0},"E1",{"$f":"'Cap Needs Input'!B3042","v":0},{"$f":"'Cap Needs Input'!C3042","v":0},{"$f":"'Cap Needs Input'!D3042","v":0},{"$f":"'Cap Needs Input'!E3042","v":0},{"$f":"'Cap Needs Input'!F3042","v":0},{"$f":"'Cap Needs Input'!G3042","v":0},{"$f":"'Cap Needs Input'!H3042","v":""},{"$f":"'Cap Needs Input'!$H3039","v":0},{"$f":"'Cap Needs Input'!I3042","v":0},{"$f":"'Cap Needs Input'!J3042","v":0},{"$f":"'Cap Needs Input'!K3042","v":"N/A"},{"$f":"'Cap Needs Input'!$J3039","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B3062,2)='Cap Needs Input'!$A3050,'Cap Needs Input'!$A3050,(IF(LEFT('Cap Needs Input'!$B3062,2)='Cap Needs Input'!$A3054,'Cap Needs Input'!$A3054,(IF(LEFT('Cap Needs Input'!$B3062,1)='Cap Needs Input'!$A3047,'Cap Needs Input'!$A3047,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C3068","v":""},{"$f":"'Cap Needs Input'!E3068","v":""},{"$f":"AK548","v":2014},{"$f":"'20 Year Detail'!C927","v":0},{"$f":"IF(AND('Utility Savings'!H72=\"\",'Utility Savings'!N72=\"\"),0,IF('Utility Savings'!H72=\"\",'Utility Savings'!N72,'Utility Savings'!H72))","v":0},{"$f":"IF(AND('Utility Savings'!I72=\"\",'Utility Savings'!O72=\"\"),0,IF('Utility Savings'!I72=\"\",'Utility Savings'!O72,'Utility Savings'!I72))","v":0},{"$f":"IF(AND('Utility Savings'!J72=\"\",'Utility Savings'!P72=\"\"),0,IF('Utility Savings'!J72=\"\",'Utility Savings'!P72,'Utility Savings'!J72))","v":0},{"$f":"IF(AND('Utility Savings'!K72=\"\",'Utility Savings'!Q72=\"\"),0,IF('Utility Savings'!K72=\"\",'Utility Savings'!Q72,'Utility Savings'!K72))","v":0},{"$f":"IF(AND('Utility Savings'!L72=\"\",'Utility Savings'!R72=\"\"),0,IF('Utility Savings'!L72=\"\",'Utility Savings'!R72,'Utility Savings'!L72))","v":0},{"$f":"AR553","v":0}]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R554","v":"3.8.13 Other #13"},{"$f":"S554","v":"[describe sources]"},{"$f":"T554","v":0},"E2",{"$f":"'Cap Needs Input'!B3043","v":0},{"$f":"'Cap Needs Input'!C3043","v":0},{"$f":"'Cap Needs Input'!D3043","v":0},{"$f":"'Cap Needs Input'!E3043","v":0},{"$f":"'Cap Needs Input'!F3043","v":0},{"$f":"'Cap Needs Input'!G3043","v":0},{"$f":"'Cap Needs Input'!H3043","v":""},{"$f":"AC554","v":0},{"$f":"'Cap Needs Input'!I3043","v":0},{"$f":"'Cap Needs Input'!J3043","v":0},{"$f":"'Cap Needs Input'!K3043","v":"N/A"},{"$f":"AG554","v":0},{"$f":"AH554","v":"T"},{"$f":"'Cap Needs Input'!C3069","v":""},{"$f":"'Cap Needs Input'!E3069","v":""},{"$f":"AK549","v":2014},{"$f":"'20 Year Detail'!C928","v":0},{"$f":"AM554","v":0},0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.13 Other #13","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B3044","v":0},{"$f":"'Cap Needs Input'!C3044","v":0},{"$f":"'Cap Needs Input'!D3044","v":0},{"$f":"'Cap Needs Input'!E3044","v":0},{"$f":"'Cap Needs Input'!F3044","v":0},{"$f":"'Cap Needs Input'!G3044","v":0},{"$f":"'Cap Needs Input'!H3044","v":""},{"$f":"AC555","v":0},{"$f":"'Cap Needs Input'!I3044","v":0},{"$f":"'Cap Needs Input'!J3044","v":0},{"$f":"'Cap Needs Input'!K3044","v":"N/A"},{"$f":"AG555","v":0},{"$f":"AH555","v":"T"},{"$f":"'Cap Needs Input'!C3070","v":""},{"$f":"'Cap Needs Input'!E3070","v":""},{"$f":"AK550","v":2014},{"$f":"'20 Year Detail'!C929","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.13 Other #13","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B3047","v":0},{"$f":"'Cap Needs Input'!C3047","v":0},{"$f":"'Cap Needs Input'!D3047","v":0},{"$f":"'Cap Needs Input'!E3047","v":0},{"$f":"'Cap Needs Input'!F3047","v":0},{"$f":"'Cap Needs Input'!G3047","v":0},{"$f":"'Cap Needs Input'!H3047","v":""},{"$f":"AC556","v":0},{"$f":"'Cap Needs Input'!I3047","v":0},{"$f":"'Cap Needs Input'!J3047","v":0},null,{"$f":"AG556","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.13 Other #13","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B3050","v":0},{"$f":"'Cap Needs Input'!C3050","v":0},{"$f":"'Cap Needs Input'!D3050","v":0},{"$f":"'Cap Needs Input'!E3050","v":0},{"$f":"'Cap Needs Input'!F3050","v":0},{"$f":"'Cap Needs Input'!G3050","v":0},{"$f":"'Cap Needs Input'!H3050","v":""},{"$f":"AC557","v":0},{"$f":"'Cap Needs Input'!I3050","v":0},{"$f":"'Cap Needs Input'!J3050","v":""},null,{"$f":"AG557","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.13 Other #13","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B3051","v":0},{"$f":"'Cap Needs Input'!C3051","v":0},{"$f":"'Cap Needs Input'!D3051","v":0},{"$f":"'Cap Needs Input'!E3051","v":0},{"$f":"'Cap Needs Input'!F3051","v":0},{"$f":"'Cap Needs Input'!G3051","v":0},{"$f":"'Cap Needs Input'!H3051","v":""},{"$f":"AC558","v":0},{"$f":"'Cap Needs Input'!I3051","v":0},{"$f":"'Cap Needs Input'!J3051","v":""},null,{"$f":"AG558","v":0},null,null,null,null,null,{"$f":"AM558","v":0},{"$f":"AN558","v":0},{"$f":"AO558","v":0},{"$f":"AP558","v":0},{"$f":"AQ558","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A3072&\" \"&'Cap Needs Input'!B3072","v":"3.8.14 Other #14"},{"$f":"'Cap Needs Input'!$C3086","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F3072","v":0},"E1",{"$f":"'Cap Needs Input'!B3075","v":0},{"$f":"'Cap Needs Input'!C3075","v":0},{"$f":"'Cap Needs Input'!D3075","v":0},{"$f":"'Cap Needs Input'!E3075","v":0},{"$f":"'Cap Needs Input'!F3075","v":0},{"$f":"'Cap Needs Input'!G3075","v":0},{"$f":"'Cap Needs Input'!H3075","v":""},{"$f":"'Cap Needs Input'!$H3072","v":0},{"$f":"'Cap Needs Input'!I3075","v":0},{"$f":"'Cap Needs Input'!J3075","v":0},{"$f":"'Cap Needs Input'!K3075","v":"N/A"},{"$f":"'Cap Needs Input'!$J3072","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B3095,2)='Cap Needs Input'!$A3083,'Cap Needs Input'!$A3083,(IF(LEFT('Cap Needs Input'!$B3095,2)='Cap Needs Input'!$A3087,'Cap Needs Input'!$A3087,(IF(LEFT('Cap Needs Input'!$B3095,1)='Cap Needs Input'!$A3080,'Cap Needs Input'!$A3080,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C3101","v":""},{"$f":"'Cap Needs Input'!E3101","v":""},{"$f":"AK554","v":2014},{"$f":"'20 Year Detail'!C937","v":0},{"$f":"IF(AND('Utility Savings'!H73=\"\",'Utility Savings'!N73=\"\"),0,IF('Utility Savings'!H73=\"\",'Utility Savings'!N73,'Utility Savings'!H73))","v":0},{"$f":"IF(AND('Utility Savings'!I73=\"\",'Utility Savings'!O73=\"\"),0,IF('Utility Savings'!I73=\"\",'Utility Savings'!O73,'Utility Savings'!I73))","v":0},{"$f":"IF(AND('Utility Savings'!J73=\"\",'Utility Savings'!P73=\"\"),0,IF('Utility Savings'!J73=\"\",'Utility Savings'!P73,'Utility Savings'!J73))","v":0},{"$f":"IF(AND('Utility Savings'!K73=\"\",'Utility Savings'!Q73=\"\"),0,IF('Utility Savings'!K73=\"\",'Utility Savings'!Q73,'Utility Savings'!K73))","v":0},{"$f":"IF(AND('Utility Savings'!L73=\"\",'Utility Savings'!R73=\"\"),0,IF('Utility Savings'!L73=\"\",'Utility Savings'!R73,'Utility Savings'!L73))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R560","v":"3.8.14 Other #14"},{"$f":"S560","v":"[describe sources]"},{"$f":"T560","v":0},"E2",{"$f":"'Cap Needs Input'!B3076","v":0},{"$f":"'Cap Needs Input'!C3076","v":0},{"$f":"'Cap Needs Input'!D3076","v":0},{"$f":"'Cap Needs Input'!E3076","v":0},{"$f":"'Cap Needs Input'!F3076","v":0},{"$f":"'Cap Needs Input'!G3076","v":0},{"$f":"'Cap Needs Input'!H3076","v":""},{"$f":"AC560","v":0},{"$f":"'Cap Needs Input'!I3076","v":0},{"$f":"'Cap Needs Input'!J3076","v":0},{"$f":"'Cap Needs Input'!K3076","v":"N/A"},{"$f":"AG560","v":0},{"$f":"AH560","v":"T"},{"$f":"'Cap Needs Input'!C3102","v":""},{"$f":"'Cap Needs Input'!E3102","v":""},{"$f":"AK555","v":2014},{"$f":"'20 Year Detail'!C938","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,{"$f":"P561","v":0},0,"3.8.14 Other #14","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B3077","v":0},{"$f":"'Cap Needs Input'!C3077","v":0},{"$f":"'Cap Needs Input'!D3077","v":0},{"$f":"'Cap Needs Input'!E3077","v":0},{"$f":"'Cap Needs Input'!F3077","v":0},{"$f":"'Cap Needs Input'!G3077","v":0},{"$f":"'Cap Needs Input'!H3077","v":""},{"$f":"AC561","v":0},{"$f":"'Cap Needs Input'!I3077","v":0},{"$f":"'Cap Needs Input'!J3077","v":0},{"$f":"'Cap Needs Input'!K3077","v":"N/A"},{"$f":"AG561","v":0},{"$f":"AH561","v":"T"},{"$f":"'Cap Needs Input'!C3103","v":""},{"$f":"'Cap Needs Input'!E3103","v":""},{"$f":"AK556","v":2014},{"$f":"'20 Year Detail'!C939","v":0},0,0,0,0,0,0]
[{"$f":"A562","v":0},0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.14 Other #14","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B3080","v":0},{"$f":"'Cap Needs Input'!C3080","v":0},{"$f":"'Cap Needs Input'!D3080","v":0},{"$f":"'Cap Needs Input'!E3080","v":0},{"$f":"'Cap Needs Input'!F3080","v":0},{"$f":"'Cap Needs Input'!G3080","v":0},{"$f":"'Cap Needs Input'!H3080","v":""},{"$f":"AC562","v":0},{"$f":"'Cap Needs Input'!I3080","v":0},{"$f":"'Cap Needs Input'!J3080","v":0},null,{"$f":"AG562","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.14 Other #14","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B3083","v":0},{"$f":"'Cap Needs Input'!C3083","v":0},{"$f":"'Cap Needs Input'!D3083","v":0},{"$f":"'Cap Needs Input'!E3083","v":0},{"$f":"'Cap Needs Input'!F3083","v":0},{"$f":"'Cap Needs Input'!G3083","v":0},{"$f":"'Cap Needs Input'!H3083","v":""},{"$f":"AC563","v":0},{"$f":"'Cap Needs Input'!I3083","v":0},{"$f":"'Cap Needs Input'!J3083","v":""},null,{"$f":"AG563","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.14 Other #14","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B3084","v":0},{"$f":"'Cap Needs Input'!C3084","v":0},{"$f":"'Cap Needs Input'!D3084","v":0},{"$f":"'Cap Needs Input'!E3084","v":0},{"$f":"'Cap Needs Input'!F3084","v":0},{"$f":"'Cap Needs Input'!G3084","v":0},{"$f":"'Cap Needs Input'!H3084","v":""},{"$f":"AC564","v":0},{"$f":"'Cap Needs Input'!I3084","v":0},{"$f":"'Cap Needs Input'!J3084","v":""},null,{"$f":"AG564","v":0},null,null,null,null,null,{"$f":"AM564","v":0},{"$f":"AN564","v":0},{"$f":"AO564","v":0},{"$f":"AP564","v":0},{"$f":"AQ564","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"'Cap Needs Input'!$A3105&\" \"&'Cap Needs Input'!B3105","v":"3.8.15 Other #15"},{"$f":"'Cap Needs Input'!$C3119","v":"[describe sources]"},{"$f":"'Cap Needs Input'!$F3105","v":0},"E1",{"$f":"'Cap Needs Input'!B3108","v":0},{"$f":"'Cap Needs Input'!C3108","v":0},{"$f":"'Cap Needs Input'!D3108","v":0},{"$f":"'Cap Needs Input'!E3108","v":0},{"$f":"'Cap Needs Input'!F3108","v":0},{"$f":"'Cap Needs Input'!G3108","v":0},{"$f":"'Cap Needs Input'!H3108","v":""},{"$f":"'Cap Needs Input'!$H3105","v":0},{"$f":"'Cap Needs Input'!I3108","v":0},{"$f":"'Cap Needs Input'!J3108","v":0},{"$f":"'Cap Needs Input'!K3108","v":"N/A"},{"$f":"'Cap Needs Input'!$J3105","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B3128,2)='Cap Needs Input'!$A3116,'Cap Needs Input'!$A3116,(IF(LEFT('Cap Needs Input'!$B3128,2)='Cap Needs Input'!$A3120,'Cap Needs Input'!$A3120,(IF(LEFT('Cap Needs Input'!$B3128,1)='Cap Needs Input'!$A3113,'Cap Needs Input'!$A3113,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C3134","v":""},{"$f":"'Cap Needs Input'!E3134","v":""},{"$f":"AK560","v":2014},{"$f":"'20 Year Detail'!C947","v":0},{"$f":"IF(AND('Utility Savings'!H74=\"\",'Utility Savings'!N74=\"\"),0,IF('Utility Savings'!H74=\"\",'Utility Savings'!N74,'Utility Savings'!H74))","v":0},{"$f":"IF(AND('Utility Savings'!I74=\"\",'Utility Savings'!O74=\"\"),0,IF('Utility Savings'!I74=\"\",'Utility Savings'!O74,'Utility Savings'!I74))","v":0},{"$f":"IF(AND('Utility Savings'!J74=\"\",'Utility Savings'!P74=\"\"),0,IF('Utility Savings'!J74=\"\",'Utility Savings'!P74,'Utility Savings'!J74))","v":0},{"$f":"IF(AND('Utility Savings'!K74=\"\",'Utility Savings'!Q74=\"\"),0,IF('Utility Savings'!K74=\"\",'Utility Savings'!Q74,'Utility Savings'!K74))","v":0},{"$f":"IF(AND('Utility Savings'!L74=\"\",'Utility Savings'!R74=\"\"),0,IF('Utility Savings'!L74=\"\",'Utility Savings'!R74,'Utility Savings'!L74))","v":0},0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,{"$f":"R566","v":"3.8.15 Other #15"},{"$f":"S566","v":"[describe sources]"},{"$f":"T566","v":0},"E2",{"$f":"'Cap Needs Input'!B3109","v":0},{"$f":"'Cap Needs Input'!C3109","v":0},{"$f":"'Cap Needs Input'!D3109","v":0},{"$f":"'Cap Needs Input'!E3109","v":0},{"$f":"'Cap Needs Input'!F3109","v":0},{"$f":"'Cap Needs Input'!G3109","v":0},{"$f":"'Cap Needs Input'!H3109","v":""},{"$f":"AC566","v":0},{"$f":"'Cap Needs Input'!I3109","v":0},{"$f":"'Cap Needs Input'!J3109","v":0},{"$f":"'Cap Needs Input'!K3109","v":"N/A"},{"$f":"AG566","v":0},{"$f":"AH566","v":"T"},{"$f":"'Cap Needs Input'!C3135","v":""},{"$f":"'Cap Needs Input'!E3135","v":""},{"$f":"AK561","v":2014},{"$f":"'20 Year Detail'!C948","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.15 Other #15","[describe sources]",0,"E3",{"$f":"'Cap Needs Input'!B3110","v":0},{"$f":"'Cap Needs Input'!C3110","v":0},{"$f":"'Cap Needs Input'!D3110","v":0},{"$f":"'Cap Needs Input'!E3110","v":0},{"$f":"'Cap Needs Input'!F3110","v":0},{"$f":"'Cap Needs Input'!G3110","v":0},{"$f":"'Cap Needs Input'!H3110","v":""},{"$f":"AC567","v":0},{"$f":"'Cap Needs Input'!I3110","v":0},{"$f":"'Cap Needs Input'!J3110","v":0},{"$f":"'Cap Needs Input'!K3110","v":"N/A"},{"$f":"AG567","v":0},{"$f":"AH567","v":"T"},{"$f":"'Cap Needs Input'!C3136","v":""},{"$f":"'Cap Needs Input'!E3136","v":""},{"$f":"AK562","v":2014},{"$f":"'20 Year Detail'!C949","v":0},0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.15 Other #15","[describe sources]",0,"T",{"$f":"'Cap Needs Input'!B3113","v":0},{"$f":"'Cap Needs Input'!C3113","v":0},{"$f":"'Cap Needs Input'!D3113","v":0},{"$f":"'Cap Needs Input'!E3113","v":0},{"$f":"'Cap Needs Input'!F3113","v":0},{"$f":"'Cap Needs Input'!G3113","v":0},{"$f":"'Cap Needs Input'!H3113","v":""},{"$f":"AC568","v":0},{"$f":"'Cap Needs Input'!I3113","v":0},{"$f":"'Cap Needs Input'!J3113","v":0},null,{"$f":"AG568","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.15 Other #15","[describe sources]",0,"G1",{"$f":"'Cap Needs Input'!B3116","v":0},{"$f":"'Cap Needs Input'!C3116","v":0},{"$f":"'Cap Needs Input'!D3116","v":0},{"$f":"'Cap Needs Input'!E3116","v":0},{"$f":"'Cap Needs Input'!F3116","v":0},{"$f":"'Cap Needs Input'!G3116","v":0},{"$f":"'Cap Needs Input'!H3116","v":""},{"$f":"AC569","v":0},{"$f":"'Cap Needs Input'!I3116","v":0},{"$f":"'Cap Needs Input'!J3116","v":""},null,{"$f":"AG569","v":0},null,null,null,null,null,0,0,0,0,0,0]
[0,0,0,0,0,0,0,"Elderly",0,0,0,0,0,0,0,0,0,"3.8.15 Other #15","[describe sources]",0,"G2",{"$f":"'Cap Needs Input'!B3117","v":0},{"$f":"'Cap Needs Input'!C3117","v":0},{"$f":"'Cap Needs Input'!D3117","v":0},{"$f":"'Cap Needs Input'!E3117","v":0},{"$f":"'Cap Needs Input'!F3117","v":0},{"$f":"'Cap Needs Input'!G3117","v":0},{"$f":"'Cap Needs Input'!H3117","v":""},{"$f":"AC570","v":0},{"$f":"'Cap Needs Input'!I3117","v":0},{"$f":"'Cap Needs Input'!J3117","v":""},null,{"$f":"AG570","v":0},null,null,null,null,null,{"$f":"AM570","v":0},0,0,0,0,0]

{"sheet":"Rehab by Source Export","index":22,"n_rows":98,"n_cols":15,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
["COMPONENT",{"$f":"'Global Input'!$Z2","v":"New First Mortgage"},{"$f":"'Global Input'!$Z3","v":"HOME Funds"},{"$f":"'Global Input'!$Z4","v":"CDBG Funds"},{"$f":"'Global Input'!$Z5","v":"PHA Funds"},{"$f":"'Global Input'!$Z6","v":"Local Government"},{"$f":"'Global Input'!$Z7","v":"Energy Grant"},{"$f":"'Global Input'!$Z8","v":"Tax Credits"},{"$f":"'Global Input'!$Z9","v":"Operating Cash Flow"},{"$f":"'Global Input'!$Z10","v":"Other 1"},{"$f":"'Global Input'!$Z11","v":"Other 2"},{"$f":"'Global Input'!$Z12","v":"Other 3"},"Other 1 Description","Other 2 Description","Other 3 Description"]
["Storm Water Drainage",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B19,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B119,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B219,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B319,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B19,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B119,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B219,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B319,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B19,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B119,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B219,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B319,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B19,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B119,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B219,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B319,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B19,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B119,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B219,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B319,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B19,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B119,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B219,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B319,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B19,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B119,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B219,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B319,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B19,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B119,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B219,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B319,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B19,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B119,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B219,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B319,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B19,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B119,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B219,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B319,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B19,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B119,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B219,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B319,0))))","v":0},{"$f":"IF(ISNA(VLOOKUP(J$1,'Global Input'!$B$30:$E$33,3,FALSE)),\"NOT APPLICABLE\",VLOOKUP(J$1,'Global Input'!$B$30:$E$33,3,FALSE))","v":"NOT APPLICABLE"},{"$f":"IF(ISNA(VLOOKUP(K$1,'Global Input'!$B$30:$E$33,3,FALSE)),\"NOT APPLICABLE\",VLOOKUP(K$1,'Global Input'!$B$30:$E$33,3,FALSE))","v":"NOT APPLICABLE"},{"$f":"IF(ISNA(VLOOKUP(L$1,'Global Input'!$B$30:$E$33,3,FALSE)),\"NOT APPLICABLE\",VLOOKUP(L$1,'Global Input'!$B$30:$E$33,3,FALSE))","v":"NOT APPLICABLE"}]
["Parking and Driveways",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B20,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B120,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B220,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B320,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B20,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B120,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B220,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B320,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B20,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B120,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B220,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B320,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B20,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B120,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B220,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B320,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B20,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B120,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B220,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B320,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B20,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B120,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B220,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B320,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B20,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B120,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B220,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B320,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B20,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B120,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B220,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B320,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B20,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B120,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B220,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B320,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B20,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B120,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B220,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B320,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B20,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B120,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B220,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B320,0))))","v":0}]
["Parking and Driveways Other #1",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B21,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B121,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B221,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B321,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B21,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B121,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B221,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B321,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B21,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B121,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B221,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B321,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B21,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B121,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B221,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B321,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B21,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B121,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B221,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B321,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B21,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B121,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B221,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B321,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B21,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B121,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B221,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B321,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B21,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B121,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B221,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B321,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B21,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B121,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B221,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B321,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B21,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B121,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B221,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B321,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B21,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B121,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B221,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B321,0))))","v":0}]
["Parking and Driveways Other #2",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B22,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B122,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B222,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B322,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B22,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B122,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B222,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B322,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B22,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B122,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B222,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B322,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B22,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B122,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B222,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B322,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B22,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B122,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B222,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B322,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B22,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B122,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B222,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B322,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B22,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B122,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B222,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B322,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B22,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B122,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B222,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B322,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B22,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B122,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B222,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B322,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B22,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B122,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B222,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B322,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B22,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B122,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B222,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B322,0))))","v":0}]
["Land and Grounds: Irrigation",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B23,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B123,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B223,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B323,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B23,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B123,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B223,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B323,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B23,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B123,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B223,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B323,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B23,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B123,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B223,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B323,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B23,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B123,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B223,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B323,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B23,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B123,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B223,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B323,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B23,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B123,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B223,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B323,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B23,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B123,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B223,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B323,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B23,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B123,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B223,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B323,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B23,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B123,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B223,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B323,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B23,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B123,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B223,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B323,0))))","v":0}]
["Dumpster Enclosure",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B24,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B124,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B224,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B324,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B24,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B124,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B224,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B324,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B24,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B124,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B224,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B324,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B24,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B124,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B224,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B324,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B24,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B124,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B224,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B324,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B24,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B124,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B224,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B324,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B24,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B124,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B224,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B324,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B24,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B124,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B224,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B324,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B24,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B124,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B224,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B324,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B24,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B124,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B224,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B324,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B24,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B124,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B224,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B324,0))))","v":0}]
["Site Other #2",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B25,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B125,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B225,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B325,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B25,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B125,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B225,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B325,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B25,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B125,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B225,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B325,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B25,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B125,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B225,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B325,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B25,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B125,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B225,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B325,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B25,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B125,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B225,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B325,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B25,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B125,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B225,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B325,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B25,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B125,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B225,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B325,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B25,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B125,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B225,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B325,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B25,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B125,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B225,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B325,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B25,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B125,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B225,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B325,0))))","v":0}]
["Site Other #3",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B26,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B126,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B226,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B326,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B26,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B126,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B226,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B326,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B26,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B126,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B226,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B326,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B26,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B126,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B226,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B326,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B26,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B126,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B226,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B326,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B26,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B126,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B226,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B326,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B26,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B126,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B226,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B326,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B26,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B126,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B226,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B326,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B26,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B126,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B226,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B326,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B26,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B126,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B226,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B326,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B26,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B126,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B226,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B326,0))))","v":0}]
["Site Other #4",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B27,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B127,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B227,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B327,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B27,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B127,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B227,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B327,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B27,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B127,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B227,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B327,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B27,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B127,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B227,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B327,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B27,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B127,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B227,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B327,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B27,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B127,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B227,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B327,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B27,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B127,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B227,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B327,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B27,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B127,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B227,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B327,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B27,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B127,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B227,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B327,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B27,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B127,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B227,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B327,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B27,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B127,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B227,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B327,0))))","v":0}]
["Exterior Walls",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B28,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B128,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B228,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B328,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B28,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B128,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B228,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B328,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B28,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B128,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B228,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B328,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B28,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B128,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B228,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B328,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B28,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B128,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B228,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B328,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B28,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B128,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B228,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B328,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B28,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B128,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B228,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B328,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B28,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B128,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B228,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B328,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B28,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B128,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B228,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B328,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B28,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B128,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B228,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B328,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B28,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B128,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B228,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B328,0))))","v":0}]
["Insulation",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B29,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B129,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B229,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B329,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B29,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B129,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B229,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B329,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B29,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B129,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B229,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B329,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B29,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B129,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B229,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B329,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B29,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B129,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B229,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B329,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B29,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B129,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B229,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B329,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B29,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B129,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B229,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B329,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B29,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B129,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B229,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B329,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B29,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B129,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B229,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B329,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B29,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B129,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B229,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B329,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B29,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B129,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B229,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B329,0))))","v":0}]
["Sliding Glass Doors",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B30,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B130,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B230,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B330,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B30,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B130,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B230,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B330,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B30,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B130,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B230,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B330,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B30,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B130,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B230,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B330,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B30,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B130,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B230,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B330,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B30,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B130,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B230,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B330,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B30,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B130,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B230,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B330,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B30,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B130,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B230,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B330,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B30,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B130,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B230,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B330,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B30,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B130,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B230,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B330,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B30,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B130,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B230,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B330,0))))","v":0}]
["Windows",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B31,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B131,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B231,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B331,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B31,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B131,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B231,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B331,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B31,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B131,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B231,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B331,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B31,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B131,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B231,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B331,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B31,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B131,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B231,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B331,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B31,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B131,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B231,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B331,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B31,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B131,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B231,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B331,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B31,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B131,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B231,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B331,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B31,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B131,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B231,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B331,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B31,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B131,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B231,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B331,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B31,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B131,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B231,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B331,0))))","v":0}]
["Exterior Doors",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B32,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B132,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B232,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B332,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B32,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B132,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B232,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B332,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B32,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B132,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B232,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B332,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B32,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B132,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B232,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B332,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B32,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B132,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B232,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B332,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B32,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B132,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B232,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B332,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B32,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B132,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B232,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B332,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B32,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B132,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B232,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B332,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B32,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B132,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B232,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B332,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B32,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B132,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B232,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B332,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B32,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B132,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B232,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B332,0))))","v":0}]
["Storm Doors",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B33,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B133,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B233,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B333,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B33,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B133,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B233,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B333,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B33,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B133,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B233,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B333,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B33,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B133,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B233,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B333,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B33,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B133,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B233,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B333,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B33,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B133,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B233,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B333,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B33,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B133,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B233,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B333,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B33,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B133,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B233,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B333,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B33,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B133,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B233,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B333,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B33,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B133,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B233,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B333,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B33,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B133,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B233,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B333,0))))","v":0}]
["Bldg Envelope Other #1",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B34,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B134,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B234,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B334,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B34,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B134,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B234,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B334,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B34,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B134,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B234,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B334,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B34,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B134,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B234,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B334,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B34,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B134,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B234,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B334,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B34,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B134,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B234,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B334,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B34,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B134,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B234,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B334,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B34,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B134,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B234,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B334,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B34,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B134,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B234,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B334,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B34,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B134,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B234,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B334,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B34,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B134,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B234,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B334,0))))","v":0}]
["Bldg Envelope Other #2",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B35,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B135,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B235,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B335,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B35,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B135,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B235,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B335,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B35,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B135,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B235,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B335,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B35,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B135,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B235,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B335,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B35,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B135,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B235,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B335,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B35,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B135,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B235,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B335,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B35,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B135,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B235,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B335,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B35,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B135,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B235,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B335,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B35,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B135,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B235,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B335,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B35,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B135,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B235,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B335,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B35,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B135,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B235,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B335,0))))","v":0}]
["Siding",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B36,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B136,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B236,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B336,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B36,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B136,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B236,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B336,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B36,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B136,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B236,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B336,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B36,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B136,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B236,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B336,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B36,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B136,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B236,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B336,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B36,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B136,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B236,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B336,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B36,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B136,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B236,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B336,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B36,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B136,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B236,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B336,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B36,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B136,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B236,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B336,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B36,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B136,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B236,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B336,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B36,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B136,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B236,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B336,0))))","v":0}]
["Bldg Envelope Other #4",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B37,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B137,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B237,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B337,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B37,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B137,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B237,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B337,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B37,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B137,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B237,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B337,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B37,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B137,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B237,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B337,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B37,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B137,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B237,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B337,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B37,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B137,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B237,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B337,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B37,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B137,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B237,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B337,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B37,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B137,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B237,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B337,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B37,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B137,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B237,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B337,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B37,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B137,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B237,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B337,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B37,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B137,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B237,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B337,0))))","v":0}]
["Roofs",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B38,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B138,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B238,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B338,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B38,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B138,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B238,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B338,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B38,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B138,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B238,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B338,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B38,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B138,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B238,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B338,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B38,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B138,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B238,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B338,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B38,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B138,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B238,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B338,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B38,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B138,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B238,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B338,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B38,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B138,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B238,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B338,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B38,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B138,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B238,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B338,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B38,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B138,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B238,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B338,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B38,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B138,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B238,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B338,0))))","v":0}]
["DHW #1",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B39,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B139,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B239,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B339,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B39,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B139,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B239,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B339,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B39,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B139,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B239,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B339,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B39,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B139,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B239,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B339,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B39,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B139,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B239,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B339,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B39,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B139,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B239,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B339,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B39,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B139,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B239,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B339,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B39,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B139,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B239,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B339,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B39,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B139,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B239,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B339,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B39,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B139,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B239,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B339,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B39,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B139,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B239,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B339,0))))","v":0}]
["DHW #2",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B40,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B140,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B240,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B340,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B40,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B140,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B240,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B340,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B40,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B140,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B240,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B340,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B40,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B140,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B240,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B340,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B40,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B140,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B240,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B340,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B40,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B140,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B240,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B340,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B40,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B140,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B240,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B340,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B40,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B140,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B240,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B340,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B40,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B140,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B240,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B340,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B40,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B140,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B240,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B340,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B40,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B140,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B240,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B340,0))))","v":0}]
["DHW #3",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B41,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B141,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B241,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B341,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B41,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B141,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B241,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B341,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B41,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B141,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B241,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B341,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B41,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B141,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B241,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B341,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B41,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B141,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B241,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B341,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B41,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B141,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B241,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B341,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B41,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B141,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B241,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B341,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B41,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B141,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B241,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B341,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B41,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B141,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B241,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B341,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B41,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B141,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B241,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B341,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B41,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B141,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B241,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B341,0))))","v":0}]
["DHW #4",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B42,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B142,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B242,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B342,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B42,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B142,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B242,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B342,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B42,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B142,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B242,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B342,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B42,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B142,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B242,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B342,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B42,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B142,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B242,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B342,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B42,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B142,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B242,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B342,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B42,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B142,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B242,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B342,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B42,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B142,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B242,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B342,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B42,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B142,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B242,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B342,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B42,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B142,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B242,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B342,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B42,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B142,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B242,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B342,0))))","v":0}]
["Water Savers: Faucets",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B43,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B143,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B243,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B343,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B43,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B143,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B243,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B343,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B43,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B143,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B243,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B343,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B43,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B143,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B243,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B343,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B43,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B143,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B243,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B343,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B43,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B143,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B243,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B343,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B43,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B143,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B243,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B343,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B43,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B143,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B243,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B343,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B43,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B143,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B243,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B343,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B43,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B143,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B243,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B343,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B43,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B143,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B243,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B343,0))))","v":0}]
["Water Savers: Shower Heads",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B44,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B144,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B244,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B344,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B44,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B144,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B244,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B344,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B44,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B144,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B244,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B344,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B44,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B144,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B244,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B344,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B44,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B144,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B244,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B344,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B44,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B144,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B244,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B344,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B44,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B144,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B244,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B344,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B44,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B144,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B244,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B344,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B44,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B144,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B244,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B344,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B44,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B144,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B244,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B344,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B44,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B144,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B244,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B344,0))))","v":0}]
["Water Savers: Toilets",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B45,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B145,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B245,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B345,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B45,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B145,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B245,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B345,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B45,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B145,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B245,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B345,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B45,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B145,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B245,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B345,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B45,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B145,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B245,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B345,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B45,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B145,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B245,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B345,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B45,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B145,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B245,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B345,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B45,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B145,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B245,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B345,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B45,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B145,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B245,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B345,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B45,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B145,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B245,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B345,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B45,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B145,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B245,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B345,0))))","v":0}]
["HVAC Common Area Heating",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B46,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B146,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B246,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B346,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B46,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B146,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B246,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B346,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B46,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B146,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B246,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B346,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B46,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B146,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B246,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B346,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B46,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B146,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B246,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B346,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B46,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B146,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B246,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B346,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B46,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B146,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B246,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B346,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B46,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B146,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B246,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B346,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B46,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B146,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B246,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B346,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B46,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B146,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B246,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B346,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B46,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B146,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B246,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B346,0))))","v":0}]
["HVAC In-Unit Heating",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B47,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B147,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B247,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B347,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B47,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B147,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B247,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B347,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B47,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B147,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B247,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B347,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B47,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B147,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B247,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B347,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B47,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B147,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B247,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B347,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B47,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B147,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B247,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B347,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B47,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B147,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B247,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B347,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B47,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B147,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B247,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B347,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B47,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B147,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B247,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B347,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B47,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B147,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B247,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B347,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B47,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B147,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B247,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B347,0))))","v":0}]
["Bath Exhaust Fans",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B48,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B148,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B248,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B348,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B48,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B148,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B248,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B348,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B48,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B148,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B248,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B348,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B48,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B148,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B248,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B348,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B48,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B148,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B248,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B348,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B48,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B148,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B248,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B348,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B48,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B148,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B248,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B348,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B48,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B148,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B248,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B348,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B48,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B148,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B248,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B348,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B48,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B148,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B248,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B348,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B48,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B148,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B248,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B348,0))))","v":0}]
["HVAC Common Area Cooling",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B49,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B149,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B249,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B349,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B49,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B149,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B249,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B349,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B49,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B149,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B249,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B349,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B49,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B149,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B249,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B349,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B49,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B149,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B249,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B349,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B49,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B149,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B249,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B349,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B49,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B149,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B249,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B349,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B49,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B149,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B249,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B349,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B49,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B149,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B249,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B349,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B49,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B149,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B249,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B349,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B49,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B149,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B249,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B349,0))))","v":0}]
["HVAC In-Unit Cooling",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B50,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B150,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B250,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B350,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B50,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B150,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B250,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B350,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B50,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B150,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B250,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B350,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B50,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B150,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B250,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B350,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B50,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B150,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B250,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B350,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B50,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B150,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B250,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B350,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B50,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B150,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B250,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B350,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B50,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B150,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B250,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B350,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B50,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B150,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B250,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B350,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B50,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B150,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B250,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B350,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B50,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B150,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B250,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B350,0))))","v":0}]
["Programmable Thermostats",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B51,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B151,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B251,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B351,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B51,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B151,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B251,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B351,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B51,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B151,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B251,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B351,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B51,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B151,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B251,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B351,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B51,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B151,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B251,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B351,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B51,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B151,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B251,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B351,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B51,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B151,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B251,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B351,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B51,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B151,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B251,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B351,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B51,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B151,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B251,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B351,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B51,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B151,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B251,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B351,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B51,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B151,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B251,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B351,0))))","v":0}]
["M&E Other #1",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B52,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B152,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B252,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B352,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B52,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B152,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B252,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B352,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B52,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B152,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B252,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B352,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B52,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B152,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B252,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B352,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B52,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B152,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B252,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B352,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B52,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B152,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B252,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B352,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B52,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B152,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B252,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B352,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B52,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B152,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B252,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B352,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B52,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B152,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B252,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B352,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B52,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B152,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B252,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B352,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B52,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B152,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B252,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B352,0))))","v":0}]
["M&E Other #2",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B53,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B153,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B253,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B353,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B53,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B153,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B253,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B353,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B53,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B153,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B253,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B353,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B53,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B153,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B253,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B353,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B53,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B153,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B253,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B353,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B53,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B153,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B253,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B353,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B53,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B153,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B253,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B353,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B53,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B153,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B253,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B353,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B53,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B153,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B253,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B353,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B53,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B153,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B253,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B353,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B53,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B153,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B253,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B353,0))))","v":0}]
["M&E Other #3",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B54,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B154,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B254,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B354,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B54,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B154,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B254,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B354,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B54,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B154,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B254,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B354,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B54,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B154,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B254,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B354,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B54,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B154,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B254,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B354,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B54,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B154,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B254,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B354,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B54,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B154,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B254,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B354,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B54,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B154,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B254,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B354,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B54,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B154,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B254,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B354,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B54,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B154,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B254,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B354,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B54,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B154,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B254,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B354,0))))","v":0}]
["Elevators",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B55,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B155,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B255,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B355,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B55,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B155,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B255,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B355,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B55,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B155,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B255,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B355,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B55,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B155,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B255,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B355,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B55,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B155,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B255,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B355,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B55,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B155,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B255,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B355,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B55,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B155,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B255,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B355,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B55,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B155,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B255,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B355,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B55,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B155,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B255,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B355,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B55,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B155,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B255,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B355,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B55,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B155,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B255,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B355,0))))","v":0}]
["Elevators Other #1",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B56,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B156,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B256,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B356,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B56,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B156,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B256,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B356,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B56,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B156,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B256,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B356,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B56,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B156,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B256,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B356,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B56,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B156,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B256,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B356,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B56,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B156,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B256,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B356,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B56,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B156,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B256,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B356,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B56,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B156,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B256,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B356,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B56,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B156,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B256,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B356,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B56,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B156,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B256,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B356,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B56,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B156,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B256,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B356,0))))","v":0}]
["CO Detectors/Alarms",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B57,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B157,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B257,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B357,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B57,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B157,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B257,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B357,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B57,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B157,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B257,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B357,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B57,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B157,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B257,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B357,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B57,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B157,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B257,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B357,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B57,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B157,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B257,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B357,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B57,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B157,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B257,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B357,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B57,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B157,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B257,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B357,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B57,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B157,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B257,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B357,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B57,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B157,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B257,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B357,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B57,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B157,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B257,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B357,0))))","v":0}]
["Smoke Detectors",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B58,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B158,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B258,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B358,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B58,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B158,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B258,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B358,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B58,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B158,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B258,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B358,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B58,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B158,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B258,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B358,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B58,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B158,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B258,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B358,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B58,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B158,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B258,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B358,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B58,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B158,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B258,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B358,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B58,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B158,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B258,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B358,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B58,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B158,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B258,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B358,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B58,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B158,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B258,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B358,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B58,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B158,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B258,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B358,0))))","v":0}]
["Life Safety Other #1",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B59,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B159,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B259,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B359,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B59,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B159,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B259,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B359,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B59,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B159,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B259,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B359,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B59,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B159,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B259,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B359,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B59,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B159,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B259,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B359,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B59,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B159,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B259,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B359,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B59,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B159,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B259,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B359,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B59,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B159,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B259,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B359,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B59,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B159,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B259,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B359,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B59,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B159,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B259,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B359,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B59,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B159,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B259,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B359,0))))","v":0}]
["Common Area Floor Coverings",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B60,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B160,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B260,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B360,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B60,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B160,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B260,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B360,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B60,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B160,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B260,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B360,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B60,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B160,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B260,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B360,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B60,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B160,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B260,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B360,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B60,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B160,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B260,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B360,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B60,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B160,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B260,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B360,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B60,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B160,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B260,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B360,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B60,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B160,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B260,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B360,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B60,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B160,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B260,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B360,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B60,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B160,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B260,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B360,0))))","v":0}]
["Common Area Interior Lighting Bulbs",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B61,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B161,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B261,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B361,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B61,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B161,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B261,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B361,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B61,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B161,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B261,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B361,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B61,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B161,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B261,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B361,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B61,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B161,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B261,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B361,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B61,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B161,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B261,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B361,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B61,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B161,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B261,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B361,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B61,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B161,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B261,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B361,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B61,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B161,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B261,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B361,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B61,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B161,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B261,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B361,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B61,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B161,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B261,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B361,0))))","v":0}]
["Common Area Interior Lighting Fixtures",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B62,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B162,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B262,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B362,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B62,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B162,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B262,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B362,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B62,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B162,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B262,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B362,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B62,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B162,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B262,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B362,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B62,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B162,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B262,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B362,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B62,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B162,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B262,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B362,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B62,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B162,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B262,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B362,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B62,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B162,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B262,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B362,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B62,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B162,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B262,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B362,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B62,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B162,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B262,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B362,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B62,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B162,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B262,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B362,0))))","v":0}]
["Exit Signs",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B63,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B163,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B263,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B363,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B63,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B163,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B263,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B363,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B63,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B163,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B263,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B363,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B63,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B163,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B263,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B363,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B63,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B163,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B263,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B363,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B63,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B163,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B263,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B363,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B63,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B163,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B263,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B363,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B63,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B163,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B263,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B363,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B63,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B163,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B263,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B363,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B63,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B163,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B263,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B363,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B63,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B163,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B263,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B363,0))))","v":0}]
["Exterior Lighting",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B64,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B164,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B264,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B364,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B64,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B164,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B264,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B364,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B64,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B164,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B264,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B364,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B64,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B164,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B264,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B364,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B64,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B164,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B264,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B364,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B64,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B164,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B264,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B364,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B64,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B164,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B264,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B364,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B64,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B164,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B264,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B364,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B64,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B164,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B264,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B364,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B64,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B164,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B264,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B364,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B64,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B164,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B264,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B364,0))))","v":0}]
["Common Area Other #1",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B65,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B165,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B265,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B365,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B65,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B165,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B265,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B365,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B65,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B165,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B265,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B365,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B65,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B165,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B265,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B365,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B65,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B165,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B265,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B365,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B65,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B165,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B265,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B365,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B65,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B165,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B265,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B365,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B65,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B165,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B265,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B365,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B65,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B165,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B265,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B365,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B65,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B165,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B265,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B365,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B65,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B165,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B265,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B365,0))))","v":0}]
["Common Area Other #2",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B66,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B166,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B266,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B366,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B66,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B166,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B266,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B366,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B66,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B166,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B266,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B366,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B66,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B166,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B266,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B366,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B66,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B166,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B266,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B366,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B66,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B166,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B266,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B366,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B66,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B166,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B266,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B366,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B66,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B166,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B266,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B366,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B66,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B166,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B266,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B366,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B66,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B166,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B266,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B366,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B66,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B166,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B266,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B366,0))))","v":0}]
["Kitchen Cabinets",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B67,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B167,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B267,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B367,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B67,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B167,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B267,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B367,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B67,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B167,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B267,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B367,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B67,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B167,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B267,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B367,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B67,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B167,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B267,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B367,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B67,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B167,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B267,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B367,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B67,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B167,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B267,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B367,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B67,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B167,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B267,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B367,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B67,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B167,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B267,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B367,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B67,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B167,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B267,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B367,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B67,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B167,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B267,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B367,0))))","v":0}]
["Kitchen Counter Tops, Sinks",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B68,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B168,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B268,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B368,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B68,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B168,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B268,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B368,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B68,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B168,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B268,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B368,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B68,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B168,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B268,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B368,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B68,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B168,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B268,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B368,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B68,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B168,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B268,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B368,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B68,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B168,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B268,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B368,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B68,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B168,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B268,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B368,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B68,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B168,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B268,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B368,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B68,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B168,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B268,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B368,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B68,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B168,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B268,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B368,0))))","v":0}]
["Kitchen Floor Coverings",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B69,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B169,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B269,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B369,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B69,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B169,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B269,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B369,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B69,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B169,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B269,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B369,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B69,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B169,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B269,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B369,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B69,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B169,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B269,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B369,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B69,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B169,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B269,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B369,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B69,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B169,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B269,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B369,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B69,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B169,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B269,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B369,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B69,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B169,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B269,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B369,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B69,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B169,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B269,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B369,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B69,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B169,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B269,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B369,0))))","v":0}]
["Dishwashers",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B70,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B170,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B270,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B370,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B70,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B170,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B270,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B370,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B70,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B170,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B270,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B370,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B70,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B170,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B270,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B370,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B70,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B170,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B270,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B370,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B70,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B170,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B270,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B370,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B70,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B170,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B270,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B370,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B70,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B170,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B270,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B370,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B70,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B170,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B270,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B370,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B70,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B170,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B270,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B370,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B70,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B170,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B270,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B370,0))))","v":0}]
["Range Hoods",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B71,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B171,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B271,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B371,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B71,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B171,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B271,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B371,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B71,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B171,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B271,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B371,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B71,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B171,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B271,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B371,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B71,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B171,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B271,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B371,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B71,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B171,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B271,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B371,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B71,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B171,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B271,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B371,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B71,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B171,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B271,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B371,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B71,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B171,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B271,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B371,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B71,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B171,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B271,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B371,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B71,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B171,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B271,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B371,0))))","v":0}]
["Ranges",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B72,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B172,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B272,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B372,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B72,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B172,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B272,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B372,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B72,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B172,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B272,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B372,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B72,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B172,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B272,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B372,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B72,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B172,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B272,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B372,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B72,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B172,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B272,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B372,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B72,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B172,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B272,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B372,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B72,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B172,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B272,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B372,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B72,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B172,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B272,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B372,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B72,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B172,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B272,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B372,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B72,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B172,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B272,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B372,0))))","v":0}]
["Refrigerators 1",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B73,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B173,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B273,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B373,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B73,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B173,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B273,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B373,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B73,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B173,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B273,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B373,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B73,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B173,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B273,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B373,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B73,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B173,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B273,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B373,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B73,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B173,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B273,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B373,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B73,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B173,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B273,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B373,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B73,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B173,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B273,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B373,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B73,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B173,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B273,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B373,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B73,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B173,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B273,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B373,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B73,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B173,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B273,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B373,0))))","v":0}]
["Refrigerators 2",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B74,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B174,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B274,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B374,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B74,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B174,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B274,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B374,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B74,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B174,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B274,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B374,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B74,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B174,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B274,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B374,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B74,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B174,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B274,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B374,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B74,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B174,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B274,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B374,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B74,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B174,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B274,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B374,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B74,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B174,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B274,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B374,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B74,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B174,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B274,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B374,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B74,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B174,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B274,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B374,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B74,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B174,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B274,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B374,0))))","v":0}]
["Other Appliances",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B75,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B175,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B275,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B375,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B75,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B175,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B275,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B375,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B75,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B175,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B275,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B375,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B75,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B175,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B275,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B375,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B75,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B175,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B275,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B375,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B75,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B175,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B275,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B375,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B75,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B175,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B275,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B375,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B75,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B175,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B275,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B375,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B75,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B175,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B275,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B375,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B75,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B175,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B275,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B375,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B75,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B175,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B275,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B375,0))))","v":0}]
["Kitchen Exhaust Fans",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B76,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B176,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B276,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B376,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B76,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B176,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B276,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B376,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B76,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B176,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B276,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B376,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B76,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B176,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B276,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B376,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B76,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B176,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B276,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B376,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B76,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B176,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B276,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B376,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B76,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B176,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B276,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B376,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B76,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B176,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B276,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B376,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B76,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B176,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B276,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B376,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B76,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B176,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B276,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B376,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B76,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B176,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B276,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B376,0))))","v":0}]
["Kitchen Other #1",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B77,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B177,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B277,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B377,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B77,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B177,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B277,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B377,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B77,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B177,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B277,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B377,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B77,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B177,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B277,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B377,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B77,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B177,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B277,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B377,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B77,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B177,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B277,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B377,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B77,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B177,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B277,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B377,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B77,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B177,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B277,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B377,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B77,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B177,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B277,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B377,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B77,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B177,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B277,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B377,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B77,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B177,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B277,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B377,0))))","v":0}]
["Kitchen Other #2",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B78,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B178,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B278,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B378,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B78,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B178,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B278,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B378,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B78,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B178,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B278,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B378,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B78,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B178,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B278,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B378,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B78,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B178,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B278,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B378,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B78,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B178,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B278,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B378,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B78,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B178,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B278,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B378,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B78,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B178,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B278,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B378,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B78,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B178,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B278,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B378,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B78,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B178,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B278,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B378,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B78,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B178,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B278,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B378,0))))","v":0}]
["Kitchen Other #3",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B79,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B179,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B279,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B379,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B79,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B179,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B279,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B379,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B79,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B179,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B279,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B379,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B79,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B179,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B279,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B379,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B79,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B179,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B279,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B379,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B79,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B179,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B279,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B379,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B79,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B179,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B279,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B379,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B79,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B179,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B279,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B379,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B79,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B179,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B279,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B379,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B79,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B179,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B279,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B379,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B79,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B179,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B279,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B379,0))))","v":0}]
["Bath Counter Tops, Sinks",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B80,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B180,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B280,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B380,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B80,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B180,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B280,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B380,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B80,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B180,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B280,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B380,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B80,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B180,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B280,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B380,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B80,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B180,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B280,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B380,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B80,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B180,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B280,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B380,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B80,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B180,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B280,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B380,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B80,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B180,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B280,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B380,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B80,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B180,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B280,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B380,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B80,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B180,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B280,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B380,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B80,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B180,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B280,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B380,0))))","v":0}]
["Bath Floor Covering",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B81,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B181,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B281,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B381,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B81,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B181,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B281,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B381,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B81,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B181,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B281,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B381,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B81,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B181,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B281,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B381,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B81,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B181,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B281,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B381,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B81,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B181,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B281,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B381,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B81,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B181,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B281,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B381,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B81,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B181,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B281,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B381,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B81,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B181,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B281,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B381,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B81,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B181,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B281,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B381,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B81,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B181,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B281,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B381,0))))","v":0}]
["Bath Vanities",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B82,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B182,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B282,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B382,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B82,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B182,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B282,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B382,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B82,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B182,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B282,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B382,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B82,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B182,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B282,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B382,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B82,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B182,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B282,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B382,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B82,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B182,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B282,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B382,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B82,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B182,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B282,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B382,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B82,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B182,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B282,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B382,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B82,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B182,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B282,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B382,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B82,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B182,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B282,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B382,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B82,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B182,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B282,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B382,0))))","v":0}]
["Bath Other #1",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B83,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B183,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B283,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B383,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B83,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B183,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B283,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B383,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B83,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B183,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B283,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B383,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B83,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B183,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B283,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B383,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B83,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B183,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B283,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B383,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B83,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B183,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B283,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B383,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B83,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B183,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B283,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B383,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B83,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B183,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B283,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B383,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B83,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B183,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B283,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B383,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B83,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B183,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B283,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B383,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B83,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B183,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B283,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B383,0))))","v":0}]
["Bath Other #2",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B84,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B184,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B284,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B384,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B84,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B184,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B284,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B384,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B84,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B184,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B284,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B384,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B84,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B184,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B284,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B384,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B84,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B184,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B284,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B384,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B84,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B184,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B284,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B384,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B84,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B184,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B284,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B384,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B84,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B184,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B284,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B384,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B84,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B184,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B284,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B384,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B84,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B184,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B284,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B384,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B84,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B184,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B284,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B384,0))))","v":0}]
["Bath Other #3",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B85,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B185,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B285,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B385,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B85,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B185,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B285,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B385,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B85,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B185,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B285,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B385,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B85,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B185,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B285,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B385,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B85,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B185,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B285,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B385,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B85,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B185,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B285,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B385,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B85,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B185,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B285,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B385,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B85,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B185,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B285,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B385,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B85,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B185,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B285,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B385,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B85,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B185,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B285,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B385,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B85,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B185,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B285,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B385,0))))","v":0}]
["Bath Other #4",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B86,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B186,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B286,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B386,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B86,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B186,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B286,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B386,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B86,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B186,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B286,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B386,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B86,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B186,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B286,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B386,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B86,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B186,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B286,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B386,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B86,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B186,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B286,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B386,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B86,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B186,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B286,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B386,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B86,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B186,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B286,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B386,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B86,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B186,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B286,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B386,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B86,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B186,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B286,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B386,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B86,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B186,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B286,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B386,0))))","v":0}]
["Interior Carpet",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B87,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B187,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B287,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B387,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B87,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B187,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B287,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B387,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B87,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B187,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B287,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B387,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B87,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B187,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B287,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B387,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B87,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B187,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B287,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B387,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B87,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B187,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B287,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B387,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B87,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B187,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B287,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B387,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B87,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B187,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B287,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B387,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B87,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B187,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B287,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B387,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B87,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B187,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B287,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B387,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B87,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B187,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B287,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B387,0))))","v":0}]
["Interior Doors",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B88,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B188,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B288,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B388,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B88,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B188,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B288,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B388,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B88,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B188,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B288,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B388,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B88,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B188,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B288,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B388,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B88,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B188,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B288,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B388,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B88,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B188,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B288,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B388,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B88,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B188,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B288,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B388,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B88,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B188,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B288,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B388,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B88,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B188,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B288,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B388,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B88,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B188,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B288,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B388,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B88,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B188,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B288,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B388,0))))","v":0}]
["Interior Painting",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B89,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B189,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B289,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B389,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B89,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B189,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B289,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B389,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B89,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B189,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B289,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B389,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B89,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B189,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B289,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B389,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B89,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B189,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B289,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B389,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B89,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B189,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B289,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B389,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B89,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B189,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B289,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B389,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B89,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B189,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B289,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B389,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B89,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B189,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B289,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B389,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B89,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B189,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B289,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B389,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B89,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B189,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B289,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B389,0))))","v":0}]
["Interior Other #1",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B90,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B190,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B290,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B390,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B90,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B190,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B290,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B390,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B90,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B190,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B290,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B390,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B90,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B190,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B290,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B390,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B90,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B190,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B290,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B390,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B90,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B190,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B290,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B390,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B90,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B190,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B290,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B390,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B90,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B190,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B290,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B390,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B90,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B190,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B290,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B390,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B90,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B190,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B290,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B390,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B90,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B190,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B290,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B390,0))))","v":0}]
["Interior Other #2",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B91,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B191,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B291,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B391,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B91,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B191,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B291,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B391,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B91,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B191,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B291,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B391,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B91,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B191,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B291,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B391,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B91,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B191,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B291,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B391,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B91,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B191,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B291,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B391,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B91,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B191,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B291,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B391,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B91,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B191,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B291,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B391,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B91,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B191,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B291,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B391,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B91,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B191,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B291,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B391,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B91,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B191,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B291,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B391,0))))","v":0}]
["Interior Other #3",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B92,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B192,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B292,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B392,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B92,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B192,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B292,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B392,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B92,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B192,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B292,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B392,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B92,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B192,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B292,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B392,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B92,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B192,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B292,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B392,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B92,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B192,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B292,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B392,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B92,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B192,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B292,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B392,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B92,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B192,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B292,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B392,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B92,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B192,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B292,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B392,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B92,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B192,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B292,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B392,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B92,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B192,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B292,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B392,0))))","v":0}]
["Interior Other #4",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B93,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B193,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B293,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B393,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B93,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B193,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B293,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B393,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B93,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B193,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B293,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B393,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B93,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B193,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B293,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B393,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B93,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B193,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B293,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B393,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B93,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B193,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B293,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B393,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B93,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B193,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B293,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B393,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B93,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B193,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B293,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B393,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B93,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B193,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B293,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B393,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B93,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B193,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B293,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B393,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B93,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B193,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B293,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B393,0))))","v":0}]
["Ceiling Fans",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B94,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B194,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B294,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B394,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B94,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B194,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B294,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B394,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B94,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B194,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B294,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B394,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B94,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B194,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B294,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B394,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B94,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B194,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B294,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B394,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B94,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B194,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B294,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B394,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B94,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B194,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B294,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B394,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B94,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B194,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B294,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B394,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B94,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B194,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B294,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B394,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B94,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B194,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B294,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B394,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B94,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B194,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B294,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B394,0))))","v":0}]
["In-Unit Lighting Bulbs",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B95,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B195,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B295,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B395,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B95,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B195,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B295,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B395,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B95,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B195,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B295,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B395,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B95,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B195,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B295,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B395,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B95,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B195,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B295,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B395,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B95,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B195,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B295,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B395,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B95,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B195,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B295,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B395,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B95,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B195,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B295,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B395,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B95,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B195,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B295,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B395,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B95,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B195,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B295,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B395,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B95,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B195,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B295,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B395,0))))","v":0}]
["In-Unit Lighting Fixtures",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B96,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B196,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B296,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B396,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B96,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B196,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B296,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B396,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B96,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B196,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B296,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B396,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B96,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B196,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B296,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B396,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B96,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B196,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B296,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B396,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B96,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B196,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B296,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B396,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B96,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B196,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B296,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B396,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B96,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B196,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B296,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B396,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B96,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B196,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B296,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B396,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B96,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B196,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B296,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B396,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B96,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B196,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B296,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B396,0))))","v":0}]
["In-Unit Electrical Other #1",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B97,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B197,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B297,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B397,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B97,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B197,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B297,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B397,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B97,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B197,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B297,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B397,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B97,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B197,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B297,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B397,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B97,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B197,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B297,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B397,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B97,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B197,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B297,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B397,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B97,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B197,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B297,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B397,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B97,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B197,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B297,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B397,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B97,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B197,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B297,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B397,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B97,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B197,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B297,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B397,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B97,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B197,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B297,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B397,0))))","v":0}]
["In-Unit Electrical Other #2",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B98,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B198,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B298,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B398,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B98,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B198,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B298,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B398,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B98,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B198,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B298,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B398,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B98,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B198,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B298,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B398,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B98,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B198,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B298,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B398,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B98,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B198,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B298,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B398,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B98,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B198,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B298,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B398,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B98,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B198,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B298,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B398,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B98,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B198,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B298,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B398,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B98,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B198,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B298,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B398,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B98,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B198,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B298,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B398,0))))","v":0}]
["Other #01",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B99,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B199,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B299,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B399,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B99,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B199,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B299,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B399,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B99,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B199,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B299,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B399,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B99,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B199,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B299,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B399,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B99,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B199,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B299,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B399,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B99,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B199,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B299,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B399,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B99,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B199,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B299,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B399,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B99,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B199,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B299,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B399,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B99,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B199,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B299,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B399,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B99,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B199,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B299,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B399,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B99,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B199,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B299,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B399,0))))","v":0}]
["Other #02",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B100,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B200,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B300,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B400,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B100,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B200,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B300,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B400,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B100,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B200,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B300,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B400,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B100,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B200,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B300,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B400,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B100,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B200,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B300,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B400,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B100,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B200,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B300,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B400,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B100,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B200,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B300,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B400,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B100,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B200,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B300,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B400,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B100,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B200,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B300,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B400,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B100,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B200,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B300,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B400,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B100,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B200,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B300,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B400,0))))","v":0}]
["Other #03",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B101,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B201,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B301,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B401,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B101,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B201,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B301,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B401,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B101,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B201,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B301,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B401,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B101,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B201,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B301,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B401,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B101,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B201,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B301,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B401,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B101,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B201,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B301,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B401,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B101,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B201,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B301,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B401,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B101,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B201,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B301,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B401,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B101,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B201,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B301,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B401,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B101,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B201,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B301,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B401,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B101,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B201,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B301,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B401,0))))","v":0}]
["Other #04",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B102,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B202,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B302,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B402,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B102,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B202,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B302,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B402,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B102,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B202,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B302,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B402,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B102,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B202,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B302,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B402,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B102,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B202,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B302,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B402,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B102,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B202,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B302,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B402,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B102,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B202,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B302,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B402,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B102,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B202,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B302,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B402,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B102,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B202,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B302,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B402,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B102,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B202,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B302,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B402,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B102,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B202,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B302,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B402,0))))","v":0}]
["Other #05",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B103,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B203,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B303,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B403,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B103,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B203,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B303,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B403,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B103,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B203,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B303,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B403,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B103,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B203,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B303,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B403,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B103,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B203,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B303,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B403,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B103,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B203,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B303,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B403,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B103,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B203,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B303,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B403,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B103,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B203,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B303,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B403,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B103,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B203,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B303,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B403,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B103,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B203,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B303,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B403,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B103,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B203,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B303,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B403,0))))","v":0}]
["Other #06",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B104,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B204,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B304,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B404,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B104,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B204,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B304,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B404,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B104,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B204,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B304,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B404,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B104,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B204,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B304,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B404,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B104,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B204,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B304,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B404,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B104,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B204,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B304,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B404,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B104,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B204,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B304,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B404,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B104,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B204,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B304,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B404,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B104,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B204,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B304,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B404,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B104,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B204,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B304,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B404,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B104,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B204,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B304,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B404,0))))","v":0}]
["Other #07",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B105,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B205,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B305,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B405,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B105,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B205,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B305,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B405,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B105,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B205,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B305,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B405,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B105,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B205,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B305,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B405,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B105,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B205,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B305,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B405,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B105,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B205,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B305,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B405,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B105,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B205,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B305,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B405,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B105,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B205,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B305,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B405,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B105,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B205,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B305,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B405,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B105,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B205,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B305,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B405,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B105,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B205,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B305,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B405,0))))","v":0}]
["Other #08",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B106,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B206,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B306,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B406,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B106,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B206,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B306,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B406,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B106,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B206,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B306,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B406,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B106,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B206,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B306,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B406,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B106,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B206,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B306,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B406,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B106,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B206,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B306,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B406,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B106,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B206,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B306,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B406,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B106,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B206,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B306,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B406,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B106,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B206,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B306,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B406,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B106,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B206,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B306,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B406,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B106,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B206,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B306,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B406,0))))","v":0}]
["Other #09",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B107,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B207,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B307,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B407,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B107,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B207,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B307,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B407,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B107,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B207,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B307,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B407,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B107,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B207,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B307,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B407,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B107,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B207,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B307,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B407,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B107,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B207,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B307,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B407,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B107,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B207,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B307,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B407,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B107,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B207,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B307,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B407,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B107,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B207,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B307,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B407,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B107,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B207,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B307,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B407,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B107,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B207,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B307,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B407,0))))","v":0}]
["Other #10",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B108,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B208,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B308,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B408,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B108,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B208,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B308,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B408,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B108,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B208,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B308,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B408,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B108,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B208,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B308,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B408,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B108,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B208,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B308,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B408,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B108,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B208,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B308,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B408,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B108,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B208,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B308,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B408,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B108,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B208,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B308,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B408,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B108,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B208,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B308,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B408,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B108,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B208,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B308,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B408,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B108,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B208,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B308,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B408,0))))","v":0}]
["Other #11",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B109,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B209,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B309,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B409,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B109,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B209,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B309,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B409,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B109,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B209,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B309,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B409,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B109,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B209,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B309,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B409,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B109,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B209,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B309,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B409,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B109,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B209,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B309,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B409,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B109,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B209,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B309,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B409,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B109,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B209,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B309,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B409,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B109,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B209,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B309,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B409,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B109,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B209,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B309,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B409,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B109,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B209,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B309,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B409,0))))","v":0}]
["Other #12",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B110,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B210,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B310,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B410,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B110,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B210,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B310,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B410,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B110,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B210,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B310,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B410,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B110,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B210,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B310,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B410,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B110,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B210,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B310,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B410,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B110,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B210,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B310,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B410,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B110,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B210,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B310,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B410,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B110,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B210,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B310,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B410,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B110,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B210,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B310,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B410,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B110,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B210,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B310,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B410,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B110,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B210,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B310,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B410,0))))","v":0}]
["Other #13",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B111,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B211,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B311,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B411,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B111,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B211,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B311,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B411,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B111,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B211,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B311,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B411,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B111,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B211,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B311,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B411,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B111,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B211,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B311,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B411,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B111,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B211,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B311,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B411,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B111,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B211,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B311,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B411,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B111,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B211,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B311,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B411,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B111,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B211,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B311,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B411,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B111,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B211,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B311,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B411,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B111,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B211,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B311,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B411,0))))","v":0}]
["Other #14",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B112,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B212,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B312,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B412,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B112,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B212,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B312,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B412,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B112,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B212,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B312,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B412,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B112,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B212,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B312,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B412,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B112,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B212,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B312,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B412,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B112,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B212,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B312,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B412,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B112,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B212,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B312,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B412,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B112,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B212,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B312,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B412,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B112,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B212,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B312,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B412,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B112,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B212,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B312,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B412,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B112,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B212,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B312,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B412,0))))","v":0}]
["Other #15",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B113,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B213,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B313,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B413,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B113,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B213,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B313,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B413,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B113,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B213,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B313,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B413,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B113,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B213,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B313,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B413,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B113,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B213,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B313,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B413,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B113,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B213,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B313,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B413,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B113,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B213,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B313,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B413,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B113,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B213,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B313,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B413,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B113,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B213,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B313,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B413,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B113,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B213,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B313,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B413,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B113,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B213,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B313,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B413,0))))","v":0}]
["Relocation Costs",{"$f":"IF(B$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B114,IF(B$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B214,IF(B$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B314,IF(B$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B414,0))))","v":0},{"$f":"IF(C$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B114,IF(C$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B214,IF(C$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B314,IF(C$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B414,0))))","v":0},{"$f":"IF(D$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B114,IF(D$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B214,IF(D$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B314,IF(D$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B414,0))))","v":0},{"$f":"IF(E$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B114,IF(E$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B214,IF(E$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B314,IF(E$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B414,0))))","v":0},{"$f":"IF(F$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B114,IF(F$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B214,IF(F$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B314,IF(F$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B414,0))))","v":0},{"$f":"IF(G$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B114,IF(G$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B214,IF(G$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B314,IF(G$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B414,0))))","v":0},{"$f":"IF(H$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B114,IF(H$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B214,IF(H$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B314,IF(H$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B414,0))))","v":0},{"$f":"IF(I$1='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B114,IF(I$1='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B214,IF(I$1='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B314,IF(I$1='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B414,0))))","v":0},{"$f":"IF(M$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B114,IF(M$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B214,IF(M$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B314,IF(M$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B414,0))))","v":0},{"$f":"IF(N$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B114,IF(N$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B214,IF(N$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B314,IF(N$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B414,0))))","v":0},{"$f":"IF(O$2='Rehab Escrow Needs'!$B$17,'Rehab Escrow Needs'!$B114,IF(O$2='Rehab Escrow Needs'!$B$117,'Rehab Escrow Needs'!$B214,IF(O$2='Rehab Escrow Needs'!$B$217,'Rehab Escrow Needs'!$B314,IF(O$2='Rehab Escrow Needs'!$B$317,'Rehab Escrow Needs'!$B414,0))))","v":0}]
["TOTAL",{"$f":"SUM(B2:B97)","v":0},{"$f":"SUM(C2:C97)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"20 Yr Schedule Export","index":23,"n_rows":96,"n_cols":66,"rows_kept":96,"cut":false,"hidden":true,"merged":[]}
["DESCRIPTION","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","COMPONENT TOTALS","YEAR 1 UNINFLATED TOTAL","YEAR 2 UNINFLATED TOTAL","YEAR 3 UNINFLATED TOTAL","YEAR 4 UNINFLATED TOTAL","YEAR 5 UNINFLATED TOTAL","YEAR 6 UNINFLATED TOTAL","YEAR 7 UNINFLATED TOTAL","YEAR 8 UNINFLATED TOTAL","YEAR 9 UNINFLATED TOTAL","YEAR 10 UNINFLATED TOTAL","YEAR 11 UNINFLATED TOTAL","YEAR 12 UNINFLATED TOTAL","YEAR 13 UNINFLATED TOTAL","YEAR 14 UNINFLATED TOTAL","YEAR 15 UNINFLATED TOTAL","YEAR 16 UNINFLATED TOTAL","YEAR 17 UNINFLATED TOTAL","YEAR 18 UNINFLATED TOTAL","YEAR 19 UNINFLATED TOTAL","YEAR 20 UNINFLATED TOTAL","YEAR 1 INFLATED TOTAL","YEAR 2 INFLATED TOTAL","YEAR 3 INFLATED TOTAL","YEAR 4 INFLATED TOTAL","YEAR 5 INFLATED TOTAL","YEAR 6 INFLATED TOTAL","YEAR 7 INFLATED TOTAL","YEAR 8 INFLATED TOTAL","YEAR 9 INFLATED TOTAL","YEAR 10 INFLATED TOTAL","YEAR 11 INFLATED TOTAL","YEAR 12 INFLATED TOTAL","YEAR 13 INFLATED TOTAL","YEAR 14 INFLATED TOTAL","YEAR 15 INFLATED TOTAL","YEAR 16 INFLATED TOTAL","YEAR 17 INFLATED TOTAL","YEAR 18 INFLATED TOTAL","YEAR 19 INFLATED TOTAL","YEAR 20 INFLATED TOTAL","UNINFLATED 20YR GRAND TOTAL","INFLATED 20YR GRAND TOTAL","UNINFLATED 20YR GRAND TOTAL WITH REHAB","INFLATED 20YR GRAND TOTAL WITH REHAB"]
[{"$f":"'20 Year Schedule'!A6","v":"3.2.2 Storm Water Drainage"},{"$f":"'20 Year Schedule'!D6","v":0},{"$f":"'20 Year Schedule'!E6","v":0},{"$f":"'20 Year Schedule'!F6","v":0},{"$f":"'20 Year Schedule'!G6","v":0},{"$f":"'20 Year Schedule'!H6","v":0},{"$f":"'20 Year Schedule'!I6","v":0},{"$f":"'20 Year Schedule'!J6","v":0},{"$f":"'20 Year Schedule'!K6","v":0},{"$f":"'20 Year Schedule'!L6","v":0},{"$f":"'20 Year Schedule'!M6","v":0},{"$f":"'20 Year Schedule'!N6","v":0},{"$f":"'20 Year Schedule'!O6","v":0},{"$f":"'20 Year Schedule'!P6","v":0},{"$f":"'20 Year Schedule'!Q6","v":0},{"$f":"'20 Year Schedule'!R6","v":0},{"$f":"'20 Year Schedule'!S6","v":0},{"$f":"'20 Year Schedule'!T6","v":0},{"$f":"'20 Year Schedule'!U6","v":0},{"$f":"'20 Year Schedule'!V6","v":0},{"$f":"'20 Year Schedule'!W6","v":0},{"$f":"'20 Year Schedule'!X6","v":0},{"$f":"'20 Year Schedule'!D102","v":0},{"$f":"'20 Year Schedule'!E102","v":0},{"$f":"'20 Year Schedule'!F102","v":0},{"$f":"'20 Year Schedule'!G102","v":0},{"$f":"'20 Year Schedule'!H102","v":0},{"$f":"'20 Year Schedule'!I102","v":0},{"$f":"'20 Year Schedule'!J102","v":0},{"$f":"'20 Year Schedule'!K102","v":0},{"$f":"'20 Year Schedule'!L102","v":0},{"$f":"'20 Year Schedule'!M102","v":0},{"$f":"'20 Year Schedule'!N102","v":0},{"$f":"'20 Year Schedule'!O102","v":0},{"$f":"'20 Year Schedule'!P102","v":0},{"$f":"'20 Year Schedule'!Q102","v":0},{"$f":"'20 Year Schedule'!R102","v":0},{"$f":"'20 Year Schedule'!S102","v":0},{"$f":"'20 Year Schedule'!T102","v":0},{"$f":"'20 Year Schedule'!U102","v":0},{"$f":"'20 Year Schedule'!V102","v":0},{"$f":"'20 Year Schedule'!W102","v":0},{"$f":"'20 Year Schedule'!D103","v":0},{"$f":"'20 Year Schedule'!E103","v":0},{"$f":"'20 Year Schedule'!F103","v":0},{"$f":"'20 Year Schedule'!G103","v":0},{"$f":"'20 Year Schedule'!H103","v":0},{"$f":"'20 Year Schedule'!I103","v":0},{"$f":"'20 Year Schedule'!J103","v":0},{"$f":"'20 Year Schedule'!K103","v":0},{"$f":"'20 Year Schedule'!L103","v":0},{"$f":"'20 Year Schedule'!M103","v":0},{"$f":"'20 Year Schedule'!N103","v":0},{"$f":"'20 Year Schedule'!O103","v":0},{"$f":"'20 Year Schedule'!P103","v":0},{"$f":"'20 Year Schedule'!Q103","v":0},{"$f":"'20 Year Schedule'!R103","v":0},{"$f":"'20 Year Schedule'!S103","v":0},{"$f":"'20 Year Schedule'!T103","v":0},{"$f":"'20 Year Schedule'!U103","v":0},{"$f":"'20 Year Schedule'!V103","v":0},{"$f":"'20 Year Schedule'!W103","v":0},{"$f":"'20 Year Schedule'!X102","v":0},{"$f":"'20 Year Schedule'!X103","v":0},{"$f":"'20 Year Schedule'!Z102","v":0},{"$f":"'20 Year Schedule'!Z103","v":0}]
[{"$f":"'20 Year Schedule'!A7","v":"3.2.4 Parking and Driveways"},{"$f":"'20 Year Schedule'!D7","v":0},{"$f":"'20 Year Schedule'!E7","v":0},{"$f":"'20 Year Schedule'!F7","v":0},{"$f":"'20 Year Schedule'!G7","v":0},{"$f":"'20 Year Schedule'!H7","v":0},{"$f":"'20 Year Schedule'!I7","v":0},{"$f":"'20 Year Schedule'!J7","v":0},{"$f":"'20 Year Schedule'!K7","v":0},{"$f":"'20 Year Schedule'!L7","v":0},{"$f":"'20 Year Schedule'!M7","v":0},{"$f":"'20 Year Schedule'!N7","v":0},{"$f":"'20 Year Schedule'!O7","v":0},{"$f":"'20 Year Schedule'!P7","v":0},{"$f":"'20 Year Schedule'!Q7","v":0},{"$f":"'20 Year Schedule'!R7","v":0},{"$f":"'20 Year Schedule'!S7","v":0},{"$f":"'20 Year Schedule'!T7","v":0},{"$f":"'20 Year Schedule'!U7","v":0},{"$f":"'20 Year Schedule'!V7","v":0},{"$f":"'20 Year Schedule'!W7","v":0},{"$f":"'20 Year Schedule'!X7","v":0}]
[{"$f":"'20 Year Schedule'!A8","v":"3.2.4.01 Parking and Driveways Other #1"},{"$f":"'20 Year Schedule'!D8","v":0},{"$f":"'20 Year Schedule'!E8","v":0},{"$f":"'20 Year Schedule'!F8","v":0},{"$f":"'20 Year Schedule'!G8","v":0},{"$f":"'20 Year Schedule'!H8","v":0},{"$f":"'20 Year Schedule'!I8","v":0},{"$f":"'20 Year Schedule'!J8","v":0},{"$f":"'20 Year Schedule'!K8","v":0},{"$f":"'20 Year Schedule'!L8","v":0},{"$f":"'20 Year Schedule'!M8","v":0},{"$f":"'20 Year Schedule'!N8","v":0},{"$f":"'20 Year Schedule'!O8","v":0},{"$f":"'20 Year Schedule'!P8","v":0},{"$f":"'20 Year Schedule'!Q8","v":0},{"$f":"'20 Year Schedule'!R8","v":0},{"$f":"'20 Year Schedule'!S8","v":0},{"$f":"'20 Year Schedule'!T8","v":0},{"$f":"'20 Year Schedule'!U8","v":0},{"$f":"'20 Year Schedule'!V8","v":0},{"$f":"'20 Year Schedule'!W8","v":0},{"$f":"'20 Year Schedule'!X8","v":0}]
[{"$f":"'20 Year Schedule'!A9","v":"3.2.4.02 Parking and Driveways Other #2"},{"$f":"'20 Year Schedule'!D9","v":0},{"$f":"'20 Year Schedule'!E9","v":0},{"$f":"'20 Year Schedule'!F9","v":0},{"$f":"'20 Year Schedule'!G9","v":0},{"$f":"'20 Year Schedule'!H9","v":0},{"$f":"'20 Year Schedule'!I9","v":0},{"$f":"'20 Year Schedule'!J9","v":0},{"$f":"'20 Year Schedule'!K9","v":0},{"$f":"'20 Year Schedule'!L9","v":0},{"$f":"'20 Year Schedule'!M9","v":0},{"$f":"'20 Year Schedule'!N9","v":0},{"$f":"'20 Year Schedule'!O9","v":0},{"$f":"'20 Year Schedule'!P9","v":0},{"$f":"'20 Year Schedule'!Q9","v":0},{"$f":"'20 Year Schedule'!R9","v":0},{"$f":"'20 Year Schedule'!S9","v":0},{"$f":"'20 Year Schedule'!T9","v":0},{"$f":"'20 Year Schedule'!U9","v":0},{"$f":"'20 Year Schedule'!V9","v":0},{"$f":"'20 Year Schedule'!W9","v":0},{"$f":"'20 Year Schedule'!X9","v":0}]
[{"$f":"'20 Year Schedule'!A10","v":"3.2.6 Land and Grounds: Irrigation"},{"$f":"'20 Year Schedule'!D10","v":0},{"$f":"'20 Year Schedule'!E10","v":0},{"$f":"'20 Year Schedule'!F10","v":0},{"$f":"'20 Year Schedule'!G10","v":0},{"$f":"'20 Year Schedule'!H10","v":0},{"$f":"'20 Year Schedule'!I10","v":0},{"$f":"'20 Year Schedule'!J10","v":0},{"$f":"'20 Year Schedule'!K10","v":0},{"$f":"'20 Year Schedule'!L10","v":0},{"$f":"'20 Year Schedule'!M10","v":0},{"$f":"'20 Year Schedule'!N10","v":0},{"$f":"'20 Year Schedule'!O10","v":0},{"$f":"'20 Year Schedule'!P10","v":0},{"$f":"'20 Year Schedule'!Q10","v":0},{"$f":"'20 Year Schedule'!R10","v":0},{"$f":"'20 Year Schedule'!S10","v":0},{"$f":"'20 Year Schedule'!T10","v":0},{"$f":"'20 Year Schedule'!U10","v":0},{"$f":"'20 Year Schedule'!V10","v":0},{"$f":"'20 Year Schedule'!W10","v":0},{"$f":"'20 Year Schedule'!X10","v":0}]
[{"$f":"'20 Year Schedule'!A11","v":"3.2.9.01 Site Other #1"},{"$f":"'20 Year Schedule'!D11","v":0},{"$f":"'20 Year Schedule'!E11","v":0},{"$f":"'20 Year Schedule'!F11","v":0},{"$f":"'20 Year Schedule'!G11","v":0},{"$f":"'20 Year Schedule'!H11","v":0},{"$f":"'20 Year Schedule'!I11","v":0},{"$f":"'20 Year Schedule'!J11","v":0},{"$f":"'20 Year Schedule'!K11","v":0},{"$f":"'20 Year Schedule'!L11","v":0},{"$f":"'20 Year Schedule'!M11","v":0},{"$f":"'20 Year Schedule'!N11","v":0},{"$f":"'20 Year Schedule'!O11","v":0},{"$f":"'20 Year Schedule'!P11","v":0},{"$f":"'20 Year Schedule'!Q11","v":0},{"$f":"'20 Year Schedule'!R11","v":0},{"$f":"'20 Year Schedule'!S11","v":0},{"$f":"'20 Year Schedule'!T11","v":0},{"$f":"'20 Year Schedule'!U11","v":0},{"$f":"'20 Year Schedule'!V11","v":0},{"$f":"'20 Year Schedule'!W11","v":0},{"$f":"'20 Year Schedule'!X11","v":0}]
[{"$f":"'20 Year Schedule'!A12","v":"3.2.9.02 Site Other #2"},{"$f":"'20 Year Schedule'!D12","v":0},{"$f":"'20 Year Schedule'!E12","v":0},{"$f":"'20 Year Schedule'!F12","v":0},{"$f":"'20 Year Schedule'!G12","v":0},{"$f":"'20 Year Schedule'!H12","v":0},{"$f":"'20 Year Schedule'!I12","v":0},{"$f":"'20 Year Schedule'!J12","v":0},{"$f":"'20 Year Schedule'!K12","v":0},{"$f":"'20 Year Schedule'!L12","v":0},{"$f":"'20 Year Schedule'!M12","v":0},{"$f":"'20 Year Schedule'!N12","v":0},{"$f":"'20 Year Schedule'!O12","v":0},{"$f":"'20 Year Schedule'!P12","v":0},{"$f":"'20 Year Schedule'!Q12","v":0},{"$f":"'20 Year Schedule'!R12","v":0},{"$f":"'20 Year Schedule'!S12","v":0},{"$f":"'20 Year Schedule'!T12","v":0},{"$f":"'20 Year Schedule'!U12","v":0},{"$f":"'20 Year Schedule'!V12","v":0},{"$f":"'20 Year Schedule'!W12","v":0},{"$f":"'20 Year Schedule'!X12","v":0}]
[{"$f":"'20 Year Schedule'!A13","v":"3.2.9.03 Site Other #3"},{"$f":"'20 Year Schedule'!D13","v":0},{"$f":"'20 Year Schedule'!E13","v":0},{"$f":"'20 Year Schedule'!F13","v":0},{"$f":"'20 Year Schedule'!G13","v":0},{"$f":"'20 Year Schedule'!H13","v":0},{"$f":"'20 Year Schedule'!I13","v":0},{"$f":"'20 Year Schedule'!J13","v":0},{"$f":"'20 Year Schedule'!K13","v":0},{"$f":"'20 Year Schedule'!L13","v":0},{"$f":"'20 Year Schedule'!M13","v":0},{"$f":"'20 Year Schedule'!N13","v":0},{"$f":"'20 Year Schedule'!O13","v":0},{"$f":"'20 Year Schedule'!P13","v":0},{"$f":"'20 Year Schedule'!Q13","v":0},{"$f":"'20 Year Schedule'!R13","v":0},{"$f":"'20 Year Schedule'!S13","v":0},{"$f":"'20 Year Schedule'!T13","v":0},{"$f":"'20 Year Schedule'!U13","v":0},{"$f":"'20 Year Schedule'!V13","v":0},{"$f":"'20 Year Schedule'!W13","v":0},{"$f":"'20 Year Schedule'!X13","v":0}]
[{"$f":"'20 Year Schedule'!A14","v":"3.2.9.04 Site Other #4"},{"$f":"'20 Year Schedule'!D14","v":0},{"$f":"'20 Year Schedule'!E14","v":0},{"$f":"'20 Year Schedule'!F14","v":0},{"$f":"'20 Year Schedule'!G14","v":0},{"$f":"'20 Year Schedule'!H14","v":0},{"$f":"'20 Year Schedule'!I14","v":0},{"$f":"'20 Year Schedule'!J14","v":0},{"$f":"'20 Year Schedule'!K14","v":0},{"$f":"'20 Year Schedule'!L14","v":0},{"$f":"'20 Year Schedule'!M14","v":0},{"$f":"'20 Year Schedule'!N14","v":0},{"$f":"'20 Year Schedule'!O14","v":0},{"$f":"'20 Year Schedule'!P14","v":0},{"$f":"'20 Year Schedule'!Q14","v":0},{"$f":"'20 Year Schedule'!R14","v":0},{"$f":"'20 Year Schedule'!S14","v":0},{"$f":"'20 Year Schedule'!T14","v":0},{"$f":"'20 Year Schedule'!U14","v":0},{"$f":"'20 Year Schedule'!V14","v":0},{"$f":"'20 Year Schedule'!W14","v":0},{"$f":"'20 Year Schedule'!X14","v":0}]
[{"$f":"'20 Year Schedule'!A15","v":"3.3.2.2 Exterior Walls"},{"$f":"'20 Year Schedule'!D15","v":0},{"$f":"'20 Year Schedule'!E15","v":0},{"$f":"'20 Year Schedule'!F15","v":0},{"$f":"'20 Year Schedule'!G15","v":0},{"$f":"'20 Year Schedule'!H15","v":0},{"$f":"'20 Year Schedule'!I15","v":0},{"$f":"'20 Year Schedule'!J15","v":0},{"$f":"'20 Year Schedule'!K15","v":0},{"$f":"'20 Year Schedule'!L15","v":0},{"$f":"'20 Year Schedule'!M15","v":0},{"$f":"'20 Year Schedule'!N15","v":0},{"$f":"'20 Year Schedule'!O15","v":0},{"$f":"'20 Year Schedule'!P15","v":0},{"$f":"'20 Year Schedule'!Q15","v":0},{"$f":"'20 Year Schedule'!R15","v":0},{"$f":"'20 Year Schedule'!S15","v":0},{"$f":"'20 Year Schedule'!T15","v":0},{"$f":"'20 Year Schedule'!U15","v":0},{"$f":"'20 Year Schedule'!V15","v":0},{"$f":"'20 Year Schedule'!W15","v":0},{"$f":"'20 Year Schedule'!X15","v":0}]
[{"$f":"'20 Year Schedule'!A16","v":"3.3.2.3 Insulation"},{"$f":"'20 Year Schedule'!D16","v":0},{"$f":"'20 Year Schedule'!E16","v":0},{"$f":"'20 Year Schedule'!F16","v":0},{"$f":"'20 Year Schedule'!G16","v":0},{"$f":"'20 Year Schedule'!H16","v":0},{"$f":"'20 Year Schedule'!I16","v":0},{"$f":"'20 Year Schedule'!J16","v":0},{"$f":"'20 Year Schedule'!K16","v":0},{"$f":"'20 Year Schedule'!L16","v":0},{"$f":"'20 Year Schedule'!M16","v":0},{"$f":"'20 Year Schedule'!N16","v":0},{"$f":"'20 Year Schedule'!O16","v":0},{"$f":"'20 Year Schedule'!P16","v":0},{"$f":"'20 Year Schedule'!Q16","v":0},{"$f":"'20 Year Schedule'!R16","v":0},{"$f":"'20 Year Schedule'!S16","v":0},{"$f":"'20 Year Schedule'!T16","v":0},{"$f":"'20 Year Schedule'!U16","v":0},{"$f":"'20 Year Schedule'!V16","v":0},{"$f":"'20 Year Schedule'!W16","v":0},{"$f":"'20 Year Schedule'!X16","v":0}]
[{"$f":"'20 Year Schedule'!A17","v":"3.3.2.4.01 Sliding Glass Doors"},{"$f":"'20 Year Schedule'!D17","v":0},{"$f":"'20 Year Schedule'!E17","v":0},{"$f":"'20 Year Schedule'!F17","v":0},{"$f":"'20 Year Schedule'!G17","v":0},{"$f":"'20 Year Schedule'!H17","v":0},{"$f":"'20 Year Schedule'!I17","v":0},{"$f":"'20 Year Schedule'!J17","v":0},{"$f":"'20 Year Schedule'!K17","v":0},{"$f":"'20 Year Schedule'!L17","v":0},{"$f":"'20 Year Schedule'!M17","v":0},{"$f":"'20 Year Schedule'!N17","v":0},{"$f":"'20 Year Schedule'!O17","v":0},{"$f":"'20 Year Schedule'!P17","v":0},{"$f":"'20 Year Schedule'!Q17","v":0},{"$f":"'20 Year Schedule'!R17","v":0},{"$f":"'20 Year Schedule'!S17","v":0},{"$f":"'20 Year Schedule'!T17","v":0},{"$f":"'20 Year Schedule'!U17","v":0},{"$f":"'20 Year Schedule'!V17","v":0},{"$f":"'20 Year Schedule'!W17","v":0},{"$f":"'20 Year Schedule'!X17","v":0}]
[{"$f":"'20 Year Schedule'!A18","v":"3.3.2.4.02 Windows"},{"$f":"'20 Year Schedule'!D18","v":0},{"$f":"'20 Year Schedule'!E18","v":0},{"$f":"'20 Year Schedule'!F18","v":0},{"$f":"'20 Year Schedule'!G18","v":0},{"$f":"'20 Year Schedule'!H18","v":0},{"$f":"'20 Year Schedule'!I18","v":0},{"$f":"'20 Year Schedule'!J18","v":0},{"$f":"'20 Year Schedule'!K18","v":0},{"$f":"'20 Year Schedule'!L18","v":0},{"$f":"'20 Year Schedule'!M18","v":0},{"$f":"'20 Year Schedule'!N18","v":0},{"$f":"'20 Year Schedule'!O18","v":0},{"$f":"'20 Year Schedule'!P18","v":0},{"$f":"'20 Year Schedule'!Q18","v":0},{"$f":"'20 Year Schedule'!R18","v":0},{"$f":"'20 Year Schedule'!S18","v":0},{"$f":"'20 Year Schedule'!T18","v":0},{"$f":"'20 Year Schedule'!U18","v":0},{"$f":"'20 Year Schedule'!V18","v":0},{"$f":"'20 Year Schedule'!W18","v":0},{"$f":"'20 Year Schedule'!X18","v":0}]
[{"$f":"'20 Year Schedule'!A19","v":"3.3.2.5.01 Exterior Doors"},{"$f":"'20 Year Schedule'!D19","v":0},{"$f":"'20 Year Schedule'!E19","v":0},{"$f":"'20 Year Schedule'!F19","v":0},{"$f":"'20 Year Schedule'!G19","v":0},{"$f":"'20 Year Schedule'!H19","v":0},{"$f":"'20 Year Schedule'!I19","v":0},{"$f":"'20 Year Schedule'!J19","v":0},{"$f":"'20 Year Schedule'!K19","v":0},{"$f":"'20 Year Schedule'!L19","v":0},{"$f":"'20 Year Schedule'!M19","v":0},{"$f":"'20 Year Schedule'!N19","v":0},{"$f":"'20 Year Schedule'!O19","v":0},{"$f":"'20 Year Schedule'!P19","v":0},{"$f":"'20 Year Schedule'!Q19","v":0},{"$f":"'20 Year Schedule'!R19","v":0},{"$f":"'20 Year Schedule'!S19","v":0},{"$f":"'20 Year Schedule'!T19","v":0},{"$f":"'20 Year Schedule'!U19","v":0},{"$f":"'20 Year Schedule'!V19","v":0},{"$f":"'20 Year Schedule'!W19","v":0},{"$f":"'20 Year Schedule'!X19","v":0}]
[{"$f":"'20 Year Schedule'!A20","v":"3.3.2.5.02 Storm Doors"},{"$f":"'20 Year Schedule'!D20","v":0},{"$f":"'20 Year Schedule'!E20","v":0},{"$f":"'20 Year Schedule'!F20","v":0},{"$f":"'20 Year Schedule'!G20","v":0},{"$f":"'20 Year Schedule'!H20","v":0},{"$f":"'20 Year Schedule'!I20","v":0},{"$f":"'20 Year Schedule'!J20","v":0},{"$f":"'20 Year Schedule'!K20","v":0},{"$f":"'20 Year Schedule'!L20","v":0},{"$f":"'20 Year Schedule'!M20","v":0},{"$f":"'20 Year Schedule'!N20","v":0},{"$f":"'20 Year Schedule'!O20","v":0},{"$f":"'20 Year Schedule'!P20","v":0},{"$f":"'20 Year Schedule'!Q20","v":0},{"$f":"'20 Year Schedule'!R20","v":0},{"$f":"'20 Year Schedule'!S20","v":0},{"$f":"'20 Year Schedule'!T20","v":0},{"$f":"'20 Year Schedule'!U20","v":0},{"$f":"'20 Year Schedule'!V20","v":0},{"$f":"'20 Year Schedule'!W20","v":0},{"$f":"'20 Year Schedule'!X20","v":0}]
[{"$f":"'20 Year Schedule'!A21","v":"3.3.2.9.01 Bldg Envelope Other #1"},{"$f":"'20 Year Schedule'!D21","v":0},{"$f":"'20 Year Schedule'!E21","v":0},{"$f":"'20 Year Schedule'!F21","v":0},{"$f":"'20 Year Schedule'!G21","v":0},{"$f":"'20 Year Schedule'!H21","v":0},{"$f":"'20 Year Schedule'!I21","v":0},{"$f":"'20 Year Schedule'!J21","v":0},{"$f":"'20 Year Schedule'!K21","v":0},{"$f":"'20 Year Schedule'!L21","v":0},{"$f":"'20 Year Schedule'!M21","v":0},{"$f":"'20 Year Schedule'!N21","v":0},{"$f":"'20 Year Schedule'!O21","v":0},{"$f":"'20 Year Schedule'!P21","v":0},{"$f":"'20 Year Schedule'!Q21","v":0},{"$f":"'20 Year Schedule'!R21","v":0},{"$f":"'20 Year Schedule'!S21","v":0},{"$f":"'20 Year Schedule'!T21","v":0},{"$f":"'20 Year Schedule'!U21","v":0},{"$f":"'20 Year Schedule'!V21","v":0},{"$f":"'20 Year Schedule'!W21","v":0},{"$f":"'20 Year Schedule'!X21","v":0}]
[{"$f":"'20 Year Schedule'!A22","v":"3.3.2.9.02 Bldg Envelope Other #2"},{"$f":"'20 Year Schedule'!D22","v":0},{"$f":"'20 Year Schedule'!E22","v":0},{"$f":"'20 Year Schedule'!F22","v":0},{"$f":"'20 Year Schedule'!G22","v":0},{"$f":"'20 Year Schedule'!H22","v":0},{"$f":"'20 Year Schedule'!I22","v":0},{"$f":"'20 Year Schedule'!J22","v":0},{"$f":"'20 Year Schedule'!K22","v":0},{"$f":"'20 Year Schedule'!L22","v":0},{"$f":"'20 Year Schedule'!M22","v":0},{"$f":"'20 Year Schedule'!N22","v":0},{"$f":"'20 Year Schedule'!O22","v":0},{"$f":"'20 Year Schedule'!P22","v":0},{"$f":"'20 Year Schedule'!Q22","v":0},{"$f":"'20 Year Schedule'!R22","v":0},{"$f":"'20 Year Schedule'!S22","v":0},{"$f":"'20 Year Schedule'!T22","v":0},{"$f":"'20 Year Schedule'!U22","v":0},{"$f":"'20 Year Schedule'!V22","v":0},{"$f":"'20 Year Schedule'!W22","v":0},{"$f":"'20 Year Schedule'!X22","v":0}]
[{"$f":"'20 Year Schedule'!A23","v":"3.3.2.9.03 Bldg Envelope Other #3"},{"$f":"'20 Year Schedule'!D23","v":0},{"$f":"'20 Year Schedule'!E23","v":0},{"$f":"'20 Year Schedule'!F23","v":0},{"$f":"'20 Year Schedule'!G23","v":0},{"$f":"'20 Year Schedule'!H23","v":0},{"$f":"'20 Year Schedule'!I23","v":0},{"$f":"'20 Year Schedule'!J23","v":0},{"$f":"'20 Year Schedule'!K23","v":0},{"$f":"'20 Year Schedule'!L23","v":0},{"$f":"'20 Year Schedule'!M23","v":0},{"$f":"'20 Year Schedule'!N23","v":0},{"$f":"'20 Year Schedule'!O23","v":0},{"$f":"'20 Year Schedule'!P23","v":0},{"$f":"'20 Year Schedule'!Q23","v":0},{"$f":"'20 Year Schedule'!R23","v":0},{"$f":"'20 Year Schedule'!S23","v":0},{"$f":"'20 Year Schedule'!T23","v":0},{"$f":"'20 Year Schedule'!U23","v":0},{"$f":"'20 Year Schedule'!V23","v":0},{"$f":"'20 Year Schedule'!W23","v":0},{"$f":"'20 Year Schedule'!X23","v":0}]
[{"$f":"'20 Year Schedule'!A24","v":"3.3.2.9.04 Bldg Envelope Other #4"},{"$f":"'20 Year Schedule'!D24","v":0},{"$f":"'20 Year Schedule'!E24","v":0},{"$f":"'20 Year Schedule'!F24","v":0},{"$f":"'20 Year Schedule'!G24","v":0},{"$f":"'20 Year Schedule'!H24","v":0},{"$f":"'20 Year Schedule'!I24","v":0},{"$f":"'20 Year Schedule'!J24","v":0},{"$f":"'20 Year Schedule'!K24","v":0},{"$f":"'20 Year Schedule'!L24","v":0},{"$f":"'20 Year Schedule'!M24","v":0},{"$f":"'20 Year Schedule'!N24","v":0},{"$f":"'20 Year Schedule'!O24","v":0},{"$f":"'20 Year Schedule'!P24","v":0},{"$f":"'20 Year Schedule'!Q24","v":0},{"$f":"'20 Year Schedule'!R24","v":0},{"$f":"'20 Year Schedule'!S24","v":0},{"$f":"'20 Year Schedule'!T24","v":0},{"$f":"'20 Year Schedule'!U24","v":0},{"$f":"'20 Year Schedule'!V24","v":0},{"$f":"'20 Year Schedule'!W24","v":0},{"$f":"'20 Year Schedule'!X24","v":0}]
[{"$f":"'20 Year Schedule'!A25","v":"3.3.4 Roofs"},{"$f":"'20 Year Schedule'!D25","v":0},{"$f":"'20 Year Schedule'!E25","v":0},{"$f":"'20 Year Schedule'!F25","v":0},{"$f":"'20 Year Schedule'!G25","v":0},{"$f":"'20 Year Schedule'!H25","v":0},{"$f":"'20 Year Schedule'!I25","v":0},{"$f":"'20 Year Schedule'!J25","v":0},{"$f":"'20 Year Schedule'!K25","v":0},{"$f":"'20 Year Schedule'!L25","v":0},{"$f":"'20 Year Schedule'!M25","v":0},{"$f":"'20 Year Schedule'!N25","v":0},{"$f":"'20 Year Schedule'!O25","v":0},{"$f":"'20 Year Schedule'!P25","v":0},{"$f":"'20 Year Schedule'!Q25","v":0},{"$f":"'20 Year Schedule'!R25","v":0},{"$f":"'20 Year Schedule'!S25","v":0},{"$f":"'20 Year Schedule'!T25","v":0},{"$f":"'20 Year Schedule'!U25","v":0},{"$f":"'20 Year Schedule'!V25","v":0},{"$f":"'20 Year Schedule'!W25","v":0},{"$f":"'20 Year Schedule'!X25","v":0}]
[{"$f":"'20 Year Schedule'!A26","v":"3.4.1.2.01 DHW #1"},{"$f":"'20 Year Schedule'!D26","v":0},{"$f":"'20 Year Schedule'!E26","v":0},{"$f":"'20 Year Schedule'!F26","v":0},{"$f":"'20 Year Schedule'!G26","v":0},{"$f":"'20 Year Schedule'!H26","v":0},{"$f":"'20 Year Schedule'!I26","v":0},{"$f":"'20 Year Schedule'!J26","v":0},{"$f":"'20 Year Schedule'!K26","v":0},{"$f":"'20 Year Schedule'!L26","v":0},{"$f":"'20 Year Schedule'!M26","v":0},{"$f":"'20 Year Schedule'!N26","v":0},{"$f":"'20 Year Schedule'!O26","v":0},{"$f":"'20 Year Schedule'!P26","v":0},{"$f":"'20 Year Schedule'!Q26","v":0},{"$f":"'20 Year Schedule'!R26","v":0},{"$f":"'20 Year Schedule'!S26","v":0},{"$f":"'20 Year Schedule'!T26","v":0},{"$f":"'20 Year Schedule'!U26","v":0},{"$f":"'20 Year Schedule'!V26","v":0},{"$f":"'20 Year Schedule'!W26","v":0},{"$f":"'20 Year Schedule'!X26","v":0}]
[{"$f":"'20 Year Schedule'!A27","v":"3.4.1.2.02 DHW #2"},{"$f":"'20 Year Schedule'!D27","v":0},{"$f":"'20 Year Schedule'!E27","v":0},{"$f":"'20 Year Schedule'!F27","v":0},{"$f":"'20 Year Schedule'!G27","v":0},{"$f":"'20 Year Schedule'!H27","v":0},{"$f":"'20 Year Schedule'!I27","v":0},{"$f":"'20 Year Schedule'!J27","v":0},{"$f":"'20 Year Schedule'!K27","v":0},{"$f":"'20 Year Schedule'!L27","v":0},{"$f":"'20 Year Schedule'!M27","v":0},{"$f":"'20 Year Schedule'!N27","v":0},{"$f":"'20 Year Schedule'!O27","v":0},{"$f":"'20 Year Schedule'!P27","v":0},{"$f":"'20 Year Schedule'!Q27","v":0},{"$f":"'20 Year Schedule'!R27","v":0},{"$f":"'20 Year Schedule'!S27","v":0},{"$f":"'20 Year Schedule'!T27","v":0},{"$f":"'20 Year Schedule'!U27","v":0},{"$f":"'20 Year Schedule'!V27","v":0},{"$f":"'20 Year Schedule'!W27","v":0},{"$f":"'20 Year Schedule'!X27","v":0}]
[{"$f":"'20 Year Schedule'!A28","v":"3.4.1.2.03 DHW #3"},{"$f":"'20 Year Schedule'!D28","v":0},{"$f":"'20 Year Schedule'!E28","v":0},{"$f":"'20 Year Schedule'!F28","v":0},{"$f":"'20 Year Schedule'!G28","v":0},{"$f":"'20 Year Schedule'!H28","v":0},{"$f":"'20 Year Schedule'!I28","v":0},{"$f":"'20 Year Schedule'!J28","v":0},{"$f":"'20 Year Schedule'!K28","v":0},{"$f":"'20 Year Schedule'!L28","v":0},{"$f":"'20 Year Schedule'!M28","v":0},{"$f":"'20 Year Schedule'!N28","v":0},{"$f":"'20 Year Schedule'!O28","v":0},{"$f":"'20 Year Schedule'!P28","v":0},{"$f":"'20 Year Schedule'!Q28","v":0},{"$f":"'20 Year Schedule'!R28","v":0},{"$f":"'20 Year Schedule'!S28","v":0},{"$f":"'20 Year Schedule'!T28","v":0},{"$f":"'20 Year Schedule'!U28","v":0},{"$f":"'20 Year Schedule'!V28","v":0},{"$f":"'20 Year Schedule'!W28","v":0},{"$f":"'20 Year Schedule'!X28","v":0}]
[{"$f":"'20 Year Schedule'!A29","v":"3.4.1.2.04 DHW #4"},{"$f":"'20 Year Schedule'!D29","v":0},{"$f":"'20 Year Schedule'!E29","v":0},{"$f":"'20 Year Schedule'!F29","v":0},{"$f":"'20 Year Schedule'!G29","v":0},{"$f":"'20 Year Schedule'!H29","v":0},{"$f":"'20 Year Schedule'!I29","v":0},{"$f":"'20 Year Schedule'!J29","v":0},{"$f":"'20 Year Schedule'!K29","v":0},{"$f":"'20 Year Schedule'!L29","v":0},{"$f":"'20 Year Schedule'!M29","v":0},{"$f":"'20 Year Schedule'!N29","v":0},{"$f":"'20 Year Schedule'!O29","v":0},{"$f":"'20 Year Schedule'!P29","v":0},{"$f":"'20 Year Schedule'!Q29","v":0},{"$f":"'20 Year Schedule'!R29","v":0},{"$f":"'20 Year Schedule'!S29","v":0},{"$f":"'20 Year Schedule'!T29","v":0},{"$f":"'20 Year Schedule'!U29","v":0},{"$f":"'20 Year Schedule'!V29","v":0},{"$f":"'20 Year Schedule'!W29","v":0},{"$f":"'20 Year Schedule'!X29","v":0}]
[{"$f":"'20 Year Schedule'!A30","v":"3.4.1.3.01 Water Savers: Faucets"},{"$f":"'20 Year Schedule'!D30","v":0},{"$f":"'20 Year Schedule'!E30","v":0},{"$f":"'20 Year Schedule'!F30","v":0},{"$f":"'20 Year Schedule'!G30","v":0},{"$f":"'20 Year Schedule'!H30","v":0},{"$f":"'20 Year Schedule'!I30","v":0},{"$f":"'20 Year Schedule'!J30","v":0},{"$f":"'20 Year Schedule'!K30","v":0},{"$f":"'20 Year Schedule'!L30","v":0},{"$f":"'20 Year Schedule'!M30","v":0},{"$f":"'20 Year Schedule'!N30","v":0},{"$f":"'20 Year Schedule'!O30","v":0},{"$f":"'20 Year Schedule'!P30","v":0},{"$f":"'20 Year Schedule'!Q30","v":0},{"$f":"'20 Year Schedule'!R30","v":0},{"$f":"'20 Year Schedule'!S30","v":0},{"$f":"'20 Year Schedule'!T30","v":0},{"$f":"'20 Year Schedule'!U30","v":0},{"$f":"'20 Year Schedule'!V30","v":0},{"$f":"'20 Year Schedule'!W30","v":0},{"$f":"'20 Year Schedule'!X30","v":0}]
[{"$f":"'20 Year Schedule'!A31","v":"3.4.1.3.02 Water Savers: Shower Heads"},{"$f":"'20 Year Schedule'!D31","v":0},{"$f":"'20 Year Schedule'!E31","v":0},{"$f":"'20 Year Schedule'!F31","v":0},{"$f":"'20 Year Schedule'!G31","v":0},{"$f":"'20 Year Schedule'!H31","v":0},{"$f":"'20 Year Schedule'!I31","v":0},{"$f":"'20 Year Schedule'!J31","v":0},{"$f":"'20 Year Schedule'!K31","v":0},{"$f":"'20 Year Schedule'!L31","v":0},{"$f":"'20 Year Schedule'!M31","v":0},{"$f":"'20 Year Schedule'!N31","v":0},{"$f":"'20 Year Schedule'!O31","v":0},{"$f":"'20 Year Schedule'!P31","v":0},{"$f":"'20 Year Schedule'!Q31","v":0},{"$f":"'20 Year Schedule'!R31","v":0},{"$f":"'20 Year Schedule'!S31","v":0},{"$f":"'20 Year Schedule'!T31","v":0},{"$f":"'20 Year Schedule'!U31","v":0},{"$f":"'20 Year Schedule'!V31","v":0},{"$f":"'20 Year Schedule'!W31","v":0},{"$f":"'20 Year Schedule'!X31","v":0}]
[{"$f":"'20 Year Schedule'!A32","v":"3.4.1.3.03 Water Savers: Toilets"},{"$f":"'20 Year Schedule'!D32","v":0},{"$f":"'20 Year Schedule'!E32","v":0},{"$f":"'20 Year Schedule'!F32","v":0},{"$f":"'20 Year Schedule'!G32","v":0},{"$f":"'20 Year Schedule'!H32","v":0},{"$f":"'20 Year Schedule'!I32","v":0},{"$f":"'20 Year Schedule'!J32","v":0},{"$f":"'20 Year Schedule'!K32","v":0},{"$f":"'20 Year Schedule'!L32","v":0},{"$f":"'20 Year Schedule'!M32","v":0},{"$f":"'20 Year Schedule'!N32","v":0},{"$f":"'20 Year Schedule'!O32","v":0},{"$f":"'20 Year Schedule'!P32","v":0},{"$f":"'20 Year Schedule'!Q32","v":0},{"$f":"'20 Year Schedule'!R32","v":0},{"$f":"'20 Year Schedule'!S32","v":0},{"$f":"'20 Year Schedule'!T32","v":0},{"$f":"'20 Year Schedule'!U32","v":0},{"$f":"'20 Year Schedule'!V32","v":0},{"$f":"'20 Year Schedule'!W32","v":0},{"$f":"'20 Year Schedule'!X32","v":0}]
[{"$f":"'20 Year Schedule'!A33","v":"3.4.2.1.01 HVAC Common Area Heating"},{"$f":"'20 Year Schedule'!D33","v":0},{"$f":"'20 Year Schedule'!E33","v":0},{"$f":"'20 Year Schedule'!F33","v":0},{"$f":"'20 Year Schedule'!G33","v":0},{"$f":"'20 Year Schedule'!H33","v":0},{"$f":"'20 Year Schedule'!I33","v":0},{"$f":"'20 Year Schedule'!J33","v":0},{"$f":"'20 Year Schedule'!K33","v":0},{"$f":"'20 Year Schedule'!L33","v":0},{"$f":"'20 Year Schedule'!M33","v":0},{"$f":"'20 Year Schedule'!N33","v":0},{"$f":"'20 Year Schedule'!O33","v":0},{"$f":"'20 Year Schedule'!P33","v":0},{"$f":"'20 Year Schedule'!Q33","v":0},{"$f":"'20 Year Schedule'!R33","v":0},{"$f":"'20 Year Schedule'!S33","v":0},{"$f":"'20 Year Schedule'!T33","v":0},{"$f":"'20 Year Schedule'!U33","v":0},{"$f":"'20 Year Schedule'!V33","v":0},{"$f":"'20 Year Schedule'!W33","v":0},{"$f":"'20 Year Schedule'!X33","v":0}]
[{"$f":"'20 Year Schedule'!A34","v":"3.4.2.1.02 HVAC In-Unit Heating"},{"$f":"'20 Year Schedule'!D34","v":0},{"$f":"'20 Year Schedule'!E34","v":0},{"$f":"'20 Year Schedule'!F34","v":0},{"$f":"'20 Year Schedule'!G34","v":0},{"$f":"'20 Year Schedule'!H34","v":0},{"$f":"'20 Year Schedule'!I34","v":0},{"$f":"'20 Year Schedule'!J34","v":0},{"$f":"'20 Year Schedule'!K34","v":0},{"$f":"'20 Year Schedule'!L34","v":0},{"$f":"'20 Year Schedule'!M34","v":0},{"$f":"'20 Year Schedule'!N34","v":0},{"$f":"'20 Year Schedule'!O34","v":0},{"$f":"'20 Year Schedule'!P34","v":0},{"$f":"'20 Year Schedule'!Q34","v":0},{"$f":"'20 Year Schedule'!R34","v":0},{"$f":"'20 Year Schedule'!S34","v":0},{"$f":"'20 Year Schedule'!T34","v":0},{"$f":"'20 Year Schedule'!U34","v":0},{"$f":"'20 Year Schedule'!V34","v":0},{"$f":"'20 Year Schedule'!W34","v":0},{"$f":"'20 Year Schedule'!X34","v":0}]
[{"$f":"'20 Year Schedule'!A35","v":"3.4.3.1.01 Bath Exhaust Fans"},{"$f":"'20 Year Schedule'!D35","v":0},{"$f":"'20 Year Schedule'!E35","v":0},{"$f":"'20 Year Schedule'!F35","v":0},{"$f":"'20 Year Schedule'!G35","v":0},{"$f":"'20 Year Schedule'!H35","v":0},{"$f":"'20 Year Schedule'!I35","v":0},{"$f":"'20 Year Schedule'!J35","v":0},{"$f":"'20 Year Schedule'!K35","v":0},{"$f":"'20 Year Schedule'!L35","v":0},{"$f":"'20 Year Schedule'!M35","v":0},{"$f":"'20 Year Schedule'!N35","v":0},{"$f":"'20 Year Schedule'!O35","v":0},{"$f":"'20 Year Schedule'!P35","v":0},{"$f":"'20 Year Schedule'!Q35","v":0},{"$f":"'20 Year Schedule'!R35","v":0},{"$f":"'20 Year Schedule'!S35","v":0},{"$f":"'20 Year Schedule'!T35","v":0},{"$f":"'20 Year Schedule'!U35","v":0},{"$f":"'20 Year Schedule'!V35","v":0},{"$f":"'20 Year Schedule'!W35","v":0},{"$f":"'20 Year Schedule'!X35","v":0}]
[{"$f":"'20 Year Schedule'!A36","v":"3.4.3.1.02 HVAC Common Area Cooling"},{"$f":"'20 Year Schedule'!D36","v":0},{"$f":"'20 Year Schedule'!E36","v":0},{"$f":"'20 Year Schedule'!F36","v":0},{"$f":"'20 Year Schedule'!G36","v":0},{"$f":"'20 Year Schedule'!H36","v":0},{"$f":"'20 Year Schedule'!I36","v":0},{"$f":"'20 Year Schedule'!J36","v":0},{"$f":"'20 Year Schedule'!K36","v":0},{"$f":"'20 Year Schedule'!L36","v":0},{"$f":"'20 Year Schedule'!M36","v":0},{"$f":"'20 Year Schedule'!N36","v":0},{"$f":"'20 Year Schedule'!O36","v":0},{"$f":"'20 Year Schedule'!P36","v":0},{"$f":"'20 Year Schedule'!Q36","v":0},{"$f":"'20 Year Schedule'!R36","v":0},{"$f":"'20 Year Schedule'!S36","v":0},{"$f":"'20 Year Schedule'!T36","v":0},{"$f":"'20 Year Schedule'!U36","v":0},{"$f":"'20 Year Schedule'!V36","v":0},{"$f":"'20 Year Schedule'!W36","v":0},{"$f":"'20 Year Schedule'!X36","v":0}]
[{"$f":"'20 Year Schedule'!A37","v":"3.4.3.1.03 HVAC In-Unit Cooling"},{"$f":"'20 Year Schedule'!D37","v":0},{"$f":"'20 Year Schedule'!E37","v":0},{"$f":"'20 Year Schedule'!F37","v":0},{"$f":"'20 Year Schedule'!G37","v":0},{"$f":"'20 Year Schedule'!H37","v":0},{"$f":"'20 Year Schedule'!I37","v":0},{"$f":"'20 Year Schedule'!J37","v":0},{"$f":"'20 Year Schedule'!K37","v":0},{"$f":"'20 Year Schedule'!L37","v":0},{"$f":"'20 Year Schedule'!M37","v":0},{"$f":"'20 Year Schedule'!N37","v":0},{"$f":"'20 Year Schedule'!O37","v":0},{"$f":"'20 Year Schedule'!P37","v":0},{"$f":"'20 Year Schedule'!Q37","v":0},{"$f":"'20 Year Schedule'!R37","v":0},{"$f":"'20 Year Schedule'!S37","v":0},{"$f":"'20 Year Schedule'!T37","v":0},{"$f":"'20 Year Schedule'!U37","v":0},{"$f":"'20 Year Schedule'!V37","v":0},{"$f":"'20 Year Schedule'!W37","v":0},{"$f":"'20 Year Schedule'!X37","v":0}]
[{"$f":"'20 Year Schedule'!A38","v":"3.4.9.01 Programmable Thermostats"},{"$f":"'20 Year Schedule'!D38","v":0},{"$f":"'20 Year Schedule'!E38","v":0},{"$f":"'20 Year Schedule'!F38","v":0},{"$f":"'20 Year Schedule'!G38","v":0},{"$f":"'20 Year Schedule'!H38","v":0},{"$f":"'20 Year Schedule'!I38","v":0},{"$f":"'20 Year Schedule'!J38","v":0},{"$f":"'20 Year Schedule'!K38","v":0},{"$f":"'20 Year Schedule'!L38","v":0},{"$f":"'20 Year Schedule'!M38","v":0},{"$f":"'20 Year Schedule'!N38","v":0},{"$f":"'20 Year Schedule'!O38","v":0},{"$f":"'20 Year Schedule'!P38","v":0},{"$f":"'20 Year Schedule'!Q38","v":0},{"$f":"'20 Year Schedule'!R38","v":0},{"$f":"'20 Year Schedule'!S38","v":0},{"$f":"'20 Year Schedule'!T38","v":0},{"$f":"'20 Year Schedule'!U38","v":0},{"$f":"'20 Year Schedule'!V38","v":0},{"$f":"'20 Year Schedule'!W38","v":0},{"$f":"'20 Year Schedule'!X38","v":0}]
[{"$f":"'20 Year Schedule'!A39","v":"3.4.9.02 M&E Other #1"},{"$f":"'20 Year Schedule'!D39","v":0},{"$f":"'20 Year Schedule'!E39","v":0},{"$f":"'20 Year Schedule'!F39","v":0},{"$f":"'20 Year Schedule'!G39","v":0},{"$f":"'20 Year Schedule'!H39","v":0},{"$f":"'20 Year Schedule'!I39","v":0},{"$f":"'20 Year Schedule'!J39","v":0},{"$f":"'20 Year Schedule'!K39","v":0},{"$f":"'20 Year Schedule'!L39","v":0},{"$f":"'20 Year Schedule'!M39","v":0},{"$f":"'20 Year Schedule'!N39","v":0},{"$f":"'20 Year Schedule'!O39","v":0},{"$f":"'20 Year Schedule'!P39","v":0},{"$f":"'20 Year Schedule'!Q39","v":0},{"$f":"'20 Year Schedule'!R39","v":0},{"$f":"'20 Year Schedule'!S39","v":0},{"$f":"'20 Year Schedule'!T39","v":0},{"$f":"'20 Year Schedule'!U39","v":0},{"$f":"'20 Year Schedule'!V39","v":0},{"$f":"'20 Year Schedule'!W39","v":0},{"$f":"'20 Year Schedule'!X39","v":0}]
[{"$f":"'20 Year Schedule'!A40","v":"3.4.9.03 M&E Other #2"},{"$f":"'20 Year Schedule'!D40","v":0},{"$f":"'20 Year Schedule'!E40","v":0},{"$f":"'20 Year Schedule'!F40","v":0},{"$f":"'20 Year Schedule'!G40","v":0},{"$f":"'20 Year Schedule'!H40","v":0},{"$f":"'20 Year Schedule'!I40","v":0},{"$f":"'20 Year Schedule'!J40","v":0},{"$f":"'20 Year Schedule'!K40","v":0},{"$f":"'20 Year Schedule'!L40","v":0},{"$f":"'20 Year Schedule'!M40","v":0},{"$f":"'20 Year Schedule'!N40","v":0},{"$f":"'20 Year Schedule'!O40","v":0},{"$f":"'20 Year Schedule'!P40","v":0},{"$f":"'20 Year Schedule'!Q40","v":0},{"$f":"'20 Year Schedule'!R40","v":0},{"$f":"'20 Year Schedule'!S40","v":0},{"$f":"'20 Year Schedule'!T40","v":0},{"$f":"'20 Year Schedule'!U40","v":0},{"$f":"'20 Year Schedule'!V40","v":0},{"$f":"'20 Year Schedule'!W40","v":0},{"$f":"'20 Year Schedule'!X40","v":0}]
[{"$f":"'20 Year Schedule'!A41","v":"3.4.9.04 M&E Other #3"},{"$f":"'20 Year Schedule'!D41","v":0},{"$f":"'20 Year Schedule'!E41","v":0},{"$f":"'20 Year Schedule'!F41","v":0},{"$f":"'20 Year Schedule'!G41","v":0},{"$f":"'20 Year Schedule'!H41","v":0},{"$f":"'20 Year Schedule'!I41","v":0},{"$f":"'20 Year Schedule'!J41","v":0},{"$f":"'20 Year Schedule'!K41","v":0},{"$f":"'20 Year Schedule'!L41","v":0},{"$f":"'20 Year Schedule'!M41","v":0},{"$f":"'20 Year Schedule'!N41","v":0},{"$f":"'20 Year Schedule'!O41","v":0},{"$f":"'20 Year Schedule'!P41","v":0},{"$f":"'20 Year Schedule'!Q41","v":0},{"$f":"'20 Year Schedule'!R41","v":0},{"$f":"'20 Year Schedule'!S41","v":0},{"$f":"'20 Year Schedule'!T41","v":0},{"$f":"'20 Year Schedule'!U41","v":0},{"$f":"'20 Year Schedule'!V41","v":0},{"$f":"'20 Year Schedule'!W41","v":0},{"$f":"'20 Year Schedule'!X41","v":0}]
[{"$f":"'20 Year Schedule'!A42","v":"3.5 Elevators"},{"$f":"'20 Year Schedule'!D42","v":0},{"$f":"'20 Year Schedule'!E42","v":0},{"$f":"'20 Year Schedule'!F42","v":0},{"$f":"'20 Year Schedule'!G42","v":0},{"$f":"'20 Year Schedule'!H42","v":0},{"$f":"'20 Year Schedule'!I42","v":0},{"$f":"'20 Year Schedule'!J42","v":0},{"$f":"'20 Year Schedule'!K42","v":0},{"$f":"'20 Year Schedule'!L42","v":0},{"$f":"'20 Year Schedule'!M42","v":0},{"$f":"'20 Year Schedule'!N42","v":0},{"$f":"'20 Year Schedule'!O42","v":0},{"$f":"'20 Year Schedule'!P42","v":0},{"$f":"'20 Year Schedule'!Q42","v":0},{"$f":"'20 Year Schedule'!R42","v":0},{"$f":"'20 Year Schedule'!S42","v":0},{"$f":"'20 Year Schedule'!T42","v":0},{"$f":"'20 Year Schedule'!U42","v":0},{"$f":"'20 Year Schedule'!V42","v":0},{"$f":"'20 Year Schedule'!W42","v":0},{"$f":"'20 Year Schedule'!X42","v":0}]
[{"$f":"'20 Year Schedule'!A43","v":"3.5.01 Elevators Other #1"},{"$f":"'20 Year Schedule'!D43","v":0},{"$f":"'20 Year Schedule'!E43","v":0},{"$f":"'20 Year Schedule'!F43","v":0},{"$f":"'20 Year Schedule'!G43","v":0},{"$f":"'20 Year Schedule'!H43","v":0},{"$f":"'20 Year Schedule'!I43","v":0},{"$f":"'20 Year Schedule'!J43","v":0},{"$f":"'20 Year Schedule'!K43","v":0},{"$f":"'20 Year Schedule'!L43","v":0},{"$f":"'20 Year Schedule'!M43","v":0},{"$f":"'20 Year Schedule'!N43","v":0},{"$f":"'20 Year Schedule'!O43","v":0},{"$f":"'20 Year Schedule'!P43","v":0},{"$f":"'20 Year Schedule'!Q43","v":0},{"$f":"'20 Year Schedule'!R43","v":0},{"$f":"'20 Year Schedule'!S43","v":0},{"$f":"'20 Year Schedule'!T43","v":0},{"$f":"'20 Year Schedule'!U43","v":0},{"$f":"'20 Year Schedule'!V43","v":0},{"$f":"'20 Year Schedule'!W43","v":0},{"$f":"'20 Year Schedule'!X43","v":0}]
[{"$f":"'20 Year Schedule'!A44","v":"3.6.01 CO Detectors/Alarms"},{"$f":"'20 Year Schedule'!D44","v":0},{"$f":"'20 Year Schedule'!E44","v":0},{"$f":"'20 Year Schedule'!F44","v":0},{"$f":"'20 Year Schedule'!G44","v":0},{"$f":"'20 Year Schedule'!H44","v":0},{"$f":"'20 Year Schedule'!I44","v":0},{"$f":"'20 Year Schedule'!J44","v":0},{"$f":"'20 Year Schedule'!K44","v":0},{"$f":"'20 Year Schedule'!L44","v":0},{"$f":"'20 Year Schedule'!M44","v":0},{"$f":"'20 Year Schedule'!N44","v":0},{"$f":"'20 Year Schedule'!O44","v":0},{"$f":"'20 Year Schedule'!P44","v":0},{"$f":"'20 Year Schedule'!Q44","v":0},{"$f":"'20 Year Schedule'!R44","v":0},{"$f":"'20 Year Schedule'!S44","v":0},{"$f":"'20 Year Schedule'!T44","v":0},{"$f":"'20 Year Schedule'!U44","v":0},{"$f":"'20 Year Schedule'!V44","v":0},{"$f":"'20 Year Schedule'!W44","v":0},{"$f":"'20 Year Schedule'!X44","v":0}]
[{"$f":"'20 Year Schedule'!A45","v":"3.6.02 Smoke Detectors"},{"$f":"'20 Year Schedule'!D45","v":0},{"$f":"'20 Year Schedule'!E45","v":0},{"$f":"'20 Year Schedule'!F45","v":0},{"$f":"'20 Year Schedule'!G45","v":0},{"$f":"'20 Year Schedule'!H45","v":0},{"$f":"'20 Year Schedule'!I45","v":0},{"$f":"'20 Year Schedule'!J45","v":0},{"$f":"'20 Year Schedule'!K45","v":0},{"$f":"'20 Year Schedule'!L45","v":0},{"$f":"'20 Year Schedule'!M45","v":0},{"$f":"'20 Year Schedule'!N45","v":0},{"$f":"'20 Year Schedule'!O45","v":0},{"$f":"'20 Year Schedule'!P45","v":0},{"$f":"'20 Year Schedule'!Q45","v":0},{"$f":"'20 Year Schedule'!R45","v":0},{"$f":"'20 Year Schedule'!S45","v":0},{"$f":"'20 Year Schedule'!T45","v":0},{"$f":"'20 Year Schedule'!U45","v":0},{"$f":"'20 Year Schedule'!V45","v":0},{"$f":"'20 Year Schedule'!W45","v":0},{"$f":"'20 Year Schedule'!X45","v":0}]
[{"$f":"'20 Year Schedule'!A46","v":"3.6.03 Life Safety Other #1"},{"$f":"'20 Year Schedule'!D46","v":0},{"$f":"'20 Year Schedule'!E46","v":0},{"$f":"'20 Year Schedule'!F46","v":0},{"$f":"'20 Year Schedule'!G46","v":0},{"$f":"'20 Year Schedule'!H46","v":0},{"$f":"'20 Year Schedule'!I46","v":0},{"$f":"'20 Year Schedule'!J46","v":0},{"$f":"'20 Year Schedule'!K46","v":0},{"$f":"'20 Year Schedule'!L46","v":0},{"$f":"'20 Year Schedule'!M46","v":0},{"$f":"'20 Year Schedule'!N46","v":0},{"$f":"'20 Year Schedule'!O46","v":0},{"$f":"'20 Year Schedule'!P46","v":0},{"$f":"'20 Year Schedule'!Q46","v":0},{"$f":"'20 Year Schedule'!R46","v":0},{"$f":"'20 Year Schedule'!S46","v":0},{"$f":"'20 Year Schedule'!T46","v":0},{"$f":"'20 Year Schedule'!U46","v":0},{"$f":"'20 Year Schedule'!V46","v":0},{"$f":"'20 Year Schedule'!W46","v":0},{"$f":"'20 Year Schedule'!X46","v":0}]
[{"$f":"'20 Year Schedule'!A47","v":"3.7.1.01 Common Area Floor Coverings"},{"$f":"'20 Year Schedule'!D47","v":0},{"$f":"'20 Year Schedule'!E47","v":0},{"$f":"'20 Year Schedule'!F47","v":0},{"$f":"'20 Year Schedule'!G47","v":0},{"$f":"'20 Year Schedule'!H47","v":0},{"$f":"'20 Year Schedule'!I47","v":0},{"$f":"'20 Year Schedule'!J47","v":0},{"$f":"'20 Year Schedule'!K47","v":0},{"$f":"'20 Year Schedule'!L47","v":0},{"$f":"'20 Year Schedule'!M47","v":0},{"$f":"'20 Year Schedule'!N47","v":0},{"$f":"'20 Year Schedule'!O47","v":0},{"$f":"'20 Year Schedule'!P47","v":0},{"$f":"'20 Year Schedule'!Q47","v":0},{"$f":"'20 Year Schedule'!R47","v":0},{"$f":"'20 Year Schedule'!S47","v":0},{"$f":"'20 Year Schedule'!T47","v":0},{"$f":"'20 Year Schedule'!U47","v":0},{"$f":"'20 Year Schedule'!V47","v":0},{"$f":"'20 Year Schedule'!W47","v":0},{"$f":"'20 Year Schedule'!X47","v":0}]
[{"$f":"'20 Year Schedule'!A48","v":"3.7.1.02 Common Area Inter. Lighting Bulbs"},{"$f":"'20 Year Schedule'!D48","v":0},{"$f":"'20 Year Schedule'!E48","v":0},{"$f":"'20 Year Schedule'!F48","v":0},{"$f":"'20 Year Schedule'!G48","v":0},{"$f":"'20 Year Schedule'!H48","v":0},{"$f":"'20 Year Schedule'!I48","v":0},{"$f":"'20 Year Schedule'!J48","v":0},{"$f":"'20 Year Schedule'!K48","v":0},{"$f":"'20 Year Schedule'!L48","v":0},{"$f":"'20 Year Schedule'!M48","v":0},{"$f":"'20 Year Schedule'!N48","v":0},{"$f":"'20 Year Schedule'!O48","v":0},{"$f":"'20 Year Schedule'!P48","v":0},{"$f":"'20 Year Schedule'!Q48","v":0},{"$f":"'20 Year Schedule'!R48","v":0},{"$f":"'20 Year Schedule'!S48","v":0},{"$f":"'20 Year Schedule'!T48","v":0},{"$f":"'20 Year Schedule'!U48","v":0},{"$f":"'20 Year Schedule'!V48","v":0},{"$f":"'20 Year Schedule'!W48","v":0},{"$f":"'20 Year Schedule'!X48","v":0}]
[{"$f":"'20 Year Schedule'!A49","v":"3.7.1.03 Common Area Inter. Lighting Fixtures"},{"$f":"'20 Year Schedule'!D49","v":0},{"$f":"'20 Year Schedule'!E49","v":0},{"$f":"'20 Year Schedule'!F49","v":0},{"$f":"'20 Year Schedule'!G49","v":0},{"$f":"'20 Year Schedule'!H49","v":0},{"$f":"'20 Year Schedule'!I49","v":0},{"$f":"'20 Year Schedule'!J49","v":0},{"$f":"'20 Year Schedule'!K49","v":0},{"$f":"'20 Year Schedule'!L49","v":0},{"$f":"'20 Year Schedule'!M49","v":0},{"$f":"'20 Year Schedule'!N49","v":0},{"$f":"'20 Year Schedule'!O49","v":0},{"$f":"'20 Year Schedule'!P49","v":0},{"$f":"'20 Year Schedule'!Q49","v":0},{"$f":"'20 Year Schedule'!R49","v":0},{"$f":"'20 Year Schedule'!S49","v":0},{"$f":"'20 Year Schedule'!T49","v":0},{"$f":"'20 Year Schedule'!U49","v":0},{"$f":"'20 Year Schedule'!V49","v":0},{"$f":"'20 Year Schedule'!W49","v":0},{"$f":"'20 Year Schedule'!X49","v":0}]
[{"$f":"'20 Year Schedule'!A50","v":"3.7.1.04 Exit Signs"},{"$f":"'20 Year Schedule'!D50","v":0},{"$f":"'20 Year Schedule'!E50","v":0},{"$f":"'20 Year Schedule'!F50","v":0},{"$f":"'20 Year Schedule'!G50","v":0},{"$f":"'20 Year Schedule'!H50","v":0},{"$f":"'20 Year Schedule'!I50","v":0},{"$f":"'20 Year Schedule'!J50","v":0},{"$f":"'20 Year Schedule'!K50","v":0},{"$f":"'20 Year Schedule'!L50","v":0},{"$f":"'20 Year Schedule'!M50","v":0},{"$f":"'20 Year Schedule'!N50","v":0},{"$f":"'20 Year Schedule'!O50","v":0},{"$f":"'20 Year Schedule'!P50","v":0},{"$f":"'20 Year Schedule'!Q50","v":0},{"$f":"'20 Year Schedule'!R50","v":0},{"$f":"'20 Year Schedule'!S50","v":0},{"$f":"'20 Year Schedule'!T50","v":0},{"$f":"'20 Year Schedule'!U50","v":0},{"$f":"'20 Year Schedule'!V50","v":0},{"$f":"'20 Year Schedule'!W50","v":0},{"$f":"'20 Year Schedule'!X50","v":0}]
[{"$f":"'20 Year Schedule'!A51","v":"3.7.1.05 Exterior Lighting"},{"$f":"'20 Year Schedule'!D51","v":0},{"$f":"'20 Year Schedule'!E51","v":0},{"$f":"'20 Year Schedule'!F51","v":0},{"$f":"'20 Year Schedule'!G51","v":0},{"$f":"'20 Year Schedule'!H51","v":0},{"$f":"'20 Year Schedule'!I51","v":0},{"$f":"'20 Year Schedule'!J51","v":0},{"$f":"'20 Year Schedule'!K51","v":0},{"$f":"'20 Year Schedule'!L51","v":0},{"$f":"'20 Year Schedule'!M51","v":0},{"$f":"'20 Year Schedule'!N51","v":0},{"$f":"'20 Year Schedule'!O51","v":0},{"$f":"'20 Year Schedule'!P51","v":0},{"$f":"'20 Year Schedule'!Q51","v":0},{"$f":"'20 Year Schedule'!R51","v":0},{"$f":"'20 Year Schedule'!S51","v":0},{"$f":"'20 Year Schedule'!T51","v":0},{"$f":"'20 Year Schedule'!U51","v":0},{"$f":"'20 Year Schedule'!V51","v":0},{"$f":"'20 Year Schedule'!W51","v":0},{"$f":"'20 Year Schedule'!X51","v":0}]
[{"$f":"'20 Year Schedule'!A52","v":"3.7.1.9.01 Common Area Other #1"},{"$f":"'20 Year Schedule'!D52","v":0},{"$f":"'20 Year Schedule'!E52","v":0},{"$f":"'20 Year Schedule'!F52","v":0},{"$f":"'20 Year Schedule'!G52","v":0},{"$f":"'20 Year Schedule'!H52","v":0},{"$f":"'20 Year Schedule'!I52","v":0},{"$f":"'20 Year Schedule'!J52","v":0},{"$f":"'20 Year Schedule'!K52","v":0},{"$f":"'20 Year Schedule'!L52","v":0},{"$f":"'20 Year Schedule'!M52","v":0},{"$f":"'20 Year Schedule'!N52","v":0},{"$f":"'20 Year Schedule'!O52","v":0},{"$f":"'20 Year Schedule'!P52","v":0},{"$f":"'20 Year Schedule'!Q52","v":0},{"$f":"'20 Year Schedule'!R52","v":0},{"$f":"'20 Year Schedule'!S52","v":0},{"$f":"'20 Year Schedule'!T52","v":0},{"$f":"'20 Year Schedule'!U52","v":0},{"$f":"'20 Year Schedule'!V52","v":0},{"$f":"'20 Year Schedule'!W52","v":0},{"$f":"'20 Year Schedule'!X52","v":0}]
[{"$f":"'20 Year Schedule'!A53","v":"3.7.1.9.02 Common Area Other #2"},{"$f":"'20 Year Schedule'!D53","v":0},{"$f":"'20 Year Schedule'!E53","v":0},{"$f":"'20 Year Schedule'!F53","v":0},{"$f":"'20 Year Schedule'!G53","v":0},{"$f":"'20 Year Schedule'!H53","v":0},{"$f":"'20 Year Schedule'!I53","v":0},{"$f":"'20 Year Schedule'!J53","v":0},{"$f":"'20 Year Schedule'!K53","v":0},{"$f":"'20 Year Schedule'!L53","v":0},{"$f":"'20 Year Schedule'!M53","v":0},{"$f":"'20 Year Schedule'!N53","v":0},{"$f":"'20 Year Schedule'!O53","v":0},{"$f":"'20 Year Schedule'!P53","v":0},{"$f":"'20 Year Schedule'!Q53","v":0},{"$f":"'20 Year Schedule'!R53","v":0},{"$f":"'20 Year Schedule'!S53","v":0},{"$f":"'20 Year Schedule'!T53","v":0},{"$f":"'20 Year Schedule'!U53","v":0},{"$f":"'20 Year Schedule'!V53","v":0},{"$f":"'20 Year Schedule'!W53","v":0},{"$f":"'20 Year Schedule'!X53","v":0}]
[{"$f":"'20 Year Schedule'!A54","v":"3.7.2.1.01 Kitchen Cabinets"},{"$f":"'20 Year Schedule'!D54","v":0},{"$f":"'20 Year Schedule'!E54","v":0},{"$f":"'20 Year Schedule'!F54","v":0},{"$f":"'20 Year Schedule'!G54","v":0},{"$f":"'20 Year Schedule'!H54","v":0},{"$f":"'20 Year Schedule'!I54","v":0},{"$f":"'20 Year Schedule'!J54","v":0},{"$f":"'20 Year Schedule'!K54","v":0},{"$f":"'20 Year Schedule'!L54","v":0},{"$f":"'20 Year Schedule'!M54","v":0},{"$f":"'20 Year Schedule'!N54","v":0},{"$f":"'20 Year Schedule'!O54","v":0},{"$f":"'20 Year Schedule'!P54","v":0},{"$f":"'20 Year Schedule'!Q54","v":0},{"$f":"'20 Year Schedule'!R54","v":0},{"$f":"'20 Year Schedule'!S54","v":0},{"$f":"'20 Year Schedule'!T54","v":0},{"$f":"'20 Year Schedule'!U54","v":0},{"$f":"'20 Year Schedule'!V54","v":0},{"$f":"'20 Year Schedule'!W54","v":0},{"$f":"'20 Year Schedule'!X54","v":0}]
[{"$f":"'20 Year Schedule'!A55","v":"3.7.2.1.02 Kitchen Counter Tops, Sinks"},{"$f":"'20 Year Schedule'!D55","v":0},{"$f":"'20 Year Schedule'!E55","v":0},{"$f":"'20 Year Schedule'!F55","v":0},{"$f":"'20 Year Schedule'!G55","v":0},{"$f":"'20 Year Schedule'!H55","v":0},{"$f":"'20 Year Schedule'!I55","v":0},{"$f":"'20 Year Schedule'!J55","v":0},{"$f":"'20 Year Schedule'!K55","v":0},{"$f":"'20 Year Schedule'!L55","v":0},{"$f":"'20 Year Schedule'!M55","v":0},{"$f":"'20 Year Schedule'!N55","v":0},{"$f":"'20 Year Schedule'!O55","v":0},{"$f":"'20 Year Schedule'!P55","v":0},{"$f":"'20 Year Schedule'!Q55","v":0},{"$f":"'20 Year Schedule'!R55","v":0},{"$f":"'20 Year Schedule'!S55","v":0},{"$f":"'20 Year Schedule'!T55","v":0},{"$f":"'20 Year Schedule'!U55","v":0},{"$f":"'20 Year Schedule'!V55","v":0},{"$f":"'20 Year Schedule'!W55","v":0},{"$f":"'20 Year Schedule'!X55","v":0}]
[{"$f":"'20 Year Schedule'!A56","v":"3.7.2.1.03 Kitchen Floor Coverings"},{"$f":"'20 Year Schedule'!D56","v":0},{"$f":"'20 Year Schedule'!E56","v":0},{"$f":"'20 Year Schedule'!F56","v":0},{"$f":"'20 Year Schedule'!G56","v":0},{"$f":"'20 Year Schedule'!H56","v":0},{"$f":"'20 Year Schedule'!I56","v":0},{"$f":"'20 Year Schedule'!J56","v":0},{"$f":"'20 Year Schedule'!K56","v":0},{"$f":"'20 Year Schedule'!L56","v":0},{"$f":"'20 Year Schedule'!M56","v":0},{"$f":"'20 Year Schedule'!N56","v":0},{"$f":"'20 Year Schedule'!O56","v":0},{"$f":"'20 Year Schedule'!P56","v":0},{"$f":"'20 Year Schedule'!Q56","v":0},{"$f":"'20 Year Schedule'!R56","v":0},{"$f":"'20 Year Schedule'!S56","v":0},{"$f":"'20 Year Schedule'!T56","v":0},{"$f":"'20 Year Schedule'!U56","v":0},{"$f":"'20 Year Schedule'!V56","v":0},{"$f":"'20 Year Schedule'!W56","v":0},{"$f":"'20 Year Schedule'!X56","v":0}]
[{"$f":"'20 Year Schedule'!A57","v":"3.7.2.11.01 Dishwashers"},{"$f":"'20 Year Schedule'!D57","v":0},{"$f":"'20 Year Schedule'!E57","v":0},{"$f":"'20 Year Schedule'!F57","v":0},{"$f":"'20 Year Schedule'!G57","v":0},{"$f":"'20 Year Schedule'!H57","v":0},{"$f":"'20 Year Schedule'!I57","v":0},{"$f":"'20 Year Schedule'!J57","v":0},{"$f":"'20 Year Schedule'!K57","v":0},{"$f":"'20 Year Schedule'!L57","v":0},{"$f":"'20 Year Schedule'!M57","v":0},{"$f":"'20 Year Schedule'!N57","v":0},{"$f":"'20 Year Schedule'!O57","v":0},{"$f":"'20 Year Schedule'!P57","v":0},{"$f":"'20 Year Schedule'!Q57","v":0},{"$f":"'20 Year Schedule'!R57","v":0},{"$f":"'20 Year Schedule'!S57","v":0},{"$f":"'20 Year Schedule'!T57","v":0},{"$f":"'20 Year Schedule'!U57","v":0},{"$f":"'20 Year Schedule'!V57","v":0},{"$f":"'20 Year Schedule'!W57","v":0},{"$f":"'20 Year Schedule'!X57","v":0}]
[{"$f":"'20 Year Schedule'!A58","v":"3.7.2.11.02 Range Hoods"},{"$f":"'20 Year Schedule'!D58","v":0},{"$f":"'20 Year Schedule'!E58","v":0},{"$f":"'20 Year Schedule'!F58","v":0},{"$f":"'20 Year Schedule'!G58","v":0},{"$f":"'20 Year Schedule'!H58","v":0},{"$f":"'20 Year Schedule'!I58","v":0},{"$f":"'20 Year Schedule'!J58","v":0},{"$f":"'20 Year Schedule'!K58","v":0},{"$f":"'20 Year Schedule'!L58","v":0},{"$f":"'20 Year Schedule'!M58","v":0},{"$f":"'20 Year Schedule'!N58","v":0},{"$f":"'20 Year Schedule'!O58","v":0},{"$f":"'20 Year Schedule'!P58","v":0},{"$f":"'20 Year Schedule'!Q58","v":0},{"$f":"'20 Year Schedule'!R58","v":0},{"$f":"'20 Year Schedule'!S58","v":0},{"$f":"'20 Year Schedule'!T58","v":0},{"$f":"'20 Year Schedule'!U58","v":0},{"$f":"'20 Year Schedule'!V58","v":0},{"$f":"'20 Year Schedule'!W58","v":0},{"$f":"'20 Year Schedule'!X58","v":0}]
[{"$f":"'20 Year Schedule'!A59","v":"3.7.2.11.03 Ranges"},{"$f":"'20 Year Schedule'!D59","v":0},{"$f":"'20 Year Schedule'!E59","v":0},{"$f":"'20 Year Schedule'!F59","v":0},{"$f":"'20 Year Schedule'!G59","v":0},{"$f":"'20 Year Schedule'!H59","v":0},{"$f":"'20 Year Schedule'!I59","v":0},{"$f":"'20 Year Schedule'!J59","v":0},{"$f":"'20 Year Schedule'!K59","v":0},{"$f":"'20 Year Schedule'!L59","v":0},{"$f":"'20 Year Schedule'!M59","v":0},{"$f":"'20 Year Schedule'!N59","v":0},{"$f":"'20 Year Schedule'!O59","v":0},{"$f":"'20 Year Schedule'!P59","v":0},{"$f":"'20 Year Schedule'!Q59","v":0},{"$f":"'20 Year Schedule'!R59","v":0},{"$f":"'20 Year Schedule'!S59","v":0},{"$f":"'20 Year Schedule'!T59","v":0},{"$f":"'20 Year Schedule'!U59","v":0},{"$f":"'20 Year Schedule'!V59","v":0},{"$f":"'20 Year Schedule'!W59","v":0},{"$f":"'20 Year Schedule'!X59","v":0}]
[{"$f":"'20 Year Schedule'!A60","v":"3.7.2.11.04 Refrigerators 1"},{"$f":"'20 Year Schedule'!D60","v":0},{"$f":"'20 Year Schedule'!E60","v":0},{"$f":"'20 Year Schedule'!F60","v":0},{"$f":"'20 Year Schedule'!G60","v":0},{"$f":"'20 Year Schedule'!H60","v":0},{"$f":"'20 Year Schedule'!I60","v":0},{"$f":"'20 Year Schedule'!J60","v":0},{"$f":"'20 Year Schedule'!K60","v":0},{"$f":"'20 Year Schedule'!L60","v":0},{"$f":"'20 Year Schedule'!M60","v":0},{"$f":"'20 Year Schedule'!N60","v":0},{"$f":"'20 Year Schedule'!O60","v":0},{"$f":"'20 Year Schedule'!P60","v":0},{"$f":"'20 Year Schedule'!Q60","v":0},{"$f":"'20 Year Schedule'!R60","v":0},{"$f":"'20 Year Schedule'!S60","v":0},{"$f":"'20 Year Schedule'!T60","v":0},{"$f":"'20 Year Schedule'!U60","v":0},{"$f":"'20 Year Schedule'!V60","v":0},{"$f":"'20 Year Schedule'!W60","v":0},{"$f":"'20 Year Schedule'!X60","v":0}]
[{"$f":"'20 Year Schedule'!A61","v":"3.7.2.11.05 Refrigerators 2"},{"$f":"'20 Year Schedule'!D61","v":0},{"$f":"'20 Year Schedule'!E61","v":0},{"$f":"'20 Year Schedule'!F61","v":0},{"$f":"'20 Year Schedule'!G61","v":0},{"$f":"'20 Year Schedule'!H61","v":0},{"$f":"'20 Year Schedule'!I61","v":0},{"$f":"'20 Year Schedule'!J61","v":0},{"$f":"'20 Year Schedule'!K61","v":0},{"$f":"'20 Year Schedule'!L61","v":0},{"$f":"'20 Year Schedule'!M61","v":0},{"$f":"'20 Year Schedule'!N61","v":0},{"$f":"'20 Year Schedule'!O61","v":0},{"$f":"'20 Year Schedule'!P61","v":0},{"$f":"'20 Year Schedule'!Q61","v":0},{"$f":"'20 Year Schedule'!R61","v":0},{"$f":"'20 Year Schedule'!S61","v":0},{"$f":"'20 Year Schedule'!T61","v":0},{"$f":"'20 Year Schedule'!U61","v":0},{"$f":"'20 Year Schedule'!V61","v":0},{"$f":"'20 Year Schedule'!W61","v":0},{"$f":"'20 Year Schedule'!X61","v":0}]
[{"$f":"'20 Year Schedule'!A62","v":"3.7.2.19 Other Appliances"},{"$f":"'20 Year Schedule'!D62","v":0},{"$f":"'20 Year Schedule'!E62","v":0},{"$f":"'20 Year Schedule'!F62","v":0},{"$f":"'20 Year Schedule'!G62","v":0},{"$f":"'20 Year Schedule'!H62","v":0},{"$f":"'20 Year Schedule'!I62","v":0},{"$f":"'20 Year Schedule'!J62","v":0},{"$f":"'20 Year Schedule'!K62","v":0},{"$f":"'20 Year Schedule'!L62","v":0},{"$f":"'20 Year Schedule'!M62","v":0},{"$f":"'20 Year Schedule'!N62","v":0},{"$f":"'20 Year Schedule'!O62","v":0},{"$f":"'20 Year Schedule'!P62","v":0},{"$f":"'20 Year Schedule'!Q62","v":0},{"$f":"'20 Year Schedule'!R62","v":0},{"$f":"'20 Year Schedule'!S62","v":0},{"$f":"'20 Year Schedule'!T62","v":0},{"$f":"'20 Year Schedule'!U62","v":0},{"$f":"'20 Year Schedule'!V62","v":0},{"$f":"'20 Year Schedule'!W62","v":0},{"$f":"'20 Year Schedule'!X62","v":0}]
[{"$f":"'20 Year Schedule'!A63","v":"3.7.2.19.01 Kitchen Exhaust Fans"},{"$f":"'20 Year Schedule'!D63","v":0},{"$f":"'20 Year Schedule'!E63","v":0},{"$f":"'20 Year Schedule'!F63","v":0},{"$f":"'20 Year Schedule'!G63","v":0},{"$f":"'20 Year Schedule'!H63","v":0},{"$f":"'20 Year Schedule'!I63","v":0},{"$f":"'20 Year Schedule'!J63","v":0},{"$f":"'20 Year Schedule'!K63","v":0},{"$f":"'20 Year Schedule'!L63","v":0},{"$f":"'20 Year Schedule'!M63","v":0},{"$f":"'20 Year Schedule'!N63","v":0},{"$f":"'20 Year Schedule'!O63","v":0},{"$f":"'20 Year Schedule'!P63","v":0},{"$f":"'20 Year Schedule'!Q63","v":0},{"$f":"'20 Year Schedule'!R63","v":0},{"$f":"'20 Year Schedule'!S63","v":0},{"$f":"'20 Year Schedule'!T63","v":0},{"$f":"'20 Year Schedule'!U63","v":0},{"$f":"'20 Year Schedule'!V63","v":0},{"$f":"'20 Year Schedule'!W63","v":0},{"$f":"'20 Year Schedule'!X63","v":0}]
[{"$f":"'20 Year Schedule'!A64","v":"3.7.2.19.02 Kitchen Other #1"},{"$f":"'20 Year Schedule'!D64","v":0},{"$f":"'20 Year Schedule'!E64","v":0},{"$f":"'20 Year Schedule'!F64","v":0},{"$f":"'20 Year Schedule'!G64","v":0},{"$f":"'20 Year Schedule'!H64","v":0},{"$f":"'20 Year Schedule'!I64","v":0},{"$f":"'20 Year Schedule'!J64","v":0},{"$f":"'20 Year Schedule'!K64","v":0},{"$f":"'20 Year Schedule'!L64","v":0},{"$f":"'20 Year Schedule'!M64","v":0},{"$f":"'20 Year Schedule'!N64","v":0},{"$f":"'20 Year Schedule'!O64","v":0},{"$f":"'20 Year Schedule'!P64","v":0},{"$f":"'20 Year Schedule'!Q64","v":0},{"$f":"'20 Year Schedule'!R64","v":0},{"$f":"'20 Year Schedule'!S64","v":0},{"$f":"'20 Year Schedule'!T64","v":0},{"$f":"'20 Year Schedule'!U64","v":0},{"$f":"'20 Year Schedule'!V64","v":0},{"$f":"'20 Year Schedule'!W64","v":0},{"$f":"'20 Year Schedule'!X64","v":0}]
[{"$f":"'20 Year Schedule'!A65","v":"3.7.2.19.03 Kitchen Other #2"},{"$f":"'20 Year Schedule'!D65","v":0},{"$f":"'20 Year Schedule'!E65","v":0},{"$f":"'20 Year Schedule'!F65","v":0},{"$f":"'20 Year Schedule'!G65","v":0},{"$f":"'20 Year Schedule'!H65","v":0},{"$f":"'20 Year Schedule'!I65","v":0},{"$f":"'20 Year Schedule'!J65","v":0},{"$f":"'20 Year Schedule'!K65","v":0},{"$f":"'20 Year Schedule'!L65","v":0},{"$f":"'20 Year Schedule'!M65","v":0},{"$f":"'20 Year Schedule'!N65","v":0},{"$f":"'20 Year Schedule'!O65","v":0},{"$f":"'20 Year Schedule'!P65","v":0},{"$f":"'20 Year Schedule'!Q65","v":0},{"$f":"'20 Year Schedule'!R65","v":0},{"$f":"'20 Year Schedule'!S65","v":0},{"$f":"'20 Year Schedule'!T65","v":0},{"$f":"'20 Year Schedule'!U65","v":0},{"$f":"'20 Year Schedule'!V65","v":0},{"$f":"'20 Year Schedule'!W65","v":0},{"$f":"'20 Year Schedule'!X65","v":0}]
[{"$f":"'20 Year Schedule'!A66","v":"3.7.2.19.04 Kitchen Other #3"},{"$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":"'20 Year Schedule'!X66","v":0}]
[{"$f":"'20 Year Schedule'!A67","v":"3.7.2.2.01 Bath Counter Tops, Sinks"},{"$f":"'20 Year Schedule'!D67","v":0},{"$f":"'20 Year Schedule'!E67","v":0},{"$f":"'20 Year Schedule'!F67","v":0},{"$f":"'20 Year Schedule'!G67","v":0},{"$f":"'20 Year Schedule'!H67","v":0},{"$f":"'20 Year Schedule'!I67","v":0},{"$f":"'20 Year Schedule'!J67","v":0},{"$f":"'20 Year Schedule'!K67","v":0},{"$f":"'20 Year Schedule'!L67","v":0},{"$f":"'20 Year Schedule'!M67","v":0},{"$f":"'20 Year Schedule'!N67","v":0},{"$f":"'20 Year Schedule'!O67","v":0},{"$f":"'20 Year Schedule'!P67","v":0},{"$f":"'20 Year Schedule'!Q67","v":0},{"$f":"'20 Year Schedule'!R67","v":0},{"$f":"'20 Year Schedule'!S67","v":0},{"$f":"'20 Year Schedule'!T67","v":0},{"$f":"'20 Year Schedule'!U67","v":0},{"$f":"'20 Year Schedule'!V67","v":0},{"$f":"'20 Year Schedule'!W67","v":0},{"$f":"'20 Year Schedule'!X67","v":0}]
[{"$f":"'20 Year Schedule'!A68","v":"3.7.2.2.02 Bath Floor Covering"},{"$f":"'20 Year Schedule'!D68","v":0},{"$f":"'20 Year Schedule'!E68","v":0},{"$f":"'20 Year Schedule'!F68","v":0},{"$f":"'20 Year Schedule'!G68","v":0},{"$f":"'20 Year Schedule'!H68","v":0},{"$f":"'20 Year Schedule'!I68","v":0},{"$f":"'20 Year Schedule'!J68","v":0},{"$f":"'20 Year Schedule'!K68","v":0},{"$f":"'20 Year Schedule'!L68","v":0},{"$f":"'20 Year Schedule'!M68","v":0},{"$f":"'20 Year Schedule'!N68","v":0},{"$f":"'20 Year Schedule'!O68","v":0},{"$f":"'20 Year Schedule'!P68","v":0},{"$f":"'20 Year Schedule'!Q68","v":0},{"$f":"'20 Year Schedule'!R68","v":0},{"$f":"'20 Year Schedule'!S68","v":0},{"$f":"'20 Year Schedule'!T68","v":0},{"$f":"'20 Year Schedule'!U68","v":0},{"$f":"'20 Year Schedule'!V68","v":0},{"$f":"'20 Year Schedule'!W68","v":0},{"$f":"'20 Year Schedule'!X68","v":0}]
[{"$f":"'20 Year Schedule'!A69","v":"3.7.2.2.03 Bath Vanities"},{"$f":"'20 Year Schedule'!D69","v":0},{"$f":"'20 Year Schedule'!E69","v":0},{"$f":"'20 Year Schedule'!F69","v":0},{"$f":"'20 Year Schedule'!G69","v":0},{"$f":"'20 Year Schedule'!H69","v":0},{"$f":"'20 Year Schedule'!I69","v":0},{"$f":"'20 Year Schedule'!J69","v":0},{"$f":"'20 Year Schedule'!K69","v":0},{"$f":"'20 Year Schedule'!L69","v":0},{"$f":"'20 Year Schedule'!M69","v":0},{"$f":"'20 Year Schedule'!N69","v":0},{"$f":"'20 Year Schedule'!O69","v":0},{"$f":"'20 Year Schedule'!P69","v":0},{"$f":"'20 Year Schedule'!Q69","v":0},{"$f":"'20 Year Schedule'!R69","v":0},{"$f":"'20 Year Schedule'!S69","v":0},{"$f":"'20 Year Schedule'!T69","v":0},{"$f":"'20 Year Schedule'!U69","v":0},{"$f":"'20 Year Schedule'!V69","v":0},{"$f":"'20 Year Schedule'!W69","v":0},{"$f":"'20 Year Schedule'!X69","v":0}]
[{"$f":"'20 Year Schedule'!A70","v":"3.7.2.29.01 Bath Other #1"},{"$f":"'20 Year Schedule'!D70","v":0},{"$f":"'20 Year Schedule'!E70","v":0},{"$f":"'20 Year Schedule'!F70","v":0},{"$f":"'20 Year Schedule'!G70","v":0},{"$f":"'20 Year Schedule'!H70","v":0},{"$f":"'20 Year Schedule'!I70","v":0},{"$f":"'20 Year Schedule'!J70","v":0},{"$f":"'20 Year Schedule'!K70","v":0},{"$f":"'20 Year Schedule'!L70","v":0},{"$f":"'20 Year Schedule'!M70","v":0},{"$f":"'20 Year Schedule'!N70","v":0},{"$f":"'20 Year Schedule'!O70","v":0},{"$f":"'20 Year Schedule'!P70","v":0},{"$f":"'20 Year Schedule'!Q70","v":0},{"$f":"'20 Year Schedule'!R70","v":0},{"$f":"'20 Year Schedule'!S70","v":0},{"$f":"'20 Year Schedule'!T70","v":0},{"$f":"'20 Year Schedule'!U70","v":0},{"$f":"'20 Year Schedule'!V70","v":0},{"$f":"'20 Year Schedule'!W70","v":0},{"$f":"'20 Year Schedule'!X70","v":0}]
[{"$f":"'20 Year Schedule'!A71","v":"3.7.2.29.02 Bath Other #2"},{"$f":"'20 Year Schedule'!D71","v":0},{"$f":"'20 Year Schedule'!E71","v":0},{"$f":"'20 Year Schedule'!F71","v":0},{"$f":"'20 Year Schedule'!G71","v":0},{"$f":"'20 Year Schedule'!H71","v":0},{"$f":"'20 Year Schedule'!I71","v":0},{"$f":"'20 Year Schedule'!J71","v":0},{"$f":"'20 Year Schedule'!K71","v":0},{"$f":"'20 Year Schedule'!L71","v":0},{"$f":"'20 Year Schedule'!M71","v":0},{"$f":"'20 Year Schedule'!N71","v":0},{"$f":"'20 Year Schedule'!O71","v":0},{"$f":"'20 Year Schedule'!P71","v":0},{"$f":"'20 Year Schedule'!Q71","v":0},{"$f":"'20 Year Schedule'!R71","v":0},{"$f":"'20 Year Schedule'!S71","v":0},{"$f":"'20 Year Schedule'!T71","v":0},{"$f":"'20 Year Schedule'!U71","v":0},{"$f":"'20 Year Schedule'!V71","v":0},{"$f":"'20 Year Schedule'!W71","v":0},{"$f":"'20 Year Schedule'!X71","v":0}]
[{"$f":"'20 Year Schedule'!A72","v":"3.7.2.29.03 Bath Other #3"},{"$f":"'20 Year Schedule'!D72","v":0},{"$f":"'20 Year Schedule'!E72","v":0},{"$f":"'20 Year Schedule'!F72","v":0},{"$f":"'20 Year Schedule'!G72","v":0},{"$f":"'20 Year Schedule'!H72","v":0},{"$f":"'20 Year Schedule'!I72","v":0},{"$f":"'20 Year Schedule'!J72","v":0},{"$f":"'20 Year Schedule'!K72","v":0},{"$f":"'20 Year Schedule'!L72","v":0},{"$f":"'20 Year Schedule'!M72","v":0},{"$f":"'20 Year Schedule'!N72","v":0},{"$f":"'20 Year Schedule'!O72","v":0},{"$f":"'20 Year Schedule'!P72","v":0},{"$f":"'20 Year Schedule'!Q72","v":0},{"$f":"'20 Year Schedule'!R72","v":0},{"$f":"'20 Year Schedule'!S72","v":0},{"$f":"'20 Year Schedule'!T72","v":0},{"$f":"'20 Year Schedule'!U72","v":0},{"$f":"'20 Year Schedule'!V72","v":0},{"$f":"'20 Year Schedule'!W72","v":0},{"$f":"'20 Year Schedule'!X72","v":0}]
[{"$f":"'20 Year Schedule'!A73","v":"3.7.2.29.04 Bath Other #4"},{"$f":"'20 Year Schedule'!D73","v":0},{"$f":"'20 Year Schedule'!E73","v":0},{"$f":"'20 Year Schedule'!F73","v":0},{"$f":"'20 Year Schedule'!G73","v":0},{"$f":"'20 Year Schedule'!H73","v":0},{"$f":"'20 Year Schedule'!I73","v":0},{"$f":"'20 Year Schedule'!J73","v":0},{"$f":"'20 Year Schedule'!K73","v":0},{"$f":"'20 Year Schedule'!L73","v":0},{"$f":"'20 Year Schedule'!M73","v":0},{"$f":"'20 Year Schedule'!N73","v":0},{"$f":"'20 Year Schedule'!O73","v":0},{"$f":"'20 Year Schedule'!P73","v":0},{"$f":"'20 Year Schedule'!Q73","v":0},{"$f":"'20 Year Schedule'!R73","v":0},{"$f":"'20 Year Schedule'!S73","v":0},{"$f":"'20 Year Schedule'!T73","v":0},{"$f":"'20 Year Schedule'!U73","v":0},{"$f":"'20 Year Schedule'!V73","v":0},{"$f":"'20 Year Schedule'!W73","v":0},{"$f":"'20 Year Schedule'!X73","v":0}]
[{"$f":"'20 Year Schedule'!A74","v":"3.7.2.3.01 Interior Carpet"},{"$f":"'20 Year Schedule'!D74","v":0},{"$f":"'20 Year Schedule'!E74","v":0},{"$f":"'20 Year Schedule'!F74","v":0},{"$f":"'20 Year Schedule'!G74","v":0},{"$f":"'20 Year Schedule'!H74","v":0},{"$f":"'20 Year Schedule'!I74","v":0},{"$f":"'20 Year Schedule'!J74","v":0},{"$f":"'20 Year Schedule'!K74","v":0},{"$f":"'20 Year Schedule'!L74","v":0},{"$f":"'20 Year Schedule'!M74","v":0},{"$f":"'20 Year Schedule'!N74","v":0},{"$f":"'20 Year Schedule'!O74","v":0},{"$f":"'20 Year Schedule'!P74","v":0},{"$f":"'20 Year Schedule'!Q74","v":0},{"$f":"'20 Year Schedule'!R74","v":0},{"$f":"'20 Year Schedule'!S74","v":0},{"$f":"'20 Year Schedule'!T74","v":0},{"$f":"'20 Year Schedule'!U74","v":0},{"$f":"'20 Year Schedule'!V74","v":0},{"$f":"'20 Year Schedule'!W74","v":0},{"$f":"'20 Year Schedule'!X74","v":0}]
[{"$f":"'20 Year Schedule'!A75","v":"3.7.2.3.02 Interior Doors"},{"$f":"'20 Year Schedule'!D75","v":0},{"$f":"'20 Year Schedule'!E75","v":0},{"$f":"'20 Year Schedule'!F75","v":0},{"$f":"'20 Year Schedule'!G75","v":0},{"$f":"'20 Year Schedule'!H75","v":0},{"$f":"'20 Year Schedule'!I75","v":0},{"$f":"'20 Year Schedule'!J75","v":0},{"$f":"'20 Year Schedule'!K75","v":0},{"$f":"'20 Year Schedule'!L75","v":0},{"$f":"'20 Year Schedule'!M75","v":0},{"$f":"'20 Year Schedule'!N75","v":0},{"$f":"'20 Year Schedule'!O75","v":0},{"$f":"'20 Year Schedule'!P75","v":0},{"$f":"'20 Year Schedule'!Q75","v":0},{"$f":"'20 Year Schedule'!R75","v":0},{"$f":"'20 Year Schedule'!S75","v":0},{"$f":"'20 Year Schedule'!T75","v":0},{"$f":"'20 Year Schedule'!U75","v":0},{"$f":"'20 Year Schedule'!V75","v":0},{"$f":"'20 Year Schedule'!W75","v":0},{"$f":"'20 Year Schedule'!X75","v":0}]
[{"$f":"'20 Year Schedule'!A76","v":"3.7.2.3.03 Interior Painting"},{"$f":"'20 Year Schedule'!D76","v":0},{"$f":"'20 Year Schedule'!E76","v":0},{"$f":"'20 Year Schedule'!F76","v":0},{"$f":"'20 Year Schedule'!G76","v":0},{"$f":"'20 Year Schedule'!H76","v":0},{"$f":"'20 Year Schedule'!I76","v":0},{"$f":"'20 Year Schedule'!J76","v":0},{"$f":"'20 Year Schedule'!K76","v":0},{"$f":"'20 Year Schedule'!L76","v":0},{"$f":"'20 Year Schedule'!M76","v":0},{"$f":"'20 Year Schedule'!N76","v":0},{"$f":"'20 Year Schedule'!O76","v":0},{"$f":"'20 Year Schedule'!P76","v":0},{"$f":"'20 Year Schedule'!Q76","v":0},{"$f":"'20 Year Schedule'!R76","v":0},{"$f":"'20 Year Schedule'!S76","v":0},{"$f":"'20 Year Schedule'!T76","v":0},{"$f":"'20 Year Schedule'!U76","v":0},{"$f":"'20 Year Schedule'!V76","v":0},{"$f":"'20 Year Schedule'!W76","v":0},{"$f":"'20 Year Schedule'!X76","v":0}]
[{"$f":"'20 Year Schedule'!A77","v":"3.7.2.39.01 Interior Other #1"},{"$f":"'20 Year Schedule'!D77","v":0},{"$f":"'20 Year Schedule'!E77","v":0},{"$f":"'20 Year Schedule'!F77","v":0},{"$f":"'20 Year Schedule'!G77","v":0},{"$f":"'20 Year Schedule'!H77","v":0},{"$f":"'20 Year Schedule'!I77","v":0},{"$f":"'20 Year Schedule'!J77","v":0},{"$f":"'20 Year Schedule'!K77","v":0},{"$f":"'20 Year Schedule'!L77","v":0},{"$f":"'20 Year Schedule'!M77","v":0},{"$f":"'20 Year Schedule'!N77","v":0},{"$f":"'20 Year Schedule'!O77","v":0},{"$f":"'20 Year Schedule'!P77","v":0},{"$f":"'20 Year Schedule'!Q77","v":0},{"$f":"'20 Year Schedule'!R77","v":0},{"$f":"'20 Year Schedule'!S77","v":0},{"$f":"'20 Year Schedule'!T77","v":0},{"$f":"'20 Year Schedule'!U77","v":0},{"$f":"'20 Year Schedule'!V77","v":0},{"$f":"'20 Year Schedule'!W77","v":0},{"$f":"'20 Year Schedule'!X77","v":0}]
[{"$f":"'20 Year Schedule'!A78","v":"3.7.2.39.02 Interior Other #2"},{"$f":"'20 Year Schedule'!D78","v":0},{"$f":"'20 Year Schedule'!E78","v":0},{"$f":"'20 Year Schedule'!F78","v":0},{"$f":"'20 Year Schedule'!G78","v":0},{"$f":"'20 Year Schedule'!H78","v":0},{"$f":"'20 Year Schedule'!I78","v":0},{"$f":"'20 Year Schedule'!J78","v":0},{"$f":"'20 Year Schedule'!K78","v":0},{"$f":"'20 Year Schedule'!L78","v":0},{"$f":"'20 Year Schedule'!M78","v":0},{"$f":"'20 Year Schedule'!N78","v":0},{"$f":"'20 Year Schedule'!O78","v":0},{"$f":"'20 Year Schedule'!P78","v":0},{"$f":"'20 Year Schedule'!Q78","v":0},{"$f":"'20 Year Schedule'!R78","v":0},{"$f":"'20 Year Schedule'!S78","v":0},{"$f":"'20 Year Schedule'!T78","v":0},{"$f":"'20 Year Schedule'!U78","v":0},{"$f":"'20 Year Schedule'!V78","v":0},{"$f":"'20 Year Schedule'!W78","v":0},{"$f":"'20 Year Schedule'!X78","v":0}]
[{"$f":"'20 Year Schedule'!A79","v":"3.7.2.39.03 Interior Other #3"},{"$f":"'20 Year Schedule'!D79","v":0},{"$f":"'20 Year Schedule'!E79","v":0},{"$f":"'20 Year Schedule'!F79","v":0},{"$f":"'20 Year Schedule'!G79","v":0},{"$f":"'20 Year Schedule'!H79","v":0},{"$f":"'20 Year Schedule'!I79","v":0},{"$f":"'20 Year Schedule'!J79","v":0},{"$f":"'20 Year Schedule'!K79","v":0},{"$f":"'20 Year Schedule'!L79","v":0},{"$f":"'20 Year Schedule'!M79","v":0},{"$f":"'20 Year Schedule'!N79","v":0},{"$f":"'20 Year Schedule'!O79","v":0},{"$f":"'20 Year Schedule'!P79","v":0},{"$f":"'20 Year Schedule'!Q79","v":0},{"$f":"'20 Year Schedule'!R79","v":0},{"$f":"'20 Year Schedule'!S79","v":0},{"$f":"'20 Year Schedule'!T79","v":0},{"$f":"'20 Year Schedule'!U79","v":0},{"$f":"'20 Year Schedule'!V79","v":0},{"$f":"'20 Year Schedule'!W79","v":0},{"$f":"'20 Year Schedule'!X79","v":0}]
[{"$f":"'20 Year Schedule'!A80","v":"3.7.2.39.04 Interior Other #4"},{"$f":"'20 Year Schedule'!D80","v":0},{"$f":"'20 Year Schedule'!E80","v":0},{"$f":"'20 Year Schedule'!F80","v":0},{"$f":"'20 Year Schedule'!G80","v":0},{"$f":"'20 Year Schedule'!H80","v":0},{"$f":"'20 Year Schedule'!I80","v":0},{"$f":"'20 Year Schedule'!J80","v":0},{"$f":"'20 Year Schedule'!K80","v":0},{"$f":"'20 Year Schedule'!L80","v":0},{"$f":"'20 Year Schedule'!M80","v":0},{"$f":"'20 Year Schedule'!N80","v":0},{"$f":"'20 Year Schedule'!O80","v":0},{"$f":"'20 Year Schedule'!P80","v":0},{"$f":"'20 Year Schedule'!Q80","v":0},{"$f":"'20 Year Schedule'!R80","v":0},{"$f":"'20 Year Schedule'!S80","v":0},{"$f":"'20 Year Schedule'!T80","v":0},{"$f":"'20 Year Schedule'!U80","v":0},{"$f":"'20 Year Schedule'!V80","v":0},{"$f":"'20 Year Schedule'!W80","v":0},{"$f":"'20 Year Schedule'!X80","v":0}]
[{"$f":"'20 Year Schedule'!A81","v":"3.7.2.4.01 Ceiling Fans"},{"$f":"'20 Year Schedule'!D81","v":0},{"$f":"'20 Year Schedule'!E81","v":0},{"$f":"'20 Year Schedule'!F81","v":0},{"$f":"'20 Year Schedule'!G81","v":0},{"$f":"'20 Year Schedule'!H81","v":0},{"$f":"'20 Year Schedule'!I81","v":0},{"$f":"'20 Year Schedule'!J81","v":0},{"$f":"'20 Year Schedule'!K81","v":0},{"$f":"'20 Year Schedule'!L81","v":0},{"$f":"'20 Year Schedule'!M81","v":0},{"$f":"'20 Year Schedule'!N81","v":0},{"$f":"'20 Year Schedule'!O81","v":0},{"$f":"'20 Year Schedule'!P81","v":0},{"$f":"'20 Year Schedule'!Q81","v":0},{"$f":"'20 Year Schedule'!R81","v":0},{"$f":"'20 Year Schedule'!S81","v":0},{"$f":"'20 Year Schedule'!T81","v":0},{"$f":"'20 Year Schedule'!U81","v":0},{"$f":"'20 Year Schedule'!V81","v":0},{"$f":"'20 Year Schedule'!W81","v":0},{"$f":"'20 Year Schedule'!X81","v":0}]
[{"$f":"'20 Year Schedule'!A82","v":"3.7.2.4.02 In-Unit Lighting Bulbs"},{"$f":"'20 Year Schedule'!D82","v":0},{"$f":"'20 Year Schedule'!E82","v":0},{"$f":"'20 Year Schedule'!F82","v":0},{"$f":"'20 Year Schedule'!G82","v":0},{"$f":"'20 Year Schedule'!H82","v":0},{"$f":"'20 Year Schedule'!I82","v":0},{"$f":"'20 Year Schedule'!J82","v":0},{"$f":"'20 Year Schedule'!K82","v":0},{"$f":"'20 Year Schedule'!L82","v":0},{"$f":"'20 Year Schedule'!M82","v":0},{"$f":"'20 Year Schedule'!N82","v":0},{"$f":"'20 Year Schedule'!O82","v":0},{"$f":"'20 Year Schedule'!P82","v":0},{"$f":"'20 Year Schedule'!Q82","v":0},{"$f":"'20 Year Schedule'!R82","v":0},{"$f":"'20 Year Schedule'!S82","v":0},{"$f":"'20 Year Schedule'!T82","v":0},{"$f":"'20 Year Schedule'!U82","v":0},{"$f":"'20 Year Schedule'!V82","v":0},{"$f":"'20 Year Schedule'!W82","v":0},{"$f":"'20 Year Schedule'!X82","v":0}]
[{"$f":"'20 Year Schedule'!A83","v":"3.7.2.4.03 In-Unit Lighting Fixtures"},{"$f":"'20 Year Schedule'!D83","v":0},{"$f":"'20 Year Schedule'!E83","v":0},{"$f":"'20 Year Schedule'!F83","v":0},{"$f":"'20 Year Schedule'!G83","v":0},{"$f":"'20 Year Schedule'!H83","v":0},{"$f":"'20 Year Schedule'!I83","v":0},{"$f":"'20 Year Schedule'!J83","v":0},{"$f":"'20 Year Schedule'!K83","v":0},{"$f":"'20 Year Schedule'!L83","v":0},{"$f":"'20 Year Schedule'!M83","v":0},{"$f":"'20 Year Schedule'!N83","v":0},{"$f":"'20 Year Schedule'!O83","v":0},{"$f":"'20 Year Schedule'!P83","v":0},{"$f":"'20 Year Schedule'!Q83","v":0},{"$f":"'20 Year Schedule'!R83","v":0},{"$f":"'20 Year Schedule'!S83","v":0},{"$f":"'20 Year Schedule'!T83","v":0},{"$f":"'20 Year Schedule'!U83","v":0},{"$f":"'20 Year Schedule'!V83","v":0},{"$f":"'20 Year Schedule'!W83","v":0},{"$f":"'20 Year Schedule'!X83","v":0}]
[{"$f":"'20 Year Schedule'!A84","v":"3.7.2.4.04 In-Unit Electrical Other #1"},{"$f":"'20 Year Schedule'!D84","v":0},{"$f":"'20 Year Schedule'!E84","v":0},{"$f":"'20 Year Schedule'!F84","v":0},{"$f":"'20 Year Schedule'!G84","v":0},{"$f":"'20 Year Schedule'!H84","v":0},{"$f":"'20 Year Schedule'!I84","v":0},{"$f":"'20 Year Schedule'!J84","v":0},{"$f":"'20 Year Schedule'!K84","v":0},{"$f":"'20 Year Schedule'!L84","v":0},{"$f":"'20 Year Schedule'!M84","v":0},{"$f":"'20 Year Schedule'!N84","v":0},{"$f":"'20 Year Schedule'!O84","v":0},{"$f":"'20 Year Schedule'!P84","v":0},{"$f":"'20 Year Schedule'!Q84","v":0},{"$f":"'20 Year Schedule'!R84","v":0},{"$f":"'20 Year Schedule'!S84","v":0},{"$f":"'20 Year Schedule'!T84","v":0},{"$f":"'20 Year Schedule'!U84","v":0},{"$f":"'20 Year Schedule'!V84","v":0},{"$f":"'20 Year Schedule'!W84","v":0},{"$f":"'20 Year Schedule'!X84","v":0}]
[{"$f":"'20 Year Schedule'!A85","v":"3.7.2.4.05 In-Unit Electrical Other #2"},{"$f":"'20 Year Schedule'!D85","v":0},{"$f":"'20 Year Schedule'!E85","v":0},{"$f":"'20 Year Schedule'!F85","v":0},{"$f":"'20 Year Schedule'!G85","v":0},{"$f":"'20 Year Schedule'!H85","v":0},{"$f":"'20 Year Schedule'!I85","v":0},{"$f":"'20 Year Schedule'!J85","v":0},{"$f":"'20 Year Schedule'!K85","v":0},{"$f":"'20 Year Schedule'!L85","v":0},{"$f":"'20 Year Schedule'!M85","v":0},{"$f":"'20 Year Schedule'!N85","v":0},{"$f":"'20 Year Schedule'!O85","v":0},{"$f":"'20 Year Schedule'!P85","v":0},{"$f":"'20 Year Schedule'!Q85","v":0},{"$f":"'20 Year Schedule'!R85","v":0},{"$f":"'20 Year Schedule'!S85","v":0},{"$f":"'20 Year Schedule'!T85","v":0},{"$f":"'20 Year Schedule'!U85","v":0},{"$f":"'20 Year Schedule'!V85","v":0},{"$f":"'20 Year Schedule'!W85","v":0},{"$f":"'20 Year Schedule'!X85","v":0}]
[{"$f":"'20 Year Schedule'!A86","v":"3.8.01 Other #01"},{"$f":"'20 Year Schedule'!D86","v":0},{"$f":"'20 Year Schedule'!E86","v":0},{"$f":"'20 Year Schedule'!F86","v":0},{"$f":"'20 Year Schedule'!G86","v":0},{"$f":"'20 Year Schedule'!H86","v":0},{"$f":"'20 Year Schedule'!I86","v":0},{"$f":"'20 Year Schedule'!J86","v":0},{"$f":"'20 Year Schedule'!K86","v":0},{"$f":"'20 Year Schedule'!L86","v":0},{"$f":"'20 Year Schedule'!M86","v":0},{"$f":"'20 Year Schedule'!N86","v":0},{"$f":"'20 Year Schedule'!O86","v":0},{"$f":"'20 Year Schedule'!P86","v":0},{"$f":"'20 Year Schedule'!Q86","v":0},{"$f":"'20 Year Schedule'!R86","v":0},{"$f":"'20 Year Schedule'!S86","v":0},{"$f":"'20 Year Schedule'!T86","v":0},{"$f":"'20 Year Schedule'!U86","v":0},{"$f":"'20 Year Schedule'!V86","v":0},{"$f":"'20 Year Schedule'!W86","v":0},{"$f":"'20 Year Schedule'!X86","v":0}]
[{"$f":"'20 Year Schedule'!A87","v":"3.8.02 Other #02"},{"$f":"'20 Year Schedule'!D87","v":0},{"$f":"'20 Year Schedule'!E87","v":0},{"$f":"'20 Year Schedule'!F87","v":0},{"$f":"'20 Year Schedule'!G87","v":0},{"$f":"'20 Year Schedule'!H87","v":0},{"$f":"'20 Year Schedule'!I87","v":0},{"$f":"'20 Year Schedule'!J87","v":0},{"$f":"'20 Year Schedule'!K87","v":0},{"$f":"'20 Year Schedule'!L87","v":0},{"$f":"'20 Year Schedule'!M87","v":0},{"$f":"'20 Year Schedule'!N87","v":0},{"$f":"'20 Year Schedule'!O87","v":0},{"$f":"'20 Year Schedule'!P87","v":0},{"$f":"'20 Year Schedule'!Q87","v":0},{"$f":"'20 Year Schedule'!R87","v":0},{"$f":"'20 Year Schedule'!S87","v":0},{"$f":"'20 Year Schedule'!T87","v":0},{"$f":"'20 Year Schedule'!U87","v":0},{"$f":"'20 Year Schedule'!V87","v":0},{"$f":"'20 Year Schedule'!W87","v":0},{"$f":"'20 Year Schedule'!X87","v":0}]
[{"$f":"'20 Year Schedule'!A88","v":"3.8.03 Other #03"},{"$f":"'20 Year Schedule'!D88","v":0},{"$f":"'20 Year Schedule'!E88","v":0},{"$f":"'20 Year Schedule'!F88","v":0},{"$f":"'20 Year Schedule'!G88","v":0},{"$f":"'20 Year Schedule'!H88","v":0},{"$f":"'20 Year Schedule'!I88","v":0},{"$f":"'20 Year Schedule'!J88","v":0},{"$f":"'20 Year Schedule'!K88","v":0},{"$f":"'20 Year Schedule'!L88","v":0},{"$f":"'20 Year Schedule'!M88","v":0},{"$f":"'20 Year Schedule'!N88","v":0},{"$f":"'20 Year Schedule'!O88","v":0},{"$f":"'20 Year Schedule'!P88","v":0},{"$f":"'20 Year Schedule'!Q88","v":0},{"$f":"'20 Year Schedule'!R88","v":0},{"$f":"'20 Year Schedule'!S88","v":0},{"$f":"'20 Year Schedule'!T88","v":0},{"$f":"'20 Year Schedule'!U88","v":0},{"$f":"'20 Year Schedule'!V88","v":0},{"$f":"'20 Year Schedule'!W88","v":0},{"$f":"'20 Year Schedule'!X88","v":0}]
[{"$f":"'20 Year Schedule'!A89","v":"3.8.04 Other #04"},{"$f":"'20 Year Schedule'!D89","v":0},{"$f":"'20 Year Schedule'!E89","v":0},{"$f":"'20 Year Schedule'!F89","v":0},{"$f":"'20 Year Schedule'!G89","v":0},{"$f":"'20 Year Schedule'!H89","v":0},{"$f":"'20 Year Schedule'!I89","v":0},{"$f":"'20 Year Schedule'!J89","v":0},{"$f":"'20 Year Schedule'!K89","v":0},{"$f":"'20 Year Schedule'!L89","v":0},{"$f":"'20 Year Schedule'!M89","v":0},{"$f":"'20 Year Schedule'!N89","v":0},{"$f":"'20 Year Schedule'!O89","v":0},{"$f":"'20 Year Schedule'!P89","v":0},{"$f":"'20 Year Schedule'!Q89","v":0},{"$f":"'20 Year Schedule'!R89","v":0},{"$f":"'20 Year Schedule'!S89","v":0},{"$f":"'20 Year Schedule'!T89","v":0},{"$f":"'20 Year Schedule'!U89","v":0},{"$f":"'20 Year Schedule'!V89","v":0},{"$f":"'20 Year Schedule'!W89","v":0},{"$f":"'20 Year Schedule'!X89","v":0}]
[{"$f":"'20 Year Schedule'!A90","v":"3.8.05 Other #05"},{"$f":"'20 Year Schedule'!D90","v":0},{"$f":"'20 Year Schedule'!E90","v":0},{"$f":"'20 Year Schedule'!F90","v":0},{"$f":"'20 Year Schedule'!G90","v":0},{"$f":"'20 Year Schedule'!H90","v":0},{"$f":"'20 Year Schedule'!I90","v":0},{"$f":"'20 Year Schedule'!J90","v":0},{"$f":"'20 Year Schedule'!K90","v":0},{"$f":"'20 Year Schedule'!L90","v":0},{"$f":"'20 Year Schedule'!M90","v":0},{"$f":"'20 Year Schedule'!N90","v":0},{"$f":"'20 Year Schedule'!O90","v":0},{"$f":"'20 Year Schedule'!P90","v":0},{"$f":"'20 Year Schedule'!Q90","v":0},{"$f":"'20 Year Schedule'!R90","v":0},{"$f":"'20 Year Schedule'!S90","v":0},{"$f":"'20 Year Schedule'!T90","v":0},{"$f":"'20 Year Schedule'!U90","v":0},{"$f":"'20 Year Schedule'!V90","v":0},{"$f":"'20 Year Schedule'!W90","v":0},{"$f":"'20 Year Schedule'!X90","v":0}]
[{"$f":"'20 Year Schedule'!A91","v":"3.8.06 Other #06"},{"$f":"'20 Year Schedule'!D91","v":0},{"$f":"'20 Year Schedule'!E91","v":0},{"$f":"'20 Year Schedule'!F91","v":0},{"$f":"'20 Year Schedule'!G91","v":0},{"$f":"'20 Year Schedule'!H91","v":0},{"$f":"'20 Year Schedule'!I91","v":0},{"$f":"'20 Year Schedule'!J91","v":0},{"$f":"'20 Year Schedule'!K91","v":0},{"$f":"'20 Year Schedule'!L91","v":0},{"$f":"'20 Year Schedule'!M91","v":0},{"$f":"'20 Year Schedule'!N91","v":0},{"$f":"'20 Year Schedule'!O91","v":0},{"$f":"'20 Year Schedule'!P91","v":0},{"$f":"'20 Year Schedule'!Q91","v":0},{"$f":"'20 Year Schedule'!R91","v":0},{"$f":"'20 Year Schedule'!S91","v":0},{"$f":"'20 Year Schedule'!T91","v":0},{"$f":"'20 Year Schedule'!U91","v":0},{"$f":"'20 Year Schedule'!V91","v":0},{"$f":"'20 Year Schedule'!W91","v":0},{"$f":"'20 Year Schedule'!X91","v":0}]
[{"$f":"'20 Year Schedule'!A92","v":"3.8.07 Other #07"},{"$f":"'20 Year Schedule'!D92","v":0},{"$f":"'20 Year Schedule'!E92","v":0},{"$f":"'20 Year Schedule'!F92","v":0},{"$f":"'20 Year Schedule'!G92","v":0},{"$f":"'20 Year Schedule'!H92","v":0},{"$f":"'20 Year Schedule'!I92","v":0},{"$f":"'20 Year Schedule'!J92","v":0},{"$f":"'20 Year Schedule'!K92","v":0},{"$f":"'20 Year Schedule'!L92","v":0},{"$f":"'20 Year Schedule'!M92","v":0},{"$f":"'20 Year Schedule'!N92","v":0},{"$f":"'20 Year Schedule'!O92","v":0},{"$f":"'20 Year Schedule'!P92","v":0},{"$f":"'20 Year Schedule'!Q92","v":0},{"$f":"'20 Year Schedule'!R92","v":0},{"$f":"'20 Year Schedule'!S92","v":0},{"$f":"'20 Year Schedule'!T92","v":0},{"$f":"'20 Year Schedule'!U92","v":0},{"$f":"'20 Year Schedule'!V92","v":0},{"$f":"'20 Year Schedule'!W92","v":0},{"$f":"'20 Year Schedule'!X92","v":0}]
[{"$f":"'20 Year Schedule'!A93","v":"3.8.08 Other #08"},{"$f":"'20 Year Schedule'!D93","v":0},{"$f":"'20 Year Schedule'!E93","v":0},{"$f":"'20 Year Schedule'!F93","v":0},{"$f":"'20 Year Schedule'!G93","v":0},{"$f":"'20 Year Schedule'!H93","v":0},{"$f":"'20 Year Schedule'!I93","v":0},{"$f":"'20 Year Schedule'!J93","v":0},{"$f":"'20 Year Schedule'!K93","v":0},{"$f":"'20 Year Schedule'!L93","v":0},{"$f":"'20 Year Schedule'!M93","v":0},{"$f":"'20 Year Schedule'!N93","v":0},{"$f":"'20 Year Schedule'!O93","v":0},{"$f":"'20 Year Schedule'!P93","v":0},{"$f":"'20 Year Schedule'!Q93","v":0},{"$f":"'20 Year Schedule'!R93","v":0},{"$f":"'20 Year Schedule'!S93","v":0},{"$f":"'20 Year Schedule'!T93","v":0},{"$f":"'20 Year Schedule'!U93","v":0},{"$f":"'20 Year Schedule'!V93","v":0},{"$f":"'20 Year Schedule'!W93","v":0},{"$f":"'20 Year Schedule'!X93","v":0}]
[{"$f":"'20 Year Schedule'!A94","v":"3.8.09 Other #09"},{"$f":"'20 Year Schedule'!D94","v":0},{"$f":"'20 Year Schedule'!E94","v":0},{"$f":"'20 Year Schedule'!F94","v":0},{"$f":"'20 Year Schedule'!G94","v":0},{"$f":"'20 Year Schedule'!H94","v":0},{"$f":"'20 Year Schedule'!I94","v":0},{"$f":"'20 Year Schedule'!J94","v":0},{"$f":"'20 Year Schedule'!K94","v":0},{"$f":"'20 Year Schedule'!L94","v":0},{"$f":"'20 Year Schedule'!M94","v":0},{"$f":"'20 Year Schedule'!N94","v":0},{"$f":"'20 Year Schedule'!O94","v":0},{"$f":"'20 Year Schedule'!P94","v":0},{"$f":"'20 Year Schedule'!Q94","v":0},{"$f":"'20 Year Schedule'!R94","v":0},{"$f":"'20 Year Schedule'!S94","v":0},{"$f":"'20 Year Schedule'!T94","v":0},{"$f":"'20 Year Schedule'!U94","v":0},{"$f":"'20 Year Schedule'!V94","v":0},{"$f":"'20 Year Schedule'!W94","v":0},{"$f":"'20 Year Schedule'!X94","v":0}]
[{"$f":"'20 Year Schedule'!A95","v":"3.8.10 Other #10"},{"$f":"'20 Year Schedule'!D95","v":0},{"$f":"'20 Year Schedule'!E95","v":0},{"$f":"'20 Year Schedule'!F95","v":0},{"$f":"'20 Year Schedule'!G95","v":0},{"$f":"'20 Year Schedule'!H95","v":0},{"$f":"'20 Year Schedule'!I95","v":0},{"$f":"'20 Year Schedule'!J95","v":0},{"$f":"'20 Year Schedule'!K95","v":0},{"$f":"'20 Year Schedule'!L95","v":0},{"$f":"'20 Year Schedule'!M95","v":0},{"$f":"'20 Year Schedule'!N95","v":0},{"$f":"'20 Year Schedule'!O95","v":0},{"$f":"'20 Year Schedule'!P95","v":0},{"$f":"'20 Year Schedule'!Q95","v":0},{"$f":"'20 Year Schedule'!R95","v":0},{"$f":"'20 Year Schedule'!S95","v":0},{"$f":"'20 Year Schedule'!T95","v":0},{"$f":"'20 Year Schedule'!U95","v":0},{"$f":"'20 Year Schedule'!V95","v":0},{"$f":"'20 Year Schedule'!W95","v":0},{"$f":"'20 Year Schedule'!X95","v":0}]
[{"$f":"'20 Year Schedule'!A96","v":"3.8.11 Other #11"},{"$f":"'20 Year Schedule'!D96","v":0},{"$f":"'20 Year Schedule'!E96","v":0},{"$f":"'20 Year Schedule'!F96","v":0},{"$f":"'20 Year Schedule'!G96","v":0},{"$f":"'20 Year Schedule'!H96","v":0},{"$f":"'20 Year Schedule'!I96","v":0},{"$f":"'20 Year Schedule'!J96","v":0},{"$f":"'20 Year Schedule'!K96","v":0},{"$f":"'20 Year Schedule'!L96","v":0},{"$f":"'20 Year Schedule'!M96","v":0},{"$f":"'20 Year Schedule'!N96","v":0},{"$f":"'20 Year Schedule'!O96","v":0},{"$f":"'20 Year Schedule'!P96","v":0},{"$f":"'20 Year Schedule'!Q96","v":0},{"$f":"'20 Year Schedule'!R96","v":0},{"$f":"'20 Year Schedule'!S96","v":0},{"$f":"'20 Year Schedule'!T96","v":0},{"$f":"'20 Year Schedule'!U96","v":0},{"$f":"'20 Year Schedule'!V96","v":0},{"$f":"'20 Year Schedule'!W96","v":0},{"$f":"'20 Year Schedule'!X96","v":0}]
[{"$f":"'20 Year Schedule'!A97","v":"3.8.12 Other #12"},{"$f":"'20 Year Schedule'!D97","v":0},{"$f":"'20 Year Schedule'!E97","v":0},{"$f":"'20 Year Schedule'!F97","v":0},{"$f":"'20 Year Schedule'!G97","v":0},{"$f":"'20 Year Schedule'!H97","v":0},{"$f":"'20 Year Schedule'!I97","v":0},{"$f":"'20 Year Schedule'!J97","v":0},{"$f":"'20 Year Schedule'!K97","v":0},{"$f":"'20 Year Schedule'!L97","v":0},{"$f":"'20 Year Schedule'!M97","v":0},{"$f":"'20 Year Schedule'!N97","v":0},{"$f":"'20 Year Schedule'!O97","v":0},{"$f":"'20 Year Schedule'!P97","v":0},{"$f":"'20 Year Schedule'!Q97","v":0},{"$f":"'20 Year Schedule'!R97","v":0},{"$f":"'20 Year Schedule'!S97","v":0},{"$f":"'20 Year Schedule'!T97","v":0},{"$f":"'20 Year Schedule'!U97","v":0},{"$f":"'20 Year Schedule'!V97","v":0},{"$f":"'20 Year Schedule'!W97","v":0},{"$f":"'20 Year Schedule'!X97","v":0}]
[{"$f":"'20 Year Schedule'!A98","v":"3.8.13 Other #13"},{"$f":"'20 Year Schedule'!D98","v":0},{"$f":"'20 Year Schedule'!E98","v":0},{"$f":"'20 Year Schedule'!F98","v":0},{"$f":"'20 Year Schedule'!G98","v":0},{"$f":"'20 Year Schedule'!H98","v":0},{"$f":"'20 Year Schedule'!I98","v":0},{"$f":"'20 Year Schedule'!J98","v":0},{"$f":"'20 Year Schedule'!K98","v":0},{"$f":"'20 Year Schedule'!L98","v":0},{"$f":"'20 Year Schedule'!M98","v":0},{"$f":"'20 Year Schedule'!N98","v":0},{"$f":"'20 Year Schedule'!O98","v":0},{"$f":"'20 Year Schedule'!P98","v":0},{"$f":"'20 Year Schedule'!Q98","v":0},{"$f":"'20 Year Schedule'!R98","v":0},{"$f":"'20 Year Schedule'!S98","v":0},{"$f":"'20 Year Schedule'!T98","v":0},{"$f":"'20 Year Schedule'!U98","v":0},{"$f":"'20 Year Schedule'!V98","v":0},{"$f":"'20 Year Schedule'!W98","v":0},{"$f":"'20 Year Schedule'!X98","v":0}]
[{"$f":"'20 Year Schedule'!A99","v":"3.8.14 Other #14"},{"$f":"'20 Year Schedule'!D99","v":0},{"$f":"'20 Year Schedule'!E99","v":0},{"$f":"'20 Year Schedule'!F99","v":0},{"$f":"'20 Year Schedule'!G99","v":0},{"$f":"'20 Year Schedule'!H99","v":0},{"$f":"'20 Year Schedule'!I99","v":0},{"$f":"'20 Year Schedule'!J99","v":0},{"$f":"'20 Year Schedule'!K99","v":0},{"$f":"'20 Year Schedule'!L99","v":0},{"$f":"'20 Year Schedule'!M99","v":0},{"$f":"'20 Year Schedule'!N99","v":0},{"$f":"'20 Year Schedule'!O99","v":0},{"$f":"'20 Year Schedule'!P99","v":0},{"$f":"'20 Year Schedule'!Q99","v":0},{"$f":"'20 Year Schedule'!R99","v":0},{"$f":"'20 Year Schedule'!S99","v":0},{"$f":"'20 Year Schedule'!T99","v":0},{"$f":"'20 Year Schedule'!U99","v":0},{"$f":"'20 Year Schedule'!V99","v":0},{"$f":"'20 Year Schedule'!W99","v":0},{"$f":"'20 Year Schedule'!X99","v":0}]
[{"$f":"'20 Year Schedule'!A100","v":"3.8.15 Other #15"},{"$f":"'20 Year Schedule'!D100","v":0},{"$f":"'20 Year Schedule'!E100","v":0},{"$f":"'20 Year Schedule'!F100","v":0},{"$f":"'20 Year Schedule'!G100","v":0},{"$f":"'20 Year Schedule'!H100","v":0},{"$f":"'20 Year Schedule'!I100","v":0},{"$f":"'20 Year Schedule'!J100","v":0},{"$f":"'20 Year Schedule'!K100","v":0},{"$f":"'20 Year Schedule'!L100","v":0},{"$f":"'20 Year Schedule'!M100","v":0},{"$f":"'20 Year Schedule'!N100","v":0},{"$f":"'20 Year Schedule'!O100","v":0},{"$f":"'20 Year Schedule'!P100","v":0},{"$f":"'20 Year Schedule'!Q100","v":0},{"$f":"'20 Year Schedule'!R100","v":0},{"$f":"'20 Year Schedule'!S100","v":0},{"$f":"'20 Year Schedule'!T100","v":0},{"$f":"'20 Year Schedule'!U100","v":0},{"$f":"'20 Year Schedule'!V100","v":0},{"$f":"'20 Year Schedule'!W100","v":0},{"$f":"'20 Year Schedule'!X100","v":0}]

{"sheet":"Controls","index":24,"n_rows":98,"n_cols":35,"rows_kept":98,"cut":false,"hidden":true,"merged":[[0,1,0,6],[0,8,0,11]]}
[null,"These are the existing Controls from the GRP model",null,null,null,null,null,null,"Pulled from the utility table",null,null,null,null,null,null,"NOTE: cannot link to names here (re \"Other\" descriptions in CNI) else \"jump to\" will cease function",null,null,null,null,null,null,null,null,null,null,null,"Payback condition flags",null,null,null,null,"Envelope & Other CNI Component Section Data (data transfer)","ExRow1","1=Other, 2= Envelope"]
[null,"EUL","       Benchmark",null,null,null,"Yes",null,"Utility","UOM","Tenant Pd","Owner Pd",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"[no flag, payback is OK]",null,"Proforma Years",null,null,"Description","RowStart","Type"]
[null,1,1,"years",null,null,"No",null,{"$f":"'Utility Types and Rates'!B9","v":"Dollar"},{"$f":"'Utility Types and Rates'!C9","v":"Dollar"},{"$f":"'Utility Types and Rates'!D9","v":1},{"$f":"'Utility Types and Rates'!E9","v":1},null,"BTUh",null,"3.2.2 Storm Water Drainage",null,"Tenant",null,0,"IRR guess",null,null,null,"This Section Is Blank",null,2,"No payback: utility rate is zero",null,2009,null,null,{"$f":"P5","v":"3.2.4.01 Parking and Driveways Other #1"},69,1]
[null,{"$f":"B3+1","v":2},2,"years",null,null,null,null,{"$f":"'Utility Types and Rates'!B10","v":"Electricity"},{"$f":"'Utility Types and Rates'!C10","v":"KWH"},{"$f":"'Utility Types and Rates'!D10","v":0},{"$f":"'Utility Types and Rates'!E10","v":0},null,"Therms",null,"3.2.4 Parking and Driveways",null,"Owner",null,2.5000000000000001E-2,"Util. Infl for IRR",null,null,null,"This Section Has Data",null,3,"No payback: zero usage savings",null,2010,null,null,{"$f":"P6","v":"3.2.4.02 Parking and Driveways Other #2"},102,1]
[null,{"$f":"B4+1","v":3},3,"years",null,null,null,null,{"$f":"'Utility Types and Rates'!B11","v":"Fuel Oil"},{"$f":"'Utility Types and Rates'!C11","v":"Gallons"},{"$f":"'Utility Types and Rates'!D11","v":0},{"$f":"'Utility Types and Rates'!E11","v":0},null,"ccf",null,"3.2.4.01 Parking and Driveways Other #1",null,null,null,null,null,null,null,null,null,null,4,"No payback: EUL is zero",null,2011,null,null,{"$f":"P8","v":"3.2.9.01 Site Other #1"},168,1]
[null,4,4,"years",null,null,null,null,{"$f":"'Utility Types and Rates'!B12","v":"Natural Gas"},{"$f":"'Utility Types and Rates'!C12","v":0},{"$f":"'Utility Types and Rates'!D12","v":0},{"$f":"'Utility Types and Rates'!E12","v":0},null,"Gallons",null,"3.2.4.02 Parking and Driveways Other #2",null,null,null,null,null,null,null,null,null,null,5,"No payback: negative usage savings",null,2012,null,null,"3.2.9.02 Site Other #2",201,1]
[null,5,4,"years",null,null,null,null,{"$f":"'Utility Types and Rates'!B13","v":"Propane"},{"$f":"'Utility Types and Rates'!C13","v":0},{"$f":"'Utility Types and Rates'!D13","v":0},{"$f":"'Utility Types and Rates'!E13","v":0},null,"ccf",null,"3.2.6 Land and Grounds: Irrigation",null,null,null,null,null,null,null,null,null,null,6,"Rapid payback: no Green premium",null,2013,null,null,"3.2.9.03 Site Other #3",234,1]
[null,6,5,"years",null,null,null,null,{"$f":"'Utility Types and Rates'!B14","v":"Kerosene"},{"$f":"'Utility Types and Rates'!C14","v":"Gallons"},{"$f":"'Utility Types and Rates'!D14","v":0},{"$f":"'Utility Types and Rates'!E14","v":0},null,null,null,"3.2.9.01 Site Other #1",null,null,null,null,null,null,null,null,null,null,null,null,null,2014,null,null,"3.2.9.04 Site Other #4",267,1]
[null,7,5,"years",null,null,null,null,{"$f":"'Utility Types and Rates'!B15","v":"Water"},{"$f":"'Utility Types and Rates'!C15","v":0},{"$f":"'Utility Types and Rates'!D15","v":0},{"$f":"'Utility Types and Rates'!E15","v":0},null,"Electricity",null,"3.2.9.02 Site Other #2",null,null,null,null,null,null,null,null,null,null,null,null,null,2015,null,null,"3.3.2.2 Exterior Walls",300,2]
[null,8,6,"years",null,null,null,null,{"$f":"'Utility Types and Rates'!B16","v":"Sewer"},{"$f":"'Utility Types and Rates'!C16","v":0},{"$f":"'Utility Types and Rates'!D16","v":0},{"$f":"'Utility Types and Rates'!E16","v":0},null,"Natural Gas",null,"3.2.9.03 Site Other #3",null,null,null,null,null,null,null,null,null,null,null,null,null,2016,null,null,"3.3.2.3 Insulation",333,2]
[null,9,7,"years",null,null,null,null,{"$f":"'Utility Types and Rates'!B17","v":"Water & Sewer"},{"$f":"'Utility Types and Rates'!C17","v":0},{"$f":"'Utility Types and Rates'!D17","v":0},{"$f":"'Utility Types and Rates'!E17","v":0},null,"Propane",null,"3.2.9.04 Site Other #4",null,null,null,null,null,null,null,null,null,null,null,null,null,2017,null,null,"3.3.2.4.01 Sliding Glass Doors",366,2]
[null,10,7,"years",null,null,null,null,{"$f":"'Utility Types and Rates'!B18","v":"Other"},{"$f":"'Utility Types and Rates'!C18","v":0},{"$f":"'Utility Types and Rates'!D18","v":0},{"$f":"'Utility Types and Rates'!E18","v":0},null,"Fuel Oil",null,"3.3.2.2 Exterior Walls",null,null,null,null,null,null,null,null,null,null,null,null,null,2018,null,null,"3.3.2.4.02 Windows",399,2]
[null,11,8,"years",null,null,null,null,"Column I is validation for Bldg Envelope and 'Other' ",null,null,null,null,"Kerosene",null,"3.3.2.3 Insulation",null,null,null,null,null,null,null,null,null,null,null,null,null,2019,null,null,{"$f":"P17","v":"3.3.2.5.02 Storm Doors"},465,2]
[null,12,8,"years",null,null,null,null,"CNI component utility type selections",null,null,null,null,null,null,"3.3.2.4.01 Sliding Glass Doors",null,null,null,null,null,null,null,null,null,null,null,null,null,2020,null,null,"3.3.2.9.01 Bldg Envelope Other #1",498,1]
[null,13,9,"years",null,null,null,null,null,null,null,null,null,null,null,"3.3.2.4.02 Windows",null,null,null,null,null,null,null,null,null,null,null,null,null,2021,null,null,"3.3.2.9.02 Bldg Envelope Other #2",531,1]
[null,14,9,"years",null,null,null,null,"Column N is validation for Utility Type tables. Validation lists",null,null,null,null,null,null,"3.3.2.5.01 Exterior Doors",null,null,null,null,null,null,null,null,null,null,null,null,null,2022,null,null,"3.3.2.9.03 Bldg Envelope Other #3",564,1]
[null,15,10,"years",null,null,null,null,"must be contiguous. N3:N7 for Nat Gas and Water Sewer.",null,null,null,null,null,null,"3.3.2.5.02 Storm Doors",null,null,null,null,null,null,null,null,null,null,null,null,null,2023,null,null,"3.3.2.9.04 Bldg Envelope Other #4",597,1]
[null,16,10,"years",null,null,null,null,"N9:N13 provides all necessary lists for Cooking, Heat, Hot Water,",null,null,null,null,null,null,"3.3.2.9.01 Bldg Envelope Other #1",null,null,null,null,null,null,null,null,null,null,null,null,null,2024,null,null,"3.3.4 Roofs",630,2]
[null,17,10,"years",null,null,null,null,"and Dryers.",null,null,null,null,null,null,"3.3.2.9.02 Bldg Envelope Other #2",null,null,null,null,null,null,null,null,null,null,null,null,null,2025,null,null,"3.4.1.2.01 DHW #1",663,1]
[null,18,11,"years",null,null,null,null,null,null,null,null,null,null,null,"3.3.2.9.03 Bldg Envelope Other #3",null,null,null,null,null,null,null,null,null,null,null,null,null,2026,null,null,"3.4.1.2.02 DHW #2",696,1]
[null,19,11,"years",null,null,null,null,"Summary of all utility measurement types for new",null,null,null,null,null,null,"3.3.2.9.04 Bldg Envelope Other #4",null,null,null,null,null,null,null,null,null,null,null,null,null,2027,null,null,"3.4.1.2.03 DHW #3",729,1]
[null,20,12,"years",null,null,null,null,"Utility Baseline worksheet. Also month summaries",null,null,null,null,null,null,"3.3.4 Roofs",null,null,null,null,null,null,null,null,null,null,null,null,null,2028,null,null,"3.4.1.2.04 DHW #4",762,1]
[null,{"$f":"+B22+5","v":25},13,"years",null,null,null,null,"KWH","January",null,null,null,null,null,"3.4.1.2.01 DHW #1",null,null,null,null,null,null,null,null,null,null,null,null,null,2029,null,null,{"$f":"P36","v":"3.4.9.02 M&E Other #1"},1092,1]
[null,30,14,"years",null,null,null,null,"Gallons","February",null,null,null,null,null,"3.4.1.2.02 DHW #2",null,null,null,null,null,null,null,null,null,null,null,null,null,2030,null,null,{"$f":"P37","v":"3.4.9.03 M&E Other #2"},1125,1]
[null,35,15,"years",null,null,null,null,"Therms","March",null,null,null,null,null,"3.4.1.2.03 DHW #3",null,null,null,null,null,null,null,null,null,null,null,null,null,2031,null,null,{"$f":"P38","v":"3.4.9.04 M&E Other #3"},1158,1]
[null,40,15,"years",null,null,null,null,"BTUh","April",null,null,null,null,null,"3.4.1.2.04 DHW #4",null,null,null,null,null,null,null,null,null,null,null,null,null,2032,null,null,{"$f":"P40","v":"3.5.01 Elevators Other #1"},1224,1]
[null,45,16,"years",null,null,null,null,"ccf","May",null,null,null,null,null,"3.4.1.3.01 Water Savers: Faucets",null,null,null,null,null,null,null,null,null,null,null,null,null,2033,null,null,{"$f":"P43","v":"3.6.03 Life Safety Other #1"},1323,1]
[null,50,16,"years",null,null,null,null,"Pounds","June",null,null,null,null,null,"3.4.1.3.02 Water Savers: Shower Heads",null,null,null,null,null,null,null,null,null,null,null,null,null,2034,null,null,{"$f":"P49","v":"3.7.1.9.01 Common Area Other #1"},1521,1]
[null,null,null,null,null,null,null,null,"Dollar","July",null,null,null,null,null,"3.4.1.3.03 Water Savers: Toilets",null,null,null,null,null,null,null,null,null,null,null,null,null,2035,null,null,{"$f":"P50","v":"3.7.1.9.02 Common Area Other #2"},1554,1]
[null,null,null,null,null,null,null,null,"Other","August",null,null,null,null,null,"3.4.2.1.01 HVAC Common Area Heating",null,null,null,null,null,null,null,null,null,null,null,null,null,2036,null,null,{"$f":"P59","v":"3.7.2.19 Other Appliances"},1851,1]
[null,1.5,"Program Standard Early Replacement Threshold",null,null,null,null,null,null,"September",null,null,null,null,null,"3.4.2.1.02 HVAC In-Unit Heating",null,null,null,null,null,null,null,null,null,null,null,null,null,2037,null,null,{"$f":"P61","v":"3.7.2.19.02 Kitchen Other #1"},1917,1]
[null,null,null,null,null,null,null,null,null,"October",null,null,null,null,null,"3.4.3.1.01 Bath Exhaust Fans",null,null,null,null,null,null,null,null,null,null,null,null,null,2038,null,null,{"$f":"P62","v":"3.7.2.19.03 Kitchen Other #2"},1950,1]
[null,null,null,null,null,null,null,null,null,"November",null,null,null,null,null,"3.4.3.1.02 HVAC Common Area Cooling",null,null,null,null,null,null,null,null,null,null,null,null,null,2039,null,null,{"$f":"P63","v":"3.7.2.19.04 Kitchen Other #3"},1983,1]
[null,null,null,null,null,null,null,null,null,"December",null,null,null,null,null,"3.4.3.1.03 HVAC In-Unit Cooling",null,null,null,null,null,null,null,null,null,null,null,null,null,2040,null,null,{"$f":"P67","v":"3.7.2.29.01 Bath Other #1"},2115,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4.9.01 Programmable Thermostats",null,null,null,null,null,null,null,null,null,null,null,null,null,2041,null,null,{"$f":"P68","v":"3.7.2.29.02 Bath Other #2"},2148,1]
[null,"Pass","Fail",null,null,null,null,null,"For Util Baseline- Monthly",null,null,null,null,null,null,"3.4.9.02 M&E Other #1",null,null,null,null,null,null,null,null,null,null,null,null,null,2042,null,null,{"$f":"P69","v":"3.7.2.29.03 Bath Other #3"},2181,1]
[null,"Yes","No",null,null,null,null,null,"0BR (Studio) ",null,null,null,null,null,null,"3.4.9.03 M&E Other #2",null,null,null,null,null,null,null,null,null,null,null,null,null,2043,null,null,{"$f":"P70","v":"3.7.2.29.04 Bath Other #4"},2214,1]
[null,"Green #1","Green #2","N/A",null,null,null,null,"1BR ",null,null,null,null,null,null,"3.4.9.04 M&E Other #3",null,null,null,null,null,null,null,null,null,null,null,null,null,2044,null,null,{"$f":"P74","v":"3.7.2.39.01 Interior Other #1"},2346,1]
[null,null,null,null,null,null,null,null,"2BR ",null,null,null,null,null,null,"3.5 Elevators",null,null,null,null,null,null,null,null,null,null,null,null,null,2045,null,null,{"$f":"P75","v":"3.7.2.39.02 Interior Other #2"},2379,1]
[null,"Now","End of Cycle",null,null,null,null,null,"3BR ",null,null,null,null,null,null,"3.5.01 Elevators Other #1",null,null,null,null,null,null,null,null,null,null,null,null,null,2046,null,null,{"$f":"P76","v":"3.7.2.39.03 Interior Other #3"},2412,1]
[null,"Green","Traditional",null,null,null,null,null,"4BR ",null,null,null,null,null,null,"3.6.01 CO Detectors/Alarms",null,null,null,null,null,null,null,null,null,null,null,null,null,2047,null,null,{"$f":"P77","v":"3.7.2.39.04 Interior Other #4"},2445,1]
[null,null,null,null,null,null,null,null,"5BR ",null,null,null,null,null,null,"3.6.02 Smoke Detectors",null,null,null,null,null,null,null,null,null,null,null,null,null,2048,null,null,{"$f":"P81","v":"3.7.2.4.04 In-Unit Electrical Other #1"},2577,1]
[null,null,null,null,null,null,null,null,"6BR ",null,null,null,null,null,null,"3.6.03 Life Safety Other #1",null,null,null,null,null,null,null,null,null,null,null,null,null,2049,null,null,"3.7.2.4.05 In-Unit Electrical Other #2",2610,1]
[null,null,null,null,null,null,null,null,"N/A",null,null,null,null,null,null,"3.7.1.01 Common Area Floor Coverings",null,null,null,null,null,null,null,null,null,null,null,null,null,2050,null,null,"3.8.01 Other #01",2643,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.1.02 Common Area Inter. Lighting Bulbs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.02 Other #02",2676,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.1.03 Common Area Inter. Lighting Fixtures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.03 Other #03",2709,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.1.04 Exit Signs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.04 Other #04",2742,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.1.05 Exterior Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.05 Other #05",2775,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.1.9.01 Common Area Other #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.06 Other #06",2808,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.1.9.02 Common Area Other #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.07 Other #07",2841,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.1.01 Kitchen Cabinets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.08 Other #08",2874,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.1.02 Kitchen Counter Tops, Sinks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.09 Other #09",2907,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.1.03 Kitchen Floor Coverings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.10 Other #10",2940,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.11.01 Dishwashers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.11 Other #11",2973,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.11.02 Range Hoods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.12 Other #12",3006,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.11.03 Ranges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.13 Other #13",3039,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.11.04 Refrigerators 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.14 Other #14",3072,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.11.05 Refrigerators 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.15 Other #15",3105,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.19 Other Appliances"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.19.01 Kitchen Exhaust Fans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.19.02 Kitchen Other #1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.19.03 Kitchen Other #2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.19.04 Kitchen Other #3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.2.01 Bath Counter Tops, Sinks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.2.02 Bath Floor Coverings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.2.03 Bath Vanities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.29.01 Bath Other #1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.29.02 Bath Other #2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.29.03 Bath Other #3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.29.04 Bath Other #4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.3.01 Interior Carpet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.3.02 Interior Doors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.3.03 Interior Painting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.39.01 Interior Other #1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.39.02 Interior Other #2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.39.03 Interior Other #3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.39.04 Interior Other #4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.4.01 Ceiling Fans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.4.02 In-Unit Lighting Bulbs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.4.03 In-Unit Lighting Fixtures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.4.04 In-Unit Electrical Other #1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7.2.4.05 In-Unit Electrical Other #2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.01 Other #01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.02 Other #02"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.03 Other #03"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.04 Other #04"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.05 Other #05"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.06 Other #06"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.07 Other #07"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.08 Other #08"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.09 Other #09"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.10 Other #10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.11 Other #11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.12 Other #12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.13 Other #13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.14 Other #14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.8.15 Other #15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optional Inflator/Deflator Table"]