{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Instructions","Introduction","StartInput","CNI","PNA Summary","20 year","Controls","Summary"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":1,"defined_names":16,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1904"}

{"sheet":"Instructions","index":0,"n_rows":167,"n_cols":3,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
["INSTRUCTIONS for Green Physical Needs Assessment Form "]
[]
["Instructions for Preparation of Green Physical Needs Assessment (GPNA)"]
[]
["Report Submission: Prepare a separate PNA form for each development in the HAs inventory every 5 years aligned with the Energy Audit.  Use a separate spreadsheet for each property and submit these forms as part of the PHA Plan as required by 24CFR965.  On an as needed basis, submit a revised form where physical needs have significantly changed since the last assessment.  When updating forms, change the year of PNA, and let the RUL and 20 year summary adjust to accomodate the update. "]
[]
["Introduction:  The introduction sheet introduces the list of items that need to be inspected during the physical needs assessment as well as the possible green, energy-efficient, or water saving feature that an item might have.  This summary is not inclusive of all measures that can be utilized on a particular development.  Consult your local PNA provider to ensure all measures are taken into account."]
[]
["SHEET StartInput Instructions:"]
["General Information"]
["HA Name - Enter the HA Name"]
["HA Number - Enter the HA Number"]
["Owner's Street Address - Enter the HA Street Address"]
["Owner City, State - Enter the City and State of the HA"]
["Development Name - Enter the name of the Development"]
["Development Number - Enter an 11-digit alpha numeric code as follows: Enter an 11-digit alpha numeric code as follows: two-digit State code (alpha); two-digit Field "]
["Total Buildings - Enter the total number of buildings (dwelling and non-dwelling) in the Development.  "]
["Total Residential Buildings - Enter the number of residential buildings in the property.  "]
["Latest PASS REAC Score - Provide the latest issued score, on a 100-point basis, for the development."]
["First Year Covered by PNA - Enter the first Calendar year that is covered in the PNA.  This will be used to project the current needs and 20-year needs."]
["Length of PNA (in years) - Enter the length of time that the PNA covers.  This will be used to project total PNA costs."]
["Total Off-Street Parking Spaces: Enter the number of off-street parking spaces on the site.  "]
["Site Acreage: Enter the total number of acres included in the site.  "]
["Parking Area (in square feet): Enter the approximate area of the off-street parking spaces.  "]
["Year of Last Substantial Mod - Year of Last Substantial Modernization - Enter the FY when most recent substantial modernization occurred.  For purposes of this form, substantial modernization is defined as the replacement/repair of major building systems, which brought the development up to the modernization standards."]
["Inspection Information"]
["Year Original Building Built - Enter the Date of Full Availability (DOFA) in this format:  MM/DD/YYYY. "]
["1st Year of Pro Forma (after Grant/Loan Closing) - Typically the year after it closes (within 8 months). Also the year of the assessment."]
["Inspection Company Name - Enter the name of the company for whom the inspector works, or if conducted by a staff person of the PHA, enter the inspector's job title.  "]
["Inspector Contact Name - Enter the name of the contact person for the inspection.  "]
["Inspector Contact Phone - Enter the phone number for contacting the inspector.  "]
["Number of Building Exteriors Inspected - Enter the number of buildings for which the exteriors were inspected. (Reference HUD Handbook 7485.2 for PNA survey requirements).  "]
["Units Inspected by Bedroom Size - Enter the number of units for which the interiors were inspected, by bedroom size, into this table. (Reference HUD Handbook 7485.2 for PNA survey requirements).  "]
["Property Breakdown"]
["# Section 8 Assisted Units - Enter both the occupied and vacant assisted unit counts."]
["# of Unassisted - Enter both the occupied and vacant unassisted unit counts."]
["# of Non-Revenue Units - Enter the occupied and vacant non-revenue unit counts."]
["0 Bedroom - Enter occupied and vacant 0 Bedroom unit counts."]
["1 Bedroom - Enter occupied and vacant 1 Bedroom unit counts."]
["2 Bedroom - Enter occupied and vacant 2 Bedroom unit counts."]
["3 Bedroom - Enter occupied and vacant 3 Bedroom unit counts."]
["4 Bedroom - Enter occupied and vacant 4 Bedroom unit counts."]
["5 Bedroom - Enter occupied and vacant 5 Bedroom unit counts."]
["6 Bedroom - Enter occupied and vacant 6 Bedroom unit counts."]
["7 Bedroom - Enter occupied and vacant 7 Bedroom unit counts."]
["Types"]
["Rural or (Sub)Urban? -"]
["Elderly or Family? -"]
["If Urban, MSA or Other? -"]
["Elevator, Garden, Mixed? -"]
["Flood Insurance Requirements"]
["Is the project in a Special Flood Hazard Zone?"]
["If yes, does the subject already carry flood insurance?"]
[]
["SHEET CNI Instructions:"]
["For each PNA item, whether it has a green component or not, enter the following:"]
["EUL - Enter the Expected Useful Life of the item."]
["Last Mod Year - Year of Last Modernization for the PNA item only.  For purposes of this form, modernization is defined as the replacement/repair of PNA item, which brought the development closer to modernization standards."]
["Condition - Under the pull down, the choices are Poor, Fair, and Good for the condition of the item."]
["Action - Under the pull down, the choices are Routine Maintenance, Immediate Repair Recommended, Short Term Repair Required, and Replacement Reserve Cost Recommended for the action to take for each item."]
["Comments - Enter any comments of green, energy-efficient, or water saving measures that impact the incremental cost."]
["QTY - Enter the existing quantity of the item (to match with the unit of measure)."]
["Unit of Measure - Under the pull down, the choices are LUMP SUM, PERCENTAGE, each, per linear ft., per square ft., per square, per cubic yd., per 1000 SF, per 10000 SF."]
["Unit Cost - Provide the estimate cost per unit of the existing and the cost per unit of the proposed standard and green replacements."]
["Usage per year - Enter the annual usage of the item for existing, standard replacement, and green replacement.  (This is only for utility savers that are not calculated in the ECM Input TAB)"]
[]
["SHEET ECM INPUT instructions:"]
["Global Input"]
["Heating Degree Day Zone - Enter the heating degree day zone as established by ASHRAE in DDZ."]
["Cost of Heating Fuel - For each of the four fuel types (Electric, Gas, Oil and Propane), enter the utility rate."]
["Individual Inputs"]
["(Windows) Total Area of Windows - Enter the total area of windows in the development in square feet."]
["(Windows) Total Volume of Buildings - Estimate the total volume of indoor space in the development in cubic feet."]
["(Windows) Fuel Type - Under the pull down, choose the fuel type."]
["(Windows) Window Frame Material - Under the pull down, the choices are Metal and Wood."]
["(Windows) Average Window Fit - Under the pull down, the choices are Loose, Average, Tight."]
["(Doors) Average No. of Residents per Unit - Count the residents in each unit and average per unit."]
["(Doors) Total No. of Doors - Enter the total number of exterior doors leading into all units."]
["(Doors) Average Fit of Existing Door - Under the pull down, the choices are Loose, Average, Tight."]
["(Doors) Are Existing Doors Weatherstripped? - Under the pull down, the choices are yes and no."]
["(Doors) Fuel Type - Under the pull down, choose the fuel type."]
["(Doors) Type of Existing Door - Under the pull down, the choices are Steel and Wood."]
["(Roof) Roof Area - Enter the total square footage of actual roof area."]
["(Roof) Type of Existing Roof Structure - Under the pull down, choose Concrete, Steel, or Wood."]
["(Roof) Fuel Type - Under the pull down, choose the fuel type."]
["(Walls) Wall Area to be Insulated - Enter the total area of exterior walls in square feet.  Unless windows cover more than 15% of the walls, there is no need to deduct the square footage of windows."]
["(Walls) Wall construction and siding type - Under the pull down, the choices are Wood framed with wood siding, Wood framed with aluminum siding, Wood framed with brick veneer, Masonry wall with c.m.u., and Masonry wall all brick."]
["(Walls) Fuel Type - Under the pull down, choose the fuel type."]
[]
["SHEET Tab 1 Instructions"]
["HA Name is populated from the StartInput SHEET."]
["HA Number is populated from the StartInput SHEET."]
["FY Assessment is populated from the StartInput SHEET."]
["Original or Revision. Self-Explanatory. "]
["Date Prepared/Revised.  Date Prepared is the date the Original Assessment form was completed.  Date Revised is the date of the most recent Revision.  If this is an Original submission, leave Date Revised blank.  "]
["(1.1) Management Office Address is populated from the StartInput SHEET."]
["(1.2) Project Name is populated from the StartInput SHEET."]
["(1.3) Development No. is populated from the StartInput SHEET."]
["(1.4) DOFA Date is populated from the StartInput SHEET."]
["(1.5) Year of Last Substantial Mod is populated from the StartInput SHEET."]
["(1.6) Occupancy Rate - This is a calculated field based on the Bedroom Distribution table (1.15)."]
["(1.7) Lastest PASS REAC Score is populated from the StartInput SHEET."]
["Total Units - This is a calculated field based on the Bedroom Distribution table (1.15)."]
["(1.8) Total Buildings is populated from the StartInput SHEET."]
["Occupied Units is populated from the StartInput SHEET."]
["Vacant/Rentable Units is populated from the StartInput SHEET."]
["(1.9) Occupancy Types - Check all occupancy types that apply."]
["(1.10) Structure Types - Check all structure types that apply.  "]
["(1.11) Construction Types - Check all construction types that apply."]
["(1.12) Foundation Types - Check all foundation types that apply."]
["(1.13) Envelope Types - Check all envelope types that apply."]
["(1.14) Mechanical Systems - Check all mechanical systems that apply."]
["(1.15) Current Bedroom Distribution - Enter the current number of occupied and vacant units, by bedroom size in 1.15a and 1.15b.  This includes Rentable Units Only.  "]
["(2.1) PNA Conducted By: (PHA/3rd Party) - Select the applicable check box which best describes who conducted the PNA.  Both selections can be chosen if applicable.  "]
["(2.2) First Year Covered by PNA is populated from the StartInput SHEET."]
["(2.3) Length of PNA (in years) is populated from the StartInput SHEET."]
["(2.4) Unit Interior Inspected (#) is populated from the StartInput SHEET."]
["Units Inspected as % of Total is populated from the StartInput SHEET."]
["(2.5) Inspector Contract Name is populated from the StartInput SHEET."]
["(2.6) Company Name or PHA Title is populated from the StartInput SHEET."]
["(2.7) Inspector Contact Phone is populated from the StartInput SHEET."]
["(2.8) Data Source(s) for PNA: Check the applicable box or boxes indicating the sources of data for the preparation of the PNA.  "]
["(2.9) Total Residential Buildings is populated form the StartInput SHEET."]
["(2.10) Number of Building Exteriors Inspected is populated from the StartInput SHEET."]
["(2.11) Total Off-Street Parking Spaces is populated from the StartInput SHEET."]
["(2.12) Site Acreage is populated from the StartInput SHEET."]
["(2.13) Parking Area (in square feet) is populated from the StartInput SHEET."]
["(2.14) Units Inspected by Bedroom Size is populated from the StartInput SHEET."]
["(2.15) Physical Improvements Will Result in Structural/System Soundness at a Reasonable Cost: Check \"Yes\" or \"No\". For cost reasonableness, the preliminary estimate of hard costs for work proposed at the development should be 90 percent or less of Total Development Cost (TDC).  "]
["(2.16) Development Has Long-Term Physical and Social Viability: Check \"Yes\" or \"No\" as to whether the HA has determined that the development has long-term physical and social viability. Note: If \"No\" is checked, attach the viability analysis and an explanation of what actions are proposed regarding the nonviable development."]
[]
[]
[]
[]
[]
["The following are populated from the CNI input SHEET: Site (4.10), Common Buildings (4.11), Unit Exteriors (4.12), Unit Interiors (4.13), Mechanical Systems (4.14), New Construction (4.15), and Other (4.16). If you have a unique item not accounted for in each sub-section, modify the \"Other (Specify)\" line or lines provided in the CNI SHEET. Please note that in Section 4.17 (Special Categories) you are asked to estimate the amount of lead-based paint and asbestos removal costs, and accessibility compliance costs (Section 504, the Americans with Disabilities Act, and the Fair Housing Act (if applicable)) that are included in the PNA cost estimates. Note that in order to comply with Section\n504, the property must comply with the Uniform Federal Accessibility Standards (UFAS) or the Deeming Notice (79 Fed. Reg. 29,671 (May 23, 2014)); for compliance with the Americans with Disabilities Act, the property must comply with the 2010 ADA Standards; and the property may be required to comply with the Fair Housing Act (see 24 C.F.R. 100.205). These are not additive to the PNA cost estimate."]
[]
[]
[]
[]
[null,null,"Section 4.16 should include all New Construction activities being proposed, which, since they are not \"modernization\" in a strict sense, are segregated from the "]
[null,null,"rehabilitation costs in Section 4.9 to 4.15.  "]
[]
[null,null,"Estimate Useful Life (in Years).  Enter the number of years the component is expected to be serviceable in your geographic area.  This is the \"life cycle\" of the "]
[null,null,"component adjusted to your conditions."]
[]
[null,null,"Useful Life Remaining (in Years).  Based on the inspection, estimate the number of years that this component is expected to remain useful before it needs to be   "]
[null,null,"replaced or renovated. "]
[]
[null,null,"Method.  The method for calculating the cost of replacing various items differs.  For some items, it is the \"cost per square foot\" or \"cost per linear foot\".  For others, it "]
[null,null,"is a \"unit cost\".  Some other items may be \"lump sum\".  In this column, select the method from the pull down menu that is being used for estimating the replacement/repair "]
[null,null,"cost of the line item. "]
[]
[null,null,"Total Quantity.  Enter the quantity that will be required for each line item, which will then be multiplied by the Cost per Quantity (4.8) and produce the Total Long- "]
[null,null,"Term Need.  "]
[]
[null,null,"Current Needs Quantity.  In this column, enter the quantity of each line item that needs immediate repair or replacement.  These are existing or backlog needs, and will  "]
[null,null,"be treated as a \"sub-set\" of Year One Needs and will be reflected in the \"Immediate\" column in Section 3.0 of the PNA.  "]
[]
[null,null,"Cost per Quantity.  Enter the estimated Cost for each line item, based on the Method selected in Column 4.5.  This estimate should exclude any management "]
[null,null,"improvements, administration, architectural/engineering fees, relocation or other soft costs.  "]
[]
[null,null,"Total Long Term Needs:  Long term needs will be automatically calculated based on the projected useful life, estimated useful life remaining, quantity and cost "]
[null,null,"per quantity fields.  "]
[]
[null,null,"The form has been designed to print in portrait mode on 8.5 x 11 paper and will only include the fields from columns A - J.  To print the future cost projections, the print "]
[null,null,"area command must be used to change the print area."]

{"sheet":"Introduction","index":1,"n_rows":223,"n_cols":1,"rows_kept":223,"cut":false,"hidden":false,"merged":[]}
["Introduction"]
[]
[{"$f":"CNI!A5","v":"Asphalt/Concrete"}]
["Asphalt that is porous and/or used from recycled material can be considered green.  In addition, some types of cold mixed asphalt, otherwise known as emulsions, save significant amounts of energy during the manufacturing process.  Combined with the recycling efforts, and the longer expected useful lives, greening asphalt may be a viable option.  A research effort under the Asphalt Research Consortium is underway and can be found at http://www.arc.unr.edu/ "]
[{"$f":"CNI!A15","v":"Seal Coat"}]
["Asphalt Sealcoat Manufacturers Association has been asked to adress \"Green\" issues involving sealcoat.  Although, the website http://www.sealcoatmfg.org/green.html does not provide who is asking for the information, it is a legitimate concern.  So far, the response is that many manufacturers are already using reclaimed water, recycled paper fibers, and recycled tires.  In addition, the use of sealcoats preserve and/or extend the life of existing pavements, thus preventing the use of natural resources."]
[{"$f":"CNI!A25","v":"Striping"}]
["No green alternative"]
[{"$f":"CNI!A35","v":"Curb and Gutter"}]
["No green alternative"]
[{"$f":"CNI!A45","v":"Pedestrian Paving"}]
["No green alternative"]
[{"$f":"CNI!A55","v":"Signage"}]
["With LEED emphasis strategies for sustainable site development, many sign companies have incorporated green into their business plans.  Green practices include using ultra-violet curable inks with zero VOCs, using recycled papers/fabrics for substrates, and using recycled plastics for styren."]
[{"$f":"CNI!A65","v":"Water Lines/Mains"}]
["No green alternative"]
[{"$f":"CNI!A75","v":"Sewer Lines/Mains"}]
["No green alternative"]
[{"$f":"CNI!A85","v":"Irrigation"}]
["Use of greywater for irrigation using various techniques will fall into the category of green.  Since outdoor water use is significant (around 30% of total residential water use), it is beneficial to conserve water.  It also accounts for annual savings.                                                         "]
[{"$f":"CNI!A101","v":"Lighting"}]
["Different types of outdoor lighting are street lights, flood lights, security lights, beacon lights, entry lights, and underwater accent lighting.  There are different types of exterior lighting available for each application.  There is a balance between choosing the most energy-efficient lighting and the color value and brightness of the bulb.  For example, security lighting needs to be extremely bright and positioned so as to deter crime.  Utilizing photo sensors in these applications will ensure energy-efficiency while providing security.  "]
[{"$f":"CNI!A117","v":"Storm Drainage"}]
["Managing stormwater and combined sewer overflow (CSO) pollution is part of green infrastructure development.  If storm drainage is in poor condition and in need of repair, providing green solutions are not only environmentally friendly, but can be less expensive than the conventional system.  This category combined with permeable pavement, green roofs, and/or downspout disconnection can help to efficiently control stormwater pollution."]
[{"$f":"CNI!A127","v":"Landscaping"}]
["Xeriscaping refers to landscaping in ways that reduce or eliminate the need for supplemental irrigation.  Advantages to xeriscaping are lower water consumption and less maintenance needed."]
[{"$f":"CNI!A137","v":"Fencing"}]
["Whether it is wood fencing or aluminum fencing that a PHA is providing on the property, there are environmentally friendly options out there.  One major control is to eliminate construction waste.  Another is using recycled or reclaimed materials.  There are no utility savings, but the reduction in cost of material may be significant."]
[{"$f":"CNI!A147","v":"Fence Painting"}]
["Utilizing low-VOC paint is good for the environment, simply because of the creation of ground-level ozone.  Ground-level ozone is formed by a chemical reaction between VOCs and Nitrogen Oxides in the presence of sunlight.  Using outdoor paints low in VOCs show no utility savings, but have a positive effect on the environment."]
[{"$f":"CNI!A157","v":"Dumpsters & Enclosures"}]
["No green alternative"]
[{"$f":"CNI!A167","v":"Electrical Distibution"}]
["No green alternative"]
[{"$f":"CNI!A177","v":"Playground Areas/Equipment"}]
["No green alternative"]
[{"$f":"CNI!A297","v":"Administrative Building"}]
["Under rehabilition or renovation, there are many green alternatives, some in the form of utility savings.  When repainting, utilize low-VOC paints.  When reglazing or replacing windows, consider low-E argon windows.  Consider addition of weather stripping on exterior doors and windows.  Consider retrofit of energy-efficient lighting and appliances.  Consider low-VOC flooring such as wood flooring and/or carpet.  Take care not to double count, if these items are included in Unit Interiors.  "]
[{"$f":"CNI!A307","v":"Community Building"}]
["Under rehabilition or renovation, there are many green alternatives, some in the form of utility savings.  When repainting, utilize low-VOC paints.  When reglazing or replacing windows, consider low-E argon windows.  Consider addition of weather stripping on exterior doors and windows.  Consider retrofit of energy-efficient lighting and appliances.  Consider low-VOC flooring such as wood flooring and/or carpet.  Take care not to double count, if these items are included in Unit Interiors.  "]
[{"$f":"CNI!A317","v":"Shop"}]
["Under rehabilition or renovation, there are many green alternatives, some in the form of utility savings.  When repainting, utilize low-VOC paints.  When reglazing or replacing windows, consider low-E argon windows.  Consider addition of weather stripping on exterior doors and windows.  Consider retrofit of energy-efficient lighting and appliances.  Consider low-VOC flooring such as wood flooring and/or carpet.  Take care not to double count, if these items are included in Unit Interiors.  "]
[{"$f":"CNI!A327","v":"Storage Area"}]
["Under rehabilition or renovation, there are many green alternatives, some in the form of utility savings.  However, for Storage Areas, there is little room for green alternatives.  If the storage area is adjacent to living space and is unconditioned, consider adding insulation in the separating wall."]
[{"$f":"CNI!A337","v":"Central Boiler"}]
[]
[{"$f":"CNI!A347","v":"Central Chiller"}]
[]
[{"$f":"CNI!A357","v":"Family Investment Center"}]
["Under rehabilition or renovation, there are many green alternatives, some in the form of utility savings.  When repainting, utilize low-VOC paints.  When reglazing or replacing windows, consider low-E argon windows.  Consider addition of weather stripping on exterior doors and windows.  Consider retrofit of energy-efficient lighting and appliances.  Consider low-VOC flooring such as wood flooring and/or carpet.  Take care not to double count, if these items are included in Unit Interiors.  "]
[{"$f":"CNI!A367","v":"Day Care Center"}]
["Under rehabilition or renovation, there are many green alternatives, some in the form of utility savings.  When repainting, utilize low-VOC paints.  When reglazing or replacing windows, consider low-E argon windows.  Consider addition of weather stripping on exterior doors and windows.  Consider retrofit of energy-efficient lighting and appliances.  Consider low-VOC flooring such as wood flooring and/or carpet.  Take care not to double count, if these items are included in Unit Interiors.  "]
[{"$f":"CNI!A377","v":"Laundry Areas"}]
["In this category, only count the rehabilitation of the structure only: windows, doors, wall finishes, floor finishes, etc.  Appliance rehab is done under Common Area Washers and Common Area Dryers below."]
[{"$f":"CNI!A387","v":"Common Area Washers"}]
["A green alternative to washers are providing energy-efficient washers and providing cold water only to reduce DHW use."]
[{"$f":"CNI!A397","v":"Common Area Dryers"}]
["The major rehabilitation or renovation alternative is to convert electric dryers to gas."]
[{"$f":"CNI!A407","v":"Common Facilities Kitchen"}]
["In this category, only count the rehabilitation of the structure only: windows, doors, wall finishes, floor finishes, etc.  Appliance rehab is done under Common Facilities Appliances below."]
[{"$f":"CNI!A417","v":"Common Facilities Appliances"}]
["Use of Energy Star qualified appliances are recommended.  "]
[{"$f":"CNI!A427","v":"Common Area Finishes"}]
["Common area finishes are low-VOC paints, low-VOC carpeting/flooring, utilizing recycled/reclaimed materials for trim boards, etc.  Take care not to double count if items were included in lump sum totals for other common areas listed above."]
[{"$f":"CNI!A547","v":"Carports/Surface Garage"}]
["No green alternative."]
[{"$f":"CNI!A557","v":"Foundation"}]
["To save energy demand on HVAC systems, ensure that insulation is provided between outdoor and indoor environments.  Most of the time, this is not doable, since major renovation of the foundation system may need to be done.  "]
[{"$f":"CNI!A567","v":"Foundation Waterproofing"}]
["No green alternative."]
[{"$f":"CNI!A577","v":"Building Slab"}]
["No green alternative."]
[{"$f":"CNI!A587","v":"Roofs"}]
["To save energy demand on HVAC systems, the addition of insulation would be a green alternative.  "]
[{"$f":"CNI!A603","v":"Exterior Walls - Structural"}]
["To save energy demand on HVAC systems, the addition of insulation would be a green alternative.  "]
[{"$f":"CNI!A619","v":"Exterior Walls - Finishes"}]
["Low-VOC paints and recycled/reclaimed material for trim boards are non-utility saving green alternatives."]
[{"$f":"CNI!A629","v":"Canopies"}]
["The use of recycled/reclaimed materials are non-utility saving green alternatives."]
[{"$f":"CNI!A639","v":"Tuck-Pointing"}]
["Other than reducing some infiltration, tuck-pointing does not have a green alternative."]
[{"$f":"CNI!A649","v":"Exterior Paint & Caulking"}]
["Low-VOC paints and recycled/reclaimed material for trim boards are non-utility saving green alternatives."]
[{"$f":"CNI!A659","v":"Soffits"}]
[]
[{"$f":"CNI!A669","v":"Siding"}]
[]
[{"$f":"CNI!A679","v":"Exterior Stairwells/Fire Escapes"}]
[]
[{"$f":"CNI!A689","v":"Landings & Railings"}]
[]
[{"$f":"CNI!A699","v":"Balconies & Railings"}]
[]
[{"$f":"CNI!A709","v":"Mail Facilities"}]
[]
[{"$f":"CNI!A719","v":"Exterior Doors"}]
[]
[{"$f":"CNI!A735","v":"Exterior Door Frames"}]
[]
[{"$f":"CNI!A745","v":"Patio Doors"}]
[]
[{"$f":"CNI!A755","v":"Windows"}]
[]
[{"$f":"CNI!A771","v":"Window Frames"}]
[]
[{"$f":"CNI!A781","v":"Gutters/Downspouts"}]
[]
[{"$f":"CNI!A791","v":"Columns & Porches"}]
[]
[{"$f":"CNI!A801","v":"Decks & Patios"}]
[]
[{"$f":"CNI!A811","v":"Patio/Unit Fencing"}]
[]
[{"$f":"CNI!A821","v":"Exterior Lighting"}]
[]
[{"$f":"CNI!A947","v":"Interior Painting (non-routine)"}]
[]
[{"$f":"CNI!A957","v":"Interior Doors"}]
[]
[{"$f":"CNI!A967","v":"Interior Door Frames"}]
[]
[{"$f":"CNI!A977","v":"Flooring (non-routine)"}]
[]
[{"$f":"CNI!A987","v":"Shower/Tub Surrounds"}]
[]
[{"$f":"CNI!A1003","v":"Toilets"}]
[]
[{"$f":"CNI!A1019","v":"Vanities"}]
[]
[{"$f":"CNI!A1029","v":"Faucets"}]
[]
[{"$f":"CNI!A1045","v":"Bathroom Flooring (non-cyclical)"}]
[]
[{"$f":"CNI!A1055","v":"Bathroom Cabinets"}]
[]
[{"$f":"CNI!A1065","v":"Bathroom Exhaust Fans"}]
[]
[{"$f":"CNI!A1075","v":"Kitchen Cabinets"}]
[]
[{"$f":"CNI!A1085","v":"Ranges"}]
[]
[{"$f":"CNI!A1095","v":"Range Hoods"}]
[]
[{"$f":"CNI!A1105","v":"Refrigerators"}]
[]
[{"$f":"CNI!A1121","v":"Counters and Sinks"}]
[]
[{"$f":"CNI!A1131","v":"Dishwasher"}]
[]
[{"$f":"CNI!A1147","v":"Garbage Disposal"}]
[]
[{"$f":"CNI!A1157","v":"Microwave"}]
[]
[{"$f":"CNI!A1167","v":"Lighting"}]
[]
[{"$f":"CNI!A1183","v":"Washing Machines"}]
[]
[{"$f":"CNI!A1199","v":"Dryers"}]
[]
[{"$f":"CNI!A1209","v":"Call-For-Aid Systems"}]
[]
[{"$f":"CNI!A1219","v":"Stairs and Handrails"}]
[]
[{"$f":"CNI!A1339","v":"Water Distribution"}]
[]
[{"$f":"CNI!A1349","v":"Heating Equipment/System"}]
[]
[{"$f":"CNI!A1359","v":"Electric Distribution"}]
[]
[{"$f":"CNI!A1369","v":"Water Heaters"}]
[]
[{"$f":"CNI!A1379","v":"Domestic Water - Boilers"}]
[]
[{"$f":"CNI!A1389","v":"Domestic Water-Pumps"}]
[]
[{"$f":"CNI!A1399","v":"Unit Sub-Panels"}]
[]
[{"$f":"CNI!A1409","v":"Trash Compactor"}]
[]
[{"$f":"CNI!A1419","v":"Cooling Equipment/Systems"}]
[]
[{"$f":"CNI!A1429","v":"Smoke/Fire Detection"}]
[]
[{"$f":"CNI!A1439","v":"Unit Reconfiguration"}]
[]
[{"$f":"CNI!A1449","v":"Security/Fire Alarm"}]
[]
[{"$f":"CNI!A1459","v":"Fire Supression System"}]
[]
[{"$f":"CNI!A1469","v":"Generator"}]
[]
[{"$f":"CNI!A1479","v":"Emergency Lighting"}]
[]
[{"$f":"CNI!A1609","v":"Dwelling Units"}]
[]
[{"$f":"CNI!A1619","v":"Administrative Building"}]
[]
[{"$f":"CNI!A1629","v":"Community Building"}]
[]
[{"$f":"CNI!A1639","v":"Shop"}]
[]
[{"$f":"CNI!A1649","v":"Storage Area"}]
[]
[{"$f":"CNI!A1659","v":"Family Investment Center"}]
[]
[{"$f":"CNI!A1669","v":"Day Care Center"}]
[]
[{"$f":"CNI!A1679","v":"Laundry Areas"}]
[]
[{"$f":"CNI!A1799","v":"Site Acquisition"}]
[]
[{"$f":"CNI!A1809","v":"Other Fees / Costs"}]
[]
[{"$f":"CNI!A1819","v":"Demolition"}]
[]
[{"$f":"CNI!A1829","v":"Dwelling Unit Conversion"}]
[]
[{"$f":"CNI!A1839","v":"Contingency"}]
[]
[{"$f":"CNI!A1959","v":"Lead Paint / Asbestos Compliance"}]
[]
[{"$f":"CNI!A1969","v":"Section 504 Compliance"}]

{"sheet":"StartInput","index":2,"n_rows":83,"n_cols":34,"rows_kept":83,"cut":false,"hidden":false,"merged":[[50,22,50,23],[51,20,51,21],[51,22,51,23],[52,20,52,21],[52,22,52,23],[53,20,53,21],[53,22,53,23],[54,20,54,21],[54,22,54,23],[55,20,55,21],[55,22,55,23],[75,15,75,16],[75,17,75,18],[62,20,62,21],[62,22,62,23],[63,20,63,21],[63,22,63,23],[76,15,76,16],[76,17,76,18],[77,15,77,16],[77,17,77,18],[62,17,62,18],[63,17,63,18],[64,17,64,18],[74,17,74,18],[64,15,64,16],[73,15,73,18],[58,20,58,21],[58,22,58,23],[59,20,59,21],[59,22,59,23],[60,20,60,21],[60,22,60,23],[61,20,61,21],[61,22,61,23],[79,15,79,16],[79,17,79,18],[69,15,69,16],[69,17,69,18],[70,15,70,16],[70,17,70,18],[71,15,71,16],[71,17,71,18],[74,15,74,16],[67,15,67,16],[67,17,67,18],[68,15,68,16],[68,17,68,18],[54,17,54,18],[55,17,55,18],[56,17,56,18],[58,17,58,18],[59,17,59,18],[60,17,60,18],[60,15,60,16],[61,15,61,16],[62,15,62,16],[63,15,63,16],[61,17,61,18],[78,15,78,16],[78,17,78,18],[65,15,65,18],[66,15,66,16],[66,17,66,18],[28,8,28,10],[66,7,66,10],[67,7,67,10],[75,6,75,10],[78,6,78,10],[23,8,23,9],[24,8,24,9],[25,8,25,9],[26,8,26,9],[22,8,22,10],[34,1,34,4],[24,1,24,4],[25,1,25,4],[26,1,26,4],[27,1,27,4],[35,1,35,4],[36,1,36,4],[35,5,35,6],[36,5,36,6],[29,1,29,4],[30,1,30,4],[31,1,31,4],[32,1,32,4],[33,1,33,4],[29,5,29,6],[34,5,34,6],[23,1,23,4],[28,1,28,4],[23,5,23,6],[24,5,24,6],[25,5,25,6],[26,5,26,6],[27,5,27,6],[28,5,28,6],[18,4,18,6],[17,4,17,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[33,5,33,6],[13,1,13,3],[14,1,14,3],[20,1,20,3],[22,1,22,6],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,4,20,6],[82,6,82,10],[74,6,74,10],[19,4,19,6],[11,1,11,3],[9,4,9,6],[10,4,10,6],[12,4,12,6],[13,4,13,6],[14,4,14,6],[15,4,15,6],[79,6,79,10],[80,6,80,10],[69,6,69,10],[70,6,70,10],[71,6,71,10],[72,6,72,10],[73,6,73,10],[61,7,61,10],[62,7,62,10],[63,7,63,10],[64,7,64,10],[65,7,65,10],[39,19,39,21],[40,19,40,21],[48,1,49,10],[50,1,51,10],[52,1,53,10],[50,17,50,18],[51,17,51,18],[52,17,52,18],[49,20,49,23],[50,20,50,21],[59,7,59,10],[49,15,49,18],[57,15,57,18],[53,17,53,18],[57,20,57,23],[60,7,60,10],[50,15,50,16],[51,15,51,16],[52,15,52,16],[53,15,53,16],[54,15,54,16],[55,15,55,16],[58,15,58,16],[59,15,59,16],[56,15,56,16],[11,4,11,6],[54,1,55,10],[57,7,58,10],[37,13,37,14],[16,4,16,6],[8,1,8,3],[8,4,8,6],[9,1,9,3],[10,1,10,3],[12,1,12,3],[4,23,5,23],[4,24,5,24],[5,4,5,6],[4,19,5,19],[4,20,5,20],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,21,5,21],[4,22,5,22],[4,1,4,6],[6,1,6,3],[6,4,6,6],[4,8,5,10],[7,4,7,6],[4,15,5,15],[5,1,5,3],[7,1,7,3]]}
[]
[null,{"$f":"\"Primary Input Page for \"&E7","v":"Primary Input Page for HA001"},null,null,null,null,null,null,null,"GRP Model Version:",1.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hide these columns in production version"]
[null,null,null,null,"Current Model Progress/Stage Date:",{"$f":"MAX([1]Cover!$E$16:$E$30)","v":"1904-01-01"},null,null,null,"Revision Date:","2014-01-22"]
[null,null,null,null,null,null,null,null,"OMB 2577-0157 form 52828",null,"exp. 1/31/2014",null,null,null,null,"Optional Bathroom Component Replacement Summary"]
[null,"General Information:",null,null,null,null,null,null,"Complete Both Columns Below",null,null,null,null,null,null,"Number of Units","Unit Type","# Bedrooms / Unit","# of Baths / Unit","# of Sinks & Faucets / Unit","# of Toilets / Unit","# of Shower- heads / Unit","Total Sinks & Faucets","Total Toilets","Total Showerheads"]
[null,"HA Name:",null,null,"Sample Housing Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limited Partnership",null,null,null,"Yes"]
[null,"HA Number:",null,null,"HA001",null,null,null,"Property Breakdown:","Occupied","Vacant"]
[null,"Owner's Street Address:",null,null,"1234 Main Street",null,null,null,"# of Units Total (Asst + Unasst):",{"$f":"SUM(J9:J10)","v":350},{"$f":"SUM(K9:K10)","v":40},null,null,null,null,200,null,1,1,2,1,1,{"$f":"$P8*T8","v":400},{"$f":"$P8*U8","v":200},{"$f":"$P8*V8","v":200},null,null,"LLC",null,null,null,"No"]
[null,"Owner City, State:",null,null,"Hartford, CT",null,null,null,"# of Section 8 Assisted",300,20,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P9*T9","v":0},0,0,null,null,"Corporation",null,null,null,"N/A"]
[null,"Development Name",null,null,"Multifamily 1",null,null,null,"# of Unassisted",50,20,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Other"]
[null,"Development Number",null,null,"MU 01-001",null,null,null,"# of Non-Revenue Units:",0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total Buildings",null,null,5,null,null,null,"Unit Mix:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Identity of Interest"]
[null,"Total Residential Buildings",null,null,4,null,null,null,"0 Bedroom (efficiency)",0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Non-Identity of Interest"]
[null,"Latest PASS REAC Score:",null,null,97,null,null,null,"1 Bedroom",200,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"First Year Covered by PNA",null,null,1988,null,null,null,"2 Bedroom",100,10,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Length of PNA in years",null,null,5,null,null,null,"3 Bedroom",50,20,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total Off-Street Parking Spaces:",null,null,255,null,null,null,"4 Bedroom",0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Site Acreage (acres):",null,null,8.6999999999999993,null,null,null,"5 Bedroom",0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Parking Lot Area (square feet)",null,null,30000,null,null,null,"6 Bedroom",0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Year of Last Substantial Mod:",null,null,1998,null,null,null,"7 Bedroom",0,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(OR(SUM(J9:J10)<>J8,SUM(K9:K10)<>K8,SUM(J13:J20)<>J8,SUM(K13:K20)<>K8),\"Total unit count and distribution are not matching\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Inspection Information",null,null,null,null,null,null,"Types:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Year Original Building Built:",null,null,null,1971,null,null,"Rural or (Sub)Urban?:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"1st Year of Pro Forma (after Grant/Loan Closing):",null,null,null,2010,null,null,"Elderly or Family?:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Inspection Company Name:",null,null,null,"John Doe Co.",null,null,"If Urban, MSA or Other?:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Inspector Contact Name:",null,null,null,"John Doe",null,null,"Elevator, Garden, or Mixed?:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Inspector Contact Phone:",null,null,null,5551212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Rural",null,"Elderly",null,"CreditVest"]
[null,"Number of Building Exteriors Inspected:",null,null,null,10,null,null,"Flood Insurance Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Suburban",null,"Family",null,"Ontra, Inc."]
[null,"Number of 0 BR Units Inspected:",null,null,null,0,null,null,"Is the project is in a Special Flood Hazard Zone? ",null,"No",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Urban",null,null,null,"Signet Partners"]
[null,"Number of 1 BR Units Inspected",null,null,null,50,null,null,"If yes, does the subject already carry flood insurance?",null,"No",null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Urban MSA",null,"Elevator"]
[null,"Number of 2 BR Units Inspected",null,null,null,50,null,null,{"$f":"IF(AND(K30=\"Yes\",K31=\"No\",'[1]Inc & Exp'!L101=0),\"Ensure flood insurance is underwritten\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Urban Other",null,"Garden"]
[null,"Number of 3 BR Units Inspected",null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Not Urban",null,"Mixed"]
[null,"Number of 4 BR Units Inspected",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Number of 5 BR Units Inspected",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Number of 6 BR Units Inspected",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Number of 7 BR Units Inspected",null,null,null,0,null,null,{"$f":"IF('[1]Program Variables'!H26=0,\"\",IF('[1]Program Variables'!H26=1,\"There is one Program Variables non-standard setting\",\"There are \"&'[1]Program Variables'!H26&\" Program Variables non-standard settings\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS",null,{"$f":"SUM(P8:P37)","v":200},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(W8:W37)","v":400},{"$f":"SUM(X8:X37)","v":200},{"$f":"SUM(Y8:Y37)","v":200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W38<>W40,\"Mismatch\",\"\")","v":"Mismatch"},{"$f":"IF(X38<>X40,\"Mismatch\",\"\")","v":"Mismatch"},{"$f":"IF(Y38<>Y40,\"Mismatch\",\"\")","v":"Mismatch"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTALS FROM CAP NEEDS INPUT",null,null,{"$f":"CNI!$G$1039","v":200},{"$f":"CNI!$G$1013","v":100},{"$f":"CNI!$G$997","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low flow faucets, toilets, and showerheads"]
[]
[]
[]
[]
[]
[null,{"$f":"IF(G45>K8,\"Management Fee unit count exceeds the underwritten total\",\"\")","v":""}]
[]
[null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline Energy Usage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Consumption",null,null,null,null,"Water Charges"]
[null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,"Annual Consumption",null,null,"Year",null,"Annual Consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Most recent 3 years)",null,"(kWh/year)",null,null,"(Most recent 3 years)",null,"(kWh/year)"]
[null,"Comments:"]
[]
[null,"Comments:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Annual Consumption",null,null,null,"kWh/yr","Average Annual Consumption",null,null,null,"kWh/yr"]
[null,null,null,null,null,"Tenant","Owner"]
[null,null,null,"Utility Rate Table","Consumption","(Residential)","(Commercial)","Comments",null,null,null,null,null,null,null,"Natural Gas Consumption",null,null,null,null,"Sewer Charges"]
[null,null,null,"Type of Utility","Unit","Tenant Paid","Project Paid",null,null,null,null,null,null,null,null,"Year",null,"Annual Consumption",null,null,"Year",null,"Annual Consumption"]
[null,null,null,"Dollar","Dollar",1,1,"Comment",null,null,null,null,null,null,null,"(Most recent 3 years)",null,"(Therms/year)",null,null,"(Most recent 3 years)",null,"(kWh/year)"]
[null,null,null,"Electricity","KWH",0.19,0.15,"Comment"]
[null,null,null,"Fuel Oil","Gallons",0,0,"Comment"]
[null,null,null,"Natural Gas","Therms",0,0,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTUh","Gallons"]
[null,null,null,"Propane","Gallons",0,0,"Comment",null,null,null,null,null,null,null,"Average Annual Consumption",null,null,null,"Therms/yr","Average Annual Consumption",null,null,null,"kWh/yr",null,null,null,null,null,null,"Therms","ccf"]
[null,null,null,"Kerosene","Gallons",0,0,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ccf"]
[null,null,null,"Water","Gallons",1.5E-3,1.5E-3,"Comment",null,null,null,null,null,null,null,"Oil Consumption"]
[null,null,null,"Sewer","Gallons",0,0,"Comment",null,null,null,null,null,null,null,"Year",null,"Annual Consumption"]
[null,null,null,"Other",null,0,0,"Comment",null,null,null,null,null,null,null,"(Most recent 3 years)",null,"(Gals/year)"]
[null,null,null,{"$f":"IF(E66<>E67,\"Water and Sewer should be the same consumption unit type\",\"\")","v":""}]
[null,null,null,"Utility Usage","Util Source","Paid By","Comments"]
[null,null,null,"Cooking","Electricity","Tenant","Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,"Owner"]
[null,null,null,"In Unit: Heat","Electricity","Tenant","Comment",null,null,null,null,null,null,null,null,"Average Annual Consumption",null,null,null,"Gals/yr",null,null,null,null,null,null,null,null,null,null,null,"Natural Gas",null,"Tenant"]
[null,null,null,"In Unit: AC","Electricity","Tenant","Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Propane"]
[null,null,null,"In Unit: Lighting/Other Elec","Electricity","Owner","Comment",null,null,null,null,null,null,null,null,"Propane Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Oil"]
[null,null,null,"In Unit: Cold Water","Water & Sewer","Tenant","Comment",null,null,null,null,null,null,null,null,"Year",null,"Annual Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,"Kerosene"]
[null,null,null,"Hot Water (heating)","Natural Gas","Tenant","Comment",null,null,null,null,null,null,null,null,"(Most recent 3 years)",null,"(Gals/year)"]
[null,null,null,"Laundry: Washers","Electricity","Tenant","Comment"]
[null,null,null,"Laundry : Dryers","Electricity","Tenant","Comment"]
[null,null,null,"Common Area: Heat","Electricity","Owner","Comment"]
[null,null,null,"Common Area: AC","Electricity","Owner","Comment",null,null,null,null,null,null,null,null,"Average Annual Consumption",null,null,null,"Gals/yr"]
[null,null,null,"Common Area: Hot Water (heat)","Electricity","Owner","Comment"]
[null,null,null,"Common Area: Cold Water","Water & Sewer","Owner","Comment"]
[null,null,null,"Common Area: Lighting","Electricity","Owner","Comment"]

{"sheet":"CNI","index":3,"n_rows":1977,"n_cols":48,"rows_kept":1977,"cut":false,"hidden":false,"merged":[[1959,3,1961,4],[1969,3,1971,4],[1769,3,1771,4],[1779,3,1781,4],[1799,3,1801,4],[1809,3,1811,4],[1819,3,1821,4],[1829,3,1831,4],[1839,3,1841,4],[1849,3,1851,4],[1868,0,1868,13],[1869,5,1869,13],[1870,5,1870,13],[1871,5,1871,13],[1872,6,1873,6],[1872,7,1873,7],[1872,8,1873,8],[1872,9,1873,9],[1872,11,1873,11],[1872,12,1873,12],[1842,0,1843,5],[1842,6,1843,6],[1859,3,1861,4],[1869,3,1871,4],[1879,3,1881,4],[1889,3,1891,4],[1848,0,1848,13],[1849,5,1849,13],[1852,12,1853,12],[1852,13,1853,13],[1842,11,1843,11],[1842,12,1843,12],[1919,3,1921,4],[1929,3,1931,4],[1939,3,1941,4],[1804,0,1804,5],[1838,0,1838,13],[1839,5,1839,13],[1840,5,1840,13],[1841,5,1841,13],[1944,12,1946,12],[1964,12,1966,12],[1974,12,1976,12],[157,3,159,4],[167,3,169,4],[177,3,179,4],[187,3,189,4],[197,3,199,4],[207,3,209,4],[217,3,219,4],[237,3,239,4],[247,3,249,4],[257,3,259,4],[267,3,269,4],[277,3,279,4],[230,0,231,5],[236,0,236,13],[237,5,237,13],[238,5,238,13],[262,12,264,12],[307,3,309,4],[317,3,319,4],[327,3,329,4],[337,3,339,4],[347,3,349,4],[306,0,306,13],[307,5,307,13],[308,5,308,13],[309,5,309,13],[332,12,334,12],[367,3,369,4],[377,3,379,4],[387,3,389,4],[397,3,399,4],[407,3,409,4],[402,0,402,5],[398,5,398,13],[399,5,399,13],[400,13,401,13],[408,5,408,13],[1822,12,1823,12],[427,3,429,4],[437,3,439,4],[447,3,449,4],[1818,0,1818,13],[1819,5,1819,13],[1614,12,1616,12],[1624,12,1626,12],[1634,12,1636,12],[1644,12,1646,12],[1824,0,1824,5],[1824,10,1826,11],[1824,13,1826,13],[1825,0,1825,5],[1826,0,1826,5],[1820,5,1820,13],[1821,5,1821,13],[1822,0,1823,5],[1822,6,1823,6],[1822,7,1823,7],[1658,0,1658,13],[1659,5,1659,13],[1660,5,1660,13],[1661,5,1661,13],[1704,0,1704,5],[1822,13,1823,13],[1822,8,1823,8],[1822,9,1823,9],[1822,10,1823,10],[1822,11,1823,11],[1724,12,1726,12],[1734,12,1736,12],[1744,12,1746,12],[1606,0,1606,13],[1608,0,1608,13],[1609,5,1609,13],[1610,5,1610,13],[1611,5,1611,13],[1631,5,1631,13],[1664,12,1666,12],[1645,0,1645,5],[1646,0,1646,5],[1620,5,1620,13],[1621,5,1621,13],[1628,0,1628,13],[1714,12,1716,12],[1674,12,1676,12],[1684,12,1686,12],[1694,12,1696,12],[1704,12,1706,12],[1609,3,1611,4],[1619,3,1621,4],[1629,3,1631,4],[192,12,194,12],[202,12,204,12],[212,12,214,12],[222,12,224,12],[232,12,234,12],[1619,5,1619,13],[357,3,359,4],[302,12,304,12],[246,0,246,13],[247,5,247,13],[248,5,248,13],[249,5,249,13],[297,3,299,4],[250,13,251,13],[256,0,256,13],[257,5,257,13],[258,5,258,13],[352,12,354,12],[362,12,364,12],[357,5,357,13],[348,5,348,13],[349,5,349,13],[350,13,351,13],[362,0,362,5],[362,10,364,11],[362,13,364,13],[360,8,361,8],[196,0,196,13],[197,5,197,13],[198,5,198,13],[200,10,201,10],[200,11,201,11],[200,12,201,12],[200,13,201,13],[192,0,192,5],[192,10,194,11],[192,13,194,13],[193,0,193,5],[194,0,194,5],[1594,10,1596,11],[1594,13,1596,13],[1595,0,1595,5],[1596,0,1596,5],[1584,0,1584,5],[1584,10,1586,11],[1584,13,1586,13],[1585,0,1585,5],[1586,0,1586,5],[1588,0,1588,13],[1589,5,1589,13],[1592,0,1593,5],[1592,6,1593,6],[1592,7,1593,7],[1592,8,1593,8],[1592,9,1593,9],[1592,10,1593,10],[1592,11,1593,11],[1592,12,1593,12],[1592,13,1593,13],[1592,14,1593,14],[1592,35,1593,35],[1584,12,1586,12],[1590,5,1590,13],[1591,5,1591,13],[1591,14,1591,24],[1591,25,1591,35],[1594,12,1596,12],[1589,3,1591,4],[1594,0,1594,5],[1574,0,1574,5],[1574,10,1576,11],[1574,13,1576,13],[1575,0,1575,5],[1576,0,1576,5],[1578,0,1578,13],[1579,5,1579,13],[1582,0,1583,5],[1582,6,1583,6],[1582,7,1583,7],[1582,8,1583,8],[1582,9,1583,9],[1582,10,1583,10],[1582,11,1583,11],[1582,12,1583,12],[1582,13,1583,13],[1582,14,1583,14],[1582,35,1583,35],[1574,12,1576,12],[1580,5,1580,13],[1581,5,1581,13],[1581,14,1581,24],[1581,25,1581,35],[1579,3,1581,4],[1564,0,1564,5],[1564,10,1566,11],[1564,13,1566,13],[1565,0,1565,5],[1566,0,1566,5],[1568,0,1568,13],[1569,5,1569,13],[1570,5,1570,13],[1561,14,1561,24],[1562,6,1563,6],[1562,7,1563,7],[1572,6,1573,6],[1572,7,1573,7],[1572,8,1573,8],[1572,9,1573,9],[1572,10,1573,10],[1572,11,1573,11],[1572,12,1573,12],[1571,25,1571,35],[1572,0,1573,5],[1562,0,1563,5],[1554,0,1554,5],[1554,10,1556,11],[1554,13,1556,13],[1555,0,1555,5],[1556,0,1556,5],[1571,14,1571,24],[1571,5,1571,13],[1562,11,1563,11],[1562,12,1563,12],[1562,13,1563,13],[1561,25,1561,35],[1559,3,1561,4],[1572,13,1573,13],[1572,14,1573,14],[1572,35,1573,35],[1564,12,1566,12],[1569,3,1571,4],[1562,14,1563,14],[1562,35,1563,35],[1554,12,1556,12],[1558,0,1558,13],[1559,5,1559,13],[1560,5,1560,13],[1561,5,1561,13],[1562,8,1563,8],[1562,9,1563,9],[1562,10,1563,10],[1544,0,1544,5],[1544,10,1546,11],[1544,13,1546,13],[1545,0,1545,5],[1546,0,1546,5],[1548,0,1548,13],[1544,12,1546,12],[1552,0,1553,5],[1552,6,1553,6],[1552,7,1553,7],[1552,8,1553,8],[1552,9,1553,9],[1552,10,1553,10],[1552,11,1553,11],[1552,12,1553,12],[1552,13,1553,13],[1552,14,1553,14],[1552,35,1553,35],[1549,3,1551,4],[1550,5,1550,13],[1551,5,1551,13],[1551,14,1551,24],[1551,25,1551,35],[1549,5,1549,13],[1531,14,1531,24],[1532,6,1533,6],[1532,7,1533,7],[1542,6,1543,6],[1542,7,1543,7],[1542,8,1543,8],[1542,9,1543,9],[1534,0,1534,5],[1534,10,1536,11],[1542,11,1543,11],[1542,12,1543,12],[1541,25,1541,35],[1542,0,1543,5],[1532,0,1533,5],[1539,5,1539,13],[1540,5,1540,13],[1534,13,1536,13],[1535,0,1535,5],[1536,0,1536,5],[1524,13,1526,13],[1525,0,1525,5],[1526,0,1526,5],[1541,14,1541,24],[1541,5,1541,13],[1532,11,1533,11],[1532,12,1533,12],[1532,13,1533,13],[1538,0,1538,13],[1524,12,1526,12],[1531,25,1531,35],[1529,3,1531,4],[1542,13,1543,13],[1542,14,1543,14],[1542,35,1543,35],[1534,12,1536,12],[1539,3,1541,4],[1532,14,1533,14],[1532,35,1533,35],[1542,10,1543,10],[1528,0,1528,13],[1529,5,1529,13],[1530,5,1530,13],[1531,5,1531,13],[1532,8,1533,8],[1532,9,1533,9],[1532,10,1533,10],[1524,0,1524,5],[1524,10,1526,11],[1514,0,1514,5],[1514,10,1516,11],[1514,13,1516,13],[1515,0,1515,5],[1516,0,1516,5],[1518,0,1518,13],[1514,12,1516,12],[1522,0,1523,5],[1519,5,1519,13],[1522,6,1523,6],[1522,7,1523,7],[1522,8,1523,8],[1522,9,1523,9],[1522,10,1523,10],[1522,11,1523,11],[1512,9,1513,9],[1522,12,1523,12],[1522,13,1523,13],[1522,14,1523,14],[1522,35,1523,35],[1519,3,1521,4],[1520,5,1520,13],[1521,5,1521,13],[1521,14,1521,24],[1521,25,1521,35],[1512,11,1513,11],[1512,12,1513,12],[1511,25,1511,35],[1512,0,1513,5],[1501,14,1501,24],[1502,6,1503,6],[1502,7,1503,7],[1512,6,1513,6],[1512,7,1513,7],[1512,8,1513,8],[1509,5,1509,13],[1510,5,1510,13],[1504,13,1506,13],[1505,0,1505,5],[1506,0,1506,5],[1504,0,1504,5],[1504,10,1506,11],[1494,13,1496,13],[1495,0,1495,5],[1496,0,1496,5],[1511,14,1511,24],[1511,5,1511,13],[1502,11,1503,11],[1502,12,1503,12],[1502,13,1503,13],[1508,0,1508,13],[1494,12,1496,12],[1501,25,1501,35],[1499,3,1501,4],[1512,13,1513,13],[1512,14,1513,14],[1512,35,1513,35],[1504,12,1506,12],[1509,3,1511,4],[1502,14,1503,14],[1502,35,1503,35],[1512,10,1513,10],[1498,0,1498,13],[1499,5,1499,13],[1500,5,1500,13],[1501,5,1501,13],[1502,8,1503,8],[1502,9,1503,9],[1502,10,1503,10],[1502,0,1503,5],[1494,0,1494,5],[1494,10,1496,11],[1484,0,1484,5],[1484,10,1486,11],[1484,13,1486,13],[1485,0,1485,5],[1486,0,1486,5],[1488,0,1488,13],[1484,12,1486,12],[1492,0,1493,5],[1489,5,1489,13],[1492,6,1493,6],[1492,7,1493,7],[1492,8,1493,8],[1492,9,1493,9],[1492,10,1493,10],[1492,11,1493,11],[1482,9,1483,9],[1492,12,1493,12],[1492,13,1493,13],[1492,14,1493,14],[1492,35,1493,35],[1489,3,1491,4],[1490,5,1490,13],[1491,5,1491,13],[1491,14,1491,24],[1491,25,1491,35],[1482,11,1483,11],[1482,12,1483,12],[1481,25,1481,35],[1482,0,1483,5],[1471,14,1471,24],[1472,6,1473,6],[1472,7,1473,7],[1482,6,1483,6],[1482,7,1483,7],[1482,8,1483,8],[1479,5,1479,13],[1480,5,1480,13],[1474,13,1476,13],[1475,0,1475,5],[1476,0,1476,5],[1474,0,1474,5],[1474,10,1476,11],[1464,13,1466,13],[1465,0,1465,5],[1466,0,1466,5],[1481,14,1481,24],[1481,5,1481,13],[1472,11,1473,11],[1472,12,1473,12],[1472,13,1473,13],[1478,0,1478,13],[1464,12,1466,12],[1471,25,1471,35],[1469,3,1471,4],[1482,13,1483,13],[1482,14,1483,14],[1482,35,1483,35],[1474,12,1476,12],[1479,3,1481,4],[1472,14,1473,14],[1472,35,1473,35],[1482,10,1483,10],[1468,0,1468,13],[1469,5,1469,13],[1470,5,1470,13],[1471,5,1471,13],[1472,8,1473,8],[1472,9,1473,9],[1472,10,1473,10],[1472,0,1473,5],[1464,0,1464,5],[1464,10,1466,11],[1454,0,1454,5],[1454,10,1456,11],[1454,13,1456,13],[1455,0,1455,5],[1456,0,1456,5],[1458,0,1458,13],[1454,12,1456,12],[1462,0,1463,5],[1459,5,1459,13],[1462,6,1463,6],[1462,7,1463,7],[1462,8,1463,8],[1462,9,1463,9],[1462,10,1463,10],[1462,11,1463,11],[1452,9,1453,9],[1462,12,1463,12],[1462,13,1463,13],[1462,14,1463,14],[1462,35,1463,35],[1459,3,1461,4],[1460,5,1460,13],[1461,5,1461,13],[1461,14,1461,24],[1461,25,1461,35],[1452,11,1453,11],[1452,12,1453,12],[1451,25,1451,35],[1452,0,1453,5],[1441,14,1441,24],[1442,6,1443,6],[1442,7,1443,7],[1452,6,1453,6],[1452,7,1453,7],[1452,8,1453,8],[1449,5,1449,13],[1450,5,1450,13],[1444,13,1446,13],[1445,0,1445,5],[1446,0,1446,5],[1444,0,1444,5],[1444,10,1446,11],[1434,13,1436,13],[1435,0,1435,5],[1436,0,1436,5],[1451,14,1451,24],[1451,5,1451,13],[1442,11,1443,11],[1442,12,1443,12],[1442,13,1443,13],[1448,0,1448,13],[1434,12,1436,12],[1441,25,1441,35],[1439,3,1441,4],[1452,13,1453,13],[1452,14,1453,14],[1452,35,1453,35],[1444,12,1446,12],[1449,3,1451,4],[1442,14,1443,14],[1442,35,1443,35],[1452,10,1453,10],[1438,0,1438,13],[1439,5,1439,13],[1440,5,1440,13],[1441,5,1441,13],[1442,8,1443,8],[1442,9,1443,9],[1442,10,1443,10],[1442,0,1443,5],[1434,0,1434,5],[1434,10,1436,11],[1424,0,1424,5],[1424,10,1426,11],[1424,13,1426,13],[1425,0,1425,5],[1426,0,1426,5],[1428,0,1428,13],[1424,12,1426,12],[1432,0,1433,5],[1429,5,1429,13],[1432,6,1433,6],[1432,7,1433,7],[1432,8,1433,8],[1432,9,1433,9],[1432,10,1433,10],[1432,11,1433,11],[1422,9,1423,9],[1432,12,1433,12],[1432,13,1433,13],[1432,14,1433,14],[1432,35,1433,35],[1429,3,1431,4],[1430,5,1430,13],[1431,5,1431,13],[1431,14,1431,24],[1431,25,1431,35],[1422,11,1423,11],[1422,12,1423,12],[1421,25,1421,35],[1422,0,1423,5],[1411,14,1411,24],[1412,6,1413,6],[1412,7,1413,7],[1422,6,1423,6],[1422,7,1423,7],[1422,8,1423,8],[1419,5,1419,13],[1420,5,1420,13],[1414,13,1416,13],[1415,0,1415,5],[1416,0,1416,5],[1414,0,1414,5],[1414,10,1416,11],[1404,13,1406,13],[1405,0,1405,5],[1406,0,1406,5],[1421,14,1421,24],[1421,5,1421,13],[1412,11,1413,11],[1412,12,1413,12],[1412,13,1413,13],[1418,0,1418,13],[1404,12,1406,12],[1411,25,1411,35],[1409,3,1411,4],[1422,13,1423,13],[1422,14,1423,14],[1422,35,1423,35],[1414,12,1416,12],[1419,3,1421,4],[1412,14,1413,14],[1412,35,1413,35],[1422,10,1423,10],[1408,0,1408,13],[1409,5,1409,13],[1410,5,1410,13],[1411,5,1411,13],[1412,8,1413,8],[1412,9,1413,9],[1412,10,1413,10],[1412,0,1413,5],[1404,0,1404,5],[1404,10,1406,11],[1394,0,1394,5],[1394,10,1396,11],[1394,13,1396,13],[1395,0,1395,5],[1396,0,1396,5],[1398,0,1398,13],[1394,12,1396,12],[1402,0,1403,5],[1399,5,1399,13],[1402,6,1403,6],[1402,7,1403,7],[1402,8,1403,8],[1402,9,1403,9],[1402,10,1403,10],[1402,11,1403,11],[1392,9,1393,9],[1402,12,1403,12],[1402,13,1403,13],[1402,14,1403,14],[1402,35,1403,35],[1399,3,1401,4],[1400,5,1400,13],[1401,5,1401,13],[1401,14,1401,24],[1401,25,1401,35],[1392,11,1393,11],[1392,12,1393,12],[1391,25,1391,35],[1392,0,1393,5],[1381,14,1381,24],[1382,6,1383,6],[1382,7,1383,7],[1392,6,1393,6],[1392,7,1393,7],[1392,8,1393,8],[1389,5,1389,13],[1390,5,1390,13],[1384,13,1386,13],[1385,0,1385,5],[1386,0,1386,5],[1384,0,1384,5],[1384,10,1386,11],[1374,13,1376,13],[1375,0,1375,5],[1376,0,1376,5],[1391,14,1391,24],[1391,5,1391,13],[1382,11,1383,11],[1382,12,1383,12],[1382,13,1383,13],[1388,0,1388,13],[1374,12,1376,12],[1381,25,1381,35],[1379,3,1381,4],[1392,13,1393,13],[1392,14,1393,14],[1392,35,1393,35],[1384,12,1386,12],[1389,3,1391,4],[1382,14,1383,14],[1382,35,1383,35],[1392,10,1393,10],[1378,0,1378,13],[1379,5,1379,13],[1380,5,1380,13],[1381,5,1381,13],[1382,8,1383,8],[1382,9,1383,9],[1382,10,1383,10],[1382,0,1383,5],[1374,0,1374,5],[1374,10,1376,11],[1364,0,1364,5],[1364,10,1366,11],[1364,13,1366,13],[1365,0,1365,5],[1366,0,1366,5],[1368,0,1368,13],[1364,12,1366,12],[1372,0,1373,5],[1372,6,1373,6],[1372,7,1373,7],[1372,8,1373,8],[1372,9,1373,9],[1372,10,1373,10],[1372,11,1373,11],[1372,12,1373,12],[1372,13,1373,13],[1372,14,1373,14],[1372,35,1373,35],[1369,3,1371,4],[1370,5,1370,13],[1371,5,1371,13],[1371,14,1371,24],[1371,25,1371,35],[1369,5,1369,13],[1361,25,1361,35],[1362,0,1363,5],[1351,14,1351,24],[1352,6,1353,6],[1352,7,1353,7],[1362,6,1363,6],[1362,7,1363,7],[1362,8,1363,8],[1362,9,1363,9],[1355,0,1355,5],[1356,0,1356,5],[1354,0,1354,5],[1354,10,1356,11],[1362,11,1363,11],[1362,12,1363,12],[1361,14,1361,24],[1361,5,1361,13],[1352,11,1353,11],[1352,12,1353,12],[1352,13,1353,13],[1358,0,1358,13],[1352,0,1353,5],[1359,5,1359,13],[1360,5,1360,13],[1354,13,1356,13],[1351,25,1351,35],[1349,3,1351,4],[1362,13,1363,13],[1362,14,1363,14],[1362,35,1363,35],[1354,12,1356,12],[1359,3,1361,4],[1352,14,1353,14],[1352,35,1353,35],[1362,10,1363,10],[1349,5,1349,13],[1350,5,1350,13],[1351,5,1351,13],[1352,8,1353,8],[1352,9,1353,9],[1352,10,1353,10],[1324,0,1324,5],[1324,10,1326,11],[1324,13,1326,13],[1325,0,1325,5],[1326,0,1326,5],[1348,0,1348,13],[1344,13,1346,13],[1345,0,1345,5],[1346,0,1346,5],[1344,12,1346,12],[1342,13,1343,13],[1344,0,1344,5],[1344,10,1346,11],[1341,14,1341,24],[1341,25,1341,35],[1339,3,1341,4],[1342,7,1343,7],[1342,8,1343,8],[1342,9,1343,9],[1342,10,1343,10],[1342,11,1343,11],[1342,12,1343,12],[1342,14,1343,14],[1342,35,1343,35],[1324,12,1326,12],[1338,0,1338,13],[1339,5,1339,13],[1340,5,1340,13],[1341,5,1341,13],[1336,0,1336,13],[1342,0,1343,5],[1342,6,1343,6],[1314,0,1314,5],[1314,10,1316,11],[1314,13,1316,13],[1315,0,1315,5],[1316,0,1316,5],[1318,0,1318,13],[1314,12,1316,12],[1322,0,1323,5],[1322,6,1323,6],[1322,7,1323,7],[1322,8,1323,8],[1322,9,1323,9],[1322,10,1323,10],[1322,11,1323,11],[1322,12,1323,12],[1322,13,1323,13],[1322,14,1323,14],[1322,35,1323,35],[1319,3,1321,4],[1320,5,1320,13],[1321,5,1321,13],[1321,14,1321,24],[1321,25,1321,35],[1319,5,1319,13],[1301,14,1301,24],[1302,6,1303,6],[1302,7,1303,7],[1312,6,1313,6],[1312,7,1313,7],[1312,8,1313,8],[1312,9,1313,9],[1304,0,1304,5],[1304,10,1306,11],[1312,11,1313,11],[1312,12,1313,12],[1311,25,1311,35],[1312,0,1313,5],[1302,0,1303,5],[1309,5,1309,13],[1310,5,1310,13],[1304,13,1306,13],[1305,0,1305,5],[1306,0,1306,5],[1294,13,1296,13],[1295,0,1295,5],[1296,0,1296,5],[1311,14,1311,24],[1311,5,1311,13],[1302,11,1303,11],[1302,12,1303,12],[1302,13,1303,13],[1308,0,1308,13],[1294,12,1296,12],[1301,25,1301,35],[1299,3,1301,4],[1312,13,1313,13],[1312,14,1313,14],[1312,35,1313,35],[1304,12,1306,12],[1309,3,1311,4],[1302,14,1303,14],[1302,35,1303,35],[1312,10,1313,10],[1298,0,1298,13],[1299,5,1299,13],[1300,5,1300,13],[1301,5,1301,13],[1302,8,1303,8],[1302,9,1303,9],[1302,10,1303,10],[1294,0,1294,5],[1294,10,1296,11],[1284,0,1284,5],[1284,10,1286,11],[1284,13,1286,13],[1285,0,1285,5],[1286,0,1286,5],[1288,0,1288,13],[1284,12,1286,12],[1292,0,1293,5],[1289,5,1289,13],[1292,6,1293,6],[1292,7,1293,7],[1292,8,1293,8],[1292,9,1293,9],[1292,10,1293,10],[1292,11,1293,11],[1282,9,1283,9],[1292,12,1293,12],[1292,13,1293,13],[1292,14,1293,14],[1292,35,1293,35],[1289,3,1291,4],[1290,5,1290,13],[1291,5,1291,13],[1291,14,1291,24],[1291,25,1291,35],[1282,11,1283,11],[1282,12,1283,12],[1281,25,1281,35],[1282,0,1283,5],[1271,14,1271,24],[1272,6,1273,6],[1272,7,1273,7],[1282,6,1283,6],[1282,7,1283,7],[1282,8,1283,8],[1279,5,1279,13],[1280,5,1280,13],[1274,13,1276,13],[1275,0,1275,5],[1276,0,1276,5],[1274,0,1274,5],[1274,10,1276,11],[1264,13,1266,13],[1265,0,1265,5],[1266,0,1266,5],[1281,14,1281,24],[1281,5,1281,13],[1272,11,1273,11],[1272,12,1273,12],[1272,13,1273,13],[1278,0,1278,13],[1264,12,1266,12],[1271,25,1271,35],[1269,3,1271,4],[1282,13,1283,13],[1282,14,1283,14],[1282,35,1283,35],[1274,12,1276,12],[1279,3,1281,4],[1272,14,1273,14],[1272,35,1273,35],[1282,10,1283,10],[1268,0,1268,13],[1269,5,1269,13],[1270,5,1270,13],[1271,5,1271,13],[1272,8,1273,8],[1272,9,1273,9],[1272,10,1273,10],[1272,0,1273,5],[1264,0,1264,5],[1264,10,1266,11],[1254,0,1254,5],[1254,10,1256,11],[1254,13,1256,13],[1255,0,1255,5],[1256,0,1256,5],[1258,0,1258,13],[1254,12,1256,12],[1262,0,1263,5],[1259,5,1259,13],[1262,6,1263,6],[1262,7,1263,7],[1262,8,1263,8],[1262,9,1263,9],[1262,10,1263,10],[1262,11,1263,11],[1252,9,1253,9],[1262,12,1263,12],[1262,13,1263,13],[1262,14,1263,14],[1262,35,1263,35],[1259,3,1261,4],[1260,5,1260,13],[1261,5,1261,13],[1261,14,1261,24],[1261,25,1261,35],[1252,11,1253,11],[1252,12,1253,12],[1251,25,1251,35],[1252,0,1253,5],[1241,14,1241,24],[1242,6,1243,6],[1242,7,1243,7],[1252,6,1253,6],[1252,7,1253,7],[1252,8,1253,8],[1249,5,1249,13],[1250,5,1250,13],[1244,13,1246,13],[1245,0,1245,5],[1246,0,1246,5],[1244,0,1244,5],[1244,10,1246,11],[1234,13,1236,13],[1235,0,1235,5],[1236,0,1236,5],[1251,14,1251,24],[1251,5,1251,13],[1242,11,1243,11],[1242,12,1243,12],[1242,13,1243,13],[1248,0,1248,13],[1234,12,1236,12],[1241,25,1241,35]],"merged_total":4353,"flags":["merged_cut"]}
["Capital Needs Input Sheet - PNA",null,null,null,null,"Date of PNA:",null,null,"2010-02-10",null,"Jump to:","Exterior Doors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Savers Only"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poor","Routine Maintenace","LUMP SUM",{"$f":"A5","v":"Asphalt/Concrete"},null,"Owner","BTUh"]
["Site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fair","Immediate Repair Recommended","PERCENTAGE",{"$f":"A15","v":"Seal Coat"},null,"Tenant","ccf"]
["Site1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Good","Short Term Repair Recommended","each",{"$f":"A25","v":"Striping"},null,null,"Gallons"]
["Asphalt/Concrete",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Reserve Cost Recommended","per linear ft.",{"$f":"A35","v":"Curb and Gutter"},null,null,"KWH"]
["EUL (years):",6,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"per square ft.",{"$f":"A45","v":"Pedestrian Paving"},null,null,"Therms"]
["Repl. Year:",1990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"per square",{"$f":"A55","v":"Signage"}]
["RUL (years):",{"$f":"IF(B6-((YEAR(I1))-B7)>0,(B6-((YEAR(I1))-B7)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A5","v":"Asphalt/Concrete"},null,null,null,null,null,null,null,null,null,null,{"$f":"A5","v":"Asphalt/Concrete"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"per cubic yd.",{"$f":"A65","v":"Water Lines/Mains"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term",null,null,null,null,null,null,null,"per 1000 SF",{"$f":"A75","v":"Sewer Lines/Mains"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,"per 10000 SF",{"$f":"A85","v":"Irrigation"}]
[{"$f":"\"Existing \"&A5","v":"Existing Asphalt/Concrete"},null,null,null,null,null,10,"per 1000 SF",764,{"$f":"G11*I11","v":7640},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B7+B6*(1-(Controls!$B$28))),(B7+B6*(1-(Controls!$B$28)))=0),\"\",IF((B7+B6*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$8=0,J11,0)","v":7640},{"$f":"IF(OR(($B$8+YEAR($I$1))=P10,($B$6+$B$8+YEAR($I$1))=P10,($B$6*2+$B$8+YEAR($I$1))=P10,($B$6*3+$B$8+YEAR($I$1))=P10,($B$6*4+$B$8+YEAR($I$1))=P10,($B$6*5+$B$8+YEAR($I$1))=P10),$G$11*$I$11,0)","v":0},{"$f":"IF(OR(($B$8+YEAR($I$1))=Q10,($B$6+$B$8+YEAR($I$1))=Q10,($B$6*2+$B$8+YEAR($I$1))=Q10,($B$6*3+$B$8+YEAR($I$1))=Q10,($B$6*4+$B$8+YEAR($I$1))=Q10,($B$6*5+$B$8+YEAR($I$1))=Q10),$G$11*$I$11,0)","v":0},0,0,0,7640,0,0,0,0,0,7640,0,0,0,0,0,7640,0,0,{"$f":"SUM(P11:AI11)","v":22920},null,null,null,null,null,null,null,"Other",{"$f":"A101","v":"Lighting"}]
[{"$f":"\"Standard \"&A5","v":"Standard Asphalt/Concrete"},null,null,null,null,null,10,{"$f":"H11","v":"per 1000 SF"},764,{"$f":"G12*I12","v":7640},null,null,null,null,{"$f":"IF($B$8=0,J12,0)","v":7640},{"$f":"IF(OR(($B$8+YEAR($I$1))=P10,($B$6+$B$8+YEAR($I$1))=P10,($B$6*2+$B$8+YEAR($I$1))=P10,($B$6*3+$B$8+YEAR($I$1))=P10,($B$6*4+$B$8+YEAR($I$1))=P10,($B$6*5+$B$8+YEAR($I$1))=P10),$G$12*$I$12,0)","v":0},0,0,0,0,7640,0,0,0,0,0,7640,0,0,0,0,0,7640,0,0,{"$f":"SUM(P12:AI12)","v":22920},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A117","v":"Storm Drainage"}]
[{"$f":"\"Green Replacement \"&A5","v":"Green Replacement Asphalt/Concrete"},null,null,null,null,null,{"$f":"G11","v":10},{"$f":"H12","v":"per 1000 SF"},804,{"$f":"G13*I13","v":8040},null,null,null,null,{"$f":"IF($B$8=0,J13,0)","v":8040},{"$f":"IF(OR(($B$8+YEAR($I$1))=P10,($B$6+$B$8+YEAR($I$1))=P10,($B$6*2+$B$8+YEAR($I$1))=P10,($B$6*3+$B$8+YEAR($I$1))=P10,($B$6*4+$B$8+YEAR($I$1))=P10,($B$6*5+$B$8+YEAR($I$1))=P10),$G$13*$I$13,0)","v":0},0,0,0,0,8040,0,0,0,0,0,8040,0,0,0,0,0,8040,0,0,{"$f":"SUM(P13:AI13)","v":24120},{"$f":"IF((AJ13-AJ12)<0,0,(AJ13-AJ12))","v":1200},null,null,null,null,null,null,null,{"$f":"A127","v":"Landscaping"}]
["Site2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A137","v":"Fencing"}]
["Seal Coat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A147","v":"Fence Painting"}]
["EUL (years):",9,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A157","v":"Dumpsters & Enclosures"}]
["Repl. Year:",1990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A167","v":"Electrical Distibution"}]
["RUL (years):",{"$f":"IF(B16-((YEAR(I1))-B17)>0,(B16-((YEAR(I1))-B17)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A15","v":"Seal Coat"},null,null,null,null,null,null,null,null,null,null,{"$f":"A15","v":"Seal Coat"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A177","v":"Playground Areas/Equipment"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term",null,null,null,null,null,null,null,null,"Site-Other 1 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,"Site-Other 2 (Specify)"]
[{"$f":"\"Existing \"&A15","v":"Existing Seal Coat"},null,null,null,null,null,2,"per 10000 SF",3425,{"$f":"G21*I21","v":6850},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B17+B16*(1-(Controls!$B$28))),(B17+B16*(1-(Controls!$B$28)))=0),\"\",IF((B17+B16*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$18=0,J21,0)","v":6850},{"$f":"IF(OR(($B$18+YEAR($I$1))=P20,($B$16+$B$18+YEAR($I$1))=P20,($B$16*2+$B$18+YEAR($I$1))=P20,($B$16*3+$B$18+YEAR($I$1))=P20,($B$16*4+$B$18+YEAR($I$1))=P20,($B$16*5+$B$18+YEAR($I$1))=P20),$G$21*$I$21,0)","v":0},0,0,0,0,0,0,0,6850,0,0,0,0,0,0,0,0,6850,0,0,{"$f":"SUM(P21:AI21)","v":13700},null,null,null,null,null,null,null,null,"Site-Other 3 (Specify)"]
[{"$f":"\"Standard \"&A15","v":"Standard Seal Coat"},null,null,null,null,null,2,"per 10000 SF",3425,{"$f":"G22*I22","v":6850},null,null,null,null,{"$f":"IF($B$18=0,J22,0)","v":6850},{"$f":"IF(OR(($B$18+YEAR($I$1))=P20,($B$16+$B$18+YEAR($I$1))=P20,($B$16*2+$B$18+YEAR($I$1))=P20,($B$16*3+$B$18+YEAR($I$1))=P20,($B$16*4+$B$18+YEAR($I$1))=P20,($B$16*5+$B$18+YEAR($I$1))=P20),$G$22*$I$22,0)","v":0},0,0,0,0,0,0,0,6850,0,0,0,0,0,0,0,0,6850,0,0,{"$f":"SUM(P22:AI22)","v":13700},"Inc. Cost",null,null,null,null,null,null,null,"Site-Other 4 (Specify)"]
[{"$f":"\"Green Replacement \"&A15","v":"Green Replacement Seal Coat"},null,null,null,null,null,{"$f":"G21","v":2},{"$f":"H22","v":"per 10000 SF"},3800,{"$f":"G23*I23","v":7600},null,null,null,null,{"$f":"IF($B$18=0,J23,0)","v":7600},{"$f":"IF(OR(($B$18+YEAR($I$1))=P20,($B$16+$B$18+YEAR($I$1))=P20,($B$16*2+$B$18+YEAR($I$1))=P20,($B$16*3+$B$18+YEAR($I$1))=P20,($B$16*4+$B$18+YEAR($I$1))=P20,($B$16*5+$B$18+YEAR($I$1))=P20),$G$23*$I$23,0)","v":0},0,0,0,0,0,0,0,7600,0,0,0,0,0,0,0,0,7600,0,0,{"$f":"SUM(P23:AI23)","v":15200},{"$f":"IF((AJ23-AJ22)<0,0,(AJ23-AJ22))","v":1500},null,null,null,null,null,null,null,"Site-Other 5 (Specify)"]
["Site3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A237","v":"Site-Other 6 (Specify)"}]
["Striping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A247","v":"Site-Other 7 (Specify)"}]
["EUL (years):",20,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A257","v":"Site-Other 8 (Specify)"}]
["Repl. Year:",1990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A267","v":"Site-Other 9 (Specify)"}]
["RUL (years):",{"$f":"IF(B26-((YEAR(I1))-B27)>0,(B26-((YEAR(I1))-B27)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A25","v":"Striping"},null,null,null,null,null,null,null,null,null,null,{"$f":"A25","v":"Striping"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A277","v":"Site-Other 10 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A297","v":"Administrative Building"}]
[{"$f":"\"Existing \"&A25","v":"Existing Striping"},null,null,null,null,null,600,"per linear ft.",25,{"$f":"G31*I31","v":15000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B27+B26*(1-(Controls!$B$28))),(B27+B26*(1-(Controls!$B$28)))=0),\"\",IF((B27+B26*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$28=0,J31,0)","v":15000},{"$f":"IF(OR(($B$28+YEAR($I$1))=P30,($B$26+$B$28+YEAR($I$1))=P30,($B$26*2+$B$28+YEAR($I$1))=P30,($B$26*3+$B$28+YEAR($I$1))=P30,($B$26*4+$B$28+YEAR($I$1))=P30,($B$26*5+$B$28+YEAR($I$1))=P30),$G$31*$I$31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,{"$f":"SUM(P31:AI31)","v":15000},null,null,null,null,null,null,null,null,{"$f":"A307","v":"Community Building"}]
[{"$f":"\"Standard \"&A25","v":"Standard Striping"},null,null,null,null,null,600,"per linear ft.",25,{"$f":"G32*I32","v":15000},null,null,null,null,{"$f":"IF($B$28=0,J32,0)","v":15000},{"$f":"IF(OR(($B$28+YEAR($I$1))=P30,($B$26+$B$28+YEAR($I$1))=P30,($B$26*2+$B$28+YEAR($I$1))=P30,($B$26*3+$B$28+YEAR($I$1))=P30,($B$26*4+$B$28+YEAR($I$1))=P30,($B$26*5+$B$28+YEAR($I$1))=P30),$G$32*$I$32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,{"$f":"SUM(P32:AI32)","v":15000},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A317","v":"Shop"}]
[{"$f":"\"Green Replacement \"&A25","v":"Green Replacement Striping"},null,null,null,null,null,{"$f":"G31","v":600},{"$f":"H32","v":"per linear ft."},25,{"$f":"G33*I33","v":15000},null,null,null,null,{"$f":"IF($B$28=0,J33,0)","v":15000},{"$f":"IF(OR(($B$28+YEAR($I$1))=P30,($B$26+$B$28+YEAR($I$1))=P30,($B$26*2+$B$28+YEAR($I$1))=P30,($B$26*3+$B$28+YEAR($I$1))=P30,($B$26*4+$B$28+YEAR($I$1))=P30,($B$26*5+$B$28+YEAR($I$1))=P30),$G$33*$I$33,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,{"$f":"SUM(P33:AI33)","v":15000},{"$f":"IF((AJ33-AJ32)<0,0,(AJ33-AJ32))","v":0},null,null,null,null,null,null,null,{"$f":"A327","v":"Storage Area"}]
["Site4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A337","v":"Central Boiler"}]
["Curb and Gutter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A347","v":"Central Chiller"}]
["EUL (years):",19,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A357","v":"Family Investment Center"}]
["Repl. Year:",1991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A367","v":"Day Care Center"}]
["RUL (years):",{"$f":"IF(B36-((YEAR(I1))-B37)>0,(B36-((YEAR(I1))-B37)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":"Curb and Gutter"},null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":"Curb and Gutter"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A377","v":"Laundry Areas"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term",null,null,null,null,null,null,null,null,{"$f":"A387","v":"Common Area Washers"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A397","v":"Common Area Dryers"}]
[{"$f":"\"Existing \"&A35","v":"Existing Curb and Gutter"},null,null,null,null,null,800,"per linear ft.",26,{"$f":"G41*I41","v":20800},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B37+B36*(1-(Controls!$B$28))),(B37+B36*(1-(Controls!$B$28)))=0),\"\",IF((B37+B36*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$38=0,J41,0)","v":20800},{"$f":"IF(OR(($B$38+YEAR($I$1))=P40,($B$36+$B$38+YEAR($I$1))=P40,($B$36*2+$B$38+YEAR($I$1))=P40,($B$36*3+$B$38+YEAR($I$1))=P40,($B$36*4+$B$38+YEAR($I$1))=P40,($B$36*5+$B$38+YEAR($I$1))=P40),$G$41*$I$41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20800,0,{"$f":"SUM(P41:AI41)","v":20800},null,null,null,null,null,null,null,null,{"$f":"A407","v":"Common Facilities Kitchen"}]
[{"$f":"\"Standard \"&A35","v":"Standard Curb and Gutter"},null,null,null,null,null,800,"per linear ft.",26,{"$f":"G42*I42","v":20800},null,null,null,null,{"$f":"IF($B$38=0,J42,0)","v":20800},{"$f":"IF(OR(($B$38+YEAR($I$1))=P40,($B$36+$B$38+YEAR($I$1))=P40,($B$36*2+$B$38+YEAR($I$1))=P40,($B$36*3+$B$38+YEAR($I$1))=P40,($B$36*4+$B$38+YEAR($I$1))=P40,($B$36*5+$B$38+YEAR($I$1))=P40),$G$42*$I$42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20800,0,{"$f":"SUM(P42:AI42)","v":20800},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A417","v":"Common Facilities Appliances"}]
[{"$f":"\"Green Replacement \"&A35","v":"Green Replacement Curb and Gutter"},null,null,null,null,null,{"$f":"G41","v":800},{"$f":"H42","v":"per linear ft."},26,{"$f":"G43*I43","v":20800},null,null,null,null,{"$f":"IF($B$38=0,J43,0)","v":20800},{"$f":"IF(OR(($B$38+YEAR($I$1))=P40,($B$36+$B$38+YEAR($I$1))=P40,($B$36*2+$B$38+YEAR($I$1))=P40,($B$36*3+$B$38+YEAR($I$1))=P40,($B$36*4+$B$38+YEAR($I$1))=P40,($B$36*5+$B$38+YEAR($I$1))=P40),$G$43*$I$43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20800,0,{"$f":"SUM(P43:AI43)","v":20800},{"$f":"IF((AJ43-AJ42)<0,0,(AJ43-AJ42))","v":0},null,null,null,null,null,null,null,{"$f":"A427","v":"Common Area Finishes"}]
["Site5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A437","v":"Common-Other 1 (Specify)"}]
["Pedestrian Paving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A447","v":"Common-Other 2 (Specify)"}]
["EUL (years):",20,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A457","v":"Common-Other 3 (Specify)"}]
["Repl. Year:",1991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A467","v":"Common-Other 4 (Specify)"}]
["RUL (years):",{"$f":"IF(B46-((YEAR(I1))-B47)>0,(B46-((YEAR(I1))-B47)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A45","v":"Pedestrian Paving"},null,null,null,null,null,null,null,null,null,null,{"$f":"A45","v":"Pedestrian Paving"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A477","v":"Common-Other 5 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term",null,null,null,null,null,null,null,null,{"$f":"A487","v":"Common-Other 6 (Specify)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A497","v":"Common-Other 7 (Specify)"}]
[{"$f":"\"Existing \"&A45","v":"Existing Pedestrian Paving"},null,null,null,null,null,19,"per linear ft.",764,{"$f":"G51*I51","v":14516},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B47+B46*(1-(Controls!$B$28))),(B47+B46*(1-(Controls!$B$28)))=0),\"\",IF((B47+B46*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$48=0,J51,0)","v":0},{"$f":"IF(OR(($B$48+YEAR($I$1))=P50,($B$46+$B$48+YEAR($I$1))=P50,($B$46*2+$B$48+YEAR($I$1))=P50,($B$46*3+$B$48+YEAR($I$1))=P50,($B$46*4+$B$48+YEAR($I$1))=P50,($B$46*5+$B$48+YEAR($I$1))=P50),$G$51*$I$51,0)","v":14516},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P51:AI51)","v":14516},null,null,null,null,null,null,null,null,{"$f":"A507","v":"Common-Other 8 (Specify)"}]
[{"$f":"\"Standard \"&A45","v":"Standard Pedestrian Paving"},null,null,null,null,null,19,"per linear ft.",764,{"$f":"G52*I52","v":14516},null,null,null,null,{"$f":"IF($B$48=0,J52,0)","v":0},{"$f":"IF(OR(($B$48+YEAR($I$1))=P50,($B$46+$B$48+YEAR($I$1))=P50,($B$46*2+$B$48+YEAR($I$1))=P50,($B$46*3+$B$48+YEAR($I$1))=P50,($B$46*4+$B$48+YEAR($I$1))=P50,($B$46*5+$B$48+YEAR($I$1))=P50),$G$52*$I$52,0)","v":14516},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P52:AI52)","v":14516},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A517","v":"Common-Other 9 (Specify)"}]
[{"$f":"\"Green Replacement \"&A45","v":"Green Replacement Pedestrian Paving"},null,null,null,null,null,{"$f":"G52","v":19},{"$f":"H52","v":"per linear ft."},900,{"$f":"G53*I53","v":17100},null,null,null,null,{"$f":"IF($B$48=0,J53,0)","v":0},{"$f":"IF(OR(($B$48+YEAR($I$1))=P50,($B$46+$B$48+YEAR($I$1))=P50,($B$46*2+$B$48+YEAR($I$1))=P50,($B$46*3+$B$48+YEAR($I$1))=P50,($B$46*4+$B$48+YEAR($I$1))=P50,($B$46*5+$B$48+YEAR($I$1))=P50),$G$53*$I$53,0)","v":17100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P53:AI53)","v":17100},{"$f":"IF((AJ53-AJ52)<0,0,(AJ53-AJ52))","v":2584},null,null,null,null,null,null,null,{"$f":"A527","v":"Common-Other 10 (Specify)"}]
["Site6"]
["Signage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A547","v":"Carports/Surface Garage"}]
["EUL (years):",18,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A557","v":"Foundation"}]
["Repl. Year:",1992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A567","v":"Foundation Waterproofing"}]
["RUL (years):",{"$f":"IF(B56-((YEAR(I1))-B57)>0,(B56-((YEAR(I1))-B57)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A55","v":"Signage"},null,null,null,null,null,null,null,null,null,null,{"$f":"A55","v":"Signage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A577","v":"Building Slab"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term",null,null,null,null,null,null,null,null,{"$f":"A587","v":"Roofs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A603","v":"Exterior Walls - Structural"}]
[{"$f":"\"Existing \"&A55","v":"Existing Signage"},null,null,null,null,null,100,"each",35,{"$f":"G61*I61","v":3500},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B57+B56*(1-(Controls!$B$28))),(B57+B56*(1-(Controls!$B$28)))=0),\"\",IF((B57+B56*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$58=0,J61,0)","v":3500},{"$f":"IF(OR(($B$58+YEAR($I$1))=P60,($B$56+$B$58+YEAR($I$1))=P60,($B$56*2+$B$58+YEAR($I$1))=P60,($B$56*3+$B$58+YEAR($I$1))=P60,($B$56*4+$B$58+YEAR($I$1))=P60,($B$56*5+$B$58+YEAR($I$1))=P60),$G$61*$I$61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3500,0,0,{"$f":"SUM(P61:AI61)","v":3500},null,null,null,null,null,null,null,null,{"$f":"A619","v":"Exterior Walls - Finishes"}]
[{"$f":"\"Standard \"&A55","v":"Standard Signage"},null,null,null,null,null,{"$f":"G61","v":100},"each",35,{"$f":"G62*I62","v":3500},null,null,null,null,{"$f":"IF($B$58=0,J62,0)","v":3500},{"$f":"IF(OR(($B$58+YEAR($I$1))=P60,($B$56+$B$58+YEAR($I$1))=P60,($B$56*2+$B$58+YEAR($I$1))=P60,($B$56*3+$B$58+YEAR($I$1))=P60,($B$56*4+$B$58+YEAR($I$1))=P60,($B$56*5+$B$58+YEAR($I$1))=P60),$G$62*$I$62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3500,0,0,{"$f":"SUM(P62:AI62)","v":3500},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A629","v":"Canopies"}]
[{"$f":"\"Green Replacement \"&A55","v":"Green Replacement Signage"},null,null,null,null,null,{"$f":"G62","v":100},{"$f":"H62","v":"each"},37,{"$f":"G63*I63","v":3700},null,null,null,null,{"$f":"IF($B$58=0,J63,0)","v":3700},{"$f":"IF(OR(($B$58+YEAR($I$1))=P60,($B$56+$B$58+YEAR($I$1))=P60,($B$56*2+$B$58+YEAR($I$1))=P60,($B$56*3+$B$58+YEAR($I$1))=P60,($B$56*4+$B$58+YEAR($I$1))=P60,($B$56*5+$B$58+YEAR($I$1))=P60),$G$63*$I$63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3700,0,0,{"$f":"SUM(P63:AI63)","v":3700},{"$f":"IF((AJ63-AJ62)<0,0,(AJ63-AJ62))","v":200},null,null,null,null,null,null,null,{"$f":"A639","v":"Tuck-Pointing"}]
["Site7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A649","v":"Exterior Paint & Caulking"}]
["Water Lines/Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A659","v":"Soffits"}]
["EUL (years):",19,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A669","v":"Siding"}]
["Repl. Year:",1992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A679","v":"Exterior Stairwells/Fire Escapes"}]
["RUL (years):",{"$f":"IF(B66-((YEAR(I1))-B67)>0,(B66-((YEAR(I1))-B67)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A65","v":"Water Lines/Mains"},null,null,null,null,null,null,null,null,null,null,{"$f":"A65","v":"Water Lines/Mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A689","v":"Landings & Railings"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term",null,null,null,null,null,null,null,null,{"$f":"A699","v":"Balconies & Railings"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A709","v":"Mail Facilities"}]
[{"$f":"\"Existing \"&A65","v":"Existing Water Lines/Mains"},null,null,null,null,null,3000,"per linear ft.",12,{"$f":"G71*I71","v":36000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B67+B66*(1-(Controls!$B$28))),(B67+B66*(1-(Controls!$B$28)))=0),\"\",IF((B67+B66*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$68=0,J71,0)","v":0},{"$f":"IF(OR(($B$68+YEAR($I$1))=P70,($B$66+$B$68+YEAR($I$1))=P70,($B$66*2+$B$68+YEAR($I$1))=P70,($B$66*3+$B$68+YEAR($I$1))=P70,($B$66*4+$B$68+YEAR($I$1))=P70,($B$66*5+$B$68+YEAR($I$1))=P70),$G$71*$I$71,0)","v":36000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,{"$f":"SUM(P71:AI71)","v":72000},null,null,null,null,null,null,null,null,{"$f":"A719","v":"Exterior Doors"}]
[{"$f":"\"Standard \"&A65","v":"Standard Water Lines/Mains"},null,null,null,null,null,3000,"per linear ft.",12,{"$f":"G72*I72","v":36000},null,null,null,null,{"$f":"IF($B$68=0,J72,0)","v":0},{"$f":"IF(OR(($B$68+YEAR($I$1))=P70,($B$66+$B$68+YEAR($I$1))=P70,($B$66*2+$B$68+YEAR($I$1))=P70,($B$66*3+$B$68+YEAR($I$1))=P70,($B$66*4+$B$68+YEAR($I$1))=P70,($B$66*5+$B$68+YEAR($I$1))=P70),$G$72*$I$72,0)","v":36000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,{"$f":"SUM(P72:AI72)","v":72000},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A735","v":"Exterior Door Frames"}]
[{"$f":"\"Green Replacement \"&A65","v":"Green Replacement Water Lines/Mains"},null,null,null,null,null,{"$f":"G72","v":3000},{"$f":"H72","v":"per linear ft."},12,{"$f":"G73*I73","v":36000},null,null,null,null,{"$f":"IF($B$68=0,J73,0)","v":0},{"$f":"IF(OR(($B$68+YEAR($I$1))=P70,($B$66+$B$68+YEAR($I$1))=P70,($B$66*2+$B$68+YEAR($I$1))=P70,($B$66*3+$B$68+YEAR($I$1))=P70,($B$66*4+$B$68+YEAR($I$1))=P70,($B$66*5+$B$68+YEAR($I$1))=P70),$G$73*$I$73,0)","v":36000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,{"$f":"SUM(P73:AI73)","v":72000},{"$f":"IF((AJ73-AJ72)<0,0,(AJ73-AJ72))","v":0},null,null,null,null,null,null,null,{"$f":"A745","v":"Patio Doors"}]
["Site8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A755","v":"Windows"}]
["Sewer Lines/Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A771","v":"Window Frames"}]
["EUL (years):",20,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A781","v":"Gutters/Downspouts"}]
["Repl. Year:",1992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A791","v":"Columns & Porches"}]
["RUL (years):",{"$f":"IF(B76-((YEAR(I1))-B77)>0,(B76-((YEAR(I1))-B77)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A75","v":"Sewer Lines/Mains"},null,null,null,null,null,null,null,null,null,null,{"$f":"A75","v":"Sewer Lines/Mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A801","v":"Decks & Patios"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term",null,null,null,null,null,null,null,null,{"$f":"A811","v":"Patio/Unit Fencing"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A821","v":"Exterior Lighting"}]
[{"$f":"\"Existing \"&A75","v":"Existing Sewer Lines/Mains"},null,null,null,null,null,4000,"per 10000 SF",8,{"$f":"G81*I81","v":32000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B77+B76*(1-(Controls!$B$28))),(B77+B76*(1-(Controls!$B$28)))=0),\"\",IF((B77+B76*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$78=0,J81,0)","v":0},{"$f":"IF(OR(($B$78+YEAR($I$1))=P80,($B$76+$B$78+YEAR($I$1))=P80,($B$76*2+$B$78+YEAR($I$1))=P80,($B$76*3+$B$78+YEAR($I$1))=P80,($B$76*4+$B$78+YEAR($I$1))=P80,($B$76*5+$B$78+YEAR($I$1))=P80),$G$81*$I$81,0)","v":0},32000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P81:AI81)","v":32000},null,null,null,null,null,null,null,null,{"$f":"A837","v":"Exterior-Other 1 (Specify)"}]
[{"$f":"\"Standard \"&A75","v":"Standard Sewer Lines/Mains"},null,null,null,null,null,4000,"per 10000 SF",8,{"$f":"G82*I82","v":32000},null,null,null,null,{"$f":"IF($B$78=0,J82,0)","v":0},{"$f":"IF(OR(($B$78+YEAR($I$1))=P80,($B$76+$B$78+YEAR($I$1))=P80,($B$76*2+$B$78+YEAR($I$1))=P80,($B$76*3+$B$78+YEAR($I$1))=P80,($B$76*4+$B$78+YEAR($I$1))=P80,($B$76*5+$B$78+YEAR($I$1))=P80),$G$82*$I$82,0)","v":0},32000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P82:AI82)","v":32000},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A847","v":"Exterior-Other 2 (Specify)"}]
[{"$f":"\"Green Replacement \"&A75","v":"Green Replacement Sewer Lines/Mains"},null,null,null,null,null,{"$f":"G82","v":4000},{"$f":"H82","v":"per 10000 SF"},8,{"$f":"G83*I83","v":32000},null,null,null,null,{"$f":"IF($B$78=0,J83,0)","v":0},{"$f":"IF(OR(($B$78+YEAR($I$1))=P80,($B$76+$B$78+YEAR($I$1))=P80,($B$76*2+$B$78+YEAR($I$1))=P80,($B$76*3+$B$78+YEAR($I$1))=P80,($B$76*4+$B$78+YEAR($I$1))=P80,($B$76*5+$B$78+YEAR($I$1))=P80),$G$83*$I$83,0)","v":0},32000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P83:AI83)","v":32000},{"$f":"IF((AJ83-AJ82)<0,0,(AJ83-AJ82))","v":0},null,null,null,null,null,null,null,{"$f":"A857","v":"Exterior-Other 3 (Specify)"}]
["Site9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A867","v":"Exterior-Other 4 (Specify)"}]
["Irrigation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A877","v":"Exterior-Other 5 (Specify)"}]
["EUL (years):",17,null,"Comments:",null,"Show cost of replacement for standard irrigation system: Sprinklers, Controls, etc.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A887","v":"Exterior-Other 6 (Specify)"}]
["Repl. Year 1",2007,null,null,null,"Green replacement is the cost of a greywater system used to irrigate vegetation only."]
["Repl. Year 2",2005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A897","v":"Exterior-Other 7 (Specify)"}]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B87-((YEAR($I$1))-B86)>0,(B87-((YEAR($I$1))-B86)),0)","v":14}]
["RUL 2 (years)",{"$f":"IF(B88-((YEAR($I$1))-B86)>0,(B88-((YEAR($I$1))-B86)),0)","v":12}]
["RUL 3 (years)",{"$f":"IF(B89-((YEAR($I$1))-B86)>0,(B89-((YEAR($I$1))-B86)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A85","v":"Irrigation"},null,null,null,null,null,null,null,null,null,null,{"$f":"A85","v":"Irrigation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A907","v":"Exterior-Other 8 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term",null,null,null,null,null,null,null,null,{"$f":"A917","v":"Exterior-Other 9 (Specify)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A927","v":"Exterior-Other 10 (Specify)"}]
[{"$f":"\"Existing 1 \"&A85","v":"Existing 1 Irrigation"},null,null,null,null,null,1,"LUMP SUM",500,{"$f":"G95*I95","v":500},5000000,"Gallons",{"$f":"IF(OR(ISERROR(B87+B86*(1-(Controls!$B$28))),(B87+B86*(1-(Controls!$B$28)))=0),\"\",IF((B87+B86*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$75=\"Tenant\",StartInput!$F$66,StartInput!$G$66)","v":1.5E-3},{"$f":"IF($B$90=0,J95,0)","v":0},{"$f":"IF(OR(($B$90+YEAR($I$1))=P94,($B$86+$B$90+YEAR($I$1))=P94,($B$86*2+$B$90+YEAR($I$1))=P94,($B$86*3+$B$90+YEAR($I$1))=P94,($B$86*4+$B$90+YEAR($I$1))=P94,($B$86*5+$B$90+YEAR($I$1))=P94),$G$95*$I$95,0)","v":0},{"$f":"IF(OR(($B$90+YEAR($I$1))=Q94,($B$86+$B$90+YEAR($I$1))=Q94,($B$86*2+$B$90+YEAR($I$1))=Q94,($B$86*3+$B$90+YEAR($I$1))=Q94,($B$86*4+$B$90+YEAR($I$1))=Q94,($B$86*5+$B$90+YEAR($I$1))=Q94),$G$95*$I$95,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,0,0,0,{"$f":"SUM(P95:AI95)","v":500}]
[{"$f":"\"Existing 1 \"&A85","v":"Existing 1 Irrigation"},null,null,null,null,null,1,{"$f":"H95","v":"LUMP SUM"},500,{"$f":"G96*I96","v":500},5000000,{"$f":"L95","v":"Gallons"},{"$f":"IF(OR(ISERROR(B88+B86*(1-(Controls!$B$28))),(B88+B86*(1-(Controls!$B$28)))=0),\"\",IF((B88+B86*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N95","v":1.5E-3},{"$f":"IF($B$91=0,J96,0)","v":0},{"$f":"IF(OR(($B$91+YEAR($I$1))=P94,($B$86+$B$91+YEAR($I$1))=P94,($B$86*2+$B$91+YEAR($I$1))=P94,($B$86*3+$B$91+YEAR($I$1))=P94,($B$86*4+$B$91+YEAR($I$1))=P94,($B$86*5+$B$91+YEAR($I$1))=P94),$G$96*$I$96,0)","v":0},{"$f":"IF(OR(($B$91+YEAR($I$1))=Q94,($B$86+$B$91+YEAR($I$1))=Q94,($B$86*2+$B$91+YEAR($I$1))=Q94,($B$86*3+$B$91+YEAR($I$1))=Q94,($B$86*4+$B$91+YEAR($I$1))=Q94,($B$86*5+$B$91+YEAR($I$1))=Q94),$G$95*$I$95,0)","v":0},0,0,0,0,0,0,0,0,0,500,0,0,0,0,0,0,0,0,{"$f":"SUM(P96:AI96)","v":500}]
[{"$f":"\"Existing 1 \"&A85","v":"Existing 1 Irrigation"},null,null,null,null,null,1,{"$f":"H95","v":"LUMP SUM"},500,{"$f":"G97*I97","v":500},5000000,{"$f":"L95","v":"Gallons"},{"$f":"IF(OR(ISERROR(B89+B86*(1-(Controls!$B$28))),(B89+B86*(1-(Controls!$B$28)))=0),\"\",IF((B89+B86*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N95","v":1.5E-3},{"$f":"IF($B$92=0,J97,0)","v":500},{"$f":"IF(OR(($B$92+YEAR($I$1))=P94,($B$86+$B$92+YEAR($I$1))=P94,($B$86*2+$B$92+YEAR($I$1))=P94,($B$86*3+$B$92+YEAR($I$1))=P94,($B$86*4+$B$92+YEAR($I$1))=P94,($B$86*5+$B$92+YEAR($I$1))=P94),$G$97*$I$97,0)","v":0},{"$f":"IF(OR(($B$92+YEAR($I$1))=Q94,($B$86+$B$92+YEAR($I$1))=Q94,($B$86*2+$B$92+YEAR($I$1))=Q94,($B$86*3+$B$92+YEAR($I$1))=Q94,($B$86*4+$B$92+YEAR($I$1))=Q94,($B$86*5+$B$92+YEAR($I$1))=Q94),$G$95*$I$95,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,{"$f":"SUM(P97:AI97)","v":500},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A85","v":"Standard Irrigation"},null,null,null,null,null,{"$f":"SUM(G95:G97)","v":3},"LUMP SUM",15000,{"$f":"G98*I98","v":45000},8760000,{"$f":"L95","v":"Gallons"},null,{"$f":"N95","v":1.5E-3},{"$f":"IF($B$92=0,J98,0)","v":45000},{"$f":"IF(OR(($B$92+YEAR($I$1))=P94,($B$86+$B$92+YEAR($I$1))=P94,($B$86*2+$B$92+YEAR($I$1))=P94,($B$86*3+$B$92+YEAR($I$1))=P94,($B$86*4+$B$92+YEAR($I$1))=P94,($B$86*5+$B$92+YEAR($I$1))=P94),$G$98*$I$98,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45000,0,0,0,{"$f":"SUM(P98:AI98)","v":45000},"Inc. Cost","Savings ($)","Payback","Units",null,null,null,null,{"$f":"A947","v":"Interior Painting (non-routine)"}]
[{"$f":"\"Green Replacement \"&A85","v":"Green Replacement Irrigation"},null,null,null,null,null,{"$f":"SUM(G95:G97)","v":3},"LUMP SUM",32000,{"$f":"G99*I99","v":96000},0,{"$f":"L95","v":"Gallons"},null,{"$f":"N95","v":1.5E-3},{"$f":"IF($B$92=0,J99,0)","v":96000},{"$f":"IF(OR(($B$92+YEAR($I$1))=P94,($B$86+$B$92+YEAR($I$1))=P94,($B$86*2+$B$92+YEAR($I$1))=P94,($B$86*3+$B$92+YEAR($I$1))=P94,($B$86*4+$B$92+YEAR($I$1))=P94,($B$86*5+$B$92+YEAR($I$1))=P94),$G$99*$I$99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96000,0,0,0,{"$f":"SUM(P99:AI99)","v":96000},{"$f":"IF((AJ99-AJ98)<0,0,(AJ99-AJ98))","v":51000},{"$f":"(K95*N95+K96*N96+K97*N97)-(K99*N99)","v":22500},{"$f":"AK99/AL99","v":2.2666666666666666},{"$f":"L95","v":"Gallons"},null,null,null,null,{"$f":"A957","v":"Interior Doors"}]
["Site10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A967","v":"Interior Door Frames"}]
["Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A977","v":"Flooring (non-routine)"}]
["EUL (years):",15,null,"Comments:",null,"Show cost of replacement for standard lighting (in-place kind).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A987","v":"Shower/Tub Surrounds"}]
["Repl. Year 1",2007,null,null,null,"Green replacement is the cost of higer efficiency lamps and/or controls.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1003","v":"Toilets"}]
["Repl. Year 2",2006]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B103-((YEAR($I$1))-B102)>0,(B103-((YEAR($I$1))-B102)),0)","v":12}]
["RUL 2 (years)",{"$f":"IF(B104-((YEAR($I$1))-B102)>0,(B104-((YEAR($I$1))-B102)),0)","v":11}]
["RUL 3 (years)",{"$f":"IF(B105-((YEAR($I$1))-B102)>0,(B105-((YEAR($I$1))-B102)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A101","v":"Lighting"},null,null,null,null,null,null,null,null,null,null,{"$f":"A101","v":"Lighting"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1019","v":"Vanities"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term",null,null,null,null,null,null,null,null,{"$f":"A1029","v":"Faucets"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A1045","v":"Bathroom Flooring (non-cyclical)"}]
[{"$f":"\"Existing 1 \"&A101","v":"Existing 1 Lighting"},null,null,null,null,null,1500,"each",18,{"$f":"G111*I111","v":27000},35000,"KWH",{"$f":"IF(OR(ISERROR(B103+B102*(1-(Controls!$B$28))),(B103+B102*(1-(Controls!$B$28)))=0),\"\",IF((B103+B102*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$74=\"Tenant\",StartInput!$F$61,StartInput!$G$61)","v":0.15},{"$f":"IF($B$106=0,J111,0)","v":0},{"$f":"IF(OR(($B$106+YEAR($I$1))=P110,($B$102+$B$106+YEAR($I$1))=P110,($B$102*2+$B$106+YEAR($I$1))=P110,($B$102*3+$B$106+YEAR($I$1))=P110,($B$102*4+$B$106+YEAR($I$1))=P110,($B$102*5+$B$106+YEAR($I$1))=P110),$G$111*$I$111,0)","v":0},{"$f":"IF(OR(($B$106+YEAR($I$1))=Q110,($B$102+$B$106+YEAR($I$1))=Q110,($B$102*2+$B$106+YEAR($I$1))=Q110,($B$102*3+$B$106+YEAR($I$1))=Q110,($B$102*4+$B$106+YEAR($I$1))=Q110,($B$102*5+$B$106+YEAR($I$1))=Q110),$G$111*$I$111,0)","v":0},0,0,0,0,0,0,0,0,0,27000,0,0,0,0,0,0,0,0,{"$f":"SUM(P111:AI111)","v":27000},null,null,null,null,null,null,null,null,{"$f":"A1055","v":"Bathroom Cabinets"}]
[{"$f":"\"Existing 2 \"&A101","v":"Existing 2 Lighting"},null,null,null,null,null,1000,{"$f":"H111","v":"each"},18,{"$f":"G112*I112","v":18000},25000,{"$f":"L111","v":"KWH"},{"$f":"IF(OR(ISERROR(B104+B102*(1-(Controls!$B$28))),(B104+B102*(1-(Controls!$B$28)))=0),\"\",IF((B104+B102*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N111","v":0.15},{"$f":"IF($B$107=0,J112,0)","v":0},{"$f":"IF(OR(($B$107+YEAR($I$1))=P110,($B$102+$B$107+YEAR($I$1))=P110,($B$102*2+$B$107+YEAR($I$1))=P110,($B$102*3+$B$107+YEAR($I$1))=P110,($B$102*4+$B$107+YEAR($I$1))=P110,($B$102*5+$B$107+YEAR($I$1))=P110),$G$112*$I$112,0)","v":0},{"$f":"IF(OR(($B$107+YEAR($I$1))=Q110,($B$102+$B$107+YEAR($I$1))=Q110,($B$102*2+$B$107+YEAR($I$1))=Q110,($B$102*3+$B$107+YEAR($I$1))=Q110,($B$102*4+$B$107+YEAR($I$1))=Q110,($B$102*5+$B$107+YEAR($I$1))=Q110),$G$111*$I$111,0)","v":0},0,0,0,0,0,0,0,0,27000,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P112:AI112)","v":27000}]
[{"$f":"\"Existing 3 \"&A101","v":"Existing 3 Lighting"},null,null,null,null,null,500,{"$f":"H111","v":"each"},18,{"$f":"G113*I113","v":9000},5700,{"$f":"L111","v":"KWH"},{"$f":"IF(OR(ISERROR(B105+B102*(1-(Controls!$B$28))),(B105+B102*(1-(Controls!$B$28)))=0),\"\",IF((B105+B102*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N111","v":0.15},{"$f":"IF($B$108=0,J113,0)","v":9000},{"$f":"IF(OR(($B$108+YEAR($I$1))=P110,($B$102+$B$108+YEAR($I$1))=P110,($B$102*2+$B$108+YEAR($I$1))=P110,($B$102*3+$B$108+YEAR($I$1))=P110,($B$102*4+$B$108+YEAR($I$1))=P110,($B$102*5+$B$108+YEAR($I$1))=P110),$G$113*$I$113,0)","v":0},{"$f":"IF(OR(($B$108+YEAR($I$1))=Q110,($B$102+$B$108+YEAR($I$1))=Q110,($B$102*2+$B$108+YEAR($I$1))=Q110,($B$102*3+$B$108+YEAR($I$1))=Q110,($B$102*4+$B$108+YEAR($I$1))=Q110,($B$102*5+$B$108+YEAR($I$1))=Q110),$G$111*$I$111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,27000,0,0,0,0,0,{"$f":"SUM(P113:AI113)","v":27000},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A101","v":"Standard Lighting"},null,null,null,null,null,{"$f":"SUM(G111:G113)","v":3000},{"$f":"H111","v":"each"},20,{"$f":"G114*I114","v":60000},65700,{"$f":"L111","v":"KWH"},null,{"$f":"N111","v":0.15},{"$f":"IF($B$108=0,J114,0)","v":60000},{"$f":"IF(OR(($B$108+YEAR($I$1))=P110,($B$102+$B$108+YEAR($I$1))=P110,($B$102*2+$B$108+YEAR($I$1))=P110,($B$102*3+$B$108+YEAR($I$1))=P110,($B$102*4+$B$108+YEAR($I$1))=P110,($B$102*5+$B$108+YEAR($I$1))=P110),$G$114*$I$114,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,{"$f":"SUM(P114:AI114)","v":60000},"Inc. Cost","Savings ($)","Payback","Units",null,null,null,null,{"$f":"A1065","v":"Bathroom Exhaust Fans"}]
[{"$f":"\"Green Replacement \"&A101","v":"Green Replacement Lighting"},null,null,null,null,null,{"$f":"SUM(G111:G113)","v":3000},{"$f":"H111","v":"each"},34,{"$f":"G115*I115","v":102000},17520,{"$f":"L111","v":"KWH"},null,{"$f":"N111","v":0.15},{"$f":"IF($B$108=0,J115,0)","v":102000},{"$f":"IF(OR(($B$108+YEAR($I$1))=P110,($B$102+$B$108+YEAR($I$1))=P110,($B$102*2+$B$108+YEAR($I$1))=P110,($B$102*3+$B$108+YEAR($I$1))=P110,($B$102*4+$B$108+YEAR($I$1))=P110,($B$102*5+$B$108+YEAR($I$1))=P110),$G$115*$I$115,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,102000,0,0,0,0,0,{"$f":"SUM(P115:AI115)","v":102000},{"$f":"IF((AJ115-AJ114)<0,0,(AJ115-AJ114))","v":42000},{"$f":"(K111*N111+K112*N112+K113*N113)-(K115*N115)","v":7227},{"$f":"AK115/AL115","v":5.8115400581154004},{"$f":"L111","v":"KWH"},null,null,null,null,{"$f":"A1075","v":"Kitchen Cabinets"}]
["Site11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1085","v":"Ranges"}]
["Storm Drainage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1095","v":"Range Hoods"}]
["EUL (years):",19,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1105","v":"Refrigerators"}]
["Repl. Year:",1993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1121","v":"Counters and Sinks"}]
["RUL (years):",{"$f":"IF(B118-((YEAR(I1))-B119)>0,(B118-((YEAR(I1))-B119)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A117","v":"Storm Drainage"},null,null,null,null,null,null,null,null,null,null,{"$f":"A117","v":"Storm Drainage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1131","v":"Dishwasher"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term",null,null,null,null,null,null,null,null,{"$f":"A1147","v":"Garbage Disposal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A1157","v":"Microwave"}]
[{"$f":"\"Existing \"&A117","v":"Existing Storm Drainage"},null,null,null,null,null,300,"per linear ft.",300,{"$f":"G123*I123","v":90000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B119+B118*(1-(Controls!$B$28))),(B119+B118*(1-(Controls!$B$28)))=0),\"\",IF((B119+B118*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$120=0,J123,0)","v":0},{"$f":"IF(OR(($B$120+YEAR($I$1))=P122,($B$118+$B$120+YEAR($I$1))=P122,($B$118*2+$B$120+YEAR($I$1))=P122,($B$118*3+$B$120+YEAR($I$1))=P122,($B$118*4+$B$120+YEAR($I$1))=P122,($B$118*5+$B$120+YEAR($I$1))=P122),$G$123*$I$123,0)","v":0},90000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P123:AI123)","v":90000},null,null,null,null,null,null,null,null,{"$f":"A1167","v":"Lighting"}]
[{"$f":"\"Standard \"&A117","v":"Standard Storm Drainage"},null,null,null,null,null,300,"per linear ft.",300,{"$f":"G124*I124","v":90000},null,null,null,null,{"$f":"IF($B$120=0,J124,0)","v":0},{"$f":"IF(OR(($B$120+YEAR($I$1))=P122,($B$118+$B$120+YEAR($I$1))=P122,($B$118*2+$B$120+YEAR($I$1))=P122,($B$118*3+$B$120+YEAR($I$1))=P122,($B$118*4+$B$120+YEAR($I$1))=P122,($B$118*5+$B$120+YEAR($I$1))=P122),$G$124*$I$124,0)","v":0},90000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P124:AI124)","v":90000},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A1183","v":"Washing Machines"}]
[{"$f":"\"Green Replacement \"&A117","v":"Green Replacement Storm Drainage"},null,null,null,null,null,{"$f":"G124","v":300},{"$f":"H124","v":"per linear ft."},325,{"$f":"G125*I125","v":97500},null,null,null,null,{"$f":"IF($B$120=0,J125,0)","v":0},{"$f":"IF(OR(($B$120+YEAR($I$1))=P122,($B$118+$B$120+YEAR($I$1))=P122,($B$118*2+$B$120+YEAR($I$1))=P122,($B$118*3+$B$120+YEAR($I$1))=P122,($B$118*4+$B$120+YEAR($I$1))=P122,($B$118*5+$B$120+YEAR($I$1))=P122),$G$125*$I$125,0)","v":0},97500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P125:AI125)","v":97500},{"$f":"IF((AJ125-AJ124)<0,0,(AJ125-AJ124))","v":7500},null,null,null,null,null,null,null,{"$f":"A1199","v":"Dryers"}]
["Site12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1209","v":"Call-For-Aid Systems"}]
["Landscaping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1219","v":"Stairs and Handrails"}]
["EUL (years):",20,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1229","v":"Interior-Other 1 (Specify)"}]
["Repl. Year:",1993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1239","v":"Interior-Other 2 (Specify)"}]
["RUL (years):",{"$f":"IF(B128-((YEAR(I1))-B129)>0,(B128-((YEAR(I1))-B129)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A127","v":"Landscaping"},null,null,null,null,null,null,null,null,null,null,{"$f":"A127","v":"Landscaping"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1249","v":"Interior-Other 3 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term",null,null,null,null,null,null,null,null,{"$f":"A1259","v":"Interior-Other 4 (Specify)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A1269","v":"Interior-Other 5 (Specify)"}]
[{"$f":"\"Existing \"&A127","v":"Existing Landscaping"},null,null,null,null,null,1,"LUMP SUM",35000,{"$f":"G133*I133","v":35000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B129+B128*(1-(Controls!$B$28))),(B129+B128*(1-(Controls!$B$28)))=0),\"\",IF((B129+B128*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$130=0,J133,0)","v":0},{"$f":"IF(OR(($B$130+YEAR($I$1))=P132,($B$128+$B$130+YEAR($I$1))=P132,($B$128*2+$B$130+YEAR($I$1))=P132,($B$128*3+$B$130+YEAR($I$1))=P132,($B$128*4+$B$130+YEAR($I$1))=P132,($B$128*5+$B$130+YEAR($I$1))=P132),$G$133*$I$133,0)","v":0},0,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P133:AI133)","v":35000},null,null,null,null,null,null,null,null,{"$f":"A1279","v":"Interior-Other 6 (Specify)"}]
[{"$f":"\"Standard \"&A127","v":"Standard Landscaping"},null,null,null,null,null,1,"LUMP SUM",35000,{"$f":"G134*I134","v":35000},null,null,null,null,{"$f":"IF($B$130=0,J134,0)","v":0},{"$f":"IF(OR(($B$130+YEAR($I$1))=P132,($B$128+$B$130+YEAR($I$1))=P132,($B$128*2+$B$130+YEAR($I$1))=P132,($B$128*3+$B$130+YEAR($I$1))=P132,($B$128*4+$B$130+YEAR($I$1))=P132,($B$128*5+$B$130+YEAR($I$1))=P132),$G$134*$I$134,0)","v":0},0,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P134:AI134)","v":35000},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A1289","v":"Interior-Other 7 (Specify)"}]
[{"$f":"\"Green Replacement \"&A127","v":"Green Replacement Landscaping"},null,null,null,null,null,{"$f":"G134","v":1},{"$f":"H134","v":"LUMP SUM"},36000,{"$f":"G135*I135","v":36000},null,null,null,null,{"$f":"IF($B$130=0,J135,0)","v":0},{"$f":"IF(OR(($B$130+YEAR($I$1))=P132,($B$128+$B$130+YEAR($I$1))=P132,($B$128*2+$B$130+YEAR($I$1))=P132,($B$128*3+$B$130+YEAR($I$1))=P132,($B$128*4+$B$130+YEAR($I$1))=P132,($B$128*5+$B$130+YEAR($I$1))=P132),$G$135*$I$135,0)","v":0},0,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P135:AI135)","v":36000},{"$f":"IF((AJ135-AJ134)<0,0,(AJ135-AJ134))","v":1000},null,null,null,null,null,null,null,{"$f":"A1299","v":"Interior-Other 8 (Specify)"}]
["Site13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1309","v":"Interior-Other 9 (Specify)"}]
["Fencing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1319","v":"Interior-Other 10 (Specify)"}]
["EUL (years):",16,null,"Comments:"]
["Repl. Year:",1994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1339","v":"Water Distribution"}]
["RUL (years):",{"$f":"IF(B138-((YEAR(I1))-B139)>0,(B138-((YEAR(I1))-B139)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A137","v":"Fencing"},null,null,null,null,null,null,null,null,null,null,{"$f":"A137","v":"Fencing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1349","v":"Heating Equipment/System"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term",null,null,null,null,null,null,null,null,{"$f":"A1359","v":"Electric Distribution"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A1369","v":"Water Heaters"}]
[{"$f":"\"Existing \"&A137","v":"Existing Fencing"},null,null,null,null,null,500,"per linear ft.",8,{"$f":"G143*I143","v":4000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B139+B138*(1-(Controls!$B$28))),(B139+B138*(1-(Controls!$B$28)))=0),\"\",IF((B139+B138*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$140=0,J143,0)","v":4000},{"$f":"IF(OR(($B$140+YEAR($I$1))=P142,($B$138+$B$140+YEAR($I$1))=P142,($B$138*2+$B$140+YEAR($I$1))=P142,($B$138*3+$B$140+YEAR($I$1))=P142,($B$138*4+$B$140+YEAR($I$1))=P142,($B$138*5+$B$140+YEAR($I$1))=P142),$G$143*$I$143,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,0,0,0,0,{"$f":"SUM(P143:AI143)","v":4000},null,null,null,null,null,null,null,null,{"$f":"A1379","v":"Domestic Water - Boilers"}]
[{"$f":"\"Standard \"&A137","v":"Standard Fencing"},null,null,null,null,null,500,"per linear ft.",8,{"$f":"G144*I144","v":4000},null,null,null,null,{"$f":"IF($B$140=0,J144,0)","v":4000},{"$f":"IF(OR(($B$140+YEAR($I$1))=P142,($B$138+$B$140+YEAR($I$1))=P142,($B$138*2+$B$140+YEAR($I$1))=P142,($B$138*3+$B$140+YEAR($I$1))=P142,($B$138*4+$B$140+YEAR($I$1))=P142,($B$138*5+$B$140+YEAR($I$1))=P142),$G$144*$I$144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,0,0,0,0,{"$f":"SUM(P144:AI144)","v":4000},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A1389","v":"Domestic Water-Pumps"}]
[{"$f":"\"Green Replacement \"&A137","v":"Green Replacement Fencing"},null,null,null,null,null,{"$f":"G144","v":500},{"$f":"H144","v":"per linear ft."},8,{"$f":"G145*I145","v":4000},null,null,null,null,{"$f":"IF($B$140=0,J145,0)","v":4000},{"$f":"IF(OR(($B$140+YEAR($I$1))=P142,($B$138+$B$140+YEAR($I$1))=P142,($B$138*2+$B$140+YEAR($I$1))=P142,($B$138*3+$B$140+YEAR($I$1))=P142,($B$138*4+$B$140+YEAR($I$1))=P142,($B$138*5+$B$140+YEAR($I$1))=P142),$G$145*$I$145,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,0,0,0,0,{"$f":"SUM(P145:AI145)","v":4000},{"$f":"IF((AJ145-AJ144)<0,0,(AJ145-AJ144))","v":0},null,null,null,null,null,null,null,{"$f":"A1399","v":"Unit Sub-Panels"}]
["Site14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1409","v":"Trash Compactor"}]
["Fence Painting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1419","v":"Cooling Equipment/Systems"}]
["EUL (years):",17,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1429","v":"Smoke/Fire Detection"}]
["Repl. Year:",1994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1439","v":"Unit Reconfiguration"}]
["RUL (years):",{"$f":"IF(B148-((YEAR(I1))-B149)>0,(B148-((YEAR(I1))-B149)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A147","v":"Fence Painting"},null,null,null,null,null,null,null,null,null,null,{"$f":"A147","v":"Fence Painting"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1449","v":"Security/Fire Alarm"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term",null,null,null,null,null,null,null,null,{"$f":"A1459","v":"Fire Supression System"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A1469","v":"Generator"}]
[{"$f":"\"Existing \"&A147","v":"Existing Fence Painting"},null,null,null,null,null,2000,"per square ft.",2,{"$f":"G153*I153","v":4000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B149+B148*(1-(Controls!$B$28))),(B149+B148*(1-(Controls!$B$28)))=0),\"\",IF((B149+B148*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$150=0,J153,0)","v":0},{"$f":"IF(OR(($B$150+YEAR($I$1))=P152,($B$148+$B$150+YEAR($I$1))=P152,($B$148*2+$B$150+YEAR($I$1))=P152,($B$148*3+$B$150+YEAR($I$1))=P152,($B$148*4+$B$150+YEAR($I$1))=P152,($B$148*5+$B$150+YEAR($I$1))=P152),$G$153*$I$153,0)","v":4000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,0,0,{"$f":"SUM(P153:AI153)","v":8000},null,null,null,null,null,null,null,null,{"$f":"A1479","v":"Emergency Lighting"}]
[{"$f":"\"Standard \"&A147","v":"Standard Fence Painting"},null,null,null,null,null,2000,"per square ft.",2,{"$f":"G154*I154","v":4000},null,null,null,null,{"$f":"IF($B$150=0,J154,0)","v":0},{"$f":"IF(OR(($B$150+YEAR($I$1))=P152,($B$148+$B$150+YEAR($I$1))=P152,($B$148*2+$B$150+YEAR($I$1))=P152,($B$148*3+$B$150+YEAR($I$1))=P152,($B$148*4+$B$150+YEAR($I$1))=P152,($B$148*5+$B$150+YEAR($I$1))=P152),$G$154*$I$154,0)","v":4000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,0,0,{"$f":"SUM(P154:AI154)","v":8000},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A1489","v":"Elevator"}]
[{"$f":"\"Green Replacement \"&A147","v":"Green Replacement Fence Painting"},null,null,null,null,null,{"$f":"G154","v":2000},{"$f":"H154","v":"per square ft."},4,{"$f":"G155*I155","v":8000},null,null,null,null,{"$f":"IF($B$150=0,J155,0)","v":0},{"$f":"IF(OR(($B$150+YEAR($I$1))=P152,($B$148+$B$150+YEAR($I$1))=P152,($B$148*2+$B$150+YEAR($I$1))=P152,($B$148*3+$B$150+YEAR($I$1))=P152,($B$148*4+$B$150+YEAR($I$1))=P152,($B$148*5+$B$150+YEAR($I$1))=P152),$G$155*$I$155,0)","v":8000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8000,0,0,{"$f":"SUM(P155:AI155)","v":16000},{"$f":"IF((AJ155-AJ154)<0,0,(AJ155-AJ154))","v":8000},null,null,null,null,null,null,null,{"$f":"A1499","v":"Mechanical-Other 1 (Specify)"}]
["Site15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1509","v":"Mechanical-Other 2 (Specify)"}]
["Dumpsters & Enclosures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1519","v":"Mechanical-Other 3 (Specify)"}]
["EUL (years):",18,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1529","v":"Mechanical-Other 4(Specify)"}]
["Repl. Year:",1994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1539","v":"Mechanical-Other 5 (Specify)"}]
["RUL (years):",{"$f":"IF(B158-((YEAR(I1))-B159)>0,(B158-((YEAR(I1))-B159)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A157","v":"Dumpsters & Enclosures"},null,null,null,null,null,null,null,null,null,null,{"$f":"A157","v":"Dumpsters & Enclosures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1549","v":"Mechanical-Other 6 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term",null,null,null,null,null,null,null,null,{"$f":"A1559","v":"Mechanical-Other 7 (Specify)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A1569","v":"Mechanical-Other 8 (Specify)"}]
[{"$f":"\"Existing \"&A157","v":"Existing Dumpsters & Enclosures"},null,null,null,null,null,1,"LUMP SUM",5000,{"$f":"G163*I163","v":5000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B159+B158*(1-(Controls!$B$28))),(B159+B158*(1-(Controls!$B$28)))=0),\"\",IF((B159+B158*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$160=0,J163,0)","v":0},{"$f":"IF(OR(($B$160+YEAR($I$1))=P162,($B$158+$B$160+YEAR($I$1))=P162,($B$158*2+$B$160+YEAR($I$1))=P162,($B$158*3+$B$160+YEAR($I$1))=P162,($B$158*4+$B$160+YEAR($I$1))=P162,($B$158*5+$B$160+YEAR($I$1))=P162),$G$163*$I$163,0)","v":0},5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,{"$f":"SUM(P163:AI163)","v":10000},null,null,null,null,null,null,null,null,{"$f":"A1579","v":"Mechanical-Other 9 (Specify)"}]
[{"$f":"\"Standard \"&A157","v":"Standard Dumpsters & Enclosures"},null,null,null,null,null,1,"LUMP SUM",5000,{"$f":"G164*I164","v":5000},null,null,null,null,{"$f":"IF($B$160=0,J164,0)","v":0},{"$f":"IF(OR(($B$160+YEAR($I$1))=P162,($B$158+$B$160+YEAR($I$1))=P162,($B$158*2+$B$160+YEAR($I$1))=P162,($B$158*3+$B$160+YEAR($I$1))=P162,($B$158*4+$B$160+YEAR($I$1))=P162,($B$158*5+$B$160+YEAR($I$1))=P162),$G$164*$I$164,0)","v":0},5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,{"$f":"SUM(P164:AI164)","v":10000},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A1589","v":"Mechanical-Other 10 (Specify)"}]
[{"$f":"\"Green Replacement \"&A157","v":"Green Replacement Dumpsters & Enclosures"},null,null,null,null,null,{"$f":"G164","v":1},{"$f":"H164","v":"LUMP SUM"},5000,{"$f":"G165*I165","v":5000},null,null,null,null,{"$f":"IF($B$160=0,J165,0)","v":0},{"$f":"IF(OR(($B$160+YEAR($I$1))=P162,($B$158+$B$160+YEAR($I$1))=P162,($B$158*2+$B$160+YEAR($I$1))=P162,($B$158*3+$B$160+YEAR($I$1))=P162,($B$158*4+$B$160+YEAR($I$1))=P162,($B$158*5+$B$160+YEAR($I$1))=P162),$G$165*$I$165,0)","v":0},5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,{"$f":"SUM(P165:AI165)","v":10000},{"$f":"IF((AJ165-AJ164)<0,0,(AJ165-AJ164))","v":0}]
["Site16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1609","v":"Dwelling Units"}]
["Electrical Distibution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1619","v":"Administrative Building"}]
["EUL (years):",19,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1629","v":"Community Building"}]
["Repl. Year:",1994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1639","v":"Shop"}]
["RUL (years):",{"$f":"IF(B168-((YEAR(I1))-B169)>0,(B168-((YEAR(I1))-B169)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A167","v":"Electrical Distibution"},null,null,null,null,null,null,null,null,null,null,{"$f":"A167","v":"Electrical Distibution"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1649","v":"Storage Area"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term",null,null,null,null,null,null,null,null,{"$f":"A1659","v":"Family Investment Center"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A1669","v":"Day Care Center"}]
[{"$f":"\"Existing \"&A167","v":"Existing Electrical Distibution"},null,null,null,null,null,1,"LUMP SUM",34000,{"$f":"G173*I173","v":34000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B169+B168*(1-(Controls!$B$28))),(B169+B168*(1-(Controls!$B$28)))=0),\"\",IF((B169+B168*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$170=0,J173,0)","v":0},{"$f":"IF(OR(($B$170+YEAR($I$1))=P172,($B$168+$B$170+YEAR($I$1))=P172,($B$168*2+$B$170+YEAR($I$1))=P172,($B$168*3+$B$170+YEAR($I$1))=P172,($B$168*4+$B$170+YEAR($I$1))=P172,($B$168*5+$B$170+YEAR($I$1))=P172),$G$173*$I$173,0)","v":0},0,34000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P173:AI173)","v":34000},null,null,null,null,null,null,null,null,{"$f":"A1679","v":"Laundry Areas"}]
[{"$f":"\"Standard \"&A167","v":"Standard Electrical Distibution"},null,null,null,null,null,1,"LUMP SUM",34000,{"$f":"G174*I174","v":34000},null,null,null,null,{"$f":"IF($B$170=0,J174,0)","v":0},{"$f":"IF(OR(($B$170+YEAR($I$1))=P172,($B$168+$B$170+YEAR($I$1))=P172,($B$168*2+$B$170+YEAR($I$1))=P172,($B$168*3+$B$170+YEAR($I$1))=P172,($B$168*4+$B$170+YEAR($I$1))=P172,($B$168*5+$B$170+YEAR($I$1))=P172),$G$174*$I$174,0)","v":0},0,34000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P174:AI174)","v":34000},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A1689","v":"NC-Other 1 (Specify)"}]
[{"$f":"\"Green Replacement \"&A167","v":"Green Replacement Electrical Distibution"},null,null,null,null,null,{"$f":"G174","v":1},{"$f":"H174","v":"LUMP SUM"},34000,{"$f":"G175*I175","v":34000},null,null,null,null,{"$f":"IF($B$170=0,J175,0)","v":0},{"$f":"IF(OR(($B$170+YEAR($I$1))=P172,($B$168+$B$170+YEAR($I$1))=P172,($B$168*2+$B$170+YEAR($I$1))=P172,($B$168*3+$B$170+YEAR($I$1))=P172,($B$168*4+$B$170+YEAR($I$1))=P172,($B$168*5+$B$170+YEAR($I$1))=P172),$G$175*$I$175,0)","v":0},0,34000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P175:AI175)","v":34000},{"$f":"IF((AJ175-AJ174)<0,0,(AJ175-AJ174))","v":0},null,null,null,null,null,null,null,{"$f":"A1699","v":"NC-Other 2 (Specify)"}]
["Site17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1709","v":"NC-Other 3 (Specify)"}]
["Playground Areas/Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1719","v":"NC-Other 4 (Specify)"}]
["EUL (years):",20,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1729","v":"NC-Other 5(Specify)"}]
["Repl. Year:",1994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1739","v":"NC-Other 6 (Specify)"}]
["RUL (years):",{"$f":"IF(B178-((YEAR(I1))-B179)>0,(B178-((YEAR(I1))-B179)),0)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A177","v":"Playground Areas/Equipment"},null,null,null,null,null,null,null,null,null,null,{"$f":"A177","v":"Playground Areas/Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1749","v":"NC-Other 7 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term",null,null,null,null,null,null,null,null,{"$f":"A1759","v":"NC-Other 8 (Specify)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A1769","v":"NC-Other 9 (Specify)"}]
[{"$f":"\"Existing \"&A177","v":"Existing Playground Areas/Equipment"},null,null,null,null,null,1,"LUMP SUM",5600,{"$f":"G183*I183","v":5600},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B179+B178*(1-(Controls!$B$28))),(B179+B178*(1-(Controls!$B$28)))=0),\"\",IF((B179+B178*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$180=0,J183,0)","v":0},{"$f":"IF(OR(($B$180+YEAR($I$1))=P182,($B$178+$B$180+YEAR($I$1))=P182,($B$178*2+$B$180+YEAR($I$1))=P182,($B$178*3+$B$180+YEAR($I$1))=P182,($B$178*4+$B$180+YEAR($I$1))=P182,($B$178*5+$B$180+YEAR($I$1))=P182),$G$183*$I$183,0)","v":0},0,0,5600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P183:AI183)","v":5600},null,null,null,null,null,null,null,null,{"$f":"A1779","v":"NC-Other 10 (Specify)"}]
[{"$f":"\"Standard \"&A177","v":"Standard Playground Areas/Equipment"},null,null,null,null,null,1,"LUMP SUM",5600,{"$f":"G184*I184","v":5600},null,null,null,null,{"$f":"IF($B$180=0,J184,0)","v":0},{"$f":"IF(OR(($B$180+YEAR($I$1))=P182,($B$178+$B$180+YEAR($I$1))=P182,($B$178*2+$B$180+YEAR($I$1))=P182,($B$178*3+$B$180+YEAR($I$1))=P182,($B$178*4+$B$180+YEAR($I$1))=P182,($B$178*5+$B$180+YEAR($I$1))=P182),$G$184*$I$184,0)","v":0},0,0,5600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P184:AI184)","v":5600},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A177","v":"Green Replacement Playground Areas/Equipment"},null,null,null,null,null,{"$f":"G184","v":1},{"$f":"H184","v":"LUMP SUM"},6600,{"$f":"G185*I185","v":6600},null,null,null,null,{"$f":"IF($B$180=0,J185,0)","v":0},{"$f":"IF(OR(($B$180+YEAR($I$1))=P182,($B$178+$B$180+YEAR($I$1))=P182,($B$178*2+$B$180+YEAR($I$1))=P182,($B$178*3+$B$180+YEAR($I$1))=P182,($B$178*4+$B$180+YEAR($I$1))=P182,($B$178*5+$B$180+YEAR($I$1))=P182),$G$185*$I$185,0)","v":0},0,0,6600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P185:AI185)","v":6600},{"$f":"IF((AJ185-AJ184)<0,0,(AJ185-AJ184))","v":1000},null,null,null,null,null,null,null,{"$f":"A1799","v":"Site Acquisition"}]
["Site18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1809","v":"Other Fees / Costs"}]
["Site-Other 1 (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1819","v":"Demolition"}]
["EUL (years):",15,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1829","v":"Dwelling Unit Conversion"}]
["Repl. Year:",1995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1839","v":"Contingency"}]
["RUL (years):",{"$f":"IF(B188-((YEAR(I1))-B189)>0,(B188-((YEAR(I1))-B189)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A187","v":"Site-Other 1 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A187","v":"Site-Other 1 (Specify)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1849","v":"Other-Other 1 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term",null,null,null,null,null,null,null,null,{"$f":"A1859","v":"Other-Other 2 (Specify)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A1869","v":"Other-Other 3 (Specify)"}]
[{"$f":"\"Existing \"&A187","v":"Existing Site-Other 1 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G193*I193","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B189+B188*(1-(Controls!$B$28))),(B189+B188*(1-(Controls!$B$28)))=0),\"\",IF((B189+B188*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$190=0,J193,0)","v":0},{"$f":"IF(OR(($B$190+YEAR($I$1))=P192,($B$188+$B$190+YEAR($I$1))=P192,($B$188*2+$B$190+YEAR($I$1))=P192,($B$188*3+$B$190+YEAR($I$1))=P192,($B$188*4+$B$190+YEAR($I$1))=P192,($B$188*5+$B$190+YEAR($I$1))=P192),$G$193*$I$193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P193:AI193)","v":0},null,null,null,null,null,null,null,null,{"$f":"A1879","v":"Other-Other 4 (Specify)"}]
[{"$f":"\"Standard \"&A187","v":"Standard Site-Other 1 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G194*I194","v":0},null,null,null,null,{"$f":"IF($B$190=0,J194,0)","v":0},{"$f":"IF(OR(($B$190+YEAR($I$1))=P192,($B$188+$B$190+YEAR($I$1))=P192,($B$188*2+$B$190+YEAR($I$1))=P192,($B$188*3+$B$190+YEAR($I$1))=P192,($B$188*4+$B$190+YEAR($I$1))=P192,($B$188*5+$B$190+YEAR($I$1))=P192),$G$194*$I$194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P194:AI194)","v":0},"Inc. Cost",null,null,null,null,null,null,null,{"$f":"A1889","v":"Other-Other 5 (Specify)"}]
[{"$f":"\"Green Replacement \"&A187","v":"Green Replacement Site-Other 1 (Specify)"},null,null,null,null,null,{"$f":"G194","v":0},{"$f":"H194","v":0},0,{"$f":"G195*I195","v":0},null,null,null,null,{"$f":"IF($B$190=0,J195,0)","v":0},{"$f":"IF(OR(($B$190+YEAR($I$1))=P192,($B$188+$B$190+YEAR($I$1))=P192,($B$188*2+$B$190+YEAR($I$1))=P192,($B$188*3+$B$190+YEAR($I$1))=P192,($B$188*4+$B$190+YEAR($I$1))=P192,($B$188*5+$B$190+YEAR($I$1))=P192),$G$195*$I$195,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P195:AI195)","v":0},{"$f":"IF((AJ195-AJ194)<0,0,(AJ195-AJ194))","v":0},null,null,null,null,null,null,null,{"$f":"A1899","v":"Other-Other 6 (Specify)"}]
["Site19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1909","v":"Other-Other 7 (Specify)"}]
["Site-Other 2 (Specify)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1919","v":"Other-Other 8 (Specify)"}]
["EUL (years):",16,null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1929","v":"Other-Other 9 (Specify)"}]
["Repl. Year:",1995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1939","v":"Other-Other 10 (Specify)"}]
["RUL (years):",{"$f":"IF(B198-((YEAR(I1))-B199)>0,(B198-((YEAR(I1))-B199)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A197","v":"Site-Other 2 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A197","v":"Site-Other 2 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term",null,null,null,null,null,null,null,null,{"$f":"A1959","v":"Lead Paint / Asbestos Compliance"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030},null,null,null,null,null,null,null,null,null,{"$f":"A1969","v":"Section 504 Compliance"}]
[{"$f":"\"Existing \"&A197","v":"Existing Site-Other 2 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G203*I203","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B199+B198*(1-(Controls!$B$28))),(B199+B198*(1-(Controls!$B$28)))=0),\"\",IF((B199+B198*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$200=0,J203,0)","v":0},{"$f":"IF(OR(($B$200+YEAR($I$1))=P202,($B$198+$B$200+YEAR($I$1))=P202,($B$198*2+$B$200+YEAR($I$1))=P202,($B$198*3+$B$200+YEAR($I$1))=P202,($B$198*4+$B$200+YEAR($I$1))=P202,($B$198*5+$B$200+YEAR($I$1))=P202),$G$203*$I$203,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P203:AI203)","v":0}]
[{"$f":"\"Standard \"&A197","v":"Standard Site-Other 2 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G204*I204","v":0},null,null,null,null,{"$f":"IF($B$200=0,J204,0)","v":0},{"$f":"IF(OR(($B$200+YEAR($I$1))=P202,($B$198+$B$200+YEAR($I$1))=P202,($B$198*2+$B$200+YEAR($I$1))=P202,($B$198*3+$B$200+YEAR($I$1))=P202,($B$198*4+$B$200+YEAR($I$1))=P202,($B$198*5+$B$200+YEAR($I$1))=P202),$G$204*$I$204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P204:AI204)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A197","v":"Green Replacement Site-Other 2 (Specify)"},null,null,null,null,null,{"$f":"G204","v":0},{"$f":"H204","v":0},0,{"$f":"G205*I205","v":0},null,null,null,null,{"$f":"IF($B$200=0,J205,0)","v":0},{"$f":"IF(OR(($B$200+YEAR($I$1))=P202,($B$198+$B$200+YEAR($I$1))=P202,($B$198*2+$B$200+YEAR($I$1))=P202,($B$198*3+$B$200+YEAR($I$1))=P202,($B$198*4+$B$200+YEAR($I$1))=P202,($B$198*5+$B$200+YEAR($I$1))=P202),$G$205*$I$205,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P205:AI205)","v":0},{"$f":"IF((AJ205-AJ204)<0,0,(AJ205-AJ204))","v":0}]
["Site20"]
["Site-Other 3 (Specify)"]
["EUL (years):",17,null,"Comments:"]
["Repl. Year:",1995]
["RUL (years):",{"$f":"IF(B208-((YEAR(I1))-B209)>0,(B208-((YEAR(I1))-B209)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A207","v":"Site-Other 3 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A207","v":"Site-Other 3 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A207","v":"Existing Site-Other 3 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G213*I213","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B209+B208*(1-(Controls!$B$28))),(B209+B208*(1-(Controls!$B$28)))=0),\"\",IF((B209+B208*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$210=0,J213,0)","v":0},{"$f":"IF(OR(($B$210+YEAR($I$1))=P212,($B$208+$B$210+YEAR($I$1))=P212,($B$208*2+$B$210+YEAR($I$1))=P212,($B$208*3+$B$210+YEAR($I$1))=P212,($B$208*4+$B$210+YEAR($I$1))=P212,($B$208*5+$B$210+YEAR($I$1))=P212),$G$213*$I$213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P213:AI213)","v":0}]
[{"$f":"\"Standard \"&A207","v":"Standard Site-Other 3 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G214*I214","v":0},null,null,null,null,{"$f":"IF($B$210=0,J214,0)","v":0},{"$f":"IF(OR(($B$210+YEAR($I$1))=P212,($B$208+$B$210+YEAR($I$1))=P212,($B$208*2+$B$210+YEAR($I$1))=P212,($B$208*3+$B$210+YEAR($I$1))=P212,($B$208*4+$B$210+YEAR($I$1))=P212,($B$208*5+$B$210+YEAR($I$1))=P212),$G$214*$I$214,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P214:AI214)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A207","v":"Green Replacement Site-Other 3 (Specify)"},null,null,null,null,null,{"$f":"G214","v":0},{"$f":"H214","v":0},0,{"$f":"G215*I215","v":0},null,null,null,null,{"$f":"IF($B$210=0,J215,0)","v":0},{"$f":"IF(OR(($B$210+YEAR($I$1))=P212,($B$208+$B$210+YEAR($I$1))=P212,($B$208*2+$B$210+YEAR($I$1))=P212,($B$208*3+$B$210+YEAR($I$1))=P212,($B$208*4+$B$210+YEAR($I$1))=P212,($B$208*5+$B$210+YEAR($I$1))=P212),$G$215*$I$215,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P215:AI215)","v":0},{"$f":"IF((AJ215-AJ214)<0,0,(AJ215-AJ214))","v":0}]
["Site21"]
["Site-Other 4 (Specify)"]
["EUL (years):",18,null,"Comments:"]
["Repl. Year:",1995]
["RUL (years):",{"$f":"IF(B218-((YEAR(I1))-B219)>0,(B218-((YEAR(I1))-B219)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A217","v":"Site-Other 4 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A217","v":"Site-Other 4 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A217","v":"Existing Site-Other 4 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G223*I223","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B219+B218*(1-(Controls!$B$28))),(B219+B218*(1-(Controls!$B$28)))=0),\"\",IF((B219+B218*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$220=0,J223,0)","v":0},{"$f":"IF(OR(($B$220+YEAR($I$1))=P222,($B$218+$B$220+YEAR($I$1))=P222,($B$218*2+$B$220+YEAR($I$1))=P222,($B$218*3+$B$220+YEAR($I$1))=P222,($B$218*4+$B$220+YEAR($I$1))=P222,($B$218*5+$B$220+YEAR($I$1))=P222),$G$223*$I$223,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P223:AI223)","v":0}]
[{"$f":"\"Standard \"&A217","v":"Standard Site-Other 4 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G224*I224","v":0},null,null,null,null,{"$f":"IF($B$220=0,J224,0)","v":0},{"$f":"IF(OR(($B$220+YEAR($I$1))=P222,($B$218+$B$220+YEAR($I$1))=P222,($B$218*2+$B$220+YEAR($I$1))=P222,($B$218*3+$B$220+YEAR($I$1))=P222,($B$218*4+$B$220+YEAR($I$1))=P222,($B$218*5+$B$220+YEAR($I$1))=P222),$G$224*$I$224,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P224:AI224)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A217","v":"Green Replacement Site-Other 4 (Specify)"},null,null,null,null,null,{"$f":"G224","v":0},{"$f":"H224","v":0},0,{"$f":"G225*I225","v":0},null,null,null,null,{"$f":"IF($B$220=0,J225,0)","v":0},{"$f":"IF(OR(($B$220+YEAR($I$1))=P222,($B$218+$B$220+YEAR($I$1))=P222,($B$218*2+$B$220+YEAR($I$1))=P222,($B$218*3+$B$220+YEAR($I$1))=P222,($B$218*4+$B$220+YEAR($I$1))=P222,($B$218*5+$B$220+YEAR($I$1))=P222),$G$225*$I$225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P225:AI225)","v":0},{"$f":"IF((AJ225-AJ224)<0,0,(AJ225-AJ224))","v":0}]
["Site22"]
["Site-Other 5 (Specify)"]
["EUL (years):",19,null,"Comments:"]
["Repl. Year:",1995]
["RUL (years):",{"$f":"IF(B228-((YEAR(I1))-B229)>0,(B228-((YEAR(I1))-B229)),0)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A227","v":"Site-Other 5 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A227","v":"Site-Other 5 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A227","v":"Existing Site-Other 5 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G233*I233","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B229+B228*(1-(Controls!$B$28))),(B229+B228*(1-(Controls!$B$28)))=0),\"\",IF((B229+B228*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$230=0,J233,0)","v":0},{"$f":"IF(OR(($B$230+YEAR($I$1))=P232,($B$228+$B$230+YEAR($I$1))=P232,($B$228*2+$B$230+YEAR($I$1))=P232,($B$228*3+$B$230+YEAR($I$1))=P232,($B$228*4+$B$230+YEAR($I$1))=P232,($B$228*5+$B$230+YEAR($I$1))=P232),$G$233*$I$233,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P233:AI233)","v":0}]
[{"$f":"\"Standard \"&A227","v":"Standard Site-Other 5 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G234*I234","v":0},null,null,null,null,{"$f":"IF($B$230=0,J234,0)","v":0},{"$f":"IF(OR(($B$230+YEAR($I$1))=P232,($B$228+$B$230+YEAR($I$1))=P232,($B$228*2+$B$230+YEAR($I$1))=P232,($B$228*3+$B$230+YEAR($I$1))=P232,($B$228*4+$B$230+YEAR($I$1))=P232,($B$228*5+$B$230+YEAR($I$1))=P232),$G$234*$I$234,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P234:AI234)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A227","v":"Green Replacement Site-Other 5 (Specify)"},null,null,null,null,null,{"$f":"G234","v":0},{"$f":"H234","v":0},0,{"$f":"G235*I235","v":0},null,null,null,null,{"$f":"IF($B$230=0,J235,0)","v":0},{"$f":"IF(OR(($B$230+YEAR($I$1))=P232,($B$228+$B$230+YEAR($I$1))=P232,($B$228*2+$B$230+YEAR($I$1))=P232,($B$228*3+$B$230+YEAR($I$1))=P232,($B$228*4+$B$230+YEAR($I$1))=P232,($B$228*5+$B$230+YEAR($I$1))=P232),$G$235*$I$235,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P235:AI235)","v":0},{"$f":"IF((AJ235-AJ234)<0,0,(AJ235-AJ234))","v":0}]
["Site23"]
["Site-Other 6 (Specify)"]
["EUL (years):",20,null,"Comments:"]
["Repl. Year:",1995]
["RUL (years):",{"$f":"IF(B238-((YEAR(I1))-B239)>0,(B238-((YEAR(I1))-B239)),0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A237","v":"Site-Other 6 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A237","v":"Site-Other 6 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A237","v":"Existing Site-Other 6 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G243*I243","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B239+B238*(1-(Controls!$B$28))),(B239+B238*(1-(Controls!$B$28)))=0),\"\",IF((B239+B238*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$240=0,J243,0)","v":0},{"$f":"IF(OR(($B$240+YEAR($I$1))=P242,($B$238+$B$240+YEAR($I$1))=P242,($B$238*2+$B$240+YEAR($I$1))=P242,($B$238*3+$B$240+YEAR($I$1))=P242,($B$238*4+$B$240+YEAR($I$1))=P242,($B$238*5+$B$240+YEAR($I$1))=P242),$G$243*$I$243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P243:AI243)","v":0}]
[{"$f":"\"Standard \"&A237","v":"Standard Site-Other 6 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G244*I244","v":0},null,null,null,null,{"$f":"IF($B$240=0,J244,0)","v":0},{"$f":"IF(OR(($B$240+YEAR($I$1))=P242,($B$238+$B$240+YEAR($I$1))=P242,($B$238*2+$B$240+YEAR($I$1))=P242,($B$238*3+$B$240+YEAR($I$1))=P242,($B$238*4+$B$240+YEAR($I$1))=P242,($B$238*5+$B$240+YEAR($I$1))=P242),$G$244*$I$244,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P244:AI244)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A237","v":"Green Replacement Site-Other 6 (Specify)"},null,null,null,null,null,{"$f":"G244","v":0},{"$f":"H244","v":0},0,{"$f":"G245*I245","v":0},null,null,null,null,{"$f":"IF($B$2224=0,J245,0)","v":0},{"$f":"IF(OR(($B$240+YEAR($I$1))=P242,($B$238+$B$240+YEAR($I$1))=P242,($B$238*2+$B$240+YEAR($I$1))=P242,($B$238*3+$B$240+YEAR($I$1))=P242,($B$238*4+$B$240+YEAR($I$1))=P242,($B$238*5+$B$240+YEAR($I$1))=P242),$G$245*$I$245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P245:AI245)","v":0},{"$f":"IF((AJ245-AJ244)<0,0,(AJ245-AJ244))","v":0}]
["Site24"]
["Site-Other 7 (Specify)"]
["EUL (years):",14,null,"Comments:"]
["Repl. Year:",1996]
["RUL (years):",{"$f":"IF(B248-((YEAR(I1))-B249)>0,(B248-((YEAR(I1))-B249)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A247","v":"Site-Other 7 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A247","v":"Site-Other 7 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A247","v":"Existing Site-Other 7 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G253*I253","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B249+B248*(1-(Controls!$B$28))),(B249+B248*(1-(Controls!$B$28)))=0),\"\",IF((B249+B248*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$250=0,J253,0)","v":0},{"$f":"IF(OR(($B$250+YEAR($I$1))=P252,($B$248+$B$250+YEAR($I$1))=P252,($B$248*2+$B$250+YEAR($I$1))=P252,($B$248*3+$B$250+YEAR($I$1))=P252,($B$248*4+$B$250+YEAR($I$1))=P252,($B$248*5+$B$250+YEAR($I$1))=P252),$G$253*$I$253,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P253:AI253)","v":0}]
[{"$f":"\"Standard \"&A247","v":"Standard Site-Other 7 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G254*I254","v":0},null,null,null,null,{"$f":"IF($B$250=0,J254,0)","v":0},{"$f":"IF(OR(($B$250+YEAR($I$1))=P252,($B$248+$B$250+YEAR($I$1))=P252,($B$248*2+$B$250+YEAR($I$1))=P252,($B$248*3+$B$250+YEAR($I$1))=P252,($B$248*4+$B$250+YEAR($I$1))=P252,($B$248*5+$B$250+YEAR($I$1))=P252),$G$254*$I$254,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P254:AI254)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A247","v":"Green Replacement Site-Other 7 (Specify)"},null,null,null,null,null,{"$f":"G254","v":0},{"$f":"H254","v":0},0,{"$f":"G255*I255","v":0},null,null,null,null,{"$f":"IF($B$250=0,J255,0)","v":0},{"$f":"IF(OR(($B$250+YEAR($I$1))=P252,($B$248+$B$250+YEAR($I$1))=P252,($B$248*2+$B$250+YEAR($I$1))=P252,($B$248*3+$B$250+YEAR($I$1))=P252,($B$248*4+$B$250+YEAR($I$1))=P252,($B$248*5+$B$250+YEAR($I$1))=P252),$G$255*$I$255,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P255:AI255)","v":0},{"$f":"IF((AJ255-AJ254)<0,0,(AJ255-AJ254))","v":0}]
[]
["Site-Other 8 (Specify)"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year:",1996]
["RUL (years):",{"$f":"IF(B258-((YEAR(I1))-B259)>0,(B258-((YEAR(I1))-B259)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A257","v":"Site-Other 8 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A257","v":"Site-Other 8 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A257","v":"Existing Site-Other 8 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G263*I263","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B259+B258*(1-(Controls!$B$28))),(B259+B258*(1-(Controls!$B$28)))=0),\"\",IF((B259+B258*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$260=0,J263,0)","v":0},{"$f":"IF(OR(($B$260+YEAR($I$1))=P262,($B$258+$B$260+YEAR($I$1))=P262,($B$258*2+$B$260+YEAR($I$1))=P262,($B$258*3+$B$260+YEAR($I$1))=P262,($B$258*4+$B$260+YEAR($I$1))=P262,($B$258*5+$B$260+YEAR($I$1))=P262),$G$263*$I$263,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P263:AI263)","v":0}]
[{"$f":"\"Standard \"&A257","v":"Standard Site-Other 8 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G264*I264","v":0},null,null,null,null,{"$f":"IF($B$260=0,J264,0)","v":0},{"$f":"IF(OR(($B$260+YEAR($I$1))=P262,($B$258+$B$260+YEAR($I$1))=P262,($B$258*2+$B$260+YEAR($I$1))=P262,($B$258*3+$B$260+YEAR($I$1))=P262,($B$258*4+$B$260+YEAR($I$1))=P262,($B$258*5+$B$260+YEAR($I$1))=P262),$G$264*$I$264,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P264:AI264)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A257","v":"Green Replacement Site-Other 8 (Specify)"},null,null,null,null,null,{"$f":"G264","v":0},{"$f":"H264","v":0},0,{"$f":"G265*I265","v":0},null,null,null,null,{"$f":"IF($B$260=0,J265,0)","v":0},{"$f":"IF(OR(($B$260+YEAR($I$1))=P262,($B$258+$B$260+YEAR($I$1))=P262,($B$258*2+$B$260+YEAR($I$1))=P262,($B$258*3+$B$260+YEAR($I$1))=P262,($B$258*4+$B$260+YEAR($I$1))=P262,($B$258*5+$B$260+YEAR($I$1))=P262),$G$265*$I$265,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P265:AI265)","v":0},{"$f":"IF((AJ265-AJ264)<0,0,(AJ265-AJ264))","v":0}]
[]
["Site-Other 9 (Specify)"]
["EUL (years):",16,null,"Comments:"]
["Repl. Year:",1996]
["RUL (years):",{"$f":"IF(B268-((YEAR(I1))-B269)>0,(B268-((YEAR(I1))-B269)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A267","v":"Site-Other 9 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A267","v":"Site-Other 9 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A267","v":"Existing Site-Other 9 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G273*I273","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B269+B268*(1-(Controls!$B$28))),(B269+B268*(1-(Controls!$B$28)))=0),\"\",IF((B269+B268*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$270=0,J273,0)","v":0},{"$f":"IF(OR(($B$270+YEAR($I$1))=P272,($B$268+$B$270+YEAR($I$1))=P272,($B$268*2+$B$270+YEAR($I$1))=P272,($B$268*3+$B$270+YEAR($I$1))=P272,($B$268*4+$B$270+YEAR($I$1))=P272,($B$268*5+$B$270+YEAR($I$1))=P272),$G$273*$I$273,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P273:AI273)","v":0}]
[{"$f":"\"Standard \"&A267","v":"Standard Site-Other 9 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G274*I274","v":0},null,null,null,null,{"$f":"IF($B$270=0,J274,0)","v":0},{"$f":"IF(OR(($B$270+YEAR($I$1))=P272,($B$268+$B$270+YEAR($I$1))=P272,($B$268*2+$B$270+YEAR($I$1))=P272,($B$268*3+$B$270+YEAR($I$1))=P272,($B$268*4+$B$270+YEAR($I$1))=P272,($B$268*5+$B$270+YEAR($I$1))=P272),$G$274*$I$274,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P274:AI274)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A267","v":"Green Replacement Site-Other 9 (Specify)"},null,null,null,null,null,{"$f":"G274","v":0},{"$f":"H274","v":0},0,{"$f":"G275*I275","v":0},null,null,null,null,{"$f":"IF($B$270=0,J275,0)","v":0},{"$f":"IF(OR(($B$270+YEAR($I$1))=P272,($B$268+$B$270+YEAR($I$1))=P272,($B$268*2+$B$270+YEAR($I$1))=P272,($B$268*3+$B$270+YEAR($I$1))=P272,($B$268*4+$B$270+YEAR($I$1))=P272,($B$268*5+$B$270+YEAR($I$1))=P272),$G$275*$I$275,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P275:AI275)","v":0},{"$f":"IF((AJ275-AJ274)<0,0,(AJ275-AJ274))","v":0}]
[]
["Site-Other 10 (Specify)"]
["EUL (years):",17,null,"Comments:"]
["Repl. Year:",1996]
["RUL (years):",{"$f":"IF(B278-((YEAR(I1))-B279)>0,(B278-((YEAR(I1))-B279)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A277","v":"Site-Other 10 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A277","v":"Site-Other 10 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A277","v":"Existing Site-Other 10 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G283*I283","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B279+B278*(1-(Controls!$B$28))),(B279+B278*(1-(Controls!$B$28)))=0),\"\",IF((B279+B278*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$280=0,J283,0)","v":0},{"$f":"IF(OR(($B$280+YEAR($I$1))=P282,($B$278+$B$280+YEAR($I$1))=P282,($B$278*2+$B$280+YEAR($I$1))=P282,($B$278*3+$B$280+YEAR($I$1))=P282,($B$278*4+$B$280+YEAR($I$1))=P282,($B$278*5+$B$280+YEAR($I$1))=P282),$G$283*$I$283,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P283:AI283)","v":0}]
[{"$f":"\"Standard \"&A277","v":"Standard Site-Other 10 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G284*I284","v":0},null,null,null,null,{"$f":"IF($B$280=0,J284,0)","v":0},{"$f":"IF(OR(($B$280+YEAR($I$1))=P282,($B$278+$B$280+YEAR($I$1))=P282,($B$278*2+$B$280+YEAR($I$1))=P282,($B$278*3+$B$280+YEAR($I$1))=P282,($B$278*4+$B$280+YEAR($I$1))=P282,($B$278*5+$B$280+YEAR($I$1))=P282),$G$284*$I$284,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P284:AI284)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A277","v":"Green Replacement Site-Other 10 (Specify)"},null,null,null,null,null,{"$f":"G284","v":0},{"$f":"H284","v":0},0,{"$f":"G285*I285","v":0},null,null,null,null,{"$f":"IF($B$280=0,J285,0)","v":0},{"$f":"IF(OR(($B$280+YEAR($I$1))=P282,($B$278+$B$280+YEAR($I$1))=P282,($B$278*2+$B$280+YEAR($I$1))=P282,($B$278*3+$B$280+YEAR($I$1))=P282,($B$278*4+$B$280+YEAR($I$1))=P282,($B$278*5+$B$280+YEAR($I$1))=P282),$G$285*$I$285,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P285:AI285)","v":0},{"$f":"IF((AJ285-AJ284)<0,0,(AJ285-AJ284))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Common Bldgs. - Rehab Only"]
[]
["Administrative Building"]
["EUL (years):",18,null,"Comments:"]
["Repl. Year:",1996]
["RUL (years):",{"$f":"IF(B298-((YEAR(I1))-B299)>0,(B298-((YEAR(I1))-B299)),0)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A297","v":"Administrative Building"},null,null,null,null,null,null,null,null,null,null,{"$f":"A297","v":"Administrative Building"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A297","v":"Existing Administrative Building"},null,null,null,null,null,1,"LUMP SUM",12000,{"$f":"G303*I303","v":12000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B299+B298*(1-(Controls!$B$28))),(B299+B298*(1-(Controls!$B$28)))=0),\"\",IF((B299+B298*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$300=0,J303,0)","v":0},{"$f":"IF(OR(($B$300+YEAR($I$1))=P302,($B$298+$B$300+YEAR($I$1))=P302,($B$298*2+$B$300+YEAR($I$1))=P302,($B$298*3+$B$300+YEAR($I$1))=P302,($B$298*4+$B$300+YEAR($I$1))=P302,($B$298*5+$B$300+YEAR($I$1))=P302),$G$303*$I$303,0)","v":0},0,0,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P303:AI303)","v":12000}]
[{"$f":"\"Standard \"&A297","v":"Standard Administrative Building"},null,null,null,null,null,1,"LUMP SUM",12000,{"$f":"G304*I304","v":12000},null,null,null,null,{"$f":"IF($B$300=0,J304,0)","v":0},{"$f":"IF(OR(($B$300+YEAR($I$1))=P302,($B$298+$B$300+YEAR($I$1))=P302,($B$298*2+$B$300+YEAR($I$1))=P302,($B$298*3+$B$300+YEAR($I$1))=P302,($B$298*4+$B$300+YEAR($I$1))=P302,($B$298*5+$B$300+YEAR($I$1))=P302),$G$304*$I$304,0)","v":0},0,0,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P304:AI304)","v":12000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A297","v":"Green Replacement Administrative Building"},null,null,null,null,null,{"$f":"G304","v":1},{"$f":"H304","v":"LUMP SUM"},12500,{"$f":"G305*I305","v":12500},null,null,null,null,{"$f":"IF($B$300=0,J305,0)","v":0},{"$f":"IF(OR(($B$300+YEAR($I$1))=P302,($B$298+$B$300+YEAR($I$1))=P302,($B$298*2+$B$300+YEAR($I$1))=P302,($B$298*3+$B$300+YEAR($I$1))=P302,($B$298*4+$B$300+YEAR($I$1))=P302,($B$298*5+$B$300+YEAR($I$1))=P302),$G$305*$I$305,0)","v":0},0,0,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P305:AI305)","v":12500},{"$f":"IF((AJ305-AJ304)<0,0,(AJ305-AJ304))","v":500}]
[]
["Community Building"]
["EUL (years):",19,null,"Comments:"]
["Repl. Year:",1996]
["RUL (years):",{"$f":"IF(B308-((YEAR(I1))-B309)>0,(B308-((YEAR(I1))-B309)),0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A307","v":"Community Building"},null,null,null,null,null,null,null,null,null,null,{"$f":"A307","v":"Community Building"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A307","v":"Existing Community Building"},null,null,null,null,null,1,"LUMP SUM",50000,{"$f":"G313*I313","v":50000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B309+B308*(1-(Controls!$B$28))),(B309+B308*(1-(Controls!$B$28)))=0),\"\",IF((B309+B308*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$310=0,J313,0)","v":0},{"$f":"IF(OR(($B$310+YEAR($I$1))=P312,($B$308+$B$310+YEAR($I$1))=P312,($B$308*2+$B$310+YEAR($I$1))=P312,($B$308*3+$B$310+YEAR($I$1))=P312,($B$308*4+$B$310+YEAR($I$1))=P312,($B$308*5+$B$310+YEAR($I$1))=P312),$G$313*$I$313,0)","v":0},0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P313:AI313)","v":50000}]
[{"$f":"\"Standard \"&A307","v":"Standard Community Building"},null,null,null,null,null,1,"LUMP SUM",50000,{"$f":"G314*I314","v":50000},null,null,null,null,{"$f":"IF($B$310=0,J314,0)","v":0},{"$f":"IF(OR(($B$310+YEAR($I$1))=P312,($B$308+$B$310+YEAR($I$1))=P312,($B$308*2+$B$310+YEAR($I$1))=P312,($B$308*3+$B$310+YEAR($I$1))=P312,($B$308*4+$B$310+YEAR($I$1))=P312,($B$308*5+$B$310+YEAR($I$1))=P312),$G$314*$I$314,0)","v":0},0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P314:AI314)","v":50000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A307","v":"Green Replacement Community Building"},null,null,null,null,null,{"$f":"G314","v":1},{"$f":"H314","v":"LUMP SUM"},56000,{"$f":"G315*I315","v":56000},null,null,null,null,{"$f":"IF($B$310=0,J315,0)","v":0},{"$f":"IF(OR(($B$310+YEAR($I$1))=P312,($B$308+$B$310+YEAR($I$1))=P312,($B$308*2+$B$310+YEAR($I$1))=P312,($B$308*3+$B$310+YEAR($I$1))=P312,($B$308*4+$B$310+YEAR($I$1))=P312,($B$308*5+$B$310+YEAR($I$1))=P314),$G$315*$I$315,0)","v":0},0,0,0,56000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P315:AI315)","v":56000},{"$f":"IF((AJ315-AJ314)<0,0,(AJ315-AJ314))","v":6000}]
[]
["Shop"]
["EUL (years):",20,null,"Comments:"]
["Repl. Year:",1996]
["RUL (years):",{"$f":"IF(B318-((YEAR(I1))-B319)>0,(B318-((YEAR(I1))-B319)),0)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A317","v":"Shop"},null,null,null,null,null,null,null,null,null,null,{"$f":"A317","v":"Shop"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A317","v":"Existing Shop"},null,null,null,null,null,1,"LUMP SUM",1600,{"$f":"G323*I323","v":1600},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B319+B318*(1-(Controls!$B$28))),(B319+B318*(1-(Controls!$B$28)))=0),\"\",IF((B319+B318*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$320=0,J323,0)","v":0},{"$f":"IF(OR(($B$320+YEAR($I$1))=P322,($B$318+$B$320+YEAR($I$1))=P322,($B$318*2+$B$320+YEAR($I$1))=P322,($B$318*3+$B$320+YEAR($I$1))=P322,($B$318*4+$B$320+YEAR($I$1))=P322,($B$318*5+$B$320+YEAR($I$1))=P322),$G$323*$I$323,0)","v":0},0,0,0,0,1600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P323:AI323)","v":1600}]
[{"$f":"\"Standard \"&A317","v":"Standard Shop"},null,null,null,null,null,1,"LUMP SUM",1600,{"$f":"G324*I324","v":1600},null,null,null,null,{"$f":"IF($B$320=0,J324,0)","v":0},{"$f":"IF(OR(($B$320+YEAR($I$1))=P322,($B$318+$B$320+YEAR($I$1))=P322,($B$318*2+$B$320+YEAR($I$1))=P322,($B$318*3+$B$320+YEAR($I$1))=P322,($B$318*4+$B$320+YEAR($I$1))=P322,($B$318*5+$B$320+YEAR($I$1))=P322),$G$324*$I$324,0)","v":0},0,0,0,0,1600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P324:AI324)","v":1600},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A317","v":"Green Replacement Shop"},null,null,null,null,null,{"$f":"G324","v":1},{"$f":"H324","v":"LUMP SUM"},1600,{"$f":"G325*I325","v":1600},null,null,null,null,{"$f":"IF($B$320=0,J325,0)","v":0},{"$f":"IF(OR(($B$320+YEAR($I$1))=P322,($B$318+$B$320+YEAR($I$1))=P322,($B$318*2+$B$320+YEAR($I$1))=P322,($B$318*3+$B$320+YEAR($I$1))=P322,($B$318*4+$B$320+YEAR($I$1))=P322,($B$318*5+$B$320+YEAR($I$1))=P322),$G$325*$I$325,0)","v":0},0,0,0,0,1600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P325:AI325)","v":1600},{"$f":"IF((AJ325-AJ324)<0,0,(AJ325-AJ324))","v":0}]
[]
["Storage Area"]
["EUL (years):",13,null,"Comments:"]
["Repl. Year:",1997]
["RUL (years):",{"$f":"IF(B328-((YEAR(I1))-B329)>0,(B328-((YEAR(I1))-B329)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A327","v":"Storage Area"},null,null,null,null,null,null,null,null,null,null,{"$f":"A327","v":"Storage Area"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A327","v":"Existing Storage Area"},null,null,null,null,null,1,"LUMP SUM",450,{"$f":"G333*I333","v":450},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B329+B328*(1-(Controls!$B$28))),(B329+B328*(1-(Controls!$B$28)))=0),\"\",IF((B329+B328*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$330=0,J333,0)","v":450},{"$f":"IF(OR(($B$330+YEAR($I$1))=P332,($B$328+$B$330+YEAR($I$1))=P332,($B$328*2+$B$330+YEAR($I$1))=P332,($B$328*3+$B$330+YEAR($I$1))=P332,($B$328*4+$B$330+YEAR($I$1))=P332,($B$328*5+$B$330+YEAR($I$1))=P332),$G$333*$I$333,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,450,0,0,0,0,0,0,0,{"$f":"SUM(P333:AI333)","v":450}]
[{"$f":"\"Standard \"&A327","v":"Standard Storage Area"},null,null,null,null,null,1,"LUMP SUM",450,{"$f":"G334*I334","v":450},null,null,null,null,{"$f":"IF($B$330=0,J334,0)","v":450},{"$f":"IF(OR(($B$330+YEAR($I$1))=P332,($B$328+$B$330+YEAR($I$1))=P332,($B$328*2+$B$330+YEAR($I$1))=P332,($B$328*3+$B$330+YEAR($I$1))=P332,($B$328*4+$B$330+YEAR($I$1))=P332,($B$328*5+$B$330+YEAR($I$1))=P332),$G$334*$I$334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,450,0,0,0,0,0,0,0,{"$f":"SUM(P334:AI334)","v":450},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A327","v":"Green Replacement Storage Area"},null,null,null,null,null,{"$f":"G334","v":1},{"$f":"H334","v":"LUMP SUM"},450,{"$f":"G335*I335","v":450},null,null,null,null,{"$f":"IF($B$330=0,J335,0)","v":450},{"$f":"IF(OR(($B$330+YEAR($I$1))=P332,($B$328+$B$330+YEAR($I$1))=P332,($B$328*2+$B$330+YEAR($I$1))=P332,($B$328*3+$B$330+YEAR($I$1))=P332,($B$328*4+$B$330+YEAR($I$1))=P332,($B$328*5+$B$330+YEAR($I$1))=P332),$G$335*$I$335,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,450,0,0,0,0,0,0,0,{"$f":"SUM(P335:AI335)","v":450},{"$f":"IF((AJ335-AJ334)<0,0,(AJ335-AJ334))","v":0}]
[]
["Central Boiler"]
["EUL (years):",14,null,"Comments:"]
["Repl. Year:",1997]
["RUL (years):",{"$f":"IF(B338-((YEAR(I1))-B339)>0,(B338-((YEAR(I1))-B339)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A337","v":"Central Boiler"},null,null,null,null,null,null,null,null,null,null,{"$f":"A337","v":"Central Boiler"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A337","v":"Existing Central Boiler"},null,null,null,null,null,1,"LUMP SUM",2400,{"$f":"G343*I343","v":2400},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B339+B338*(1-(Controls!$B$28))),(B339+B338*(1-(Controls!$B$28)))=0),\"\",IF((B339+B338*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$340=0,J343,0)","v":0},{"$f":"IF(OR(($B$340+YEAR($I$1))=P342,($B$338+$B$340+YEAR($I$1))=P342,($B$338*2+$B$340+YEAR($I$1))=P342,($B$338*3+$B$340+YEAR($I$1))=P342,($B$338*4+$B$340+YEAR($I$1))=P342,($B$338*5+$B$340+YEAR($I$1))=P342),$G$343*$I$343,0)","v":2400},0,0,0,0,0,0,0,0,0,0,0,0,0,2400,0,0,0,0,0,{"$f":"SUM(P343:AI343)","v":4800}]
[{"$f":"\"Standard \"&A337","v":"Standard Central Boiler"},null,null,null,null,null,1,"LUMP SUM",2400,{"$f":"G344*I344","v":2400},null,null,null,null,{"$f":"IF($B$340=0,J344,0)","v":0},{"$f":"IF(OR(($B$340+YEAR($I$1))=P342,($B$338+$B$340+YEAR($I$1))=P342,($B$338*2+$B$340+YEAR($I$1))=P342,($B$338*3+$B$340+YEAR($I$1))=P342,($B$338*4+$B$340+YEAR($I$1))=P342,($B$338*5+$B$340+YEAR($I$1))=P342),$G$344*$I$344,0)","v":2400},0,0,0,0,0,0,0,0,0,0,0,0,0,2400,0,0,0,0,0,{"$f":"SUM(P344:AI344)","v":4800},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A337","v":"Green Replacement Central Boiler"},null,null,null,null,null,{"$f":"G344","v":1},{"$f":"H344","v":"LUMP SUM"},3800,{"$f":"G345*I345","v":3800},null,null,null,null,{"$f":"IF($B$340=0,J345,0)","v":0},{"$f":"IF(OR(($B$340+YEAR($I$1))=P342,($B$338+$B$340+YEAR($I$1))=P342,($B$338*2+$B$340+YEAR($I$1))=P342,($B$338*3+$B$340+YEAR($I$1))=P342,($B$338*4+$B$340+YEAR($I$1))=P342,($B$338*5+$B$340+YEAR($I$1))=P342),$G$345*$I$345,0)","v":3800},0,0,0,0,0,0,0,0,0,0,0,0,0,3800,0,0,0,0,0,{"$f":"SUM(P345:AI345)","v":7600},{"$f":"IF((AJ345-AJ344)<0,0,(AJ345-AJ344))","v":2800}]
[]
["Central Chiller"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year:",1997]
["RUL (years):",{"$f":"IF(B348-((YEAR(I1))-B349)>0,(B348-((YEAR(I1))-B349)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A347","v":"Central Chiller"},null,null,null,null,null,null,null,null,null,null,{"$f":"A347","v":"Central Chiller"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A347","v":"Existing Central Chiller"},null,null,null,null,null,1,"LUMP SUM",2500,{"$f":"G353*I353","v":2500},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B349+B348*(1-(Controls!$B$28))),(B349+B348*(1-(Controls!$B$28)))=0),\"\",IF((B349+B348*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$350=0,J353,0)","v":0},{"$f":"IF(OR(($B$350+YEAR($I$1))=P352,($B$348+$B$350+YEAR($I$1))=P352,($B$348*2+$B$350+YEAR($I$1))=P352,($B$348*3+$B$350+YEAR($I$1))=P352,($B$348*4+$B$350+YEAR($I$1))=P352,($B$348*5+$B$350+YEAR($I$1))=P352),$G$353*$I$353,0)","v":0},2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,0,0,0,{"$f":"SUM(P353:AI353)","v":5000}]
[{"$f":"\"Standard \"&A347","v":"Standard Central Chiller"},null,null,null,null,null,1,"LUMP SUM",2500,{"$f":"G354*I354","v":2500},null,null,null,null,{"$f":"IF($B$350=0,J354,0)","v":0},{"$f":"IF(OR(($B$350+YEAR($I$1))=P352,($B$348+$B$350+YEAR($I$1))=P352,($B$348*2+$B$350+YEAR($I$1))=P352,($B$348*3+$B$350+YEAR($I$1))=P352,($B$348*4+$B$350+YEAR($I$1))=P352,($B$348*5+$B$350+YEAR($I$1))=P352),$G$354*$I$354,0)","v":0},2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,0,0,0,{"$f":"SUM(P354:AI354)","v":5000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A347","v":"Green Replacement Central Chiller"},null,null,null,null,null,{"$f":"G354","v":1},{"$f":"H354","v":"LUMP SUM"},5600,{"$f":"G355*I355","v":5600},null,null,null,null,{"$f":"IF($B$350=0,J355,0)","v":0},{"$f":"IF(OR(($B$350+YEAR($I$1))=P352,($B$348+$B$350+YEAR($I$1))=P352,($B$348*2+$B$350+YEAR($I$1))=P352,($B$348*3+$B$350+YEAR($I$1))=P352,($B$348*4+$B$350+YEAR($I$1))=P352,($B$348*5+$B$350+YEAR($I$1))=P352),$G$355*$I$355,0)","v":0},5600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5600,0,0,0,{"$f":"SUM(P355:AI355)","v":11200},{"$f":"IF((AJ355-AJ354)<0,0,(AJ355-AJ354))","v":6200}]
[]
["Family Investment Center"]
["EUL (years):",16,null,"Comments:"]
["Repl. Year:",1997]
["RUL (years):",{"$f":"IF(B358-((YEAR(I1))-B359)>0,(B358-((YEAR(I1))-B359)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A357","v":"Family Investment Center"},null,null,null,null,null,null,null,null,null,null,{"$f":"A357","v":"Family Investment Center"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A357","v":"Existing Family Investment Center"},null,null,null,null,null,1,"LUMP SUM",650,{"$f":"G363*I363","v":650},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B359+B358*(1-(Controls!$B$28))),(B359+B358*(1-(Controls!$B$28)))=0),\"\",IF((B359+B358*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$360=0,J363,0)","v":0},{"$f":"IF(OR(($B$360+YEAR($I$1))=P362,($B$358+$B$360+YEAR($I$1))=P362,($B$358*2+$B$360+YEAR($I$1))=P362,($B$358*3+$B$360+YEAR($I$1))=P362,($B$358*4+$B$360+YEAR($I$1))=P362,($B$358*5+$B$360+YEAR($I$1))=P362),$G$363*$I$363,0)","v":0},0,650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,650,0,{"$f":"SUM(P363:AI363)","v":1300}]
[{"$f":"\"Standard \"&A357","v":"Standard Family Investment Center"},null,null,null,null,null,1,"LUMP SUM",650,{"$f":"G364*I364","v":650},null,null,null,null,{"$f":"IF($B$360=0,J364,0)","v":0},{"$f":"IF(OR(($B$360+YEAR($I$1))=P362,($B$358+$B$360+YEAR($I$1))=P362,($B$358*2+$B$360+YEAR($I$1))=P362,($B$358*3+$B$360+YEAR($I$1))=P362,($B$358*4+$B$360+YEAR($I$1))=P362,($B$358*5+$B$360+YEAR($I$1))=P362),$G$364*$I$364,0)","v":0},0,650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,650,0,{"$f":"SUM(P364:AI364)","v":1300},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A357","v":"Green Replacement Family Investment Center"},null,null,null,null,null,{"$f":"G364","v":1},{"$f":"H364","v":"LUMP SUM"},650,{"$f":"G365*I365","v":650},null,null,null,null,{"$f":"IF($B$360=0,J365,0)","v":0},{"$f":"IF(OR(($B$360+YEAR($I$1))=P362,($B$358+$B$360+YEAR($I$1))=P362,($B$358*2+$B$360+YEAR($I$1))=P362,($B$358*3+$B$360+YEAR($I$1))=P362,($B$358*4+$B$360+YEAR($I$1))=P362,($B$358*5+$B$360+YEAR($I$1))=P362),$G$365*$I$365,0)","v":0},0,650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,650,0,{"$f":"SUM(P365:AI365)","v":1300},{"$f":"IF((AJ365-AJ364)<0,0,(AJ365-AJ364))","v":0}]
[]
["Day Care Center"]
["EUL (years):",17,null,"Comments:"]
["Repl. Year:",1997]
["RUL (years):",{"$f":"IF(B368-((YEAR(I1))-B369)>0,(B368-((YEAR(I1))-B369)),0)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A367","v":"Day Care Center"},null,null,null,null,null,null,null,null,null,null,{"$f":"A367","v":"Day Care Center"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A367","v":"Existing Day Care Center"},null,null,null,null,null,1,"LUMP SUM",1750,{"$f":"G373*I373","v":1750},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B369+B368*(1-(Controls!$B$28))),(B369+B368*(1-(Controls!$B$28)))=0),\"\",IF((B369+B368*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$370=0,J373,0)","v":0},{"$f":"IF(OR(($B$370+YEAR($I$1))=P372,($B$368+$B$370+YEAR($I$1))=P372,($B$368*2+$B$370+YEAR($I$1))=P372,($B$368*3+$B$370+YEAR($I$1))=P372,($B$368*4+$B$370+YEAR($I$1))=P372,($B$368*5+$B$370+YEAR($I$1))=P372),$G$373*$I$373,0)","v":0},0,0,1750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P373:AI373)","v":1750}]
[{"$f":"\"Standard \"&A367","v":"Standard Day Care Center"},null,null,null,null,null,1,"LUMP SUM",1750,{"$f":"G374*I374","v":1750},null,null,null,null,{"$f":"IF($B$370=0,J374,0)","v":0},{"$f":"IF(OR(($B$370+YEAR($I$1))=P372,($B$368+$B$370+YEAR($I$1))=P372,($B$368*2+$B$370+YEAR($I$1))=P372,($B$368*3+$B$370+YEAR($I$1))=P372,($B$368*4+$B$370+YEAR($I$1))=P372,($B$368*5+$B$370+YEAR($I$1))=P372),$G$374*$I$374,0)","v":0},0,0,1750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P374:AI374)","v":1750},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A367","v":"Green Replacement Day Care Center"},null,null,null,null,null,{"$f":"G374","v":1},{"$f":"H374","v":"LUMP SUM"},2400,{"$f":"G375*I375","v":2400},null,null,null,null,{"$f":"IF($B$370=0,J375,0)","v":0},{"$f":"IF(OR(($B$370+YEAR($I$1))=P372,($B$368+$B$370+YEAR($I$1))=P372,($B$368*2+$B$370+YEAR($I$1))=P372,($B$368*3+$B$370+YEAR($I$1))=P372,($B$368*4+$B$370+YEAR($I$1))=P372,($B$368*5+$B$370+YEAR($I$1))=P372),$G$375*$I$375,0)","v":0},0,0,2400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P375:AI375)","v":2400},{"$f":"IF((AJ375-AJ374)<0,0,(AJ375-AJ374))","v":650}]
[]
["Laundry Areas"]
["EUL (years):",18,null,"Comments:"]
["Repl. Year:",1997]
["RUL (years):",{"$f":"IF(B378-((YEAR(I1))-B379)>0,(B378-((YEAR(I1))-B379)),0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A377","v":"Laundry Areas"},null,null,null,null,null,null,null,null,null,null,{"$f":"A377","v":"Laundry Areas"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A377","v":"Existing Laundry Areas"},null,null,null,null,null,1,"LUMP SUM",4680,{"$f":"G383*I383","v":4680},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B379+B378*(1-(Controls!$B$28))),(B379+B378*(1-(Controls!$B$28)))=0),\"\",IF((B379+B378*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$380=0,J383,0)","v":0},{"$f":"IF(OR(($B$380+YEAR($I$1))=P382,($B$378+$B$380+YEAR($I$1))=P382,($B$378*2+$B$380+YEAR($I$1))=P382,($B$378*3+$B$380+YEAR($I$1))=P382,($B$378*4+$B$380+YEAR($I$1))=P382,($B$378*5+$B$380+YEAR($I$1))=P382),$G$383*$I$383,0)","v":0},0,0,0,4680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P383:AI383)","v":4680}]
[{"$f":"\"Standard \"&A377","v":"Standard Laundry Areas"},null,null,null,null,null,1,"LUMP SUM",4680,{"$f":"G384*I384","v":4680},null,null,null,null,{"$f":"IF($B$380=0,J384,0)","v":0},{"$f":"IF(OR(($B$380+YEAR($I$1))=P382,($B$378+$B$380+YEAR($I$1))=P382,($B$378*2+$B$380+YEAR($I$1))=P382,($B$378*3+$B$380+YEAR($I$1))=P382,($B$378*4+$B$380+YEAR($I$1))=P382,($B$378*5+$B$380+YEAR($I$1))=P382),$G$384*$I$384,0)","v":0},0,0,0,4680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P384:AI384)","v":4680},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A377","v":"Green Replacement Laundry Areas"},null,null,null,null,null,{"$f":"G384","v":1},{"$f":"H384","v":"LUMP SUM"},5780,{"$f":"G385*I385","v":5780},null,null,null,null,{"$f":"IF($B$380=0,J385,0)","v":0},{"$f":"IF(OR(($B$380+YEAR($I$1))=P382,($B$378+$B$380+YEAR($I$1))=P382,($B$378*2+$B$380+YEAR($I$1))=P382,($B$378*3+$B$380+YEAR($I$1))=P382,($B$378*4+$B$380+YEAR($I$1))=P382,($B$378*5+$B$380+YEAR($I$1))=P382),$G$385*$I$385,0)","v":0},0,0,0,5780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P385:AI385)","v":5780},{"$f":"IF((AJ385-AJ384)<0,0,(AJ385-AJ384))","v":1100}]
[]
["Common Area Washers"]
["EUL (years):",19,null,"Comments:"]
["Repl. Year:",1997]
["RUL (years):",{"$f":"IF(B388-((YEAR(I1))-B389)>0,(B388-((YEAR(I1))-B389)),0)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A387","v":"Common Area Washers"},null,null,null,null,null,null,null,null,null,null,{"$f":"A387","v":"Common Area Washers"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A387","v":"Existing Common Area Washers"},null,null,null,null,null,20,"each",350,{"$f":"G393*I393","v":7000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B389+B388*(1-(Controls!$B$28))),(B389+B388*(1-(Controls!$B$28)))=0),\"\",IF((B389+B388*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$390=0,J393,0)","v":0},{"$f":"IF(OR(($B$390+YEAR($I$1))=P392,($B$388+$B$390+YEAR($I$1))=P392,($B$388*2+$B$390+YEAR($I$1))=P392,($B$388*3+$B$390+YEAR($I$1))=P392,($B$388*4+$B$390+YEAR($I$1))=P392,($B$388*5+$B$390+YEAR($I$1))=P392),$G$393*$I$393,0)","v":0},0,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P393:AI393)","v":7000}]
[{"$f":"\"Standard \"&A387","v":"Standard Common Area Washers"},null,null,null,null,null,20,"each",350,{"$f":"G394*I394","v":7000},null,null,null,null,{"$f":"IF($B$390=0,J394,0)","v":0},{"$f":"IF(OR(($B$390+YEAR($I$1))=P392,($B$388+$B$390+YEAR($I$1))=P392,($B$388*2+$B$390+YEAR($I$1))=P392,($B$388*3+$B$390+YEAR($I$1))=P392,($B$388*4+$B$390+YEAR($I$1))=P392,($B$388*5+$B$390+YEAR($I$1))=P392),$G$394*$I$394,0)","v":0},0,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P394:AI394)","v":7000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A387","v":"Green Replacement Common Area Washers"},null,null,null,null,null,{"$f":"G394","v":20},{"$f":"H394","v":"each"},385,{"$f":"G395*I395","v":7700},null,null,null,null,{"$f":"IF($B$390=0,J395,0)","v":0},{"$f":"IF(OR(($B$390+YEAR($I$1))=P392,($B$388+$B$390+YEAR($I$1))=P392,($B$388*2+$B$390+YEAR($I$1))=P392,($B$388*3+$B$390+YEAR($I$1))=P392,($B$388*4+$B$390+YEAR($I$1))=P392,($B$388*5+$B$390+YEAR($I$1))=P392),$G$395*$I$395,0)","v":0},0,0,0,0,7700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P395:AI395)","v":7700},{"$f":"IF((AJ395-AJ394)<0,0,(AJ395-AJ394))","v":700}]
[]
["Common Area Dryers"]
["EUL (years):",20,null,"Comments:"]
["Repl. Year:",1997]
["RUL (years):",{"$f":"IF(B398-((YEAR(I1))-B399)>0,(B398-((YEAR(I1))-B399)),0)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A397","v":"Common Area Dryers"},null,null,null,null,null,null,null,null,null,null,{"$f":"A397","v":"Common Area Dryers"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A397","v":"Existing Common Area Dryers"},null,null,null,null,null,20,"each",500,{"$f":"G403*I403","v":10000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B399+B398*(1-(Controls!$B$28))),(B399+B398*(1-(Controls!$B$28)))=0),\"\",IF((B399+B398*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$400=0,J403,0)","v":0},{"$f":"IF(OR(($B$400+YEAR($I$1))=P402,($B$398+$B$400+YEAR($I$1))=P402,($B$398*2+$B$400+YEAR($I$1))=P402,($B$398*3+$B$400+YEAR($I$1))=P402,($B$398*4+$B$400+YEAR($I$1))=P402,($B$398*5+$B$400+YEAR($I$1))=P402),$G$403*$I$403,0)","v":0},0,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P403:AI403)","v":10000}]
[{"$f":"\"Standard \"&A397","v":"Standard Common Area Dryers"},null,null,null,null,null,20,"each",500,{"$f":"G404*I404","v":10000},null,null,null,null,{"$f":"IF($B$400=0,J404,0)","v":0},{"$f":"IF(OR(($B$400+YEAR($I$1))=P402,($B$398+$B$400+YEAR($I$1))=P402,($B$398*2+$B$400+YEAR($I$1))=P402,($B$398*3+$B$400+YEAR($I$1))=P402,($B$398*4+$B$400+YEAR($I$1))=P402,($B$398*5+$B$400+YEAR($I$1))=P402),$G$404*$I$404,0)","v":0},0,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P404:AI404)","v":10000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A397","v":"Green Replacement Common Area Dryers"},null,null,null,null,null,{"$f":"G404","v":20},{"$f":"H404","v":"each"},540,{"$f":"G405*I405","v":10800},null,null,null,null,{"$f":"IF($B$400=0,J405,0)","v":0},{"$f":"IF(OR(($B$400+YEAR($I$1))=P402,($B$398+$B$400+YEAR($I$1))=P402,($B$398*2+$B$400+YEAR($I$1))=P402,($B$398*3+$B$400+YEAR($I$1))=P402,($B$398*4+$B$400+YEAR($I$1))=P402,($B$398*5+$B$400+YEAR($I$1))=P402),$G$405*$I$405,0)","v":0},0,0,0,0,0,10800,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P405:AI405)","v":10800},{"$f":"IF((AJ405-AJ404)<0,0,(AJ405-AJ404))","v":800}]
[]
["Common Facilities Kitchen"]
["EUL (years):",12,null,"Comments:"]
["Repl. Year:",1998]
["RUL (years):",{"$f":"IF(B408-((YEAR(I1))-B409)>0,(B408-((YEAR(I1))-B409)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A407","v":"Common Facilities Kitchen"},null,null,null,null,null,null,null,null,null,null,{"$f":"A407","v":"Common Facilities Kitchen"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A407","v":"Existing Common Facilities Kitchen"},null,null,null,null,null,1,"LUMP SUM",5400,{"$f":"G413*I413","v":5400},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B409+B408*(1-(Controls!$B$28))),(B409+B408*(1-(Controls!$B$28)))=0),\"\",IF((B409+B408*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$410=0,J413,0)","v":5400},{"$f":"IF(OR(($B$410+YEAR($I$1))=P412,($B$408+$B$410+YEAR($I$1))=P412,($B$408*2+$B$410+YEAR($I$1))=P412,($B$408*3+$B$410+YEAR($I$1))=P412,($B$408*4+$B$410+YEAR($I$1))=P412,($B$408*5+$B$410+YEAR($I$1))=P412),$G$413*$I$413,0)","v":0},0,0,0,0,0,0,0,0,0,0,5400,0,0,0,0,0,0,0,0,{"$f":"SUM(P413:AI413)","v":5400}]
[{"$f":"\"Standard \"&A407","v":"Standard Common Facilities Kitchen"},null,null,null,null,null,1,"LUMP SUM",5400,{"$f":"G414*I414","v":5400},null,null,null,null,{"$f":"IF($B$410=0,J414,0)","v":5400},{"$f":"IF(OR(($B$410+YEAR($I$1))=P412,($B$408+$B$410+YEAR($I$1))=P412,($B$408*2+$B$410+YEAR($I$1))=P412,($B$408*3+$B$410+YEAR($I$1))=P412,($B$408*4+$B$410+YEAR($I$1))=P412,($B$408*5+$B$410+YEAR($I$1))=P412),$G$414*$I$414,0)","v":0},0,0,0,0,0,0,0,0,0,0,5400,0,0,0,0,0,0,0,0,{"$f":"SUM(P414:AI414)","v":5400},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A407","v":"Green Replacement Common Facilities Kitchen"},null,null,null,null,null,{"$f":"G414","v":1},{"$f":"H414","v":"LUMP SUM"},5700,{"$f":"G415*I415","v":5700},null,null,null,null,{"$f":"IF($B$410=0,J415,0)","v":5700},{"$f":"IF(OR(($B$410+YEAR($I$1))=P412,($B$408+$B$410+YEAR($I$1))=P412,($B$408*2+$B$410+YEAR($I$1))=P412,($B$408*3+$B$410+YEAR($I$1))=P412,($B$408*4+$B$410+YEAR($I$1))=P412,($B$408*5+$B$410+YEAR($I$1))=P412),$G$415*$I$415,0)","v":0},0,0,0,0,0,0,0,0,0,0,5700,0,0,0,0,0,0,0,0,{"$f":"SUM(P415:AI415)","v":5700},{"$f":"IF((AJ415-AJ414)<0,0,(AJ415-AJ414))","v":300}]
[]
["Common Facilities Appliances"]
["EUL (years):",13,null,"Comments:"]
["Repl. Year:",1998]
["RUL (years):",{"$f":"IF(B418-((YEAR(I1))-B419)>0,(B418-((YEAR(I1))-B419)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A417","v":"Common Facilities Appliances"},null,null,null,null,null,null,null,null,null,null,{"$f":"A417","v":"Common Facilities Appliances"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A417","v":"Existing Common Facilities Appliances"},null,null,null,null,null,2,"each",350,{"$f":"G423*I423","v":700},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B419+B418*(1-(Controls!$B$28))),(B419+B418*(1-(Controls!$B$28)))=0),\"\",IF((B419+B418*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$420=0,J423,0)","v":0},{"$f":"IF(OR(($B$420+YEAR($I$1))=P422,($B$418+$B$420+YEAR($I$1))=P422,($B$418*2+$B$420+YEAR($I$1))=P422,($B$418*3+$B$420+YEAR($I$1))=P422,($B$418*4+$B$420+YEAR($I$1))=P422,($B$418*5+$B$420+YEAR($I$1))=P422),$G$423*$I$423,0)","v":700},0,0,0,0,0,0,0,0,0,0,0,0,700,0,0,0,0,0,0,{"$f":"SUM(P423:AI423)","v":1400}]
[{"$f":"\"Standard \"&A417","v":"Standard Common Facilities Appliances"},null,null,null,null,null,2,"each",350,{"$f":"G424*I424","v":700},null,null,null,null,{"$f":"IF($B$420=0,J424,0)","v":0},{"$f":"IF(OR(($B$420+YEAR($I$1))=P422,($B$418+$B$420+YEAR($I$1))=P422,($B$418*2+$B$420+YEAR($I$1))=P422,($B$418*3+$B$420+YEAR($I$1))=P422,($B$418*4+$B$420+YEAR($I$1))=P422,($B$418*5+$B$420+YEAR($I$1))=P422),$G$424*$I$424,0)","v":700},0,0,0,0,0,0,0,0,0,0,0,0,700,0,0,0,0,0,0,{"$f":"SUM(P424:AI424)","v":1400},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A417","v":"Green Replacement Common Facilities Appliances"},null,null,null,null,null,{"$f":"G424","v":2},{"$f":"H424","v":"each"},450,{"$f":"G425*I425","v":900},null,null,null,null,{"$f":"IF($B$420=0,J425,0)","v":0},{"$f":"IF(OR(($B$420+YEAR($I$1))=P422,($B$418+$B$420+YEAR($I$1))=P422,($B$418*2+$B$420+YEAR($I$1))=P422,($B$418*3+$B$420+YEAR($I$1))=P422,($B$418*4+$B$420+YEAR($I$1))=P422,($B$418*5+$B$420+YEAR($I$1))=P422),$G$425*$I$425,0)","v":900},0,0,0,0,0,0,0,0,0,0,0,0,900,0,0,0,0,0,0,{"$f":"SUM(P425:AI425)","v":1800},{"$f":"IF((AJ425-AJ424)<0,0,(AJ425-AJ424))","v":400}]
[]
["Common Area Finishes"]
["EUL (years):",14,null,"Comments:"]
["Repl. Year:",1998]
["RUL (years):",{"$f":"IF(B428-((YEAR(I1))-B429)>0,(B428-((YEAR(I1))-B429)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A427","v":"Common Area Finishes"},null,null,null,null,null,null,null,null,null,null,{"$f":"A427","v":"Common Area Finishes"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A427","v":"Existing Common Area Finishes"},null,null,null,null,null,1,"LUMP SUM",3500,{"$f":"G433*I433","v":3500},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B429+B428*(1-(Controls!$B$28))),(B429+B428*(1-(Controls!$B$28)))=0),\"\",IF((B429+B428*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$430=0,J433,0)","v":0},{"$f":"IF(OR(($B$430+YEAR($I$1))=P432,($B$428+$B$430+YEAR($I$1))=P432,($B$428*2+$B$430+YEAR($I$1))=P432,($B$428*3+$B$430+YEAR($I$1))=P432,($B$428*4+$B$430+YEAR($I$1))=P432,($B$428*5+$B$430+YEAR($I$1))=P432),$G$433*$I$433,0)","v":0},3500,0,0,0,0,0,0,0,0,0,0,0,0,0,3500,0,0,0,0,{"$f":"SUM(P433:AI433)","v":7000}]
[{"$f":"\"Standard \"&A427","v":"Standard Common Area Finishes"},null,null,null,null,null,1,"LUMP SUM",3500,{"$f":"G434*I434","v":3500},null,null,null,null,{"$f":"IF($B$430=0,J434,0)","v":0},{"$f":"IF(OR(($B$430+YEAR($I$1))=P432,($B$428+$B$430+YEAR($I$1))=P432,($B$428*2+$B$430+YEAR($I$1))=P432,($B$428*3+$B$430+YEAR($I$1))=P432,($B$428*4+$B$430+YEAR($I$1))=P432,($B$428*5+$B$430+YEAR($I$1))=P432),$G$434*$I$434,0)","v":0},3500,0,0,0,0,0,0,0,0,0,0,0,0,0,3500,0,0,0,0,{"$f":"SUM(P434:AI434)","v":7000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A427","v":"Green Replacement Common Area Finishes"},null,null,null,null,null,{"$f":"G434","v":1},{"$f":"H434","v":"LUMP SUM"},3700,{"$f":"G435*I435","v":3700},null,null,null,null,{"$f":"IF($B$430=0,J435,0)","v":0},{"$f":"IF(OR(($B$430+YEAR($I$1))=P432,($B$428+$B$430+YEAR($I$1))=P432,($B$428*2+$B$430+YEAR($I$1))=P432,($B$428*3+$B$430+YEAR($I$1))=P432,($B$428*4+$B$430+YEAR($I$1))=P432,($B$428*5+$B$430+YEAR($I$1))=P432),$G$435*$I$435,0)","v":0},3700,0,0,0,0,0,0,0,0,0,0,0,0,0,3700,0,0,0,0,{"$f":"SUM(P435:AI435)","v":7400},{"$f":"IF((AJ435-AJ434)<0,0,(AJ435-AJ434))","v":400}]
[]
["Common-Other 1 (Specify)"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year:",1998]
["RUL (years):",{"$f":"IF(B438-((YEAR(I1))-B439)>0,(B438-((YEAR(I1))-B439)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A437","v":"Common-Other 1 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A437","v":"Common-Other 1 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A437","v":"Existing Common-Other 1 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G443*I443","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B439+B438*(1-(Controls!$B$28))),(B439+B438*(1-(Controls!$B$28)))=0),\"\",IF((B439+B438*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$440=0,J443,0)","v":0},{"$f":"IF(OR(($B$440+YEAR($I$1))=P442,($B$438+$B$440+YEAR($I$1))=P442,($B$438*2+$B$440+YEAR($I$1))=P442,($B$438*3+$B$440+YEAR($I$1))=P442,($B$438*4+$B$440+YEAR($I$1))=P442,($B$438*5+$B$440+YEAR($I$1))=P442),$G$443*$I$443,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P443:AI443)","v":0}]
[{"$f":"\"Standard \"&A437","v":"Standard Common-Other 1 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G444*I444","v":0},null,null,null,null,{"$f":"IF($B$440=0,J444,0)","v":0},{"$f":"IF(OR(($B$440+YEAR($I$1))=P442,($B$438+$B$440+YEAR($I$1))=P442,($B$438*2+$B$440+YEAR($I$1))=P442,($B$438*3+$B$440+YEAR($I$1))=P442,($B$438*4+$B$440+YEAR($I$1))=P442,($B$438*5+$B$440+YEAR($I$1))=P442),$G$444*$I$444,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P444:AI444)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A437","v":"Green Replacement Common-Other 1 (Specify)"},null,null,null,null,null,{"$f":"G444","v":0},{"$f":"H444","v":0},0,{"$f":"G445*I445","v":0},null,null,null,null,{"$f":"IF($B$440=0,J445,0)","v":0},{"$f":"IF(OR(($B$440+YEAR($I$1))=P442,($B$438+$B$440+YEAR($I$1))=P442,($B$438*2+$B$440+YEAR($I$1))=P442,($B$438*3+$B$440+YEAR($I$1))=P442,($B$438*4+$B$440+YEAR($I$1))=P442,($B$438*5+$B$440+YEAR($I$1))=P442),$G$445*$I$445,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P445:AI445)","v":0},{"$f":"IF((AJ445-AJ444)<0,0,(AJ445-AJ444))","v":0}]
[]
["Common-Other 2 (Specify)"]
["EUL (years):",16,null,"Comments:"]
["Repl. Year:",1998]
["RUL (years):",{"$f":"IF(B448-((YEAR(I1))-B449)>0,(B448-((YEAR(I1))-B449)),0)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A447","v":"Common-Other 2 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A447","v":"Common-Other 2 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A447","v":"Existing Common-Other 2 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G453*I453","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B449+B448*(1-(Controls!$B$28))),(B449+B448*(1-(Controls!$B$28)))=0),\"\",IF((B449+B448*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$450=0,J453,0)","v":0},{"$f":"IF(OR(($B$450+YEAR($I$1))=P452,($B$448+$B$450+YEAR($I$1))=P452,($B$448*2+$B$450+YEAR($I$1))=P452,($B$448*3+$B$450+YEAR($I$1))=P452,($B$448*4+$B$450+YEAR($I$1))=P452,($B$448*5+$B$450+YEAR($I$1))=P452),$G$453*$I$453,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P453:AI453)","v":0}]
[{"$f":"\"Standard \"&A447","v":"Standard Common-Other 2 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G454*I454","v":0},null,null,null,null,{"$f":"IF($B$450=0,J454,0)","v":0},{"$f":"IF(OR(($B$450+YEAR($I$1))=P452,($B$448+$B$450+YEAR($I$1))=P452,($B$448*2+$B$450+YEAR($I$1))=P452,($B$448*3+$B$450+YEAR($I$1))=P452,($B$448*4+$B$450+YEAR($I$1))=P452,($B$448*5+$B$450+YEAR($I$1))=P452),$G$454*$I$454,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P454:AI454)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A447","v":"Green Replacement Common-Other 2 (Specify)"},null,null,null,null,null,{"$f":"G454","v":0},{"$f":"H454","v":0},0,{"$f":"G455*I455","v":0},null,null,null,null,{"$f":"IF($B$450=0,J455,0)","v":0},{"$f":"IF(OR(($B$450+YEAR($I$1))=P452,($B$448+$B$450+YEAR($I$1))=P452,($B$448*2+$B$450+YEAR($I$1))=P452,($B$448*3+$B$450+YEAR($I$1))=P452,($B$448*4+$B$450+YEAR($I$1))=P452,($B$448*5+$B$450+YEAR($I$1))=P452),$G$455*$I$455,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P455:AI455)","v":0},{"$f":"IF((AJ455-AJ454)<0,0,(AJ455-AJ454))","v":0}]
[]
["Common-Other 3 (Specify)"]
["EUL (years):",17,null,"Comments:"]
["Repl. Year:",1998]
["RUL (years):",{"$f":"IF(B458-((YEAR(I1))-B459)>0,(B458-((YEAR(I1))-B459)),0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A457","v":"Common-Other 3 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A457","v":"Common-Other 3 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A457","v":"Existing Common-Other 3 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G463*I463","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B459+B458*(1-(Controls!$B$28))),(B459+B458*(1-(Controls!$B$28)))=0),\"\",IF((B459+B458*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$460=0,J463,0)","v":0},{"$f":"IF(OR(($B$460+YEAR($I$1))=P462,($B$458+$B$460+YEAR($I$1))=P462,($B$458*2+$B$460+YEAR($I$1))=P462,($B$458*3+$B$460+YEAR($I$1))=P462,($B$458*4+$B$460+YEAR($I$1))=P462,($B$458*5+$B$460+YEAR($I$1))=P462),$G$463*$I$463,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P463:AI463)","v":0}]
[{"$f":"\"Standard \"&A457","v":"Standard Common-Other 3 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G464*I464","v":0},null,null,null,null,{"$f":"IF($B$460=0,J464,0)","v":0},{"$f":"IF(OR(($B$460+YEAR($I$1))=P462,($B$458+$B$460+YEAR($I$1))=P462,($B$458*2+$B$460+YEAR($I$1))=P462,($B$458*3+$B$460+YEAR($I$1))=P462,($B$458*4+$B$460+YEAR($I$1))=P462,($B$458*5+$B$460+YEAR($I$1))=P462),$G$464*$I$464,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P464:AI464)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A457","v":"Green Replacement Common-Other 3 (Specify)"},null,null,null,null,null,{"$f":"G464","v":0},{"$f":"H464","v":0},0,{"$f":"G465*I465","v":0},null,null,null,null,{"$f":"IF($B$460=0,J465,0)","v":0},{"$f":"IF(OR(($B$460+YEAR($I$1))=P462,($B$458+$B$460+YEAR($I$1))=P462,($B$458*2+$B$460+YEAR($I$1))=P462,($B$458*3+$B$460+YEAR($I$1))=P462,($B$458*4+$B$460+YEAR($I$1))=P462,($B$458*5+$B$460+YEAR($I$1))=P462),$G$465*$I$465,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P465:AI465)","v":0},{"$f":"IF((AJ465-AJ464)<0,0,(AJ465-AJ464))","v":0}]
[]
["Common-Other 4 (Specify)"]
["EUL (years):",18,null,"Comments:"]
["Repl. Year:",1998]
["RUL (years):",{"$f":"IF(B468-((YEAR(I1))-B469)>0,(B468-((YEAR(I1))-B469)),0)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A467","v":"Common-Other 4 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A467","v":"Common-Other 4 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A467","v":"Existing Common-Other 4 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G473*I473","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B469+B468*(1-(Controls!$B$28))),(B469+B468*(1-(Controls!$B$28)))=0),\"\",IF((B469+B468*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$470=0,J473,0)","v":0},{"$f":"IF(OR(($B$470+YEAR($I$1))=P472,($B$468+$B$470+YEAR($I$1))=P472,($B$468*2+$B$470+YEAR($I$1))=P472,($B$468*3+$B$470+YEAR($I$1))=P472,($B$468*4+$B$470+YEAR($I$1))=P472,($B$468*5+$B$470+YEAR($I$1))=P472),$G$473*$I$473,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P473:AI473)","v":0}]
[{"$f":"\"Standard \"&A467","v":"Standard Common-Other 4 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G474*I474","v":0},null,null,null,null,{"$f":"IF($B$470=0,J474,0)","v":0},{"$f":"IF(OR(($B$470+YEAR($I$1))=P472,($B$468+$B$470+YEAR($I$1))=P472,($B$468*2+$B$470+YEAR($I$1))=P472,($B$468*3+$B$470+YEAR($I$1))=P472,($B$468*4+$B$470+YEAR($I$1))=P472,($B$468*5+$B$470+YEAR($I$1))=P472),$G$474*$I$474,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P474:AI474)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A467","v":"Green Replacement Common-Other 4 (Specify)"},null,null,null,null,null,{"$f":"G474","v":0},{"$f":"H474","v":0},0,{"$f":"G475*I475","v":0},null,null,null,null,{"$f":"IF($B$470=0,J475,0)","v":0},{"$f":"IF(OR(($B$470+YEAR($I$1))=P472,($B$468+$B$470+YEAR($I$1))=P472,($B$468*2+$B$470+YEAR($I$1))=P472,($B$468*3+$B$470+YEAR($I$1))=P472,($B$468*4+$B$470+YEAR($I$1))=P472,($B$468*5+$B$470+YEAR($I$1))=P472),$G$475*$I$475,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P475:AI475)","v":0},{"$f":"IF((AJ475-AJ474)<0,0,(AJ475-AJ474))","v":0}]
[]
["Common-Other 5 (Specify)"]
["EUL (years):",19,null,"Comments:"]
["Repl. Year:",1998]
["RUL (years):",{"$f":"IF(B478-((YEAR(I1))-B479)>0,(B478-((YEAR(I1))-B479)),0)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A477","v":"Common-Other 5 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A477","v":"Common-Other 5 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A477","v":"Existing Common-Other 5 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G483*I483","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B479+B478*(1-(Controls!$B$28))),(B479+B478*(1-(Controls!$B$28)))=0),\"\",IF((B479+B478*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$480=0,J483,0)","v":0},{"$f":"IF(OR(($B$480+YEAR($I$1))=P482,($B$478+$B$480+YEAR($I$1))=P482,($B$478*2+$B$480+YEAR($I$1))=P482,($B$478*3+$B$480+YEAR($I$1))=P482,($B$478*4+$B$480+YEAR($I$1))=P482,($B$478*5+$B$480+YEAR($I$1))=P482),$G$483*$I$483,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P483:AI483)","v":0}]
[{"$f":"\"Standard \"&A477","v":"Standard Common-Other 5 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G484*I484","v":0},null,null,null,null,{"$f":"IF($B$480=0,J484,0)","v":0},{"$f":"IF(OR(($B$480+YEAR($I$1))=P482,($B$478+$B$480+YEAR($I$1))=P482,($B$478*2+$B$480+YEAR($I$1))=P482,($B$478*3+$B$480+YEAR($I$1))=P482,($B$478*4+$B$480+YEAR($I$1))=P482,($B$478*5+$B$480+YEAR($I$1))=P482),$G$484*$I$484,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P484:AI484)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A477","v":"Green Replacement Common-Other 5 (Specify)"},null,null,null,null,null,{"$f":"G484","v":0},{"$f":"H484","v":0},0,{"$f":"G485*I485","v":0},null,null,null,null,{"$f":"IF($B$480=0,J485,0)","v":0},{"$f":"IF(OR(($B$480+YEAR($I$1))=P482,($B$478+$B$480+YEAR($I$1))=P482,($B$478*2+$B$480+YEAR($I$1))=P482,($B$478*3+$B$480+YEAR($I$1))=P482,($B$478*4+$B$480+YEAR($I$1))=P482,($B$478*5+$B$480+YEAR($I$1))=P482),$G$485*$I$485,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P485:AI485)","v":0},{"$f":"IF((AJ485-AJ484)<0,0,(AJ485-AJ484))","v":0}]
[]
["Common-Other 6 (Specify)"]
["EUL (years):",20,null,"Comments:"]
["Repl. Year:",1998]
["RUL (years):",{"$f":"IF(B488-((YEAR(I1))-B489)>0,(B488-((YEAR(I1))-B489)),0)","v":8},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A487","v":"Common-Other 6 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A487","v":"Common-Other 6 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A487","v":"Existing Common-Other 6 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G493*I493","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B489+B488*(1-(Controls!$B$28))),(B489+B488*(1-(Controls!$B$28)))=0),\"\",IF((B489+B488*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$490=0,J493,0)","v":0},{"$f":"IF(OR(($B$490+YEAR($I$1))=P492,($B$488+$B$490+YEAR($I$1))=P492,($B$488*2+$B$490+YEAR($I$1))=P492,($B$488*3+$B$490+YEAR($I$1))=P492,($B$488*4+$B$490+YEAR($I$1))=P492,($B$488*5+$B$490+YEAR($I$1))=P492),$G$493*$I$493,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P493:AI493)","v":0}]
[{"$f":"\"Standard \"&A487","v":"Standard Common-Other 6 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G494*I494","v":0},null,null,null,null,{"$f":"IF($B$490=0,J494,0)","v":0},{"$f":"IF(OR(($B$490+YEAR($I$1))=P492,($B$488+$B$490+YEAR($I$1))=P492,($B$488*2+$B$490+YEAR($I$1))=P492,($B$488*3+$B$490+YEAR($I$1))=P492,($B$488*4+$B$490+YEAR($I$1))=P492,($B$488*5+$B$490+YEAR($I$1))=P492),$G$494*$I$494,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P494:AI494)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A487","v":"Green Replacement Common-Other 6 (Specify)"},null,null,null,null,null,{"$f":"G494","v":0},{"$f":"H494","v":0},0,{"$f":"G495*I495","v":0},null,null,null,null,{"$f":"IF($B$490=0,J495,0)","v":0},{"$f":"IF(OR(($B$490+YEAR($I$1))=P492,($B$488+$B$490+YEAR($I$1))=P492,($B$488*2+$B$490+YEAR($I$1))=P492,($B$488*3+$B$490+YEAR($I$1))=P492,($B$488*4+$B$490+YEAR($I$1))=P492,($B$488*5+$B$490+YEAR($I$1))=P492),$G$495*$I$495,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P495:AI495)","v":0},{"$f":"IF((AJ495-AJ494)<0,0,(AJ495-AJ494))","v":0}]
[]
["Common-Other 7 (Specify)"]
["EUL (years):",11,null,"Comments:"]
["Repl. Year:",1999]
["RUL (years):",{"$f":"IF(B498-((YEAR(I1))-B499)>0,(B498-((YEAR(I1))-B499)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A497","v":"Common-Other 7 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A497","v":"Common-Other 7 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A497","v":"Existing Common-Other 7 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G503*I503","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B499+B498*(1-(Controls!$B$28))),(B499+B498*(1-(Controls!$B$28)))=0),\"\",IF((B499+B498*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$500=0,J503,0)","v":0},{"$f":"IF(OR(($B$500+YEAR($I$1))=P502,($B$498+$B$500+YEAR($I$1))=P502,($B$498*2+$B$500+YEAR($I$1))=P502,($B$498*3+$B$500+YEAR($I$1))=P502,($B$498*4+$B$500+YEAR($I$1))=P502,($B$498*5+$B$500+YEAR($I$1))=P502),$G$503*$I$503,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P503:AI503)","v":0}]
[{"$f":"\"Standard \"&A497","v":"Standard Common-Other 7 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G504*I504","v":0},null,null,null,null,{"$f":"IF($B$500=0,J504,0)","v":0},{"$f":"IF(OR(($B$500+YEAR($I$1))=P502,($B$498+$B$500+YEAR($I$1))=P502,($B$498*2+$B$500+YEAR($I$1))=P502,($B$498*3+$B$500+YEAR($I$1))=P502,($B$498*4+$B$500+YEAR($I$1))=P502,($B$498*5+$B$500+YEAR($I$1))=P502),$G$504*$I$504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P504:AI504)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A497","v":"Green Replacement Common-Other 7 (Specify)"},null,null,null,null,null,{"$f":"G504","v":0},{"$f":"H504","v":0},0,{"$f":"G505*I505","v":0},null,null,null,null,{"$f":"IF($B$500=0,J505,0)","v":0},{"$f":"IF(OR(($B$500+YEAR($I$1))=P502,($B$498+$B$500+YEAR($I$1))=P502,($B$498*2+$B$500+YEAR($I$1))=P502,($B$498*3+$B$500+YEAR($I$1))=P502,($B$498*4+$B$500+YEAR($I$1))=P502,($B$498*5+$B$500+YEAR($I$1))=P502),$G$505*$I$505,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P505:AI505)","v":0},{"$f":"IF((AJ505-AJ504)<0,0,(AJ505-AJ504))","v":0}]
[]
["Common-Other 8 (Specify)"]
["EUL (years):",12,null,"Comments:"]
["Repl. Year:",1999]
["RUL (years):",{"$f":"IF(B508-((YEAR(I1))-B509)>0,(B508-((YEAR(I1))-B509)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A507","v":"Common-Other 8 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A507","v":"Common-Other 8 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A507","v":"Existing Common-Other 8 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G513*I513","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B509+B508*(1-(Controls!$B$28))),(B509+B508*(1-(Controls!$B$28)))=0),\"\",IF((B509+B508*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$510=0,J513,0)","v":0},{"$f":"IF(OR(($B$510+YEAR($I$1))=P512,($B$508+$B$510+YEAR($I$1))=P512,($B$508*2+$B$510+YEAR($I$1))=P512,($B$508*3+$B$510+YEAR($I$1))=P512,($B$508*4+$B$510+YEAR($I$1))=P512,($B$508*5+$B$510+YEAR($I$1))=P512),$G$513*$I$513,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P513:AI513)","v":0}]
[{"$f":"\"Standard \"&A507","v":"Standard Common-Other 8 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G514*I514","v":0},null,null,null,null,{"$f":"IF($B$510=0,J514,0)","v":0},{"$f":"IF(OR(($B$510+YEAR($I$1))=P512,($B$508+$B$510+YEAR($I$1))=P512,($B$508*2+$B$510+YEAR($I$1))=P512,($B$508*3+$B$510+YEAR($I$1))=P512,($B$508*4+$B$510+YEAR($I$1))=P512,($B$508*5+$B$510+YEAR($I$1))=P512),$G$514*$I$514,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P514:AI514)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A507","v":"Green Replacement Common-Other 8 (Specify)"},null,null,null,null,null,{"$f":"G514","v":0},{"$f":"H514","v":0},0,{"$f":"G515*I515","v":0},null,null,null,null,{"$f":"IF($B$510=0,J515,0)","v":0},{"$f":"IF(OR(($B$510+YEAR($I$1))=P512,($B$508+$B$510+YEAR($I$1))=P512,($B$508*2+$B$510+YEAR($I$1))=P512,($B$508*3+$B$510+YEAR($I$1))=P512,($B$508*4+$B$510+YEAR($I$1))=P512,($B$508*5+$B$510+YEAR($I$1))=P512),$G$515*$I$515,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P515:AI515)","v":0},{"$f":"IF((AJ515-AJ514)<0,0,(AJ515-AJ514))","v":0}]
[]
["Common-Other 9 (Specify)"]
["EUL (years):",13,null,"Comments:"]
["Repl. Year:",1999]
["RUL (years):",{"$f":"IF(B518-((YEAR(I1))-B519)>0,(B518-((YEAR(I1))-B519)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A517","v":"Common-Other 9 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A517","v":"Common-Other 9 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A517","v":"Existing Common-Other 9 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G523*I523","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B519+B518*(1-(Controls!$B$28))),(B519+B518*(1-(Controls!$B$28)))=0),\"\",IF((B519+B518*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$520=0,J523,0)","v":0},{"$f":"IF(OR(($B$520+YEAR($I$1))=P522,($B$518+$B$520+YEAR($I$1))=P522,($B$518*2+$B$520+YEAR($I$1))=P522,($B$518*3+$B$520+YEAR($I$1))=P522,($B$518*4+$B$520+YEAR($I$1))=P522,($B$518*5+$B$520+YEAR($I$1))=P522),$G$523*$I$523,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P523:AI523)","v":0}]
[{"$f":"\"Standard \"&A517","v":"Standard Common-Other 9 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G524*I524","v":0},null,null,null,null,{"$f":"IF($B$520=0,J524,0)","v":0},{"$f":"IF(OR(($B$520+YEAR($I$1))=P522,($B$518+$B$520+YEAR($I$1))=P522,($B$518*2+$B$520+YEAR($I$1))=P522,($B$518*3+$B$520+YEAR($I$1))=P522,($B$518*4+$B$520+YEAR($I$1))=P522,($B$518*5+$B$520+YEAR($I$1))=P522),$G$524*$I$524,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P524:AI524)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A517","v":"Green Replacement Common-Other 9 (Specify)"},null,null,null,null,null,{"$f":"G524","v":0},{"$f":"H524","v":0},0,{"$f":"G525*I525","v":0},null,null,null,null,{"$f":"IF($B$520=0,J525,0)","v":0},{"$f":"IF(OR(($B$520+YEAR($I$1))=P522,($B$518+$B$520+YEAR($I$1))=P522,($B$518*2+$B$520+YEAR($I$1))=P522,($B$518*3+$B$520+YEAR($I$1))=P522,($B$518*4+$B$520+YEAR($I$1))=P522,($B$518*5+$B$520+YEAR($I$1))=P522),$G$525*$I$525,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P525:AI525)","v":0},{"$f":"IF((AJ525-AJ524)<0,0,(AJ525-AJ524))","v":0}]
[]
["Common-Other 10 (Specify)"]
["EUL (years):",14,null,"Comments:"]
["Repl. Year:",1999]
["RUL (years):",{"$f":"IF(B528-((YEAR(I1))-B529)>0,(B528-((YEAR(I1))-B529)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A527","v":"Common-Other 10 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A527","v":"Common-Other 10 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A527","v":"Existing Common-Other 10 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G533*I533","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B529+B528*(1-(Controls!$B$28))),(B529+B528*(1-(Controls!$B$28)))=0),\"\",IF((B529+B528*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$530=0,J533,0)","v":0},{"$f":"IF(OR(($B$530+YEAR($I$1))=P532,($B$528+$B$530+YEAR($I$1))=P532,($B$528*2+$B$530+YEAR($I$1))=P532,($B$528*3+$B$530+YEAR($I$1))=P532,($B$528*4+$B$530+YEAR($I$1))=P532,($B$528*5+$B$530+YEAR($I$1))=P532),$G$533*$I$533,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P533:AI533)","v":0}]
[{"$f":"\"Standard \"&A527","v":"Standard Common-Other 10 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G534*I534","v":0},null,null,null,null,{"$f":"IF($B$530=0,J534,0)","v":0},{"$f":"IF(OR(($B$530+YEAR($I$1))=P532,($B$528+$B$530+YEAR($I$1))=P532,($B$528*2+$B$530+YEAR($I$1))=P532,($B$528*3+$B$530+YEAR($I$1))=P532,($B$528*4+$B$530+YEAR($I$1))=P532,($B$528*5+$B$530+YEAR($I$1))=P532),$G$534*$I$534,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P534:AI534)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A527","v":"Green Replacement Common-Other 10 (Specify)"},null,null,null,null,null,{"$f":"G534","v":0},{"$f":"H534","v":0},0,{"$f":"G535*I535","v":0},null,null,null,null,{"$f":"IF($B$530=0,J535,0)","v":0},{"$f":"IF(OR(($B$530+YEAR($I$1))=P532,($B$528+$B$530+YEAR($I$1))=P532,($B$528*2+$B$530+YEAR($I$1))=P532,($B$528*3+$B$530+YEAR($I$1))=P532,($B$528*4+$B$530+YEAR($I$1))=P532,($B$528*5+$B$530+YEAR($I$1))=P532),$G$535*$I$535,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P535:AI535)","v":0},{"$f":"IF((AJ535-AJ534)<0,0,(AJ535-AJ534))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Unit Exteriors"]
[]
["Carports/Surface Garage"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year:",1999]
["RUL (years):",{"$f":"IF(B548-((YEAR(I1))-B549)>0,(B548-((YEAR(I1))-B549)),0)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A547","v":"Carports/Surface Garage"},null,null,null,null,null,null,null,null,null,null,{"$f":"A547","v":"Carports/Surface Garage"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A547","v":"Existing Carports/Surface Garage"},null,null,null,null,null,1,"LUMP SUM",5000,{"$f":"G553*I553","v":5000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B549+B548*(1-(Controls!$B$28))),(B549+B548*(1-(Controls!$B$28)))=0),\"\",IF((B549+B548*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$550=0,J553,0)","v":0},{"$f":"IF(OR(($B$550+YEAR($I$1))=P552,($B$548+$B$550+YEAR($I$1))=P552,($B$548*2+$B$550+YEAR($I$1))=P552,($B$548*3+$B$550+YEAR($I$1))=P552,($B$548*4+$B$550+YEAR($I$1))=P552,($B$548*5+$B$550+YEAR($I$1))=P552),$G$553*$I$553,0)","v":0},0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,0,{"$f":"SUM(P553:AI553)","v":10000}]
[{"$f":"\"Standard \"&A547","v":"Standard Carports/Surface Garage"},null,null,null,null,null,1,"LUMP SUM",5000,{"$f":"G554*I554","v":5000},null,null,null,null,{"$f":"IF($B$550=0,J554,0)","v":0},{"$f":"IF(OR(($B$550+YEAR($I$1))=P552,($B$548+$B$550+YEAR($I$1))=P552,($B$548*2+$B$550+YEAR($I$1))=P552,($B$548*3+$B$550+YEAR($I$1))=P552,($B$548*4+$B$550+YEAR($I$1))=P552,($B$548*5+$B$550+YEAR($I$1))=P552),$G$554*$I$554,0)","v":0},0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,0,{"$f":"SUM(P554:AI554)","v":10000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A547","v":"Green Replacement Carports/Surface Garage"},null,null,null,null,null,{"$f":"G554","v":1},{"$f":"H554","v":"LUMP SUM"},5600,{"$f":"G555*I555","v":5600},null,null,null,null,{"$f":"IF($B$550=0,J555,0)","v":0},{"$f":"IF(OR(($B$550+YEAR($I$1))=P552,($B$548+$B$550+YEAR($I$1))=P552,($B$548*2+$B$550+YEAR($I$1))=P552,($B$548*3+$B$550+YEAR($I$1))=P552,($B$548*4+$B$550+YEAR($I$1))=P552,($B$548*5+$B$550+YEAR($I$1))=P552),$G$555*$I$555,0)","v":0},0,0,5600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5600,0,{"$f":"SUM(P555:AI555)","v":11200},{"$f":"IF((AJ555-AJ554)<0,0,(AJ555-AJ554))","v":1200}]
[]
["Foundation"]
["EUL (years):",16,null,"Comments:"]
["Repl. Year:",1999]
["RUL (years):",{"$f":"IF(B558-((YEAR(I1))-B559)>0,(B558-((YEAR(I1))-B559)),0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A557","v":"Foundation"},null,null,null,null,null,null,null,null,null,null,{"$f":"A557","v":"Foundation"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A557","v":"Existing Foundation"},null,null,null,null,null,null,null,0,{"$f":"G563*I563","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B559+B558*(1-(Controls!$B$28))),(B559+B558*(1-(Controls!$B$28)))=0),\"\",IF((B559+B558*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$560=0,J563,0)","v":0},{"$f":"IF(OR(($B$560+YEAR($I$1))=P562,($B$558+$B$560+YEAR($I$1))=P562,($B$558*2+$B$560+YEAR($I$1))=P562,($B$558*3+$B$560+YEAR($I$1))=P562,($B$558*4+$B$560+YEAR($I$1))=P562,($B$558*5+$B$560+YEAR($I$1))=P562),$G$563*$I$563,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P563:AI563)","v":0}]
[{"$f":"\"Standard \"&A557","v":"Standard Foundation"},null,null,null,null,null,0,null,0,{"$f":"G564*I564","v":0},null,null,null,null,{"$f":"IF($B$560=0,J564,0)","v":0},{"$f":"IF(OR(($B$560+YEAR($I$1))=P562,($B$558+$B$560+YEAR($I$1))=P562,($B$558*2+$B$560+YEAR($I$1))=P562,($B$558*3+$B$560+YEAR($I$1))=P562,($B$558*4+$B$560+YEAR($I$1))=P562,($B$558*5+$B$560+YEAR($I$1))=P562),$G$564*$I$564,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P564:AI564)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A557","v":"Green Replacement Foundation"},null,null,null,null,null,{"$f":"G564","v":0},{"$f":"H564","v":0},0,{"$f":"G565*I565","v":0},null,null,null,null,{"$f":"IF($B$560=0,J565,0)","v":0},{"$f":"IF(OR(($B$560+YEAR($I$1))=P562,($B$558+$B$560+YEAR($I$1))=P562,($B$558*2+$B$560+YEAR($I$1))=P562,($B$558*3+$B$560+YEAR($I$1))=P562,($B$558*4+$B$560+YEAR($I$1))=P562,($B$558*5+$B$560+YEAR($I$1))=P562),$G$565*$I$565,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P565:AI565)","v":0},{"$f":"IF((AJ565-AJ564)<0,0,(AJ565-AJ564))","v":0}]
[]
["Foundation Waterproofing"]
["EUL (years):",17,null,"Comments:"]
["Repl. Year:",1999]
["RUL (years):",{"$f":"IF(B568-((YEAR(I1))-B569)>0,(B568-((YEAR(I1))-B569)),0)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A567","v":"Foundation Waterproofing"},null,null,null,null,null,null,null,null,null,null,{"$f":"A567","v":"Foundation Waterproofing"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A567","v":"Existing Foundation Waterproofing"},null,null,null,null,null,null,null,0,{"$f":"G573*I573","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B569+B568*(1-(Controls!$B$28))),(B569+B568*(1-(Controls!$B$28)))=0),\"\",IF((B569+B568*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$570=0,J573,0)","v":0},{"$f":"IF(OR(($B$570+YEAR($I$1))=P572,($B$568+$B$570+YEAR($I$1))=P572,($B$568*2+$B$570+YEAR($I$1))=P572,($B$568*3+$B$570+YEAR($I$1))=P572,($B$568*4+$B$570+YEAR($I$1))=P572,($B$568*5+$B$570+YEAR($I$1))=P572),$G$573*$I$573,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P573:AI573)","v":0}]
[{"$f":"\"Standard \"&A567","v":"Standard Foundation Waterproofing"},null,null,null,null,null,0,null,0,{"$f":"G574*I574","v":0},null,null,null,null,{"$f":"IF($B$570=0,J574,0)","v":0},{"$f":"IF(OR(($B$570+YEAR($I$1))=P572,($B$568+$B$570+YEAR($I$1))=P572,($B$568*2+$B$570+YEAR($I$1))=P572,($B$568*3+$B$570+YEAR($I$1))=P572,($B$568*4+$B$570+YEAR($I$1))=P572,($B$568*5+$B$570+YEAR($I$1))=P572),$G$574*$I$574,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P574:AI574)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A567","v":"Green Replacement Foundation Waterproofing"},null,null,null,null,null,{"$f":"G574","v":0},{"$f":"H574","v":0},0,{"$f":"G575*I575","v":0},null,null,null,null,{"$f":"IF($B$570=0,J575,0)","v":0},{"$f":"IF(OR(($B$570+YEAR($I$1))=P572,($B$568+$B$570+YEAR($I$1))=P572,($B$568*2+$B$570+YEAR($I$1))=P572,($B$568*3+$B$570+YEAR($I$1))=P572,($B$568*4+$B$570+YEAR($I$1))=P572,($B$568*5+$B$570+YEAR($I$1))=P572),$G$575*$I$575,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P575:AI575)","v":0},{"$f":"IF((AJ575-AJ574)<0,0,(AJ575-AJ574))","v":0}]
[]
["Building Slab"]
["EUL (years):",18,null,"Comments:"]
["Repl. Year:",1999]
["RUL (years):",{"$f":"IF(B578-((YEAR(I1))-B579)>0,(B578-((YEAR(I1))-B579)),0)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A577","v":"Building Slab"},null,null,null,null,null,null,null,null,null,null,{"$f":"A577","v":"Building Slab"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A577","v":"Existing Building Slab"},null,null,null,null,null,null,null,0,{"$f":"G583*I583","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B579+B578*(1-(Controls!$B$28))),(B579+B578*(1-(Controls!$B$28)))=0),\"\",IF((B579+B578*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$580=0,J583,0)","v":0},{"$f":"IF(OR(($B$580+YEAR($I$1))=P582,($B$578+$B$580+YEAR($I$1))=P582,($B$578*2+$B$580+YEAR($I$1))=P582,($B$578*3+$B$580+YEAR($I$1))=P582,($B$578*4+$B$580+YEAR($I$1))=P582,($B$578*5+$B$580+YEAR($I$1))=P582),$G$583*$I$583,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P583:AI583)","v":0}]
[{"$f":"\"Standard \"&A577","v":"Standard Building Slab"},null,null,null,null,null,0,null,0,{"$f":"G584*I584","v":0},null,null,null,null,{"$f":"IF($B$580=0,J584,0)","v":0},{"$f":"IF(OR(($B$580+YEAR($I$1))=P582,($B$578+$B$580+YEAR($I$1))=P582,($B$578*2+$B$580+YEAR($I$1))=P582,($B$578*3+$B$580+YEAR($I$1))=P582,($B$578*4+$B$580+YEAR($I$1))=P582,($B$578*5+$B$580+YEAR($I$1))=P582),$G$584*$I$584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P584:AI584)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A577","v":"Green Replacement Building Slab"},null,null,null,null,null,{"$f":"G584","v":0},{"$f":"H584","v":0},0,{"$f":"G585*I585","v":0},null,null,null,null,{"$f":"IF($B$580=0,J585,0)","v":0},{"$f":"IF(OR(($B$580+YEAR($I$1))=P582,($B$578+$B$580+YEAR($I$1))=P582,($B$578*2+$B$580+YEAR($I$1))=P582,($B$578*3+$B$580+YEAR($I$1))=P582,($B$578*4+$B$580+YEAR($I$1))=P582,($B$578*5+$B$580+YEAR($I$1))=P582),$G$585*$I$585,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P585:AI585)","v":0},{"$f":"IF((AJ585-AJ584)<0,0,(AJ585-AJ584))","v":0}]
[]
["Roofs"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year 1",2007]
["Repl. Year 2",2006]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B589-((YEAR($I$1))-B588)>0,(B589-((YEAR($I$1))-B588)),0)","v":12}]
["RUL 2 (years)",{"$f":"IF(B590-((YEAR($I$1))-B588)>0,(B590-((YEAR($I$1))-B588)),0)","v":11}]
["RUL 3 (years)",{"$f":"IF(B591-((YEAR($I$1))-B588)>0,(B591-((YEAR($I$1))-B588)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A587","v":"Roofs"},null,null,null,null,null,null,null,null,null,null,{"$f":"A587","v":"Roofs"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing 1 \"&A587","v":"Existing 1 Roofs"},null,null,null,null,null,1,"LUMP SUM",25400,{"$f":"G597*I597","v":25400},90000,"KWH",{"$f":"IF(OR(ISERROR(B589+B588*(1-(Controls!$B$28))),(B589+B588*(1-(Controls!$B$28)))=0),\"\",IF((B589+B588*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$74=\"Tenant\",StartInput!$F$61,StartInput!$G$61)","v":0.15},{"$f":"IF($B$592=0,J597,0)","v":0},{"$f":"IF(OR(($B$592+YEAR($I$1))=P596,($B$588+$B$592+YEAR($I$1))=P596,($B$588*2+$B$592+YEAR($I$1))=P596,($B$588*3+$B$592+YEAR($I$1))=P596,($B$588*4+$B$592+YEAR($I$1))=P596,($B$588*5+$B$592+YEAR($I$1))=P596),$G$597*$I$597,0)","v":0},{"$f":"IF(OR(($B$592+YEAR($I$1))=Q596,($B$588+$B$592+YEAR($I$1))=Q596,($B$588*2+$B$592+YEAR($I$1))=Q596,($B$588*3+$B$592+YEAR($I$1))=Q596,($B$588*4+$B$592+YEAR($I$1))=Q596,($B$588*5+$B$592+YEAR($I$1))=Q596),$G$597*$I$597,0)","v":0},0,0,0,0,0,0,0,0,0,25400,0,0,0,0,0,0,0,0,{"$f":"SUM(P597:AI597)","v":25400}]
[{"$f":"\"Existing 2 \"&A587","v":"Existing 2 Roofs"},null,null,null,null,null,1,{"$f":"H597","v":"LUMP SUM"},25400,{"$f":"G598*I598","v":25400},90000,{"$f":"L597","v":"KWH"},{"$f":"IF(OR(ISERROR(B590+B588*(1-(Controls!$B$28))),(B590+B588*(1-(Controls!$B$28)))=0),\"\",IF((B590+B588*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N597","v":0.15},{"$f":"IF($B$593=0,J598,0)","v":0},{"$f":"IF(OR(($B$593+YEAR($I$1))=P596,($B$588+$B$593+YEAR($I$1))=P596,($B$588*2+$B$593+YEAR($I$1))=P596,($B$588*3+$B$593+YEAR($I$1))=P596,($B$588*4+$B$593+YEAR($I$1))=P596,($B$588*5+$B$593+YEAR($I$1))=P596),$G$598*$I$598,0)","v":0},{"$f":"IF(OR(($B$593+YEAR($I$1))=Q596,($B$588+$B$593+YEAR($I$1))=Q596,($B$588*2+$B$593+YEAR($I$1))=Q596,($B$588*3+$B$593+YEAR($I$1))=Q596,($B$588*4+$B$593+YEAR($I$1))=Q596,($B$588*5+$B$593+YEAR($I$1))=Q596),$G$598*$I$598,0)","v":0},0,0,0,0,0,0,0,0,25400,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P598:AI598)","v":25400}]
[{"$f":"\"Existing 3 \"&A587","v":"Existing 3 Roofs"},null,null,null,null,null,1,{"$f":"H597","v":"LUMP SUM"},25400,{"$f":"G599*I599","v":25400},90000,{"$f":"L597","v":"KWH"},{"$f":"IF(OR(ISERROR(B591+B588*(1-(Controls!$B$28))),(B591+B588*(1-(Controls!$B$28)))=0),\"\",IF((B591+B588*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N597","v":0.15},{"$f":"IF($B$594=0,J599,0)","v":25400},{"$f":"IF(OR(($B$594+YEAR($I$1))=P596,($B$588+$B$594+YEAR($I$1))=P596,($B$588*2+$B$594+YEAR($I$1))=P596,($B$588*3+$B$594+YEAR($I$1))=P596,($B$588*4+$B$594+YEAR($I$1))=P596,($B$588*5+$B$594+YEAR($I$1))=P596),$G$599*$I$599,0)","v":0},{"$f":"IF(OR(($B$594+YEAR($I$1))=Q596,($B$588+$B$594+YEAR($I$1))=Q596,($B$588*2+$B$594+YEAR($I$1))=Q596,($B$588*3+$B$594+YEAR($I$1))=Q596,($B$588*4+$B$594+YEAR($I$1))=Q596,($B$588*5+$B$594+YEAR($I$1))=Q596),$G$599*$I$599,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,25400,0,0,0,0,0,{"$f":"SUM(P599:AI599)","v":25400},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A587","v":"Standard Roofs"},null,null,null,null,null,{"$f":"SUM(G597:G599)","v":3},{"$f":"H597","v":"LUMP SUM"},25400,{"$f":"G600*I600","v":76200},240000,{"$f":"L597","v":"KWH"},null,{"$f":"N597","v":0.15},{"$f":"IF($B$594=0,J600,0)","v":76200},{"$f":"IF(OR(($B$594+YEAR($I$1))=P596,($B$588+$B$594+YEAR($I$1))=P596,($B$588*2+$B$594+YEAR($I$1))=P596,($B$588*3+$B$594+YEAR($I$1))=P596,($B$588*4+$B$594+YEAR($I$1))=P596,($B$588*5+$B$594+YEAR($I$1))=P596),$G$600*$I$600,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,76200,0,0,0,0,0,{"$f":"SUM(P600:AI600)","v":76200},"Inc. Cost","Savings ($)","Payback"]
[{"$f":"\"Green Replacement \"&A587","v":"Green Replacement Roofs"},null,null,null,null,null,{"$f":"SUM(G597:G599)","v":3},{"$f":"H597","v":"LUMP SUM"},32500,{"$f":"G601*I601","v":97500},123000,{"$f":"L597","v":"KWH"},null,{"$f":"N597","v":0.15},{"$f":"IF($B$594=0,J601,0)","v":97500},{"$f":"IF(OR(($B$594+YEAR($I$1))=P596,($B$588+$B$594+YEAR($I$1))=P596,($B$588*2+$B$594+YEAR($I$1))=P596,($B$588*3+$B$594+YEAR($I$1))=P596,($B$588*4+$B$594+YEAR($I$1))=P596,($B$588*5+$B$594+YEAR($I$1))=P596),$G$601*$I$601,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,97500,0,0,0,0,0,{"$f":"SUM(P601:AI601)","v":97500},{"$f":"IF((AJ601-AJ600)<0,0,(AJ601-AJ600))","v":21300},{"$f":"(K597*N597+K598*N598+K599*N599)-(K601*N601)","v":22050},{"$f":"AK601/AL601","v":0.96598639455782309},{"$f":"L597","v":"KWH"}]
[]
["Exterior Walls - Structural"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year 1",2007]
["Repl. Year 2",2006]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B605-((YEAR($I$1))-B604)>0,(B605-((YEAR($I$1))-B604)),0)","v":12}]
["RUL 2 (years)",{"$f":"IF(B606-((YEAR($I$1))-B604)>0,(B606-((YEAR($I$1))-B604)),0)","v":11}]
["RUL 3 (years)",{"$f":"IF(B607-((YEAR($I$1))-B604)>0,(B607-((YEAR($I$1))-B604)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A603","v":"Exterior Walls - Structural"},null,null,null,null,null,null,null,null,null,null,{"$f":"A603","v":"Exterior Walls - Structural"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing 1\"&A603","v":"Existing 1Exterior Walls - Structural"},null,null,null,null,null,1,"LUMP SUM",17600,{"$f":"G613*I613","v":17600},91000,"KWH",{"$f":"IF(OR(ISERROR(B605+B604*(1-(Controls!$B$28))),(B605+B604*(1-(Controls!$B$28)))=0),\"\",IF((B605+B604*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$74=\"Tenant\",StartInput!$F$61,StartInput!$G$61)","v":0.15},{"$f":"IF($B$608=0,J613,0)","v":0},{"$f":"IF(OR(($B$608+YEAR($I$1))=P612,($B$604+$B$608+YEAR($I$1))=P612,($B$604*2+$B$608+YEAR($I$1))=P612,($B$604*3+$B$608+YEAR($I$1))=P612,($B$604*4+$B$608+YEAR($I$1))=P612,($B$604*5+$B$608+YEAR($I$1))=P612),$G$613*$I$613,0)","v":0},{"$f":"IF(OR(($B$608+YEAR($I$1))=Q612,($B$604+$B$608+YEAR($I$1))=Q612,($B$604*2+$B$608+YEAR($I$1))=Q612,($B$604*3+$B$608+YEAR($I$1))=Q612,($B$604*4+$B$608+YEAR($I$1))=Q612,($B$604*5+$B$608+YEAR($I$1))=Q612),$G$613*$I$613,0)","v":0},0,0,0,0,0,0,0,0,0,17600,0,0,0,0,0,0,0,0,{"$f":"SUM(P613:AI613)","v":17600}]
[{"$f":"\"Existing 2\"&A603","v":"Existing 2Exterior Walls - Structural"},null,null,null,null,null,1,{"$f":"H613","v":"LUMP SUM"},5600,{"$f":"G614*I614","v":5600},26000,{"$f":"L613","v":"KWH"},{"$f":"IF(OR(ISERROR(B606+B604*(1-(Controls!$B$28))),(B606+B604*(1-(Controls!$B$28)))=0),\"\",IF((B606+B604*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N613","v":0.15},{"$f":"IF($B$609=0,J614,0)","v":0},{"$f":"IF(OR(($B$609+YEAR($I$1))=P612,($B$604+$B$609+YEAR($I$1))=P612,($B$604*2+$B$609+YEAR($I$1))=P612,($B$604*3+$B$609+YEAR($I$1))=P612,($B$604*4+$B$609+YEAR($I$1))=P612,($B$604*5+$B$609+YEAR($I$1))=P612),$G$614*$I$614,0)","v":0},{"$f":"IF(OR(($B$609+YEAR($I$1))=Q612,($B$604+$B$609+YEAR($I$1))=Q612,($B$604*2+$B$609+YEAR($I$1))=Q612,($B$604*3+$B$609+YEAR($I$1))=Q612,($B$604*4+$B$609+YEAR($I$1))=Q612,($B$604*5+$B$609+YEAR($I$1))=Q612),$G$614*$I$614,0)","v":0},0,0,0,0,0,0,0,0,5600,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P614:AI614)","v":5600}]
[{"$f":"\"Existing 3\"&A603","v":"Existing 3Exterior Walls - Structural"},null,null,null,null,null,1,{"$f":"H613","v":"LUMP SUM"},2300,{"$f":"G615*I615","v":2300},15000,{"$f":"L613","v":"KWH"},{"$f":"IF(OR(ISERROR(B607+B604*(1-(Controls!$B$28))),(B607+B604*(1-(Controls!$B$28)))=0),\"\",IF((B607+B604*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N613","v":0.15},{"$f":"IF($B$610=0,J615,0)","v":2300},{"$f":"IF(OR(($B$610+YEAR($I$1))=P612,($B$604+$B$610+YEAR($I$1))=P612,($B$604*2+$B$610+YEAR($I$1))=P612,($B$604*3+$B$610+YEAR($I$1))=P612,($B$604*4+$B$610+YEAR($I$1))=P612,($B$604*5+$B$610+YEAR($I$1))=P612),$G$615*$I$615,0)","v":0},{"$f":"IF(OR(($B$610+YEAR($I$1))=Q612,($B$604+$B$610+YEAR($I$1))=Q612,($B$604*2+$B$610+YEAR($I$1))=Q612,($B$604*3+$B$610+YEAR($I$1))=Q612,($B$604*4+$B$610+YEAR($I$1))=Q612,($B$604*5+$B$610+YEAR($I$1))=Q612),$G$615*$I$615,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2300,0,0,0,0,0,{"$f":"SUM(P615:AI615)","v":2300},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A603","v":"Standard Exterior Walls - Structural"},null,null,null,null,null,{"$f":"SUM(G613:G615)","v":3},{"$f":"H613","v":"LUMP SUM"},17600,{"$f":"G616*I616","v":52800},240000,{"$f":"L613","v":"KWH"},null,{"$f":"N613","v":0.15},{"$f":"IF($B$610=0,J616,0)","v":52800},{"$f":"IF(OR(($B$610+YEAR($I$1))=P612,($B$604+$B$610+YEAR($I$1))=P612,($B$604*2+$B$610+YEAR($I$1))=P612,($B$604*3+$B$610+YEAR($I$1))=P612,($B$604*4+$B$610+YEAR($I$1))=P612,($B$604*5+$B$610+YEAR($I$1))=P612),$G$616*$I$616,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,52800,0,0,0,0,0,{"$f":"SUM(P616:AI616)","v":52800},"Inc. Cost","Savings ($)","Payback"]
[{"$f":"\"Green Replacement \"&A603","v":"Green Replacement Exterior Walls - Structural"},null,null,null,null,null,{"$f":"SUM(G613:G615)","v":3},{"$f":"H613","v":"LUMP SUM"},21450,{"$f":"G617*I617","v":64350},123000,{"$f":"L613","v":"KWH"},null,{"$f":"N613","v":0.15},{"$f":"IF($B$610=0,J617,0)","v":64350},{"$f":"IF(OR(($B$610+YEAR($I$1))=P612,($B$604+$B$610+YEAR($I$1))=P612,($B$604*2+$B$610+YEAR($I$1))=P612,($B$604*3+$B$610+YEAR($I$1))=P612,($B$604*4+$B$610+YEAR($I$1))=P612,($B$604*5+$B$610+YEAR($I$1))=P612),$G$617*$I$617,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,64350,0,0,0,0,0,{"$f":"SUM(P617:AI617)","v":64350},{"$f":"IF((AJ617-AJ616)<0,0,(AJ617-AJ616))","v":11550},{"$f":"(K613*N613+K614*N614+K615*N615)-(K617*N617)","v":1350},{"$f":"AK617/AL617","v":8.5555555555555554},{"$f":"L613","v":"KWH"}]
[]
["Exterior Walls - Finishes"]
["EUL (years):",10,null,"Comments:"]
["Repl. Year:",2000]
["RUL (years):",{"$f":"IF(B620-((YEAR(I1))-B621)>0,(B620-((YEAR(I1))-B621)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A619","v":"Exterior Walls - Finishes"},null,null,null,null,null,null,null,null,null,null,{"$f":"A619","v":"Exterior Walls - Finishes"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A619","v":"Existing Exterior Walls - Finishes"},null,null,null,null,null,1,"LUMP SUM",12500,{"$f":"G625*I625","v":12500},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B621+B620*(1-(Controls!$B$28))),(B621+B620*(1-(Controls!$B$28)))=0),\"\",IF((B621+B620*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$622=0,J625,0)","v":12500},{"$f":"IF(OR(($B$622+YEAR($I$1))=P624,($B$620+$B$622+YEAR($I$1))=P624,($B$620*2+$B$622+YEAR($I$1))=P624,($B$620*3+$B$622+YEAR($I$1))=P624,($B$620*4+$B$622+YEAR($I$1))=P624,($B$620*5+$B$622+YEAR($I$1))=P624),$G$625*$I$625,0)","v":0},0,0,0,0,0,0,0,0,12500,0,0,0,0,0,0,0,0,0,12500,{"$f":"SUM(P625:AI625)","v":25000}]
[{"$f":"\"Standard \"&A619","v":"Standard Exterior Walls - Finishes"},null,null,null,null,null,1,"LUMP SUM",12500,{"$f":"G626*I626","v":12500},null,null,null,null,{"$f":"IF($B$622=0,J626,0)","v":12500},{"$f":"IF(OR(($B$622+YEAR($I$1))=P624,($B$620+$B$622+YEAR($I$1))=P624,($B$620*2+$B$622+YEAR($I$1))=P624,($B$620*3+$B$622+YEAR($I$1))=P624,($B$620*4+$B$622+YEAR($I$1))=P624,($B$620*5+$B$622+YEAR($I$1))=P624),$G$626*$I$626,0)","v":0},0,0,0,0,0,0,0,0,12500,0,0,0,0,0,0,0,0,0,12500,{"$f":"SUM(P626:AI626)","v":25000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A619","v":"Green Replacement Exterior Walls - Finishes"},null,null,null,null,null,{"$f":"G626","v":1},{"$f":"H626","v":"LUMP SUM"},18900,{"$f":"G627*I627","v":18900},null,null,null,null,{"$f":"IF($B$622=0,J627,0)","v":18900},{"$f":"IF(OR(($B$622+YEAR($I$1))=P624,($B$620+$B$622+YEAR($I$1))=P624,($B$620*2+$B$622+YEAR($I$1))=P624,($B$620*3+$B$622+YEAR($I$1))=P624,($B$620*4+$B$622+YEAR($I$1))=P624,($B$620*5+$B$622+YEAR($I$1))=P624),$G$627*$I$627,0)","v":0},0,0,0,0,0,0,0,0,18900,0,0,0,0,0,0,0,0,0,18900,{"$f":"SUM(P627:AI627)","v":37800},{"$f":"IF((AJ627-AJ626)<0,0,(AJ627-AJ626))","v":12800}]
[]
["Canopies"]
["EUL (years):",11,null,"Comments:"]
["Repl. Year:",2000]
["RUL (years):",{"$f":"IF(B630-((YEAR(I1))-B631)>0,(B630-((YEAR(I1))-B631)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A629","v":"Canopies"},null,null,null,null,null,null,null,null,null,null,{"$f":"A629","v":"Canopies"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A629","v":"Existing Canopies"},null,null,null,null,null,null,null,0,{"$f":"G635*I635","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B631+B630*(1-(Controls!$B$28))),(B631+B630*(1-(Controls!$B$28)))=0),\"\",IF((B631+B630*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$632=0,J635,0)","v":0},{"$f":"IF(OR(($B$632+YEAR($I$1))=P634,($B$630+$B$632+YEAR($I$1))=P634,($B$630*2+$B$632+YEAR($I$1))=P634,($B$630*3+$B$632+YEAR($I$1))=P634,($B$630*4+$B$632+YEAR($I$1))=P634,($B$630*5+$B$632+YEAR($I$1))=P634),$G$635*$I$635,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P635:AI635)","v":0}]
[{"$f":"\"Standard \"&A629","v":"Standard Canopies"},null,null,null,null,null,0,null,0,{"$f":"G636*I636","v":0},null,null,null,null,{"$f":"IF($B$632=0,J636,0)","v":0},{"$f":"IF(OR(($B$632+YEAR($I$1))=P634,($B$630+$B$632+YEAR($I$1))=P634,($B$630*2+$B$632+YEAR($I$1))=P634,($B$630*3+$B$632+YEAR($I$1))=P634,($B$630*4+$B$632+YEAR($I$1))=P634,($B$630*5+$B$632+YEAR($I$1))=P634),$G$636*$I$636,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P636:AI636)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A629","v":"Green Replacement Canopies"},null,null,null,null,null,{"$f":"G636","v":0},{"$f":"H636","v":0},0,{"$f":"G637*I637","v":0},null,null,null,null,{"$f":"IF($B$632=0,J637,0)","v":0},{"$f":"IF(OR(($B$632+YEAR($I$1))=P634,($B$630+$B$632+YEAR($I$1))=P634,($B$630*2+$B$632+YEAR($I$1))=P634,($B$630*3+$B$632+YEAR($I$1))=P634,($B$630*4+$B$632+YEAR($I$1))=P634,($B$630*5+$B$632+YEAR($I$1))=P634),$G$637*$I$637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P637:AI637)","v":0},{"$f":"IF((AJ637-AJ636)<0,0,(AJ637-AJ636))","v":0}]
[]
["Tuck-Pointing"]
["EUL (years):",12,null,"Comments:"]
["Repl. Year:",2000]
["RUL (years):",{"$f":"IF(B640-((YEAR(I1))-B641)>0,(B640-((YEAR(I1))-B641)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A639","v":"Tuck-Pointing"},null,null,null,null,null,null,null,null,null,null,{"$f":"A639","v":"Tuck-Pointing"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A639","v":"Existing Tuck-Pointing"},null,null,null,null,null,null,null,0,{"$f":"G645*I645","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B641+B640*(1-(Controls!$B$28))),(B641+B640*(1-(Controls!$B$28)))=0),\"\",IF((B641+B640*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$642=0,J645,0)","v":0},{"$f":"IF(OR(($B$642+YEAR($I$1))=P644,($B$640+$B$642+YEAR($I$1))=P644,($B$640*2+$B$642+YEAR($I$1))=P644,($B$640*3+$B$642+YEAR($I$1))=P644,($B$640*4+$B$642+YEAR($I$1))=P644,($B$640*5+$B$642+YEAR($I$1))=P644),$G$645*$I$645,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P645:AI645)","v":0}]
[{"$f":"\"Standard \"&A639","v":"Standard Tuck-Pointing"},null,null,null,null,null,0,null,0,{"$f":"G646*I646","v":0},null,null,null,null,{"$f":"IF($B$642=0,J646,0)","v":0},{"$f":"IF(OR(($B$642+YEAR($I$1))=P644,($B$640+$B$642+YEAR($I$1))=P644,($B$640*2+$B$642+YEAR($I$1))=P644,($B$640*3+$B$642+YEAR($I$1))=P644,($B$640*4+$B$642+YEAR($I$1))=P644,($B$640*5+$B$642+YEAR($I$1))=P644),$G$646*$I$646,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P646:AI646)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A639","v":"Green Replacement Tuck-Pointing"},null,null,null,null,null,{"$f":"G646","v":0},{"$f":"H646","v":0},0,{"$f":"G647*I647","v":0},null,null,null,null,{"$f":"IF($B$642=0,J647,0)","v":0},{"$f":"IF(OR(($B$642+YEAR($I$1))=P644,($B$640+$B$642+YEAR($I$1))=P644,($B$640*2+$B$642+YEAR($I$1))=P644,($B$640*3+$B$642+YEAR($I$1))=P644,($B$640*4+$B$642+YEAR($I$1))=P644,($B$640*5+$B$642+YEAR($I$1))=P644),$G$647*$I$647,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P647:AI647)","v":0},{"$f":"IF((AJ647-AJ646)<0,0,(AJ647-AJ646))","v":0}]
[]
["Exterior Paint & Caulking"]
["EUL (years):",13,null,"Comments:"]
["Repl. Year:",2000]
["RUL (years):",{"$f":"IF(B650-((YEAR(I1))-B651)>0,(B650-((YEAR(I1))-B651)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A649","v":"Exterior Paint & Caulking"},null,null,null,null,null,null,null,null,null,null,{"$f":"A649","v":"Exterior Paint & Caulking"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A649","v":"Existing Exterior Paint & Caulking"},null,null,null,null,null,1,"LUMP SUM",23600,{"$f":"G655*I655","v":23600},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B651+B650*(1-(Controls!$B$28))),(B651+B650*(1-(Controls!$B$28)))=0),\"\",IF((B651+B650*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$652=0,J655,0)","v":0},{"$f":"IF(OR(($B$652+YEAR($I$1))=P654,($B$650+$B$652+YEAR($I$1))=P654,($B$650*2+$B$652+YEAR($I$1))=P654,($B$650*3+$B$652+YEAR($I$1))=P654,($B$650*4+$B$652+YEAR($I$1))=P654,($B$650*5+$B$652+YEAR($I$1))=P654),$G$655*$I$655,0)","v":0},0,23600,0,0,0,0,0,0,0,0,0,0,0,0,23600,0,0,0,0,{"$f":"SUM(P655:AI655)","v":47200}]
[{"$f":"\"Standard \"&A649","v":"Standard Exterior Paint & Caulking"},null,null,null,null,null,1,"LUMP SUM",23600,{"$f":"G656*I656","v":23600},null,null,null,null,{"$f":"IF($B$652=0,J656,0)","v":0},{"$f":"IF(OR(($B$652+YEAR($I$1))=P654,($B$650+$B$652+YEAR($I$1))=P654,($B$650*2+$B$652+YEAR($I$1))=P654,($B$650*3+$B$652+YEAR($I$1))=P654,($B$650*4+$B$652+YEAR($I$1))=P654,($B$650*5+$B$652+YEAR($I$1))=P654),$G$656*$I$656,0)","v":0},0,23600,0,0,0,0,0,0,0,0,0,0,0,0,23600,0,0,0,0,{"$f":"SUM(P656:AI656)","v":47200},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A649","v":"Green Replacement Exterior Paint & Caulking"},null,null,null,null,null,{"$f":"G656","v":1},{"$f":"H656","v":"LUMP SUM"},35000,{"$f":"G657*I657","v":35000},null,null,null,null,{"$f":"IF($B$652=0,J657,0)","v":0},{"$f":"IF(OR(($B$652+YEAR($I$1))=P654,($B$650+$B$652+YEAR($I$1))=P654,($B$650*2+$B$652+YEAR($I$1))=P654,($B$650*3+$B$652+YEAR($I$1))=P654,($B$650*4+$B$652+YEAR($I$1))=P654,($B$650*5+$B$652+YEAR($I$1))=P654),$G$657*$I$657,0)","v":0},0,35000,0,0,0,0,0,0,0,0,0,0,0,0,35000,0,0,0,0,{"$f":"SUM(P657:AI657)","v":70000},{"$f":"IF((AJ657-AJ656)<0,0,(AJ657-AJ656))","v":22800}]
[]
["Soffits"]
["EUL (years):",14,null,"Comments:"]
["Repl. Year:",2000]
["RUL (years):",{"$f":"IF(B660-((YEAR(I1))-B661)>0,(B660-((YEAR(I1))-B661)),0)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A659","v":"Soffits"},null,null,null,null,null,null,null,null,null,null,{"$f":"A659","v":"Soffits"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A659","v":"Existing Soffits"},null,null,null,null,null,1,"LUMP SUM",1500,{"$f":"G665*I665","v":1500},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B661+B660*(1-(Controls!$B$28))),(B661+B660*(1-(Controls!$B$28)))=0),\"\",IF((B661+B660*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$662=0,J665,0)","v":0},{"$f":"IF(OR(($B$662+YEAR($I$1))=P664,($B$660+$B$662+YEAR($I$1))=P664,($B$660*2+$B$662+YEAR($I$1))=P664,($B$660*3+$B$662+YEAR($I$1))=P664,($B$660*4+$B$662+YEAR($I$1))=P664,($B$660*5+$B$662+YEAR($I$1))=P664),$G$665*$I$665,0)","v":0},0,0,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,{"$f":"SUM(P665:AI665)","v":3000}]
[{"$f":"\"Standard \"&A659","v":"Standard Soffits"},null,null,null,null,null,1,"LUMP SUM",1500,{"$f":"G666*I666","v":1500},null,null,null,null,{"$f":"IF($B$662=0,J666,0)","v":0},{"$f":"IF(OR(($B$662+YEAR($I$1))=P664,($B$660+$B$662+YEAR($I$1))=P664,($B$660*2+$B$662+YEAR($I$1))=P664,($B$660*3+$B$662+YEAR($I$1))=P664,($B$660*4+$B$662+YEAR($I$1))=P664,($B$660*5+$B$662+YEAR($I$1))=P664),$G$666*$I$666,0)","v":0},0,0,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,{"$f":"SUM(P666:AI666)","v":3000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A659","v":"Green Replacement Soffits"},null,null,null,null,null,{"$f":"G666","v":1},{"$f":"H666","v":"LUMP SUM"},1570,{"$f":"G667*I667","v":1570},null,null,null,null,{"$f":"IF($B$662=0,J667,0)","v":0},{"$f":"IF(OR(($B$662+YEAR($I$1))=P664,($B$660+$B$662+YEAR($I$1))=P664,($B$660*2+$B$662+YEAR($I$1))=P664,($B$660*3+$B$662+YEAR($I$1))=P664,($B$660*4+$B$662+YEAR($I$1))=P664,($B$660*5+$B$662+YEAR($I$1))=P664),$G$667*$I$667,0)","v":0},0,0,1570,0,0,0,0,0,0,0,0,0,0,0,0,0,1570,0,0,{"$f":"SUM(P667:AI667)","v":3140},{"$f":"IF((AJ667-AJ666)<0,0,(AJ667-AJ666))","v":140}]
[]
["Siding"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year:",2000]
["RUL (years):",{"$f":"IF(B670-((YEAR(I1))-B671)>0,(B670-((YEAR(I1))-B671)),0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A669","v":"Siding"},null,null,null,null,null,null,null,null,null,null,{"$f":"A669","v":"Siding"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A669","v":"Existing Siding"},null,null,null,null,null,1,"LUMP SUM",2500,{"$f":"G675*I675","v":2500},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B671+B670*(1-(Controls!$B$28))),(B671+B670*(1-(Controls!$B$28)))=0),\"\",IF((B671+B670*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$672=0,J675,0)","v":0},{"$f":"IF(OR(($B$672+YEAR($I$1))=P674,($B$670+$B$672+YEAR($I$1))=P674,($B$670*2+$B$672+YEAR($I$1))=P674,($B$670*3+$B$672+YEAR($I$1))=P674,($B$670*4+$B$672+YEAR($I$1))=P674,($B$670*5+$B$672+YEAR($I$1))=P674),$G$675*$I$675,0)","v":0},0,0,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,{"$f":"SUM(P675:AI675)","v":5000}]
[{"$f":"\"Standard \"&A669","v":"Standard Siding"},null,null,null,null,null,1,"LUMP SUM",2500,{"$f":"G676*I676","v":2500},null,null,null,null,{"$f":"IF($B$672=0,J676,0)","v":0},{"$f":"IF(OR(($B$672+YEAR($I$1))=P674,($B$670+$B$672+YEAR($I$1))=P674,($B$670*2+$B$672+YEAR($I$1))=P674,($B$670*3+$B$672+YEAR($I$1))=P674,($B$670*4+$B$672+YEAR($I$1))=P674,($B$670*5+$B$672+YEAR($I$1))=P674),$G$676*$I$676,0)","v":0},0,0,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,{"$f":"SUM(P676:AI676)","v":5000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A669","v":"Green Replacement Siding"},null,null,null,null,null,{"$f":"G676","v":1},{"$f":"H676","v":"LUMP SUM"},3800,{"$f":"G677*I677","v":3800},null,null,null,null,{"$f":"IF($B$672=0,J677,0)","v":0},{"$f":"IF(OR(($B$672+YEAR($I$1))=P674,($B$670+$B$672+YEAR($I$1))=P674,($B$670*2+$B$672+YEAR($I$1))=P674,($B$670*3+$B$672+YEAR($I$1))=P674,($B$670*4+$B$672+YEAR($I$1))=P674,($B$670*5+$B$672+YEAR($I$1))=P674),$G$677*$I$677,0)","v":0},0,0,0,3800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3800,{"$f":"SUM(P677:AI677)","v":7600},{"$f":"IF((AJ677-AJ676)<0,0,(AJ677-AJ676))","v":2600}]
[]
["Exterior Stairwells/Fire Escapes"]
["EUL (years):",16,null,"Comments:"]
["Repl. Year:",2000]
["RUL (years):",{"$f":"IF(B680-((YEAR(I1))-B681)>0,(B680-((YEAR(I1))-B681)),0)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A679","v":"Exterior Stairwells/Fire Escapes"},null,null,null,null,null,null,null,null,null,null,{"$f":"A679","v":"Exterior Stairwells/Fire Escapes"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A679","v":"Existing Exterior Stairwells/Fire Escapes"},null,null,null,null,null,null,null,0,{"$f":"G685*I685","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B681+B680*(1-(Controls!$B$28))),(B681+B680*(1-(Controls!$B$28)))=0),\"\",IF((B681+B680*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$682=0,J685,0)","v":0},{"$f":"IF(OR(($B$682+YEAR($I$1))=P684,($B$680+$B$682+YEAR($I$1))=P684,($B$680*2+$B$682+YEAR($I$1))=P684,($B$680*3+$B$682+YEAR($I$1))=P684,($B$680*4+$B$682+YEAR($I$1))=P684,($B$680*5+$B$682+YEAR($I$1))=P684),$G$685*$I$685,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P685:AI685)","v":0}]
[{"$f":"\"Standard \"&A679","v":"Standard Exterior Stairwells/Fire Escapes"},null,null,null,null,null,0,null,0,{"$f":"G686*I686","v":0},null,null,null,null,{"$f":"IF($B$682=0,J686,0)","v":0},{"$f":"IF(OR(($B$682+YEAR($I$1))=P684,($B$680+$B$682+YEAR($I$1))=P684,($B$680*2+$B$682+YEAR($I$1))=P684,($B$680*3+$B$682+YEAR($I$1))=P684,($B$680*4+$B$682+YEAR($I$1))=P684,($B$680*5+$B$682+YEAR($I$1))=P684),$G$686*$I$686,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P686:AI686)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A679","v":"Green Replacement Exterior Stairwells/Fire Escapes"},null,null,null,null,null,{"$f":"G686","v":0},{"$f":"H686","v":0},0,{"$f":"G687*I687","v":0},null,null,null,null,{"$f":"IF($B$682=0,J687,0)","v":0},{"$f":"IF(OR(($B$682+YEAR($I$1))=P684,($B$680+$B$682+YEAR($I$1))=P684,($B$680*2+$B$682+YEAR($I$1))=P684,($B$680*3+$B$682+YEAR($I$1))=P684,($B$680*4+$B$682+YEAR($I$1))=P684,($B$680*5+$B$682+YEAR($I$1))=P684),$G$687*$I$687,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P687:AI687)","v":0},{"$f":"IF((AJ687-AJ686)<0,0,(AJ687-AJ686))","v":0}]
[]
["Landings & Railings"]
["EUL (years):",17,null,"Comments:"]
["Repl. Year:",2000]
["RUL (years):",{"$f":"IF(B690-((YEAR(I1))-B691)>0,(B690-((YEAR(I1))-B691)),0)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A689","v":"Landings & Railings"},null,null,null,null,null,null,null,null,null,null,{"$f":"A689","v":"Landings & Railings"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A689","v":"Existing Landings & Railings"},null,null,null,null,null,null,null,0,{"$f":"G695*I695","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B691+B690*(1-(Controls!$B$28))),(B691+B690*(1-(Controls!$B$28)))=0),\"\",IF((B691+B690*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$692=0,J695,0)","v":0},{"$f":"IF(OR(($B$692+YEAR($I$1))=P694,($B$690+$B$692+YEAR($I$1))=P694,($B$690*2+$B$692+YEAR($I$1))=P694,($B$690*3+$B$692+YEAR($I$1))=P694,($B$690*4+$B$692+YEAR($I$1))=P694,($B$690*5+$B$692+YEAR($I$1))=P694),$G$695*$I$695,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P695:AI695)","v":0}]
[{"$f":"\"Standard \"&A689","v":"Standard Landings & Railings"},null,null,null,null,null,0,null,0,{"$f":"G696*I696","v":0},null,null,null,null,{"$f":"IF($B$692=0,J696,0)","v":0},{"$f":"IF(OR(($B$692+YEAR($I$1))=P694,($B$690+$B$692+YEAR($I$1))=P694,($B$690*2+$B$692+YEAR($I$1))=P694,($B$690*3+$B$692+YEAR($I$1))=P694,($B$690*4+$B$692+YEAR($I$1))=P694,($B$690*5+$B$692+YEAR($I$1))=P694),$G$696*$I$696,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P696:AI696)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A689","v":"Green Replacement Landings & Railings"},null,null,null,null,null,{"$f":"G696","v":0},{"$f":"H696","v":0},0,{"$f":"G697*I697","v":0},null,null,null,null,{"$f":"IF($B$692=0,J697,0)","v":0},{"$f":"IF(OR(($B$692+YEAR($I$1))=P694,($B$690+$B$692+YEAR($I$1))=P694,($B$690*2+$B$692+YEAR($I$1))=P694,($B$690*3+$B$692+YEAR($I$1))=P694,($B$690*4+$B$692+YEAR($I$1))=P694,($B$690*5+$B$692+YEAR($I$1))=P694),$G$697*$I$697,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P697:AI697)","v":0},{"$f":"IF((AJ697-AJ696)<0,0,(AJ697-AJ696))","v":0}]
[]
["Balconies & Railings"]
["EUL (years):",18,null,"Comments:"]
["Repl. Year:",2000]
["RUL (years):",{"$f":"IF(B700-((YEAR(I1))-B701)>0,(B700-((YEAR(I1))-B701)),0)","v":8},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A699","v":"Balconies & Railings"},null,null,null,null,null,null,null,null,null,null,{"$f":"A699","v":"Balconies & Railings"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A699","v":"Existing Balconies & Railings"},null,null,null,null,null,null,null,0,{"$f":"G705*I705","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B701+B700*(1-(Controls!$B$28))),(B701+B700*(1-(Controls!$B$28)))=0),\"\",IF((B701+B700*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$702=0,J705,0)","v":0},{"$f":"IF(OR(($B$702+YEAR($I$1))=P704,($B$700+$B$702+YEAR($I$1))=P704,($B$700*2+$B$702+YEAR($I$1))=P704,($B$700*3+$B$702+YEAR($I$1))=P704,($B$700*4+$B$702+YEAR($I$1))=P704,($B$700*5+$B$702+YEAR($I$1))=P704),$G$705*$I$705,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P705:AI705)","v":0}]
[{"$f":"\"Standard \"&A699","v":"Standard Balconies & Railings"},null,null,null,null,null,0,null,0,{"$f":"G706*I706","v":0},null,null,null,null,{"$f":"IF($B$702=0,J706,0)","v":0},{"$f":"IF(OR(($B$702+YEAR($I$1))=P704,($B$700+$B$702+YEAR($I$1))=P704,($B$700*2+$B$702+YEAR($I$1))=P704,($B$700*3+$B$702+YEAR($I$1))=P704,($B$700*4+$B$702+YEAR($I$1))=P704,($B$700*5+$B$702+YEAR($I$1))=P704),$G$706*$I$706,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P706:AI706)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A699","v":"Green Replacement Balconies & Railings"},null,null,null,null,null,{"$f":"G706","v":0},{"$f":"H706","v":0},0,{"$f":"G707*I707","v":0},null,null,null,null,{"$f":"IF($B$702=0,J707,0)","v":0},{"$f":"IF(OR(($B$702+YEAR($I$1))=P704,($B$700+$B$702+YEAR($I$1))=P704,($B$700*2+$B$702+YEAR($I$1))=P704,($B$700*3+$B$702+YEAR($I$1))=P704,($B$700*4+$B$702+YEAR($I$1))=P704,($B$700*5+$B$702+YEAR($I$1))=P704),$G$707*$I$707,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P707:AI707)","v":0},{"$f":"IF((AJ707-AJ706)<0,0,(AJ707-AJ706))","v":0}]
[]
["Mail Facilities"]
["EUL (years):",19,null,"Comments:"]
["Repl. Year:",2000]
["RUL (years):",{"$f":"IF(B710-((YEAR(I1))-B711)>0,(B710-((YEAR(I1))-B711)),0)","v":9},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A709","v":"Mail Facilities"},null,null,null,null,null,null,null,null,null,null,{"$f":"A709","v":"Mail Facilities"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A709","v":"Existing Mail Facilities"},null,null,null,null,null,null,null,0,{"$f":"G715*I715","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B711+B710*(1-(Controls!$B$28))),(B711+B710*(1-(Controls!$B$28)))=0),\"\",IF((B711+B710*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$712=0,J715,0)","v":0},{"$f":"IF(OR(($B$712+YEAR($I$1))=P714,($B$710+$B$712+YEAR($I$1))=P714,($B$710*2+$B$712+YEAR($I$1))=P714,($B$710*3+$B$712+YEAR($I$1))=P714,($B$710*4+$B$712+YEAR($I$1))=P714,($B$710*5+$B$712+YEAR($I$1))=P714),$G$715*$I$715,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P715:AI715)","v":0}]
[{"$f":"\"Standard \"&A709","v":"Standard Mail Facilities"},null,null,null,null,null,0,null,0,{"$f":"G716*I716","v":0},null,null,null,null,{"$f":"IF($B$712=0,J716,0)","v":0},{"$f":"IF(OR(($B$712+YEAR($I$1))=P714,($B$710+$B$712+YEAR($I$1))=P714,($B$710*2+$B$712+YEAR($I$1))=P714,($B$710*3+$B$712+YEAR($I$1))=P714,($B$710*4+$B$712+YEAR($I$1))=P714,($B$710*5+$B$712+YEAR($I$1))=P714),$G$716*$I$716,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P716:AI716)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A709","v":"Green Replacement Mail Facilities"},null,null,null,null,null,{"$f":"G716","v":0},{"$f":"H716","v":0},0,{"$f":"G717*I717","v":0},null,null,null,null,{"$f":"IF($B$712=0,J717,0)","v":0},{"$f":"IF(OR(($B$712+YEAR($I$1))=P714,($B$710+$B$712+YEAR($I$1))=P714,($B$710*2+$B$712+YEAR($I$1))=P714,($B$710*3+$B$712+YEAR($I$1))=P714,($B$710*4+$B$712+YEAR($I$1))=P714,($B$710*5+$B$712+YEAR($I$1))=P714),$G$717*$I$717,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P717:AI717)","v":0},{"$f":"IF((AJ717-AJ716)<0,0,(AJ717-AJ716))","v":0}]
[]
["Exterior Doors"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year 1",2007]
["Repl. Year 2",2006]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B721-((YEAR($I$1))-B720)>0,(B721-((YEAR($I$1))-B720)),0)","v":12}]
["RUL 2 (years)",{"$f":"IF(B722-((YEAR($I$1))-B720)>0,(B722-((YEAR($I$1))-B720)),0)","v":11}]
["RUL 3 (years)",{"$f":"IF(B723-((YEAR($I$1))-B720)>0,(B723-((YEAR($I$1))-B720)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A719","v":"Exterior Doors"},null,null,null,null,null,null,null,null,null,null,{"$f":"A719","v":"Exterior Doors"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing  1 \"&A719","v":"Existing  1 Exterior Doors"},null,null,null,null,null,1,"LUMP SUM",2400,{"$f":"G729*I729","v":2400},210000,"KWH",{"$f":"IF(OR(ISERROR(B721+B720*(1-(Controls!$B$28))),(B721+B720*(1-(Controls!$B$28)))=0),\"\",IF((B721+B720*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$74=\"Tenant\",StartInput!$F$61,StartInput!$G$61)","v":0.15},{"$f":"IF($B$724=0,J729,0)","v":0},{"$f":"IF(OR(($B$724+YEAR($I$1))=P728,($B$720+$B$724+YEAR($I$1))=P728,($B$720*2+$B$724+YEAR($I$1))=P728,($B$720*3+$B$724+YEAR($I$1))=P728,($B$720*4+$B$724+YEAR($I$1))=P728,($B$720*5+$B$724+YEAR($I$1))=P728),$G$729*$I$729,0)","v":0},{"$f":"IF(OR(($B$724+YEAR($I$1))=Q728,($B$720+$B$724+YEAR($I$1))=Q728,($B$720*2+$B$724+YEAR($I$1))=Q728,($B$720*3+$B$724+YEAR($I$1))=Q728,($B$720*4+$B$724+YEAR($I$1))=Q728,($B$720*5+$B$724+YEAR($I$1))=Q728),$G$729*$I$729,0)","v":0},0,0,0,0,0,0,0,0,0,2400,0,0,0,0,0,0,0,0,{"$f":"SUM(P729:AI729)","v":2400}]
[{"$f":"\"Existing  2 \"&A719","v":"Existing  2 Exterior Doors"},null,null,null,null,null,1,{"$f":"H729","v":"LUMP SUM"},2300,{"$f":"G730*I730","v":2300},220000,{"$f":"L729","v":"KWH"},{"$f":"IF(OR(ISERROR(B722+B720*(1-(Controls!$B$28))),(B722+B720*(1-(Controls!$B$28)))=0),\"\",IF((B722+B720*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N729","v":0.15},{"$f":"IF($B$725=0,J730,0)","v":0},{"$f":"IF(OR(($B$725+YEAR($I$1))=P728,($B$720+$B$725+YEAR($I$1))=P728,($B$720*2+$B$725+YEAR($I$1))=P728,($B$720*3+$B$725+YEAR($I$1))=P728,($B$720*4+$B$725+YEAR($I$1))=P728,($B$720*5+$B$725+YEAR($I$1))=P728),$G$730*$I$730,0)","v":0},{"$f":"IF(OR(($B$725+YEAR($I$1))=Q728,($B$720+$B$725+YEAR($I$1))=Q728,($B$720*2+$B$725+YEAR($I$1))=Q728,($B$720*3+$B$725+YEAR($I$1))=Q728,($B$720*4+$B$725+YEAR($I$1))=Q728,($B$720*5+$B$725+YEAR($I$1))=Q728),$G$730*$I$730,0)","v":0},0,0,0,0,0,0,0,0,2300,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P730:AI730)","v":2300}]
[{"$f":"\"Existing  3 \"&A719","v":"Existing  3 Exterior Doors"},null,null,null,null,null,1,{"$f":"H729","v":"LUMP SUM"},2200,{"$f":"G731*I731","v":2200},230000,{"$f":"L729","v":"KWH"},{"$f":"IF(OR(ISERROR(B723+B720*(1-(Controls!$B$28))),(B723+B720*(1-(Controls!$B$28)))=0),\"\",IF((B723+B720*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N729","v":0.15},{"$f":"IF($B$726=0,J731,0)","v":2200},{"$f":"IF(OR(($B$726+YEAR($I$1))=P728,($B$720+$B$726+YEAR($I$1))=P728,($B$720*2+$B$726+YEAR($I$1))=P728,($B$720*3+$B$726+YEAR($I$1))=P728,($B$720*4+$B$726+YEAR($I$1))=P728,($B$720*5+$B$726+YEAR($I$1))=P728),$G$731*$I$731,0)","v":0},{"$f":"IF(OR(($B$726+YEAR($I$1))=Q728,($B$720+$B$726+YEAR($I$1))=Q728,($B$720*2+$B$726+YEAR($I$1))=Q728,($B$720*3+$B$726+YEAR($I$1))=Q728,($B$720*4+$B$726+YEAR($I$1))=Q728,($B$720*5+$B$726+YEAR($I$1))=Q728),$G$731*$I$731,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2200,0,0,0,0,0,{"$f":"SUM(P731:AI731)","v":2200},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A719","v":"Standard Exterior Doors"},null,null,null,null,null,{"$f":"SUM(G729:G731)","v":3},"LUMP SUM",2400,{"$f":"G732*I732","v":7200},765000,{"$f":"L729","v":"KWH"},null,{"$f":"N729","v":0.15},{"$f":"IF($B$726=0,J732,0)","v":7200},{"$f":"IF(OR(($B$726+YEAR($I$1))=P728,($B$720+$B$726+YEAR($I$1))=P728,($B$720*2+$B$726+YEAR($I$1))=P728,($B$720*3+$B$726+YEAR($I$1))=P728,($B$720*4+$B$726+YEAR($I$1))=P728,($B$720*5+$B$726+YEAR($I$1))=P728),$G$732*$I$732,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7200,0,0,0,0,0,{"$f":"SUM(P732:AI732)","v":7200},"Inc. Cost","Savings ($)","Payback"]
[{"$f":"\"Green Replacement \"&A719","v":"Green Replacement Exterior Doors"},null,null,null,null,null,{"$f":"G732","v":3},{"$f":"H732","v":"LUMP SUM"},3500,{"$f":"G733*I733","v":10500},600000,{"$f":"L729","v":"KWH"},null,{"$f":"N729","v":0.15},{"$f":"IF($B$726=0,J733,0)","v":10500},{"$f":"IF(OR(($B$726+YEAR($I$1))=P728,($B$720+$B$726+YEAR($I$1))=P728,($B$720*2+$B$726+YEAR($I$1))=P728,($B$720*3+$B$726+YEAR($I$1))=P728,($B$720*4+$B$726+YEAR($I$1))=P728,($B$720*5+$B$726+YEAR($I$1))=P728),$G$733*$I$733,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,10500,0,0,0,0,0,{"$f":"SUM(P733:AI733)","v":10500},{"$f":"IF((AJ733-AJ732)<0,0,(AJ733-AJ732))","v":3300},{"$f":"(K729*N729+K730*N730+K731*N731)-(K733*N733)","v":9000},{"$f":"AK733/AL733","v":0.36666666666666664},{"$f":"L729","v":"KWH"}]
[]
["Exterior Door Frames"]
["EUL (years):",9,null,"Comments:"]
["Repl. Year:",2001]
["RUL (years):",{"$f":"IF(B736-((YEAR(I1))-B737)>0,(B736-((YEAR(I1))-B737)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A735","v":"Exterior Door Frames"},null,null,null,null,null,null,null,null,null,null,{"$f":"A735","v":"Exterior Door Frames"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A735","v":"Existing Exterior Door Frames"},null,null,null,null,null,1,"LUMP SUM",1265,{"$f":"G741*I741","v":1265},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B737+B736*(1-(Controls!$B$28))),(B737+B736*(1-(Controls!$B$28)))=0),\"\",IF((B737+B736*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$738=0,J741,0)","v":1265},{"$f":"IF(OR(($B$738+YEAR($I$1))=P740,($B$736+$B$738+YEAR($I$1))=P740,($B$736*2+$B$738+YEAR($I$1))=P740,($B$736*3+$B$738+YEAR($I$1))=P740,($B$736*4+$B$738+YEAR($I$1))=P740,($B$736*5+$B$738+YEAR($I$1))=P740),$G$741*$I$741,0)","v":0},0,0,0,0,0,0,0,1265,0,0,0,0,0,0,0,0,1265,0,0,{"$f":"SUM(P741:AI741)","v":2530}]
[{"$f":"\"Standard \"&A735","v":"Standard Exterior Door Frames"},null,null,null,null,null,1,"LUMP SUM",1265,{"$f":"G742*I742","v":1265},null,null,null,null,{"$f":"IF($B$738=0,J742,0)","v":1265},{"$f":"IF(OR(($B$738+YEAR($I$1))=P740,($B$736+$B$738+YEAR($I$1))=P740,($B$736*2+$B$738+YEAR($I$1))=P740,($B$736*3+$B$738+YEAR($I$1))=P740,($B$736*4+$B$738+YEAR($I$1))=P740,($B$736*5+$B$738+YEAR($I$1))=P740),$G$742*$I$742,0)","v":0},0,0,0,0,0,0,0,1265,0,0,0,0,0,0,0,0,1265,0,0,{"$f":"SUM(P742:AI742)","v":2530},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A735","v":"Green Replacement Exterior Door Frames"},null,null,null,null,null,{"$f":"G742","v":1},{"$f":"H742","v":"LUMP SUM"},1765,{"$f":"G743*I743","v":1765},null,null,null,null,{"$f":"IF($B$738=0,J743,0)","v":1765},{"$f":"IF(OR(($B$738+YEAR($I$1))=P740,($B$736+$B$738+YEAR($I$1))=P740,($B$736*2+$B$738+YEAR($I$1))=P740,($B$736*3+$B$738+YEAR($I$1))=P740,($B$736*4+$B$738+YEAR($I$1))=P740,($B$736*5+$B$738+YEAR($I$1))=P740),$G$743*$I$743,0)","v":0},0,0,0,0,0,0,0,1765,0,0,0,0,0,0,0,0,1765,0,0,{"$f":"SUM(P743:AI743)","v":3530},{"$f":"IF((AJ743-AJ742)<0,0,(AJ743-AJ742))","v":1000}]
[]
["Patio Doors"]
["EUL (years):",10,null,"Comments:"]
["Repl. Year:",2001]
["RUL (years):",{"$f":"IF(B746-((YEAR(I1))-B747)>0,(B746-((YEAR(I1))-B747)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A745","v":"Patio Doors"},null,null,null,null,null,null,null,null,null,null,{"$f":"A745","v":"Patio Doors"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A745","v":"Existing Patio Doors"},null,null,null,null,null,1,"LUMP SUM",3560,{"$f":"G751*I751","v":3560},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B747+B746*(1-(Controls!$B$28))),(B747+B746*(1-(Controls!$B$28)))=0),\"\",IF((B747+B746*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$748=0,J751,0)","v":0},{"$f":"IF(OR(($B$748+YEAR($I$1))=P750,($B$746+$B$748+YEAR($I$1))=P750,($B$746*2+$B$748+YEAR($I$1))=P750,($B$746*3+$B$748+YEAR($I$1))=P750,($B$746*4+$B$748+YEAR($I$1))=P750,($B$746*5+$B$748+YEAR($I$1))=P750),$G$751*$I$751,0)","v":3560},0,0,0,0,0,0,0,0,0,3560,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P751:AI751)","v":7120}]
[{"$f":"\"Standard \"&A745","v":"Standard Patio Doors"},null,null,null,null,null,1,"LUMP SUM",3560,{"$f":"G752*I752","v":3560},null,null,null,null,{"$f":"IF($B$748=0,J752,0)","v":0},{"$f":"IF(OR(($B$748+YEAR($I$1))=P750,($B$746+$B$748+YEAR($I$1))=P750,($B$746*2+$B$748+YEAR($I$1))=P750,($B$746*3+$B$748+YEAR($I$1))=P750,($B$746*4+$B$748+YEAR($I$1))=P750,($B$746*5+$B$748+YEAR($I$1))=P750),$G$752*$I$752,0)","v":3560},0,0,0,0,0,0,0,0,0,3560,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P752:AI752)","v":7120},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A745","v":"Green Replacement Patio Doors"},null,null,null,null,null,{"$f":"G752","v":1},{"$f":"H752","v":"LUMP SUM"},4670,{"$f":"G753*I753","v":4670},null,null,null,null,{"$f":"IF($B$748=0,J753,0)","v":0},{"$f":"IF(OR(($B$748+YEAR($I$1))=P750,($B$746+$B$748+YEAR($I$1))=P750,($B$746*2+$B$748+YEAR($I$1))=P750,($B$746*3+$B$748+YEAR($I$1))=P750,($B$746*4+$B$748+YEAR($I$1))=P750,($B$746*5+$B$748+YEAR($I$1))=P750),$G$753*$I$753,0)","v":4670},0,0,0,0,0,0,0,0,0,4670,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P753:AI753)","v":9340},{"$f":"IF((AJ753-AJ752)<0,0,(AJ753-AJ752))","v":2220}]
[]
["Windows"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year 1",2007]
["Repl. Year 2",2006]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B757-((YEAR($I$1))-B756)>0,(B757-((YEAR($I$1))-B756)),0)","v":12}]
["RUL 2 (years)",{"$f":"IF(B758-((YEAR($I$1))-B756)>0,(B758-((YEAR($I$1))-B756)),0)","v":11}]
["RUL 3 (years)",{"$f":"IF(B759-((YEAR($I$1))-B756)>0,(B759-((YEAR($I$1))-B756)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A755","v":"Windows"},null,null,null,null,null,null,null,null,null,null,{"$f":"A755","v":"Windows"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing 1 \"&A755","v":"Existing 1 Windows"},null,null,null,null,null,1,"LUMP SUM",32000,{"$f":"G765*I765","v":32000},280000,"KWH",{"$f":"IF(OR(ISERROR(B757+B756*(1-(Controls!$B$28))),(B757+B756*(1-(Controls!$B$28)))=0),\"\",IF((B757+B756*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$74=\"Tenant\",StartInput!$F$61,StartInput!$G$61)","v":0.15},{"$f":"IF($B$760=0,J765,0)","v":0},{"$f":"IF(OR(($B$760+YEAR($I$1))=P764,($B$756+$B$760+YEAR($I$1))=P764,($B$756*2+$B$760+YEAR($I$1))=P764,($B$756*3+$B$760+YEAR($I$1))=P764,($B$756*4+$B$760+YEAR($I$1))=P764,($B$756*5+$B$760+YEAR($I$1))=P764),$G$765*$I$765,0)","v":0},{"$f":"IF(OR(($B$760+YEAR($I$1))=Q764,($B$756+$B$760+YEAR($I$1))=Q764,($B$756*2+$B$760+YEAR($I$1))=Q764,($B$756*3+$B$760+YEAR($I$1))=Q764,($B$756*4+$B$760+YEAR($I$1))=Q764,($B$756*5+$B$760+YEAR($I$1))=Q764),$G$765*$I$765,0)","v":0},0,0,0,0,0,0,0,0,0,32000,0,0,0,0,0,0,0,0,{"$f":"SUM(P765:AI765)","v":32000}]
[{"$f":"\"Existing 2 \"&A755","v":"Existing 2 Windows"},null,null,null,null,null,1,{"$f":"H765","v":"LUMP SUM"},31000,{"$f":"G766*I766","v":31000},270000,{"$f":"L765","v":"KWH"},{"$f":"IF(OR(ISERROR(B758+B756*(1-(Controls!$B$28))),(B758+B756*(1-(Controls!$B$28)))=0),\"\",IF((B758+B756*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N765","v":0.15},{"$f":"IF($B$761=0,J766,0)","v":0},{"$f":"IF(OR(($B$761+YEAR($I$1))=P764,($B$756+$B$761+YEAR($I$1))=P764,($B$756*2+$B$761+YEAR($I$1))=P764,($B$756*3+$B$761+YEAR($I$1))=P764,($B$756*4+$B$761+YEAR($I$1))=P764,($B$756*5+$B$761+YEAR($I$1))=P764),$G$766*$I$766,0)","v":0},{"$f":"IF(OR(($B$761+YEAR($I$1))=Q764,($B$756+$B$761+YEAR($I$1))=Q764,($B$756*2+$B$761+YEAR($I$1))=Q764,($B$756*3+$B$761+YEAR($I$1))=Q764,($B$756*4+$B$761+YEAR($I$1))=Q764,($B$756*5+$B$761+YEAR($I$1))=Q764),$G$766*$I$766,0)","v":0},0,0,0,0,0,0,0,0,31000,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P766:AI766)","v":31000}]
[{"$f":"\"Existing 3 \"&A755","v":"Existing 3 Windows"},null,null,null,null,null,1,{"$f":"H765","v":"LUMP SUM"},30000,{"$f":"G767*I767","v":30000},260000,{"$f":"L765","v":"KWH"},{"$f":"IF(OR(ISERROR(B759+B756*(1-(Controls!$B$28))),(B759+B756*(1-(Controls!$B$28)))=0),\"\",IF((B759+B756*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N765","v":0.15},{"$f":"IF($B$762=0,J767,0)","v":30000},{"$f":"IF(OR(($B$762+YEAR($I$1))=P764,($B$756+$B$762+YEAR($I$1))=P764,($B$756*2+$B$762+YEAR($I$1))=P764,($B$756*3+$B$762+YEAR($I$1))=P764,($B$756*4+$B$762+YEAR($I$1))=P764,($B$756*5+$B$762+YEAR($I$1))=P764),$G$767*$I$767,0)","v":0},{"$f":"IF(OR(($B$762+YEAR($I$1))=Q764,($B$756+$B$762+YEAR($I$1))=Q764,($B$756*2+$B$762+YEAR($I$1))=Q764,($B$756*3+$B$762+YEAR($I$1))=Q764,($B$756*4+$B$762+YEAR($I$1))=Q764,($B$756*5+$B$762+YEAR($I$1))=Q764),$G$767*$I$767,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,30000,0,0,0,0,0,{"$f":"SUM(P767:AI767)","v":30000},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A755","v":"Standard Windows"},null,null,null,null,null,{"$f":"SUM(G765:G767)","v":3},{"$f":"H765","v":"LUMP SUM"},32000,{"$f":"G768*I768","v":96000},765000,{"$f":"L765","v":"KWH"},null,{"$f":"N765","v":0.15},{"$f":"IF($B$762=0,J768,0)","v":96000},{"$f":"IF(OR(($B$762+YEAR($I$1))=P764,($B$756+$B$762+YEAR($I$1))=P764,($B$756*2+$B$762+YEAR($I$1))=P764,($B$756*3+$B$762+YEAR($I$1))=P764,($B$756*4+$B$762+YEAR($I$1))=P764,($B$756*5+$B$762+YEAR($I$1))=P764),$G$768*$I$768,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,96000,0,0,0,0,0,{"$f":"SUM(P768:AI768)","v":96000},"Inc. Cost","Savings ($)","Payback"]
[{"$f":"\"Green Replacement \"&A755","v":"Green Replacement Windows"},null,null,null,null,null,{"$f":"SUM(G765:G767)","v":3},{"$f":"H768","v":"LUMP SUM"},39700,{"$f":"G769*I769","v":119100},600000,{"$f":"L765","v":"KWH"},null,{"$f":"N765","v":0.15},{"$f":"IF($B$762=0,J769,0)","v":119100},{"$f":"IF(OR(($B$762+YEAR($I$1))=P764,($B$756+$B$762+YEAR($I$1))=P764,($B$756*2+$B$762+YEAR($I$1))=P764,($B$756*3+$B$762+YEAR($I$1))=P764,($B$756*4+$B$762+YEAR($I$1))=P764,($B$756*5+$B$762+YEAR($I$1))=P764),$G$769*$I$769,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,119100,0,0,0,0,0,{"$f":"SUM(P769:AI769)","v":119100},{"$f":"IF((AJ769-AJ768)<0,0,(AJ769-AJ768))","v":23100},{"$f":"(K765*N765+K766*N766+K767*N767)-(K769*N769)","v":31500},{"$f":"AK769/AL769","v":0.73333333333333328},{"$f":"L765","v":"KWH"}]
[]
["Window Frames"]
["EUL (years):",12,null,"Comments:"]
["Repl. Year:",2001]
["RUL (years):",{"$f":"IF(B772-((YEAR(I1))-B773)>0,(B772-((YEAR(I1))-B773)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A771","v":"Window Frames"},null,null,null,null,null,null,null,null,null,null,{"$f":"A771","v":"Window Frames"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A771","v":"Existing Window Frames"},null,null,null,null,null,1,"LUMP SUM",14000,{"$f":"G777*I777","v":14000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B773+B772*(1-(Controls!$B$28))),(B773+B772*(1-(Controls!$B$28)))=0),\"\",IF((B773+B772*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$774=0,J777,0)","v":0},{"$f":"IF(OR(($B$774+YEAR($I$1))=P776,($B$772+$B$774+YEAR($I$1))=P776,($B$772*2+$B$774+YEAR($I$1))=P776,($B$772*3+$B$774+YEAR($I$1))=P776,($B$772*4+$B$774+YEAR($I$1))=P776,($B$772*5+$B$774+YEAR($I$1))=P776),$G$777*$I$777,0)","v":0},0,14000,0,0,0,0,0,0,0,0,0,0,0,14000,0,0,0,0,0,{"$f":"SUM(P777:AI777)","v":28000}]
[{"$f":"\"Standard \"&A771","v":"Standard Window Frames"},null,null,null,null,null,1,"LUMP SUM",14000,{"$f":"G778*I778","v":14000},null,null,null,null,{"$f":"IF($B$774=0,J778,0)","v":0},{"$f":"IF(OR(($B$774+YEAR($I$1))=P776,($B$772+$B$774+YEAR($I$1))=P776,($B$772*2+$B$774+YEAR($I$1))=P776,($B$772*3+$B$774+YEAR($I$1))=P776,($B$772*4+$B$774+YEAR($I$1))=P776,($B$772*5+$B$774+YEAR($I$1))=P776),$G$778*$I$778,0)","v":0},0,14000,0,0,0,0,0,0,0,0,0,0,0,14000,0,0,0,0,0,{"$f":"SUM(P778:AI778)","v":28000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A771","v":"Green Replacement Window Frames"},null,null,null,null,null,{"$f":"G778","v":1},{"$f":"H778","v":"LUMP SUM"},16000,{"$f":"G779*I779","v":16000},null,null,null,null,{"$f":"IF($B$774=0,J779,0)","v":0},{"$f":"IF(OR(($B$774+YEAR($I$1))=P776,($B$772+$B$774+YEAR($I$1))=P776,($B$772*2+$B$774+YEAR($I$1))=P776,($B$772*3+$B$774+YEAR($I$1))=P776,($B$772*4+$B$774+YEAR($I$1))=P776,($B$772*5+$B$774+YEAR($I$1))=P776),$G$779*$I$779,0)","v":0},0,16000,0,0,0,0,0,0,0,0,0,0,0,16000,0,0,0,0,0,{"$f":"SUM(P779:AI779)","v":32000},{"$f":"IF((AJ779-AJ778)<0,0,(AJ779-AJ778))","v":4000}]
[]
["Gutters/Downspouts"]
["EUL (years):",13,null,"Comments:"]
["Repl. Year:",2001]
["RUL (years):",{"$f":"IF(B782-((YEAR(I1))-B783)>0,(B782-((YEAR(I1))-B783)),0)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A781","v":"Gutters/Downspouts"},null,null,null,null,null,null,null,null,null,null,{"$f":"A781","v":"Gutters/Downspouts"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A781","v":"Existing Gutters/Downspouts"},null,null,null,null,null,1,"LUMP SUM",3500,{"$f":"G787*I787","v":3500},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B783+B782*(1-(Controls!$B$28))),(B783+B782*(1-(Controls!$B$28)))=0),\"\",IF((B783+B782*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$784=0,J787,0)","v":0},{"$f":"IF(OR(($B$784+YEAR($I$1))=P786,($B$782+$B$784+YEAR($I$1))=P786,($B$782*2+$B$784+YEAR($I$1))=P786,($B$782*3+$B$784+YEAR($I$1))=P786,($B$782*4+$B$784+YEAR($I$1))=P786,($B$782*5+$B$784+YEAR($I$1))=P786),$G$787*$I$787,0)","v":0},0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,3500,0,0,0,{"$f":"SUM(P787:AI787)","v":7000}]
[{"$f":"\"Standard \"&A781","v":"Standard Gutters/Downspouts"},null,null,null,null,null,1,"LUMP SUM",3500,{"$f":"G788*I788","v":3500},null,null,null,null,{"$f":"IF($B$784=0,J788,0)","v":0},{"$f":"IF(OR(($B$784+YEAR($I$1))=P786,($B$782+$B$784+YEAR($I$1))=P786,($B$782*2+$B$784+YEAR($I$1))=P786,($B$782*3+$B$784+YEAR($I$1))=P786,($B$782*4+$B$784+YEAR($I$1))=P786,($B$782*5+$B$784+YEAR($I$1))=P786),$G$788*$I$788,0)","v":0},0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,3500,0,0,0,{"$f":"SUM(P788:AI788)","v":7000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A781","v":"Green Replacement Gutters/Downspouts"},null,null,null,null,null,{"$f":"G788","v":1},{"$f":"H788","v":"LUMP SUM"},12500,{"$f":"G789*I789","v":12500},null,null,null,null,{"$f":"IF($B$784=0,J789,0)","v":0},{"$f":"IF(OR(($B$784+YEAR($I$1))=P786,($B$782+$B$784+YEAR($I$1))=P786,($B$782*2+$B$784+YEAR($I$1))=P786,($B$782*3+$B$784+YEAR($I$1))=P786,($B$782*4+$B$784+YEAR($I$1))=P786,($B$782*5+$B$784+YEAR($I$1))=P786),$G$789*$I$789,0)","v":0},0,0,12500,0,0,0,0,0,0,0,0,0,0,0,0,12500,0,0,0,{"$f":"SUM(P789:AI789)","v":25000},{"$f":"IF((AJ789-AJ788)<0,0,(AJ789-AJ788))","v":18000}]
[]
["Columns & Porches"]
["EUL (years):",14,null,"Comments:"]
["Repl. Year:",2001]
["RUL (years):",{"$f":"IF(B792-((YEAR(I1))-B793)>0,(B792-((YEAR(I1))-B793)),0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A791","v":"Columns & Porches"},null,null,null,null,null,null,null,null,null,null,{"$f":"A791","v":"Columns & Porches"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A791","v":"Existing Columns & Porches"},null,null,null,null,null,1,"LUMP SUM",2500,{"$f":"G797*I797","v":2500},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B793+B792*(1-(Controls!$B$28))),(B793+B792*(1-(Controls!$B$28)))=0),\"\",IF((B793+B792*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$794=0,J797,0)","v":0},{"$f":"IF(OR(($B$794+YEAR($I$1))=P796,($B$792+$B$794+YEAR($I$1))=P796,($B$792*2+$B$794+YEAR($I$1))=P796,($B$792*3+$B$794+YEAR($I$1))=P796,($B$792*4+$B$794+YEAR($I$1))=P796,($B$792*5+$B$794+YEAR($I$1))=P796),$G$797*$I$797,0)","v":0},0,0,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,0,{"$f":"SUM(P797:AI797)","v":5000}]
[{"$f":"\"Standard \"&A791","v":"Standard Columns & Porches"},null,null,null,null,null,1,"LUMP SUM",2500,{"$f":"G798*I798","v":2500},null,null,null,null,{"$f":"IF($B$794=0,J798,0)","v":0},{"$f":"IF(OR(($B$794+YEAR($I$1))=P796,($B$792+$B$794+YEAR($I$1))=P796,($B$792*2+$B$794+YEAR($I$1))=P796,($B$792*3+$B$794+YEAR($I$1))=P796,($B$792*4+$B$794+YEAR($I$1))=P796,($B$792*5+$B$794+YEAR($I$1))=P796),$G$798*$I$798,0)","v":0},0,0,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,0,{"$f":"SUM(P798:AI798)","v":5000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A791","v":"Green Replacement Columns & Porches"},null,null,null,null,null,{"$f":"G798","v":1},{"$f":"H798","v":"LUMP SUM"},2800,{"$f":"G799*I799","v":2800},null,null,null,null,{"$f":"IF($B$794=0,J799,0)","v":0},{"$f":"IF(OR(($B$794+YEAR($I$1))=P796,($B$792+$B$794+YEAR($I$1))=P796,($B$792*2+$B$794+YEAR($I$1))=P796,($B$792*3+$B$794+YEAR($I$1))=P796,($B$792*4+$B$794+YEAR($I$1))=P796,($B$792*5+$B$794+YEAR($I$1))=P796),$G$799*$I$799,0)","v":0},0,0,0,2800,0,0,0,0,0,0,0,0,0,0,0,0,0,2800,0,{"$f":"SUM(P799:AI799)","v":5600},{"$f":"IF((AJ799-AJ798)<0,0,(AJ799-AJ798))","v":600}]
[]
["Decks & Patios"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year:",2001]
["RUL (years):",{"$f":"IF(B802-((YEAR(I1))-B803)>0,(B802-((YEAR(I1))-B803)),0)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A801","v":"Decks & Patios"},null,null,null,null,null,null,null,null,null,null,{"$f":"A801","v":"Decks & Patios"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A801","v":"Existing Decks & Patios"},null,null,null,null,null,1,"LUMP SUM",1445,{"$f":"G807*I807","v":1445},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B803+B802*(1-(Controls!$B$28))),(B803+B802*(1-(Controls!$B$28)))=0),\"\",IF((B803+B802*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$804=0,J807,0)","v":0},{"$f":"IF(OR(($B$804+YEAR($I$1))=P806,($B$802+$B$804+YEAR($I$1))=P806,($B$802*2+$B$804+YEAR($I$1))=P806,($B$802*3+$B$804+YEAR($I$1))=P806,($B$802*4+$B$804+YEAR($I$1))=P806,($B$802*5+$B$804+YEAR($I$1))=P806),$G$807*$I$807,0)","v":0},0,0,0,0,1445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P807:AI807)","v":1445}]
[{"$f":"\"Standard \"&A801","v":"Standard Decks & Patios"},null,null,null,null,null,1,"LUMP SUM",1445,{"$f":"G808*I808","v":1445},null,null,null,null,{"$f":"IF($B$804=0,J808,0)","v":0},{"$f":"IF(OR(($B$804+YEAR($I$1))=P806,($B$802+$B$804+YEAR($I$1))=P806,($B$802*2+$B$804+YEAR($I$1))=P806,($B$802*3+$B$804+YEAR($I$1))=P806,($B$802*4+$B$804+YEAR($I$1))=P806,($B$802*5+$B$804+YEAR($I$1))=P806),$G$808*$I$808,0)","v":0},0,0,0,0,1445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P808:AI808)","v":1445},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A801","v":"Green Replacement Decks & Patios"},null,null,null,null,null,{"$f":"G808","v":1},{"$f":"H808","v":"LUMP SUM"},1556,{"$f":"G809*I809","v":1556},null,null,null,null,{"$f":"IF($B$804=0,J809,0)","v":0},{"$f":"IF(OR(($B$804+YEAR($I$1))=P806,($B$802+$B$804+YEAR($I$1))=P806,($B$802*2+$B$804+YEAR($I$1))=P806,($B$802*3+$B$804+YEAR($I$1))=P806,($B$802*4+$B$804+YEAR($I$1))=P806,($B$802*5+$B$804+YEAR($I$1))=P806),$G$809*$I$809,0)","v":0},0,0,0,0,1556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P809:AI809)","v":1556},{"$f":"IF((AJ809-AJ808)<0,0,(AJ809-AJ808))","v":111}]
[]
["Patio/Unit Fencing"]
["EUL (years):",16,null,"Comments:"]
["Repl. Year:",2001]
["RUL (years):",{"$f":"IF(B812-((YEAR(I1))-B813)>0,(B812-((YEAR(I1))-B813)),0)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A811","v":"Patio/Unit Fencing"},null,null,null,null,null,null,null,null,null,null,{"$f":"A811","v":"Patio/Unit Fencing"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A811","v":"Existing Patio/Unit Fencing"},null,null,null,null,null,5000,"per linear ft.",2.4,{"$f":"G817*I817","v":12000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B813+B812*(1-(Controls!$B$28))),(B813+B812*(1-(Controls!$B$28)))=0),\"\",IF((B813+B812*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$814=0,J817,0)","v":0},{"$f":"IF(OR(($B$814+YEAR($I$1))=P816,($B$812+$B$814+YEAR($I$1))=P816,($B$812*2+$B$814+YEAR($I$1))=P816,($B$812*3+$B$814+YEAR($I$1))=P816,($B$812*4+$B$814+YEAR($I$1))=P816,($B$812*5+$B$814+YEAR($I$1))=P816),$G$817*$I$817,0)","v":0},0,0,0,0,0,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P817:AI817)","v":12000}]
[{"$f":"\"Standard \"&A811","v":"Standard Patio/Unit Fencing"},null,null,null,null,null,5000,"per linear ft.",2.4,{"$f":"G818*I818","v":12000},null,null,null,null,{"$f":"IF($B$814=0,J818,0)","v":0},{"$f":"IF(OR(($B$814+YEAR($I$1))=P816,($B$812+$B$814+YEAR($I$1))=P816,($B$812*2+$B$814+YEAR($I$1))=P816,($B$812*3+$B$814+YEAR($I$1))=P816,($B$812*4+$B$814+YEAR($I$1))=P816,($B$812*5+$B$814+YEAR($I$1))=P816),$G$818*$I$818,0)","v":0},0,0,0,0,0,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P818:AI818)","v":12000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A811","v":"Green Replacement Patio/Unit Fencing"},null,null,null,null,null,{"$f":"G818","v":5000},{"$f":"H818","v":"per linear ft."},2,{"$f":"G819*I819","v":10000},null,null,null,null,{"$f":"IF($B$814=0,J819,0)","v":0},{"$f":"IF(OR(($B$814+YEAR($I$1))=P816,($B$812+$B$814+YEAR($I$1))=P816,($B$812*2+$B$814+YEAR($I$1))=P816,($B$812*3+$B$814+YEAR($I$1))=P816,($B$812*4+$B$814+YEAR($I$1))=P816,($B$812*5+$B$814+YEAR($I$1))=P816),$G$819*$I$819,0)","v":0},0,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P819:AI819)","v":10000},{"$f":"IF((AJ819-AJ818)<0,0,(AJ819-AJ818))","v":0}]
[]
["Exterior Lighting"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year 1",2007]
["Repl. Year 2",2006]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B823-((YEAR($I$1))-B822)>0,(B823-((YEAR($I$1))-B822)),0)","v":12}]
["RUL 2 (years)",{"$f":"IF(B824-((YEAR($I$1))-B822)>0,(B824-((YEAR($I$1))-B822)),0)","v":11}]
["RUL 3 (years)",{"$f":"IF(B825-((YEAR($I$1))-B822)>0,(B825-((YEAR($I$1))-B822)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A821","v":"Exterior Lighting"},null,null,null,null,null,null,null,null,null,null,{"$f":"A821","v":"Exterior Lighting"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing 1 \"&A821","v":"Existing 1 Exterior Lighting"},null,null,null,null,null,1,"LUMP SUM",35000,{"$f":"G831*I831","v":35000},100000,"KWH",{"$f":"IF(OR(ISERROR(B823+B822*(1-(Controls!$B$28))),(B823+B822*(1-(Controls!$B$28)))=0),\"\",IF((B823+B822*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$74=\"Tenant\",StartInput!$F$61,StartInput!$G$61)","v":0.15},{"$f":"IF($B$826=0,J831,0)","v":0},{"$f":"IF(OR(($B$826+YEAR($I$1))=P830,($B$822+$B$826+YEAR($I$1))=P830,($B$822*2+$B$826+YEAR($I$1))=P830,($B$822*3+$B$826+YEAR($I$1))=P830,($B$822*4+$B$826+YEAR($I$1))=P830,($B$822*5+$B$826+YEAR($I$1))=P830),$G$831*$I$831,0)","v":0},{"$f":"IF(OR(($B$826+YEAR($I$1))=Q830,($B$822+$B$826+YEAR($I$1))=Q830,($B$822*2+$B$826+YEAR($I$1))=Q830,($B$822*3+$B$826+YEAR($I$1))=Q830,($B$822*4+$B$826+YEAR($I$1))=Q830,($B$822*5+$B$826+YEAR($I$1))=Q830),$G$831*$I$831,0)","v":0},0,0,0,0,0,0,0,0,0,35000,0,0,0,0,0,0,0,0,{"$f":"SUM(P831:AI831)","v":35000}]
[{"$f":"\"Existing 1 \"&A821","v":"Existing 1 Exterior Lighting"},null,null,null,null,null,1,{"$f":"H831","v":"LUMP SUM"},34000,{"$f":"G832*I832","v":34000},100000,{"$f":"L831","v":"KWH"},{"$f":"IF(OR(ISERROR(B824+B822*(1-(Controls!$B$28))),(B824+B822*(1-(Controls!$B$28)))=0),\"\",IF((B824+B822*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N831","v":0.15},{"$f":"IF($B$827=0,J832,0)","v":0},{"$f":"IF(OR(($B$827+YEAR($I$1))=P830,($B$822+$B$827+YEAR($I$1))=P830,($B$822*2+$B$827+YEAR($I$1))=P830,($B$822*3+$B$827+YEAR($I$1))=P830,($B$822*4+$B$827+YEAR($I$1))=P830,($B$822*5+$B$827+YEAR($I$1))=P830),$G$832*$I$832,0)","v":0},{"$f":"IF(OR(($B$827+YEAR($I$1))=Q830,($B$822+$B$827+YEAR($I$1))=Q830,($B$822*2+$B$827+YEAR($I$1))=Q830,($B$822*3+$B$827+YEAR($I$1))=Q830,($B$822*4+$B$827+YEAR($I$1))=Q830,($B$822*5+$B$827+YEAR($I$1))=Q830),$G$832*$I$832,0)","v":0},0,0,0,0,0,0,0,0,34000,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P832:AI832)","v":34000}]
[{"$f":"\"Existing 3 \"&A821","v":"Existing 3 Exterior Lighting"},null,null,null,null,null,1,{"$f":"H831","v":"LUMP SUM"},33000,{"$f":"G833*I833","v":33000},50000,{"$f":"L831","v":"KWH"},{"$f":"IF(OR(ISERROR(B825+B822*(1-(Controls!$B$28))),(B825+B822*(1-(Controls!$B$28)))=0),\"\",IF((B825+B822*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N831","v":0.15},{"$f":"IF($B$828=0,J833,0)","v":33000},{"$f":"IF(OR(($B$828+YEAR($I$1))=P830,($B$822+$B$828+YEAR($I$1))=P830,($B$822*2+$B$828+YEAR($I$1))=P830,($B$822*3+$B$828+YEAR($I$1))=P830,($B$822*4+$B$828+YEAR($I$1))=P830,($B$822*5+$B$828+YEAR($I$1))=P830),$G$833*$I$833,0)","v":0},{"$f":"IF(OR(($B$828+YEAR($I$1))=Q830,($B$822+$B$828+YEAR($I$1))=Q830,($B$822*2+$B$828+YEAR($I$1))=Q830,($B$822*3+$B$828+YEAR($I$1))=Q830,($B$822*4+$B$828+YEAR($I$1))=Q830,($B$822*5+$B$828+YEAR($I$1))=Q830),$G$833*$I$833,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,33000,0,0,0,0,0,{"$f":"SUM(P833:AI833)","v":33000},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A821","v":"Standard Exterior Lighting"},null,null,null,null,null,{"$f":"SUM(G831:G833)","v":3},{"$f":"H831","v":"LUMP SUM"},35000,{"$f":"G834*I834","v":105000},240000,{"$f":"L831","v":"KWH"},null,{"$f":"N831","v":0.15},{"$f":"IF($B$828=0,J834,0)","v":105000},{"$f":"IF(OR(($B$828+YEAR($I$1))=P830,($B$822+$B$828+YEAR($I$1))=P830,($B$822*2+$B$828+YEAR($I$1))=P830,($B$822*3+$B$828+YEAR($I$1))=P830,($B$822*4+$B$828+YEAR($I$1))=P830,($B$822*5+$B$828+YEAR($I$1))=P830),$G$834*$I$834,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,105000,0,0,0,0,0,{"$f":"SUM(P834:AI834)","v":105000},"Inc. Cost","Savings ($)","Payback"]
[{"$f":"\"Green Replacement \"&A821","v":"Green Replacement Exterior Lighting"},null,null,null,null,null,{"$f":"SUM(G831:G833)","v":3},{"$f":"H831","v":"LUMP SUM"},45000,{"$f":"G835*I835","v":135000},123000,{"$f":"L831","v":"KWH"},null,{"$f":"N831","v":0.15},{"$f":"IF($B$828=0,J835,0)","v":135000},{"$f":"IF(OR(($B$828+YEAR($I$1))=P830,($B$822+$B$828+YEAR($I$1))=P830,($B$822*2+$B$828+YEAR($I$1))=P830,($B$822*3+$B$828+YEAR($I$1))=P830,($B$822*4+$B$828+YEAR($I$1))=P830,($B$822*5+$B$828+YEAR($I$1))=P830),$G$835*$I$835,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,135000,0,0,0,0,0,{"$f":"SUM(P835:AI835)","v":135000},{"$f":"IF((AJ835-AJ834)<0,0,(AJ835-AJ834))","v":30000},{"$f":"(K831*N831+K832*N832+K833*N833)-(K835*N835)","v":19050},{"$f":"AK835/AL835","v":1.5748031496062993},"KWH"]
[]
["Exterior-Other 1 (Specify)"]
["EUL (years):",18,null,"Comments:"]
["Repl. Year:",2001]
["RUL (years):",{"$f":"IF(B838-((YEAR(I1))-B839)>0,(B838-((YEAR(I1))-B839)),0)","v":9},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A837","v":"Exterior-Other 1 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A837","v":"Exterior-Other 1 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A837","v":"Existing Exterior-Other 1 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G843*I843","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B839+B838*(1-(Controls!$B$28))),(B839+B838*(1-(Controls!$B$28)))=0),\"\",IF((B839+B838*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$840=0,J843,0)","v":0},{"$f":"IF(OR(($B$840+YEAR($I$1))=P842,($B$838+$B$840+YEAR($I$1))=P842,($B$838*2+$B$840+YEAR($I$1))=P842,($B$838*3+$B$840+YEAR($I$1))=P842,($B$838*4+$B$840+YEAR($I$1))=P842,($B$838*5+$B$840+YEAR($I$1))=P842),$G$843*$I$843,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P843:AI843)","v":0}]
[{"$f":"\"Standard \"&A837","v":"Standard Exterior-Other 1 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G844*I844","v":0},null,null,null,null,{"$f":"IF($B$840=0,J844,0)","v":0},{"$f":"IF(OR(($B$840+YEAR($I$1))=P842,($B$838+$B$840+YEAR($I$1))=P842,($B$838*2+$B$840+YEAR($I$1))=P842,($B$838*3+$B$840+YEAR($I$1))=P842,($B$838*4+$B$840+YEAR($I$1))=P842,($B$838*5+$B$840+YEAR($I$1))=P842),$G$844*$I$844,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P844:AI844)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A837","v":"Green Replacement Exterior-Other 1 (Specify)"},null,null,null,null,null,{"$f":"G844","v":0},{"$f":"H844","v":0},0,{"$f":"G845*I845","v":0},null,null,null,null,{"$f":"IF($B$840=0,J845,0)","v":0},{"$f":"IF(OR(($B$840+YEAR($I$1))=P842,($B$838+$B$840+YEAR($I$1))=P842,($B$838*2+$B$840+YEAR($I$1))=P842,($B$838*3+$B$840+YEAR($I$1))=P842,($B$838*4+$B$840+YEAR($I$1))=P842,($B$838*5+$B$840+YEAR($I$1))=P842),$G$845*$I$845,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P845:AI845)","v":0},{"$f":"IF((AJ845-AJ844)<0,0,(AJ845-AJ844))","v":0}]
[]
["Exterior-Other 2 (Specify)"]
["EUL (years):",19,null,"Comments:"]
["Repl. Year:",2001]
["RUL (years):",{"$f":"IF(B848-((YEAR(I1))-B849)>0,(B848-((YEAR(I1))-B849)),0)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A847","v":"Exterior-Other 2 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A847","v":"Exterior-Other 2 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A847","v":"Existing Exterior-Other 2 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G853*I853","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B849+B848*(1-(Controls!$B$28))),(B849+B848*(1-(Controls!$B$28)))=0),\"\",IF((B849+B848*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$850=0,J853,0)","v":0},{"$f":"IF(OR(($B$850+YEAR($I$1))=P852,($B$848+$B$850+YEAR($I$1))=P852,($B$848*2+$B$850+YEAR($I$1))=P852,($B$848*3+$B$850+YEAR($I$1))=P852,($B$848*4+$B$850+YEAR($I$1))=P852,($B$848*5+$B$850+YEAR($I$1))=P852),$G$853*$I$853,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P853:AI853)","v":0}]
[{"$f":"\"Standard \"&A847","v":"Standard Exterior-Other 2 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G854*I854","v":0},null,null,null,null,{"$f":"IF($B$850=0,J854,0)","v":0},{"$f":"IF(OR(($B$850+YEAR($I$1))=P852,($B$848+$B$850+YEAR($I$1))=P852,($B$848*2+$B$850+YEAR($I$1))=P852,($B$848*3+$B$850+YEAR($I$1))=P852,($B$848*4+$B$850+YEAR($I$1))=P852,($B$848*5+$B$850+YEAR($I$1))=P852),$G$854*$I$854,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P854:AI854)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A847","v":"Green Replacement Exterior-Other 2 (Specify)"},null,null,null,null,null,{"$f":"G854","v":0},{"$f":"H854","v":0},0,{"$f":"G855*I855","v":0},null,null,null,null,{"$f":"IF($B$850=0,J855,0)","v":0},{"$f":"IF(OR(($B$850+YEAR($I$1))=P852,($B$848+$B$850+YEAR($I$1))=P852,($B$848*2+$B$850+YEAR($I$1))=P852,($B$848*3+$B$850+YEAR($I$1))=P852,($B$848*4+$B$850+YEAR($I$1))=P852,($B$848*5+$B$850+YEAR($I$1))=P852),$G$855*$I$855,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P855:AI855)","v":0},{"$f":"IF((AJ855-AJ854)<0,0,(AJ855-AJ854))","v":0}]
[]
["Exterior-Other 3 (Specify)"]
["EUL (years):",20,null,"Comments:"]
["Repl. Year:",2001]
["RUL (years):",{"$f":"IF(B858-((YEAR(I1))-B859)>0,(B858-((YEAR(I1))-B859)),0)","v":11},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A857","v":"Exterior-Other 3 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A857","v":"Exterior-Other 3 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A857","v":"Existing Exterior-Other 3 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G863*I863","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B859+B858*(1-(Controls!$B$28))),(B859+B858*(1-(Controls!$B$28)))=0),\"\",IF((B859+B858*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$860=0,J863,0)","v":0},{"$f":"IF(OR(($B$860+YEAR($I$1))=P862,($B$858+$B$860+YEAR($I$1))=P862,($B$858*2+$B$860+YEAR($I$1))=P862,($B$858*3+$B$860+YEAR($I$1))=P862,($B$858*4+$B$860+YEAR($I$1))=P862,($B$858*5+$B$860+YEAR($I$1))=P862),$G$863*$I$863,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P863:AI863)","v":0}]
[{"$f":"\"Standard \"&A857","v":"Standard Exterior-Other 3 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G864*I864","v":0},null,null,null,null,{"$f":"IF($B$860=0,J864,0)","v":0},{"$f":"IF(OR(($B$860+YEAR($I$1))=P862,($B$858+$B$860+YEAR($I$1))=P862,($B$858*2+$B$860+YEAR($I$1))=P862,($B$858*3+$B$860+YEAR($I$1))=P862,($B$858*4+$B$860+YEAR($I$1))=P862,($B$858*5+$B$860+YEAR($I$1))=P862),$G$864*$I$864,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P864:AI864)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A857","v":"Green Replacement Exterior-Other 3 (Specify)"},null,null,null,null,null,{"$f":"G864","v":0},{"$f":"H864","v":0},0,{"$f":"G865*I865","v":0},null,null,null,null,{"$f":"IF($B$860=0,J865,0)","v":0},{"$f":"IF(OR(($B$860+YEAR($I$1))=P862,($B$858+$B$860+YEAR($I$1))=P862,($B$858*2+$B$860+YEAR($I$1))=P862,($B$858*3+$B$860+YEAR($I$1))=P862,($B$858*4+$B$860+YEAR($I$1))=P862,($B$858*5+$B$860+YEAR($I$1))=P862),$G$865*$I$865,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P865:AI865)","v":0},{"$f":"IF((AJ865-AJ864)<0,0,(AJ865-AJ864))","v":0}]
[]
["Exterior-Other 4 (Specify)"]
["EUL (years):",8,null,"Comments:"]
["Repl. Year:",2002]
["RUL (years):",{"$f":"IF(B868-((YEAR(I1))-B869)>0,(B868-((YEAR(I1))-B869)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A867","v":"Exterior-Other 4 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A867","v":"Exterior-Other 4 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A867","v":"Existing Exterior-Other 4 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G873*I873","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B869+B868*(1-(Controls!$B$28))),(B869+B868*(1-(Controls!$B$28)))=0),\"\",IF((B869+B868*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$870=0,J873,0)","v":0},{"$f":"IF(OR(($B$870+YEAR($I$1))=P872,($B$868+$B$870+YEAR($I$1))=P872,($B$868*2+$B$870+YEAR($I$1))=P872,($B$868*3+$B$870+YEAR($I$1))=P872,($B$868*4+$B$870+YEAR($I$1))=P872,($B$868*5+$B$870+YEAR($I$1))=P872),$G$873*$I$873,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P873:AI873)","v":0}]
[{"$f":"\"Standard \"&A867","v":"Standard Exterior-Other 4 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G874*I874","v":0},null,null,null,null,{"$f":"IF($B$870=0,J874,0)","v":0},{"$f":"IF(OR(($B$870+YEAR($I$1))=P872,($B$868+$B$870+YEAR($I$1))=P872,($B$868*2+$B$870+YEAR($I$1))=P872,($B$868*3+$B$870+YEAR($I$1))=P872,($B$868*4+$B$870+YEAR($I$1))=P872,($B$868*5+$B$870+YEAR($I$1))=P872),$G$874*$I$874,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P874:AI874)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A867","v":"Green Replacement Exterior-Other 4 (Specify)"},null,null,null,null,null,{"$f":"G874","v":0},{"$f":"H874","v":0},0,{"$f":"G875*I875","v":0},null,null,null,null,{"$f":"IF($B$870=0,J875,0)","v":0},{"$f":"IF(OR(($B$870+YEAR($I$1))=P872,($B$868+$B$870+YEAR($I$1))=P872,($B$868*2+$B$870+YEAR($I$1))=P872,($B$868*3+$B$870+YEAR($I$1))=P872,($B$868*4+$B$870+YEAR($I$1))=P872,($B$868*5+$B$870+YEAR($I$1))=P872),$G$875*$I$875,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P875:AI875)","v":0},{"$f":"IF((AJ875-AJ874)<0,0,(AJ875-AJ874))","v":0}]
[]
["Exterior-Other 5 (Specify)"]
["EUL (years):",9,null,"Comments:"]
["Repl. Year:",2002]
["RUL (years):",{"$f":"IF(B878-((YEAR(I1))-B879)>0,(B878-((YEAR(I1))-B879)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A877","v":"Exterior-Other 5 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A877","v":"Exterior-Other 5 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A877","v":"Existing Exterior-Other 5 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G883*I883","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B879+B878*(1-(Controls!$B$28))),(B879+B878*(1-(Controls!$B$28)))=0),\"\",IF((B879+B878*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$880=0,J883,0)","v":0},{"$f":"IF(OR(($B$880+YEAR($I$1))=P882,($B$878+$B$880+YEAR($I$1))=P882,($B$878*2+$B$880+YEAR($I$1))=P882,($B$878*3+$B$880+YEAR($I$1))=P882,($B$878*4+$B$880+YEAR($I$1))=P882,($B$878*5+$B$880+YEAR($I$1))=P882),$G$883*$I$883,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P883:AI883)","v":0}]
[{"$f":"\"Standard \"&A877","v":"Standard Exterior-Other 5 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G884*I884","v":0},null,null,null,null,{"$f":"IF($B$880=0,J884,0)","v":0},{"$f":"IF(OR(($B$880+YEAR($I$1))=P882,($B$878+$B$880+YEAR($I$1))=P882,($B$878*2+$B$880+YEAR($I$1))=P882,($B$878*3+$B$880+YEAR($I$1))=P882,($B$878*4+$B$880+YEAR($I$1))=P882,($B$878*5+$B$880+YEAR($I$1))=P882),$G$884*$I$884,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P884:AI884)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A877","v":"Green Replacement Exterior-Other 5 (Specify)"},null,null,null,null,null,{"$f":"G884","v":0},{"$f":"H884","v":0},0,{"$f":"G885*I885","v":0},null,null,null,null,{"$f":"IF($B$880=0,J885,0)","v":0},{"$f":"IF(OR(($B$880+YEAR($I$1))=P882,($B$878+$B$880+YEAR($I$1))=P882,($B$878*2+$B$880+YEAR($I$1))=P882,($B$878*3+$B$880+YEAR($I$1))=P882,($B$878*4+$B$880+YEAR($I$1))=P882,($B$878*5+$B$880+YEAR($I$1))=P882),$G$885*$I$885,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P885:AI885)","v":0},{"$f":"IF((AJ885-AJ884)<0,0,(AJ885-AJ884))","v":0}]
[]
["Exterior-Other 6 (Specify)"]
["EUL (years):",10,null,"Comments:"]
["Repl. Year:",2002]
["RUL (years):",{"$f":"IF(B888-((YEAR(I1))-B889)>0,(B888-((YEAR(I1))-B889)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A887","v":"Exterior-Other 6 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A887","v":"Exterior-Other 6 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A887","v":"Existing Exterior-Other 6 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G893*I893","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B889+B888*(1-(Controls!$B$28))),(B889+B888*(1-(Controls!$B$28)))=0),\"\",IF((B889+B888*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$890=0,J893,0)","v":0},{"$f":"IF(OR(($B$890+YEAR($I$1))=P892,($B$888+$B$890+YEAR($I$1))=P892,($B$888*2+$B$890+YEAR($I$1))=P892,($B$888*3+$B$890+YEAR($I$1))=P892,($B$888*4+$B$890+YEAR($I$1))=P892,($B$888*5+$B$890+YEAR($I$1))=P892),$G$893*$I$893,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P893:AI893)","v":0}]
[{"$f":"\"Standard \"&A887","v":"Standard Exterior-Other 6 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G894*I894","v":0},null,null,null,null,{"$f":"IF($B$890=0,J894,0)","v":0},{"$f":"IF(OR(($B$890+YEAR($I$1))=P892,($B$888+$B$890+YEAR($I$1))=P892,($B$888*2+$B$890+YEAR($I$1))=P892,($B$888*3+$B$890+YEAR($I$1))=P892,($B$888*4+$B$890+YEAR($I$1))=P892,($B$888*5+$B$890+YEAR($I$1))=P892),$G$894*$I$894,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P894:AI894)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A887","v":"Green Replacement Exterior-Other 6 (Specify)"},null,null,null,null,null,{"$f":"G894","v":0},{"$f":"H894","v":0},0,{"$f":"G895*I895","v":0},null,null,null,null,{"$f":"IF($B$890=0,J895,0)","v":0},{"$f":"IF(OR(($B$890+YEAR($I$1))=P892,($B$888+$B$890+YEAR($I$1))=P892,($B$888*2+$B$890+YEAR($I$1))=P892,($B$888*3+$B$890+YEAR($I$1))=P892,($B$888*4+$B$890+YEAR($I$1))=P892,($B$888*5+$B$890+YEAR($I$1))=P892),$G$895*$I$895,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P895:AI895)","v":0},{"$f":"IF((AJ895-AJ894)<0,0,(AJ895-AJ894))","v":0}]
[]
["Exterior-Other 7 (Specify)"]
["EUL (years):",11,null,"Comments:"]
["Repl. Year:",2002]
["RUL (years):",{"$f":"IF(B898-((YEAR(I1))-B899)>0,(B898-((YEAR(I1))-B899)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A897","v":"Exterior-Other 7 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A897","v":"Exterior-Other 7 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A897","v":"Existing Exterior-Other 7 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G903*I903","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B899+B898*(1-(Controls!$B$28))),(B899+B898*(1-(Controls!$B$28)))=0),\"\",IF((B899+B898*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$900=0,J903,0)","v":0},{"$f":"IF(OR(($B$900+YEAR($I$1))=P902,($B$898+$B$900+YEAR($I$1))=P902,($B$898*2+$B$900+YEAR($I$1))=P902,($B$898*3+$B$900+YEAR($I$1))=P902,($B$898*4+$B$900+YEAR($I$1))=P902,($B$898*5+$B$900+YEAR($I$1))=P902),$G$903*$I$903,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P903:AI903)","v":0}]
[{"$f":"\"Standard \"&A897","v":"Standard Exterior-Other 7 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G904*I904","v":0},null,null,null,null,{"$f":"IF($B$900=0,J904,0)","v":0},{"$f":"IF(OR(($B$900+YEAR($I$1))=P902,($B$898+$B$900+YEAR($I$1))=P902,($B$898*2+$B$900+YEAR($I$1))=P902,($B$898*3+$B$900+YEAR($I$1))=P902,($B$898*4+$B$900+YEAR($I$1))=P902,($B$898*5+$B$900+YEAR($I$1))=P902),$G$904*$I$904,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P904:AI904)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A897","v":"Green Replacement Exterior-Other 7 (Specify)"},null,null,null,null,null,{"$f":"G904","v":0},{"$f":"H904","v":0},0,{"$f":"G905*I905","v":0},null,null,null,null,{"$f":"IF($B$900=0,J905,0)","v":0},{"$f":"IF(OR(($B$900+YEAR($I$1))=P902,($B$898+$B$900+YEAR($I$1))=P902,($B$898*2+$B$900+YEAR($I$1))=P902,($B$898*3+$B$900+YEAR($I$1))=P902,($B$898*4+$B$900+YEAR($I$1))=P902,($B$898*5+$B$900+YEAR($I$1))=P902),$G$905*$I$905,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P905:AI905)","v":0},{"$f":"IF((AJ905-AJ904)<0,0,(AJ905-AJ904))","v":0}]
[]
["Exterior-Other 8 (Specify)"]
["EUL (years):",12,null,"Comments:"]
["Repl. Year:",2002]
["RUL (years):",{"$f":"IF(B908-((YEAR(I1))-B909)>0,(B908-((YEAR(I1))-B909)),0)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A907","v":"Exterior-Other 8 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A907","v":"Exterior-Other 8 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A907","v":"Existing Exterior-Other 8 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G913*I913","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B909+B908*(1-(Controls!$B$28))),(B909+B908*(1-(Controls!$B$28)))=0),\"\",IF((B909+B908*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$910=0,J913,0)","v":0},{"$f":"IF(OR(($B$910+YEAR($I$1))=P912,($B$908+$B$910+YEAR($I$1))=P912,($B$908*2+$B$910+YEAR($I$1))=P912,($B$908*3+$B$910+YEAR($I$1))=P912,($B$908*4+$B$910+YEAR($I$1))=P912,($B$908*5+$B$910+YEAR($I$1))=P912),$G$913*$I$913,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P913:AI913)","v":0}]
[{"$f":"\"Standard \"&A907","v":"Standard Exterior-Other 8 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G914*I914","v":0},null,null,null,null,{"$f":"IF($B$910=0,J914,0)","v":0},{"$f":"IF(OR(($B$910+YEAR($I$1))=P912,($B$908+$B$910+YEAR($I$1))=P912,($B$908*2+$B$910+YEAR($I$1))=P912,($B$908*3+$B$910+YEAR($I$1))=P912,($B$908*4+$B$910+YEAR($I$1))=P912,($B$908*5+$B$910+YEAR($I$1))=P912),$G$914*$I$914,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P914:AI914)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A907","v":"Green Replacement Exterior-Other 8 (Specify)"},null,null,null,null,null,{"$f":"G914","v":0},{"$f":"H914","v":0},0,{"$f":"G915*I915","v":0},null,null,null,null,{"$f":"IF($B$910=0,J915,0)","v":0},{"$f":"IF(OR(($B$910+YEAR($I$1))=P912,($B$908+$B$910+YEAR($I$1))=P912,($B$908*2+$B$910+YEAR($I$1))=P912,($B$908*3+$B$910+YEAR($I$1))=P912,($B$908*4+$B$910+YEAR($I$1))=P912,($B$908*5+$B$910+YEAR($I$1))=P912),$G$915*$I$915,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P915:AI915)","v":0},{"$f":"IF((AJ915-AJ914)<0,0,(AJ915-AJ914))","v":0}]
[]
["Exterior-Other 9 (Specify)"]
["EUL (years):",13,null,"Comments:"]
["Repl. Year:",2002]
["RUL (years):",{"$f":"IF(B918-((YEAR(I1))-B919)>0,(B918-((YEAR(I1))-B919)),0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A917","v":"Exterior-Other 9 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A917","v":"Exterior-Other 9 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A917","v":"Existing Exterior-Other 9 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G923*I923","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B919+B918*(1-(Controls!$B$28))),(B919+B918*(1-(Controls!$B$28)))=0),\"\",IF((B919+B918*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$920=0,J923,0)","v":0},{"$f":"IF(OR(($B$920+YEAR($I$1))=P922,($B$918+$B$920+YEAR($I$1))=P922,($B$918*2+$B$920+YEAR($I$1))=P922,($B$918*3+$B$920+YEAR($I$1))=P922,($B$918*4+$B$920+YEAR($I$1))=P922,($B$918*5+$B$920+YEAR($I$1))=P922),$G$923*$I$923,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P923:AI923)","v":0}]
[{"$f":"\"Standard \"&A917","v":"Standard Exterior-Other 9 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G924*I924","v":0},null,null,null,null,{"$f":"IF($B$920=0,J924,0)","v":0},{"$f":"IF(OR(($B$920+YEAR($I$1))=P922,($B$918+$B$920+YEAR($I$1))=P922,($B$918*2+$B$920+YEAR($I$1))=P922,($B$918*3+$B$920+YEAR($I$1))=P922,($B$918*4+$B$920+YEAR($I$1))=P922,($B$918*5+$B$920+YEAR($I$1))=P922),$G$924*$I$924,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P924:AI924)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A917","v":"Green Replacement Exterior-Other 9 (Specify)"},null,null,null,null,null,{"$f":"G924","v":0},{"$f":"H924","v":0},0,{"$f":"G925*I925","v":0},null,null,null,null,{"$f":"IF($B$920=0,J925,0)","v":0},{"$f":"IF(OR(($B$920+YEAR($I$1))=P922,($B$918+$B$920+YEAR($I$1))=P922,($B$918*2+$B$920+YEAR($I$1))=P922,($B$918*3+$B$920+YEAR($I$1))=P922,($B$918*4+$B$920+YEAR($I$1))=P922,($B$918*5+$B$920+YEAR($I$1))=P922),$G$925*$I$925,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P925:AI925)","v":0},{"$f":"IF((AJ925-AJ924)<0,0,(AJ925-AJ924))","v":0}]
[]
["Exterior-Other 10 (Specify)"]
["EUL (years):",14,null,"Comments:"]
["Repl. Year:",2002]
["RUL (years):",{"$f":"IF(B928-((YEAR(I1))-B929)>0,(B928-((YEAR(I1))-B929)),0)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A927","v":"Exterior-Other 10 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A927","v":"Exterior-Other 10 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A927","v":"Existing Exterior-Other 10 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G933*I933","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B929+B928*(1-(Controls!$B$28))),(B929+B928*(1-(Controls!$B$28)))=0),\"\",IF((B929+B928*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$930=0,J933,0)","v":0},{"$f":"IF(OR(($B$930+YEAR($I$1))=P932,($B$928+$B$930+YEAR($I$1))=P932,($B$928*2+$B$930+YEAR($I$1))=P932,($B$928*3+$B$930+YEAR($I$1))=P932,($B$928*4+$B$930+YEAR($I$1))=P932,($B$928*5+$B$930+YEAR($I$1))=P932),$G$933*$I$933,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P933:AI933)","v":0}]
[{"$f":"\"Standard \"&A927","v":"Standard Exterior-Other 10 (Specify)"},null,null,null,null,null,{"$f":"G933","v":0},null,0,{"$f":"G934*I934","v":0},null,null,null,null,{"$f":"IF($B$930=0,J934,0)","v":0},{"$f":"IF(OR(($B$930+YEAR($I$1))=P932,($B$928+$B$930+YEAR($I$1))=P932,($B$928*2+$B$930+YEAR($I$1))=P932,($B$928*3+$B$930+YEAR($I$1))=P932,($B$928*4+$B$930+YEAR($I$1))=P932,($B$928*5+$B$930+YEAR($I$1))=P932),$G$934*$I$934,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P934:AI934)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A927","v":"Green Replacement Exterior-Other 10 (Specify)"},null,null,null,null,null,{"$f":"G934","v":0},{"$f":"H934","v":0},0,{"$f":"G935*I935","v":0},null,null,null,null,{"$f":"IF($B$930=0,J935,0)","v":0},{"$f":"IF(OR(($B$930+YEAR($I$1))=P932,($B$928+$B$930+YEAR($I$1))=P932,($B$928*2+$B$930+YEAR($I$1))=P932,($B$928*3+$B$930+YEAR($I$1))=P932,($B$928*4+$B$930+YEAR($I$1))=P932,($B$928*5+$B$930+YEAR($I$1))=P932),$G$935*$I$935,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P935:AI935)","v":0},{"$f":"IF((AJ935-AJ934)<0,0,(AJ935-AJ934))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Unit Interiors"]
[]
["Interior Painting (non-routine)"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year:",2002]
["RUL (years):",{"$f":"IF(B948-((YEAR(I1))-B949)>0,(B948-((YEAR(I1))-B949)),0)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A947","v":"Interior Painting (non-routine)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A947","v":"Interior Painting (non-routine)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A947","v":"Existing Interior Painting (non-routine)"},null,null,null,null,null,1,"LUMP SUM",3500,{"$f":"G953*I953","v":3500},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B949+B948*(1-(Controls!$B$28))),(B949+B948*(1-(Controls!$B$28)))=0),\"\",IF((B949+B948*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$950=0,J953,0)","v":0},{"$f":"IF(OR(($B$950+YEAR($I$1))=P952,($B$948+$B$950+YEAR($I$1))=P952,($B$948*2+$B$950+YEAR($I$1))=P952,($B$948*3+$B$950+YEAR($I$1))=P952,($B$948*4+$B$950+YEAR($I$1))=P952,($B$948*5+$B$950+YEAR($I$1))=P952),$G$953*$I$953,0)","v":0},0,0,0,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P953:AI953)","v":3500}]
[{"$f":"\"Standard \"&A947","v":"Standard Interior Painting (non-routine)"},null,null,null,null,null,1,"LUMP SUM",3500,{"$f":"G954*I954","v":3500},null,null,null,null,{"$f":"IF($B$950=0,J954,0)","v":0},{"$f":"IF(OR(($B$950+YEAR($I$1))=P952,($B$948+$B$950+YEAR($I$1))=P952,($B$948*2+$B$950+YEAR($I$1))=P952,($B$948*3+$B$950+YEAR($I$1))=P952,($B$948*4+$B$950+YEAR($I$1))=P952,($B$948*5+$B$950+YEAR($I$1))=P952),$G$954*$I$954,0)","v":0},0,0,0,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P954:AI954)","v":3500},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A947","v":"Green Replacement Interior Painting (non-routine)"},null,null,null,null,null,{"$f":"G954","v":1},{"$f":"H954","v":"LUMP SUM"},4000,{"$f":"G955*I955","v":4000},null,null,null,null,{"$f":"IF($B$950=0,J955,0)","v":0},{"$f":"IF(OR(($B$950+YEAR($I$1))=P952,($B$948+$B$950+YEAR($I$1))=P952,($B$948*2+$B$950+YEAR($I$1))=P952,($B$948*3+$B$950+YEAR($I$1))=P952,($B$948*4+$B$950+YEAR($I$1))=P952,($B$948*5+$B$950+YEAR($I$1))=P952),$G$955*$I$955,0)","v":0},0,0,0,0,0,4000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P955:AI955)","v":4000},{"$f":"IF((AJ955-AJ954)<0,0,(AJ955-AJ954))","v":500}]
[]
["Interior Doors"]
["EUL (years):",16,null,"Comments:"]
["Repl. Year:",2002]
["RUL (years):",{"$f":"IF(B958-((YEAR(I1))-B959)>0,(B958-((YEAR(I1))-B959)),0)","v":8},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A957","v":"Interior Doors"},null,null,null,null,null,null,null,null,null,null,{"$f":"A957","v":"Interior Doors"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A957","v":"Existing Interior Doors"},null,null,null,null,null,1,"LUMP SUM",4500,{"$f":"G963*I963","v":4500},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B959+B958*(1-(Controls!$B$28))),(B959+B958*(1-(Controls!$B$28)))=0),\"\",IF((B959+B958*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$960=0,J963,0)","v":0},{"$f":"IF(OR(($B$960+YEAR($I$1))=P962,($B$958+$B$960+YEAR($I$1))=P962,($B$958*2+$B$960+YEAR($I$1))=P962,($B$958*3+$B$960+YEAR($I$1))=P962,($B$958*4+$B$960+YEAR($I$1))=P962,($B$958*5+$B$960+YEAR($I$1))=P962),$G$963*$I$963,0)","v":0},0,0,0,0,0,0,4500,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P963:AI963)","v":4500}]
[{"$f":"\"Standard \"&A957","v":"Standard Interior Doors"},null,null,null,null,null,1,"LUMP SUM",4500,{"$f":"G964*I964","v":4500},null,null,null,null,{"$f":"IF($B$960=0,J964,0)","v":0},{"$f":"IF(OR(($B$960+YEAR($I$1))=P962,($B$958+$B$960+YEAR($I$1))=P962,($B$958*2+$B$960+YEAR($I$1))=P962,($B$958*3+$B$960+YEAR($I$1))=P962,($B$958*4+$B$960+YEAR($I$1))=P962,($B$958*5+$B$960+YEAR($I$1))=P962),$G$964*$I$964,0)","v":0},0,0,0,0,0,0,4500,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P964:AI964)","v":4500},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A957","v":"Green Replacement Interior Doors"},null,null,null,null,null,{"$f":"G964","v":1},{"$f":"H964","v":"LUMP SUM"},4600,{"$f":"G965*I965","v":4600},null,null,null,null,{"$f":"IF($B$960=0,J965,0)","v":0},{"$f":"IF(OR(($B$960+YEAR($I$1))=P962,($B$958+$B$960+YEAR($I$1))=P962,($B$958*2+$B$960+YEAR($I$1))=P962,($B$958*3+$B$960+YEAR($I$1))=P962,($B$958*4+$B$960+YEAR($I$1))=P962,($B$958*5+$B$960+YEAR($I$1))=P962),$G$965*$I$965,0)","v":0},0,0,0,0,0,0,4600,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P965:AI965)","v":4600},{"$f":"IF((AJ965-AJ964)<0,0,(AJ965-AJ964))","v":100}]
[]
["Interior Door Frames"]
["EUL (years):",17,null,"Comments:"]
["Repl. Year:",2002]
["RUL (years):",{"$f":"IF(B968-((YEAR(I1))-B969)>0,(B968-((YEAR(I1))-B969)),0)","v":9},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A967","v":"Interior Door Frames"},null,null,null,null,null,null,null,null,null,null,{"$f":"A967","v":"Interior Door Frames"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A967","v":"Existing Interior Door Frames"},null,null,null,null,null,1,"LUMP SUM",1200,{"$f":"G973*I973","v":1200},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B969+B968*(1-(Controls!$B$28))),(B969+B968*(1-(Controls!$B$28)))=0),\"\",IF((B969+B968*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$970=0,J973,0)","v":0},{"$f":"IF(OR(($B$970+YEAR($I$1))=P972,($B$968+$B$970+YEAR($I$1))=P972,($B$968*2+$B$970+YEAR($I$1))=P972,($B$968*3+$B$970+YEAR($I$1))=P972,($B$968*4+$B$970+YEAR($I$1))=P972,($B$968*5+$B$970+YEAR($I$1))=P972),$G$973*$I$973,0)","v":0},0,0,0,0,0,0,0,1200,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P973:AI973)","v":1200}]
[{"$f":"\"Standard \"&A967","v":"Standard Interior Door Frames"},null,null,null,null,null,1,"LUMP SUM",1200,{"$f":"G974*I974","v":1200},null,null,null,null,{"$f":"IF($B$970=0,J974,0)","v":0},{"$f":"IF(OR(($B$970+YEAR($I$1))=P972,($B$968+$B$970+YEAR($I$1))=P972,($B$968*2+$B$970+YEAR($I$1))=P972,($B$968*3+$B$970+YEAR($I$1))=P972,($B$968*4+$B$970+YEAR($I$1))=P972,($B$968*5+$B$970+YEAR($I$1))=P972),$G$974*$I$974,0)","v":0},0,0,0,0,0,0,0,1200,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P974:AI974)","v":1200},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A967","v":"Green Replacement Interior Door Frames"},null,null,null,null,null,{"$f":"G974","v":1},{"$f":"H974","v":"LUMP SUM"},1260,{"$f":"G975*I975","v":1260},null,null,null,null,{"$f":"IF($B$970=0,J975,0)","v":0},{"$f":"IF(OR(($B$970+YEAR($I$1))=P972,($B$968+$B$970+YEAR($I$1))=P972,($B$968*2+$B$970+YEAR($I$1))=P972,($B$968*3+$B$970+YEAR($I$1))=P972,($B$968*4+$B$970+YEAR($I$1))=P972,($B$968*5+$B$970+YEAR($I$1))=P972),$G$975*$I$975,0)","v":0},0,0,0,0,0,0,0,1260,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P975:AI975)","v":1260},{"$f":"IF((AJ975-AJ974)<0,0,(AJ975-AJ974))","v":60}]
[]
["Flooring (non-routine)"]
["EUL (years):",18,null,"Comments:"]
["Repl. Year:",2002]
["RUL (years):",{"$f":"IF(B978-((YEAR(I1))-B979)>0,(B978-((YEAR(I1))-B979)),0)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A977","v":"Flooring (non-routine)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A977","v":"Flooring (non-routine)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A977","v":"Existing Flooring (non-routine)"},null,null,null,null,null,24,"per 1000 SF",3000,{"$f":"G983*I983","v":72000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B979+B978*(1-(Controls!$B$28))),(B979+B978*(1-(Controls!$B$28)))=0),\"\",IF((B979+B978*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$980=0,J983,0)","v":0},{"$f":"IF(OR(($B$980+YEAR($I$1))=P982,($B$978+$B$980+YEAR($I$1))=P982,($B$978*2+$B$980+YEAR($I$1))=P982,($B$978*3+$B$980+YEAR($I$1))=P982,($B$978*4+$B$980+YEAR($I$1))=P982,($B$978*5+$B$980+YEAR($I$1))=P982),$G$983*$I$983,0)","v":0},0,0,0,0,0,0,0,0,72000,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P983:AI983)","v":72000}]
[{"$f":"\"Standard \"&A977","v":"Standard Flooring (non-routine)"},null,null,null,null,null,24,"per 1000 SF",3000,{"$f":"G984*I984","v":72000},null,null,null,null,{"$f":"IF($B$980=0,J984,0)","v":0},{"$f":"IF(OR(($B$980+YEAR($I$1))=P982,($B$978+$B$980+YEAR($I$1))=P982,($B$978*2+$B$980+YEAR($I$1))=P982,($B$978*3+$B$980+YEAR($I$1))=P982,($B$978*4+$B$980+YEAR($I$1))=P982,($B$978*5+$B$980+YEAR($I$1))=P982),$G$984*$I$984,0)","v":0},0,0,0,0,0,0,0,0,72000,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P984:AI984)","v":72000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A977","v":"Green Replacement Flooring (non-routine)"},null,null,null,null,null,{"$f":"G984","v":24},{"$f":"H984","v":"per 1000 SF"},4000,{"$f":"G985*I985","v":96000},null,null,null,null,{"$f":"IF($B$980=0,J985,0)","v":0},{"$f":"IF(OR(($B$980+YEAR($I$1))=P982,($B$978+$B$980+YEAR($I$1))=P982,($B$978*2+$B$980+YEAR($I$1))=P982,($B$978*3+$B$980+YEAR($I$1))=P982,($B$978*4+$B$980+YEAR($I$1))=P982,($B$978*5+$B$980+YEAR($I$1))=P982),$G$985*$I$985,0)","v":0},0,0,0,0,0,0,0,0,96000,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P985:AI985)","v":96000},{"$f":"IF((AJ985-AJ984)<0,0,(AJ985-AJ984))","v":24000}]
[]
["Shower/Tub Surrounds"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year 1",2007]
["Repl. Year 2",2006]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B989-((YEAR($I$1))-B988)>0,(B989-((YEAR($I$1))-B988)),0)","v":12}]
["RUL 2 (years)",{"$f":"IF(B990-((YEAR($I$1))-B988)>0,(B990-((YEAR($I$1))-B988)),0)","v":11}]
["RUL 3 (years)",{"$f":"IF(B991-((YEAR($I$1))-B988)>0,(B991-((YEAR($I$1))-B988)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A987","v":"Shower/Tub Surrounds"},null,null,null,null,null,null,null,null,null,null,{"$f":"A987","v":"Shower/Tub Surrounds"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing 1 \"&A987","v":"Existing 1 Shower/Tub Surrounds"},null,null,null,null,null,100,"each",24,{"$f":"G997*I997","v":2400},265000,"Gallons",{"$f":"IF(OR(ISERROR(B989+B988*(1-(Controls!$B$28))),(B989+B988*(1-(Controls!$B$28)))=0),\"\",IF((B989+B988*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$75=\"Tenant\",StartInput!$F$66,StartInput!$G$66)","v":1.5E-3},{"$f":"IF($B$992=0,J997,0)","v":0},{"$f":"IF(OR(($B$992+YEAR($I$1))=P996,($B$988+$B$992+YEAR($I$1))=P996,($B$988*2+$B$992+YEAR($I$1))=P996,($B$988*3+$B$992+YEAR($I$1))=P996,($B$988*4+$B$992+YEAR($I$1))=P996,($B$988*5+$B$992+YEAR($I$1))=P996),$G$997*$I$997,0)","v":0},{"$f":"IF(OR(($B$992+YEAR($I$1))=Q996,($B$988+$B$992+YEAR($I$1))=Q996,($B$988*2+$B$992+YEAR($I$1))=Q996,($B$988*3+$B$992+YEAR($I$1))=Q996,($B$988*4+$B$992+YEAR($I$1))=Q996,($B$988*5+$B$992+YEAR($I$1))=Q996),$G$997*$I$997,0)","v":0},0,0,0,0,0,0,0,0,0,2400,0,0,0,0,0,0,0,0,{"$f":"SUM(P997:AI997)","v":2400}]
[{"$f":"\"Existing 2 \"&A987","v":"Existing 2 Shower/Tub Surrounds"},null,null,null,null,null,50,{"$f":"H997","v":"each"},24,{"$f":"G998*I998","v":1200},145000,{"$f":"L997","v":"Gallons"},{"$f":"IF(OR(ISERROR(B990+B988*(1-(Controls!$B$28))),(B990+B988*(1-(Controls!$B$28)))=0),\"\",IF((B990+B988*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N997","v":1.5E-3},{"$f":"IF($B$993=0,J998,0)","v":0},{"$f":"IF(OR(($B$993+YEAR($I$1))=P996,($B$988+$B$993+YEAR($I$1))=P996,($B$988*2+$B$993+YEAR($I$1))=P996,($B$988*3+$B$993+YEAR($I$1))=P996,($B$988*4+$B$993+YEAR($I$1))=P996,($B$988*5+$B$993+YEAR($I$1))=P996),$G$998*$I$998,0)","v":0},{"$f":"IF(OR(($B$993+YEAR($I$1))=Q996,($B$988+$B$993+YEAR($I$1))=Q996,($B$988*2+$B$993+YEAR($I$1))=Q996,($B$988*3+$B$993+YEAR($I$1))=Q996,($B$988*4+$B$993+YEAR($I$1))=Q996,($B$988*5+$B$993+YEAR($I$1))=Q996),$G$998*$I$998,0)","v":0},0,0,0,0,0,0,0,0,1200,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P998:AI998)","v":1200}]
[{"$f":"\"Existing 3 \"&A987","v":"Existing 3 Shower/Tub Surrounds"},null,null,null,null,null,50,{"$f":"H997","v":"each"},24,{"$f":"G999*I999","v":1200},145000,{"$f":"L997","v":"Gallons"},{"$f":"IF(OR(ISERROR(B991+B988*(1-(Controls!$B$28))),(B991+B988*(1-(Controls!$B$28)))=0),\"\",IF((B991+B988*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N997","v":1.5E-3},{"$f":"IF($B$994=0,J999,0)","v":1200},{"$f":"IF(OR(($B$994+YEAR($I$1))=P996,($B$988+$B$994+YEAR($I$1))=P996,($B$988*2+$B$994+YEAR($I$1))=P996,($B$988*3+$B$994+YEAR($I$1))=P996,($B$988*4+$B$994+YEAR($I$1))=P996,($B$988*5+$B$994+YEAR($I$1))=P996),$G$999*$I$999,0)","v":0},{"$f":"IF(OR(($B$994+YEAR($I$1))=Q996,($B$988+$B$994+YEAR($I$1))=Q996,($B$988*2+$B$994+YEAR($I$1))=Q996,($B$988*3+$B$994+YEAR($I$1))=Q996,($B$988*4+$B$994+YEAR($I$1))=Q996,($B$988*5+$B$994+YEAR($I$1))=Q996),$G$999*$I$999,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1200,0,0,0,0,0,{"$f":"SUM(P999:AI999)","v":1200},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A987","v":"Standard Shower/Tub Surrounds"},null,null,null,null,null,{"$f":"SUM(G997:G999)","v":200},{"$f":"H997","v":"each"},24,{"$f":"G1000*I1000","v":4800},500000,{"$f":"L997","v":"Gallons"},null,{"$f":"N997","v":1.5E-3},{"$f":"IF($B$994=0,J1000,0)","v":4800},{"$f":"IF(OR(($B$994+YEAR($I$1))=P996,($B$988+$B$994+YEAR($I$1))=P996,($B$988*2+$B$994+YEAR($I$1))=P996,($B$988*3+$B$994+YEAR($I$1))=P996,($B$988*4+$B$994+YEAR($I$1))=P996,($B$988*5+$B$994+YEAR($I$1))=P996),$G$1000*$I$1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4800,0,0,0,0,0,{"$f":"SUM(P1000:AI1000)","v":4800},"Inc. Cost","Savings ($)","Payback"]
[{"$f":"\"Green Replacement \"&A987","v":"Green Replacement Shower/Tub Surrounds"},null,null,null,null,null,{"$f":"SUM(G997:G999)","v":200},{"$f":"H997","v":"each"},26,{"$f":"G1001*I1001","v":5200},350000,{"$f":"L997","v":"Gallons"},null,{"$f":"N997","v":1.5E-3},{"$f":"IF($B$994=0,J1001,0)","v":5200},{"$f":"IF(OR(($B$994+YEAR($I$1))=P996,($B$988+$B$994+YEAR($I$1))=P996,($B$988*2+$B$994+YEAR($I$1))=P996,($B$988*3+$B$994+YEAR($I$1))=P996,($B$988*4+$B$994+YEAR($I$1))=P996,($B$988*5+$B$994+YEAR($I$1))=P996),$G$1001*$I$1001,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5200,0,0,0,0,0,{"$f":"SUM(P1001:AI1001)","v":5200},{"$f":"IF((AJ1001-AJ1000)<0,0,(AJ1001-AJ1000))","v":400},{"$f":"(K997*N997+K998*N998+K999*N999)-(K1001*N1001)","v":307.5},{"$f":"AK1001/AL1001","v":1.3008130081300813},{"$f":"L997","v":"Gallons"}]
[]
["Toilets"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year 1",2007]
["Repl. Year 2",2006]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B1005-((YEAR($I$1))-B1004)>0,(B1005-((YEAR($I$1))-B1004)),0)","v":12}]
["RUL 2 (years)",{"$f":"IF(B1006-((YEAR($I$1))-B1004)>0,(B1006-((YEAR($I$1))-B1004)),0)","v":11}]
["RUL 3 (years)",{"$f":"IF(B1007-((YEAR($I$1))-B1004)>0,(B1007-((YEAR($I$1))-B1004)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1003","v":"Toilets"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1003","v":"Toilets"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing 1 \"&A1003","v":"Existing 1 Toilets"},null,null,null,null,null,100,"each",300,{"$f":"G1013*I1013","v":30000},3000000,"Gallons",{"$f":"IF(OR(ISERROR(B1005+B1004*(1-(Controls!$B$28))),(B1005+B1004*(1-(Controls!$B$28)))=0),\"\",IF((B1005+B1004*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$75=\"Tenant\",StartInput!$F$66,StartInput!$G$66)","v":1.5E-3},{"$f":"IF($B$1008=0,J1013,0)","v":0},{"$f":"IF(OR(($B$1008+YEAR($I$1))=P1012,($B$1004+$B$1008+YEAR($I$1))=P1012,($B$1004*2+$B$1008+YEAR($I$1))=P1012,($B$1004*3+$B$1008+YEAR($I$1))=P1012,($B$1004*4+$B$1008+YEAR($I$1))=P1012,($B$1004*5+$B$1008+YEAR($I$1))=P1012),$G$1013*$I$1013,0)","v":0},{"$f":"IF(OR(($B$1008+YEAR($I$1))=Q1012,($B$1004+$B$1008+YEAR($I$1))=Q1012,($B$1004*2+$B$1008+YEAR($I$1))=Q1012,($B$1004*3+$B$1008+YEAR($I$1))=Q1012,($B$1004*4+$B$1008+YEAR($I$1))=Q1012,($B$1004*5+$B$1008+YEAR($I$1))=Q1012),$G$1013*$I$1013,0)","v":0},0,0,0,0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,{"$f":"SUM(P1013:AI1013)","v":30000}]
[{"$f":"\"Existing 2 \"&A1003","v":"Existing 2 Toilets"},null,null,null,null,null,50,{"$f":"H1013","v":"each"},300,{"$f":"G1014*I1014","v":15000},2000000,{"$f":"L1013","v":"Gallons"},{"$f":"IF(OR(ISERROR(B1006+B1004*(1-(Controls!$B$28))),(B1006+B1004*(1-(Controls!$B$28)))=0),\"\",IF((B1006+B1004*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N1013","v":1.5E-3},{"$f":"IF($B$1009=0,J1014,0)","v":0},{"$f":"IF(OR(($B$1009+YEAR($I$1))=P1012,($B$1004+$B$1009+YEAR($I$1))=P1012,($B$1004*2+$B$1009+YEAR($I$1))=P1012,($B$1004*3+$B$1009+YEAR($I$1))=P1012,($B$1004*4+$B$1009+YEAR($I$1))=P1012,($B$1004*5+$B$1009+YEAR($I$1))=P1012),$G$1014*$I$1014,0)","v":0},{"$f":"IF(OR(($B$1009+YEAR($I$1))=Q1012,($B$1004+$B$1009+YEAR($I$1))=Q1012,($B$1004*2+$B$1009+YEAR($I$1))=Q1012,($B$1004*3+$B$1009+YEAR($I$1))=Q1012,($B$1004*4+$B$1009+YEAR($I$1))=Q1012,($B$1004*5+$B$1009+YEAR($I$1))=Q1012),$G$1014*$I$1014,0)","v":0},0,0,0,0,0,0,0,0,15000,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1014:AI1014)","v":15000}]
[{"$f":"\"Existing 3 \"&A1003","v":"Existing 3 Toilets"},null,null,null,null,null,50,{"$f":"H1013","v":"each"},300,{"$f":"G1015*I1015","v":15000},1548000,{"$f":"L1013","v":"Gallons"},{"$f":"IF(OR(ISERROR(B1007+B1004*(1-(Controls!$B$28))),(B1007+B1004*(1-(Controls!$B$28)))=0),\"\",IF((B1007+B1004*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N1013","v":1.5E-3},{"$f":"IF($B$1010=0,J1015,0)","v":15000},{"$f":"IF(OR(($B$1010+YEAR($I$1))=P1012,($B$1004+$B$1010+YEAR($I$1))=P1012,($B$1004*2+$B$1010+YEAR($I$1))=P1012,($B$1004*3+$B$1010+YEAR($I$1))=P1012,($B$1004*4+$B$1010+YEAR($I$1))=P1012,($B$1004*5+$B$1010+YEAR($I$1))=P1012),$G$1015*$I$1015,0)","v":0},{"$f":"IF(OR(($B$1010+YEAR($I$1))=Q1012,($B$1004+$B$1010+YEAR($I$1))=Q1012,($B$1004*2+$B$1010+YEAR($I$1))=Q1012,($B$1004*3+$B$1010+YEAR($I$1))=Q1012,($B$1004*4+$B$1010+YEAR($I$1))=Q1012,($B$1004*5+$B$1010+YEAR($I$1))=Q1012),$G$1015*$I$1015,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,15000,0,0,0,0,0,{"$f":"SUM(P1015:AI1015)","v":15000},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A1003","v":"Standard Toilets"},null,null,null,null,null,{"$f":"SUM(G1013:G1015)","v":200},{"$f":"H1013","v":"each"},300,{"$f":"G1016*I1016","v":60000},5548000,{"$f":"L1013","v":"Gallons"},null,{"$f":"N1013","v":1.5E-3},{"$f":"IF($B$1010=0,J1016,0)","v":60000},{"$f":"IF(OR(($B$1010+YEAR($I$1))=P1012,($B$1004+$B$1010+YEAR($I$1))=P1012,($B$1004*2+$B$1010+YEAR($I$1))=P1012,($B$1004*3+$B$1010+YEAR($I$1))=P1012,($B$1004*4+$B$1010+YEAR($I$1))=P1012,($B$1004*5+$B$1010+YEAR($I$1))=P1012),$G$1016*$I$1016,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,{"$f":"SUM(P1016:AI1016)","v":60000},"Inc. Cost","Savings ($)","Payback"]
[{"$f":"\"Green Replacement \"&A1003","v":"Green Replacement Toilets"},null,null,null,null,null,{"$f":"SUM(G1013:G1015)","v":200},{"$f":"H1013","v":"each"},344,{"$f":"G1017*I1017","v":68800},{"$f":"11242*200","v":2248400},{"$f":"L1013","v":"Gallons"},null,{"$f":"N1013","v":1.5E-3},{"$f":"IF($B$1010=0,J1017,0)","v":68800},{"$f":"IF(OR(($B$1010+YEAR($I$1))=P1012,($B$1004+$B$1010+YEAR($I$1))=P1012,($B$1004*2+$B$1010+YEAR($I$1))=P1012,($B$1004*3+$B$1010+YEAR($I$1))=P1012,($B$1004*4+$B$1010+YEAR($I$1))=P1012,($B$1004*5+$B$1010+YEAR($I$1))=P1012),$G$1017*$I$1017,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,68800,0,0,0,0,0,{"$f":"SUM(P1017:AI1017)","v":68800},{"$f":"IF((AJ1017-AJ1016)<0,0,(AJ1017-AJ1016))","v":8800},{"$f":"(K1013*N1013+K1014*N1014+K1015*N1015)-(K1017*N1017)","v":6449.4},{"$f":"AK1017/AL1017","v":1.3644680125282973},{"$f":"L1013","v":"Gallons"}]
[]
["Vanities"]
["EUL (years):",7,null,"Comments:"]
["Repl. Year:",2003]
["RUL (years):",{"$f":"IF(B1020-((YEAR(I1))-B1021)>0,(B1020-((YEAR(I1))-B1021)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1019","v":"Vanities"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1019","v":"Vanities"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1019","v":"Existing Vanities"},null,null,null,null,null,1,"LUMP SUM",13400,{"$f":"G1025*I1025","v":13400},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1021+B1020*(1-(Controls!$B$28))),(B1021+B1020*(1-(Controls!$B$28)))=0),\"\",IF((B1021+B1020*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$1022=0,J1025,0)","v":13400},{"$f":"IF(OR(($B$1022+YEAR($I$1))=P1024,($B$1020+$B$1022+YEAR($I$1))=P1024,($B$1020*2+$B$1022+YEAR($I$1))=P1024,($B$1020*3+$B$1022+YEAR($I$1))=P1024,($B$1020*4+$B$1022+YEAR($I$1))=P1024,($B$1020*5+$B$1022+YEAR($I$1))=P1024),$G$1025*$I$1025,0)","v":0},0,0,0,0,0,13400,0,0,0,0,0,0,13400,0,0,0,0,0,0,{"$f":"SUM(P1025:AI1025)","v":26800}]
[{"$f":"\"Standard \"&A1019","v":"Standard Vanities"},null,null,null,null,null,1,"LUMP SUM",13400,{"$f":"G1026*I1026","v":13400},null,null,null,null,{"$f":"IF($B$1022=0,J1026,0)","v":13400},{"$f":"IF(OR(($B$1022+YEAR($I$1))=P1024,($B$1020+$B$1022+YEAR($I$1))=P1024,($B$1020*2+$B$1022+YEAR($I$1))=P1024,($B$1020*3+$B$1022+YEAR($I$1))=P1024,($B$1020*4+$B$1022+YEAR($I$1))=P1024,($B$1020*5+$B$1022+YEAR($I$1))=P1024),$G$1026*$I$1026,0)","v":0},0,0,0,0,0,13400,0,0,0,0,0,0,13400,0,0,0,0,0,0,{"$f":"SUM(P1026:AI1026)","v":26800},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1019","v":"Green Replacement Vanities"},null,null,null,null,null,{"$f":"G1026","v":1},{"$f":"H1026","v":"LUMP SUM"},15600,{"$f":"G1027*I1027","v":15600},null,null,null,null,{"$f":"IF($B$1022=0,J1027,0)","v":15600},{"$f":"IF(OR(($B$1022+YEAR($I$1))=P1024,($B$1020+$B$1022+YEAR($I$1))=P1024,($B$1020*2+$B$1022+YEAR($I$1))=P1024,($B$1020*3+$B$1022+YEAR($I$1))=P1024,($B$1020*4+$B$1022+YEAR($I$1))=P1024,($B$1020*5+$B$1022+YEAR($I$1))=P1024),$G$1027*$I$1027,0)","v":0},0,0,0,0,0,15600,0,0,0,0,0,0,15600,0,0,0,0,0,0,{"$f":"SUM(P1027:AI1027)","v":31200},{"$f":"IF((AJ1027-AJ1026)<0,0,(AJ1027-AJ1026))","v":4400}]
[]
["Faucets"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year 1",2007]
["Repl. Year 2",2006]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B1031-((YEAR($I$1))-B1030)>0,(B1031-((YEAR($I$1))-B1030)),0)","v":12}]
["RUL 2 (years)",{"$f":"IF(B1032-((YEAR($I$1))-B1030)>0,(B1032-((YEAR($I$1))-B1030)),0)","v":11}]
["RUL 3 (years)",{"$f":"IF(B1033-((YEAR($I$1))-B1030)>0,(B1033-((YEAR($I$1))-B1030)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1029","v":"Faucets"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1029","v":"Faucets"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing 1 \"&A1029","v":"Existing 1 Faucets"},null,null,null,null,null,200,"each",3,{"$f":"G1039*I1039","v":600},1500000,"Gallons",{"$f":"IF(OR(ISERROR(B1031+B1030*(1-(Controls!$B$28))),(B1031+B1030*(1-(Controls!$B$28)))=0),\"\",IF((B1031+B1030*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$75=\"Tenant\",StartInput!$F$66,StartInput!$G$66)","v":1.5E-3},{"$f":"IF($B$1034=0,J1039,0)","v":0},{"$f":"IF(OR(($B$1034+YEAR($I$1))=P1038,($B$1030+$B$1034+YEAR($I$1))=P1038,($B$1030*2+$B$1034+YEAR($I$1))=P1038,($B$1030*3+$B$1034+YEAR($I$1))=P1038,($B$1030*4+$B$1034+YEAR($I$1))=P1038,($B$1030*5+$B$1034+YEAR($I$1))=P1038),$G$1039*$I$1039,0)","v":0},{"$f":"IF(OR(($B$1034+YEAR($I$1))=Q1038,($B$1030+$B$1034+YEAR($I$1))=Q1038,($B$1030*2+$B$1034+YEAR($I$1))=Q1038,($B$1030*3+$B$1034+YEAR($I$1))=Q1038,($B$1030*4+$B$1034+YEAR($I$1))=Q1038,($B$1030*5+$B$1034+YEAR($I$1))=Q1038),$G$1039*$I$1039,0)","v":0},0,0,0,0,0,0,0,0,0,600,0,0,0,0,0,0,0,0,{"$f":"SUM(P1039:AI1039)","v":600}]
[{"$f":"\"Existing 2 \"&A1029","v":"Existing 2 Faucets"},null,null,null,null,null,100,{"$f":"H1039","v":"each"},3,{"$f":"G1040*I1040","v":300},750000,{"$f":"L1039","v":"Gallons"},{"$f":"IF(OR(ISERROR(B1032+B1030*(1-(Controls!$B$28))),(B1032+B1030*(1-(Controls!$B$28)))=0),\"\",IF((B1032+B1030*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N1039","v":1.5E-3},{"$f":"IF($B$1035=0,J1040,0)","v":0},{"$f":"IF(OR(($B$1035+YEAR($I$1))=P1038,($B$1030+$B$1035+YEAR($I$1))=P1038,($B$1030*2+$B$1035+YEAR($I$1))=P1038,($B$1030*3+$B$1035+YEAR($I$1))=P1038,($B$1030*4+$B$1035+YEAR($I$1))=P1038,($B$1030*5+$B$1035+YEAR($I$1))=P1038),$G$1040*$I$1040,0)","v":0},{"$f":"IF(OR(($B$1035+YEAR($I$1))=Q1038,($B$1030+$B$1035+YEAR($I$1))=Q1038,($B$1030*2+$B$1035+YEAR($I$1))=Q1038,($B$1030*3+$B$1035+YEAR($I$1))=Q1038,($B$1030*4+$B$1035+YEAR($I$1))=Q1038,($B$1030*5+$B$1035+YEAR($I$1))=Q1038),$G$1040*$I$1040,0)","v":0},0,0,0,0,0,0,0,0,300,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1040:AI1040)","v":300}]
[{"$f":"\"Existing 3 \"&A1029","v":"Existing 3 Faucets"},null,null,null,null,null,100,{"$f":"H1039","v":"each"},3,{"$f":"G1041*I1041","v":300},750000,{"$f":"L1039","v":"Gallons"},{"$f":"IF(OR(ISERROR(B1033+B1030*(1-(Controls!$B$28))),(B1033+B1030*(1-(Controls!$B$28)))=0),\"\",IF((B1033+B1030*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N1039","v":1.5E-3},{"$f":"IF($B$1036=0,J1041,0)","v":300},{"$f":"IF(OR(($B$1036+YEAR($I$1))=P1038,($B$1030+$B$1036+YEAR($I$1))=P1038,($B$1030*2+$B$1036+YEAR($I$1))=P1038,($B$1030*3+$B$1036+YEAR($I$1))=P1038,($B$1030*4+$B$1036+YEAR($I$1))=P1038,($B$1030*5+$B$1036+YEAR($I$1))=P1038),$G$1041*$I$1041,0)","v":0},{"$f":"IF(OR(($B$1036+YEAR($I$1))=Q1038,($B$1030+$B$1036+YEAR($I$1))=Q1038,($B$1030*2+$B$1036+YEAR($I$1))=Q1038,($B$1030*3+$B$1036+YEAR($I$1))=Q1038,($B$1030*4+$B$1036+YEAR($I$1))=Q1038,($B$1030*5+$B$1036+YEAR($I$1))=Q1038),$G$1041*$I$1041,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,300,0,0,0,0,0,{"$f":"SUM(P1041:AI1041)","v":300},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A1029","v":"Standard Faucets"},null,null,null,null,null,{"$f":"SUM(G1039:G1041)","v":400},{"$f":"H1039","v":"each"},3,{"$f":"G1042*I1042","v":1200},{"$f":"16060*200","v":3212000},{"$f":"L1039","v":"Gallons"},null,{"$f":"N1039","v":1.5E-3},{"$f":"IF($B$1036=0,J1042,0)","v":1200},{"$f":"IF(OR(($B$1036+YEAR($I$1))=P1038,($B$1030+$B$1036+YEAR($I$1))=P1038,($B$1030*2+$B$1036+YEAR($I$1))=P1038,($B$1030*3+$B$1036+YEAR($I$1))=P1038,($B$1030*4+$B$1036+YEAR($I$1))=P1038,($B$1030*5+$B$1036+YEAR($I$1))=P1038),$G$1042*$I$1042,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1200,0,0,0,0,0,{"$f":"SUM(P1042:AI1042)","v":1200},"Inc. Cost","Savings ($)","Payback"]
[{"$f":"\"Green Replacement \"&A1029","v":"Green Replacement Faucets"},null,null,null,null,null,{"$f":"SUM(G1039:G1041)","v":400},{"$f":"H1039","v":"each"},4,{"$f":"G1043*I1043","v":1600},{"$f":"11242*200","v":2248400},{"$f":"L1039","v":"Gallons"},null,{"$f":"N1039","v":1.5E-3},{"$f":"IF($B$1036=0,J1043,0)","v":1600},{"$f":"IF(OR(($B$1036+YEAR($I$1))=P1038,($B$1030+$B$1036+YEAR($I$1))=P1038,($B$1030*2+$B$1036+YEAR($I$1))=P1038,($B$1030*3+$B$1036+YEAR($I$1))=P1038,($B$1030*4+$B$1036+YEAR($I$1))=P1038,($B$1030*5+$B$1036+YEAR($I$1))=P1038),$G$1043*$I$1043,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1600,0,0,0,0,0,{"$f":"SUM(P1043:AI1043)","v":1600},{"$f":"IF((AJ1043-AJ1042)<0,0,(AJ1043-AJ1042))","v":400},{"$f":"(K1039*N1039+K1040*N1040+K1041*N1041)-(K1043*N1043)","v":1127.4000000000001},{"$f":"AK1043/AL1043","v":0.35479865176512326},{"$f":"L1039","v":"Gallons"}]
[]
["Bathroom Flooring (non-cyclical)"]
["EUL (years):",9,null,"Comments:"]
["Repl. Year:",2003]
["RUL (years):",{"$f":"IF(B1046-((YEAR(I1))-B1047)>0,(B1046-((YEAR(I1))-B1047)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1045","v":"Bathroom Flooring (non-cyclical)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1045","v":"Bathroom Flooring (non-cyclical)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1045","v":"Existing Bathroom Flooring (non-cyclical)"},null,null,null,null,null,24,"per 1000 SF",2500,{"$f":"G1051*I1051","v":60000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1047+B1046*(1-(Controls!$B$28))),(B1047+B1046*(1-(Controls!$B$28)))=0),\"\",IF((B1047+B1046*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1048=0,J1051,0)","v":0},{"$f":"IF(OR(($B$1048+YEAR($I$1))=P1050,($B$1046+$B$1048+YEAR($I$1))=P1050,($B$1046*2+$B$1048+YEAR($I$1))=P1050,($B$1046*3+$B$1048+YEAR($I$1))=P1050,($B$1046*4+$B$1048+YEAR($I$1))=P1050,($B$1046*5+$B$1048+YEAR($I$1))=P1050),$G$1051*$I$1051,0)","v":0},60000,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,60000,{"$f":"SUM(P1051:AI1051)","v":180000}]
[{"$f":"\"Standard \"&A1045","v":"Standard Bathroom Flooring (non-cyclical)"},null,null,null,null,null,24,"per 1000 SF",2500,{"$f":"G1052*I1052","v":60000},null,null,null,null,{"$f":"IF($B$1048=0,J1052,0)","v":0},{"$f":"IF(OR(($B$1048+YEAR($I$1))=P1050,($B$1046+$B$1048+YEAR($I$1))=P1050,($B$1046*2+$B$1048+YEAR($I$1))=P1050,($B$1046*3+$B$1048+YEAR($I$1))=P1050,($B$1046*4+$B$1048+YEAR($I$1))=P1050,($B$1046*5+$B$1048+YEAR($I$1))=P1050),$G$1052*$I$1052,0)","v":0},60000,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,60000,{"$f":"SUM(P1052:AI1052)","v":180000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1045","v":"Green Replacement Bathroom Flooring (non-cyclical)"},null,null,null,null,null,{"$f":"G1052","v":24},{"$f":"H1052","v":"per 1000 SF"},2700,{"$f":"G1053*I1053","v":64800},null,null,null,null,{"$f":"IF($B$1048=0,J1053,0)","v":0},{"$f":"IF(OR(($B$1048+YEAR($I$1))=P1050,($B$1046+$B$1048+YEAR($I$1))=P1050,($B$1046*2+$B$1048+YEAR($I$1))=P1050,($B$1046*3+$B$1048+YEAR($I$1))=P1050,($B$1046*4+$B$1048+YEAR($I$1))=P1050,($B$1046*5+$B$1048+YEAR($I$1))=P1050),$G$1053*$I$1053,0)","v":0},64800,0,0,0,0,0,0,0,0,64800,0,0,0,0,0,0,0,0,64800,{"$f":"SUM(P1053:AI1053)","v":194400},{"$f":"IF((AJ1053-AJ1052)<0,0,(AJ1053-AJ1052))","v":14400}]
[]
["Bathroom Cabinets"]
["EUL (years):",10,null,"Comments:"]
["Repl. Year:",2003]
["RUL (years):",{"$f":"IF(B1056-((YEAR(I1))-B1057)>0,(B1056-((YEAR(I1))-B1057)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1055","v":"Bathroom Cabinets"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1055","v":"Bathroom Cabinets"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1055","v":"Existing Bathroom Cabinets"},null,null,null,null,null,1,"LUMP SUM",5800,{"$f":"G1061*I1061","v":5800},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1057+B1056*(1-(Controls!$B$28))),(B1057+B1056*(1-(Controls!$B$28)))=0),\"\",IF((B1057+B1056*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1058=0,J1061,0)","v":0},{"$f":"IF(OR(($B$1058+YEAR($I$1))=P1060,($B$1056+$B$1058+YEAR($I$1))=P1060,($B$1056*2+$B$1058+YEAR($I$1))=P1060,($B$1056*3+$B$1058+YEAR($I$1))=P1060,($B$1056*4+$B$1058+YEAR($I$1))=P1060,($B$1056*5+$B$1058+YEAR($I$1))=P1060),$G$1061*$I$1061,0)","v":0},0,5800,0,0,0,0,0,0,0,0,0,5800,0,0,0,0,0,0,0,{"$f":"SUM(P1061:AI1061)","v":11600}]
[{"$f":"\"Standard \"&A1055","v":"Standard Bathroom Cabinets"},null,null,null,null,null,1,"LUMP SUM",5800,{"$f":"G1062*I1062","v":5800},null,null,null,null,{"$f":"IF($B$1058=0,J1062,0)","v":0},{"$f":"IF(OR(($B$1058+YEAR($I$1))=P1060,($B$1056+$B$1058+YEAR($I$1))=P1060,($B$1056*2+$B$1058+YEAR($I$1))=P1060,($B$1056*3+$B$1058+YEAR($I$1))=P1060,($B$1056*4+$B$1058+YEAR($I$1))=P1060,($B$1056*5+$B$1058+YEAR($I$1))=P1060),$G$1062*$I$1062,0)","v":0},0,5800,0,0,0,0,0,0,0,0,0,5800,0,0,0,0,0,0,0,{"$f":"SUM(P1062:AI1062)","v":11600},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1055","v":"Green Replacement Bathroom Cabinets"},null,null,null,null,null,{"$f":"G1062","v":1},{"$f":"H1062","v":"LUMP SUM"},7700,{"$f":"G1063*I1063","v":7700},null,null,null,null,{"$f":"IF($B$1058=0,J1063,0)","v":0},{"$f":"IF(OR(($B$1058+YEAR($I$1))=P1060,($B$1056+$B$1058+YEAR($I$1))=P1060,($B$1056*2+$B$1058+YEAR($I$1))=P1060,($B$1056*3+$B$1058+YEAR($I$1))=P1060,($B$1056*4+$B$1058+YEAR($I$1))=P1060,($B$1056*5+$B$1058+YEAR($I$1))=P1060),$G$1063*$I$1063,0)","v":0},0,7700,0,0,0,0,0,0,0,0,0,7700,0,0,0,0,0,0,0,{"$f":"SUM(P1063:AI1063)","v":15400},{"$f":"IF((AJ1063-AJ1062)<0,0,(AJ1063-AJ1062))","v":3800}]
[]
["Bathroom Exhaust Fans"]
["EUL (years):",11,null,"Comments:"]
["Repl. Year:",2003]
["RUL (years):",{"$f":"IF(B1066-((YEAR(I1))-B1067)>0,(B1066-((YEAR(I1))-B1067)),0)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1065","v":"Bathroom Exhaust Fans"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1065","v":"Bathroom Exhaust Fans"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1065","v":"Existing Bathroom Exhaust Fans"},null,null,null,null,null,200,"each",230,{"$f":"G1071*I1071","v":46000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1067+B1066*(1-(Controls!$B$28))),(B1067+B1066*(1-(Controls!$B$28)))=0),\"\",IF((B1067+B1066*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1068=0,J1071,0)","v":0},{"$f":"IF(OR(($B$1068+YEAR($I$1))=P1070,($B$1066+$B$1068+YEAR($I$1))=P1070,($B$1066*2+$B$1068+YEAR($I$1))=P1070,($B$1066*3+$B$1068+YEAR($I$1))=P1070,($B$1066*4+$B$1068+YEAR($I$1))=P1070,($B$1066*5+$B$1068+YEAR($I$1))=P1070),$G$1071*$I$1071,0)","v":0},0,0,46000,0,0,0,0,0,0,0,0,0,0,46000,0,0,0,0,0,{"$f":"SUM(P1071:AI1071)","v":92000}]
[{"$f":"\"Standard \"&A1065","v":"Standard Bathroom Exhaust Fans"},null,null,null,null,null,200,"each",230,{"$f":"G1072*I1072","v":46000},null,null,null,null,{"$f":"IF($B$1068=0,J1072,0)","v":0},{"$f":"IF(OR(($B$1068+YEAR($I$1))=P1070,($B$1066+$B$1068+YEAR($I$1))=P1070,($B$1066*2+$B$1068+YEAR($I$1))=P1070,($B$1066*3+$B$1068+YEAR($I$1))=P1070,($B$1066*4+$B$1068+YEAR($I$1))=P1070,($B$1066*5+$B$1068+YEAR($I$1))=P1070),$G$1072*$I$1072,0)","v":0},0,0,46000,0,0,0,0,0,0,0,0,0,0,46000,0,0,0,0,0,{"$f":"SUM(P1072:AI1072)","v":92000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1065","v":"Green Replacement Bathroom Exhaust Fans"},null,null,null,null,null,{"$f":"G1072","v":200},{"$f":"H1072","v":"each"},260,{"$f":"G1073*I1073","v":52000},null,null,null,null,{"$f":"IF($B$1068=0,J1073,0)","v":0},{"$f":"IF(OR(($B$1068+YEAR($I$1))=P1070,($B$1066+$B$1068+YEAR($I$1))=P1070,($B$1066*2+$B$1068+YEAR($I$1))=P1070,($B$1066*3+$B$1068+YEAR($I$1))=P1070,($B$1066*4+$B$1068+YEAR($I$1))=P1070,($B$1066*5+$B$1068+YEAR($I$1))=P1070),$G$1073*$I$1073,0)","v":0},0,0,52000,0,0,0,0,0,0,0,0,0,0,52000,0,0,0,0,0,{"$f":"SUM(P1073:AI1073)","v":104000},{"$f":"IF((AJ1073-AJ1072)<0,0,(AJ1073-AJ1072))","v":12000}]
[]
["Kitchen Cabinets"]
["EUL (years):",12,null,"Comments:"]
["Repl. Year:",2003]
["RUL (years):",{"$f":"IF(B1076-((YEAR(I1))-B1077)>0,(B1076-((YEAR(I1))-B1077)),0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1075","v":"Kitchen Cabinets"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1075","v":"Kitchen Cabinets"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1075","v":"Existing Kitchen Cabinets"},null,null,null,null,null,1,"LUMP SUM",18700,{"$f":"G1081*I1081","v":18700},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1077+B1076*(1-(Controls!$B$28))),(B1077+B1076*(1-(Controls!$B$28)))=0),\"\",IF((B1077+B1076*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1078=0,J1081,0)","v":0},{"$f":"IF(OR(($B$1078+YEAR($I$1))=P1080,($B$1076+$B$1078+YEAR($I$1))=P1080,($B$1076*2+$B$1078+YEAR($I$1))=P1080,($B$1076*3+$B$1078+YEAR($I$1))=P1080,($B$1076*4+$B$1078+YEAR($I$1))=P1080,($B$1076*5+$B$1078+YEAR($I$1))=P1080),$G$1081*$I$1081,0)","v":0},0,0,0,18700,0,0,0,0,0,0,0,0,0,0,0,18700,0,0,0,{"$f":"SUM(P1081:AI1081)","v":37400}]
[{"$f":"\"Standard \"&A1075","v":"Standard Kitchen Cabinets"},null,null,null,null,null,1,"LUMP SUM",18700,{"$f":"G1082*I1082","v":18700},null,null,null,null,{"$f":"IF($B$1078=0,J1082,0)","v":0},{"$f":"IF(OR(($B$1078+YEAR($I$1))=P1080,($B$1076+$B$1078+YEAR($I$1))=P1080,($B$1076*2+$B$1078+YEAR($I$1))=P1080,($B$1076*3+$B$1078+YEAR($I$1))=P1080,($B$1076*4+$B$1078+YEAR($I$1))=P1080,($B$1076*5+$B$1078+YEAR($I$1))=P1080),$G$1082*$I$1082,0)","v":0},0,0,0,18700,0,0,0,0,0,0,0,0,0,0,0,18700,0,0,0,{"$f":"SUM(P1082:AI1082)","v":37400},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1075","v":"Green Replacement Kitchen Cabinets"},null,null,null,null,null,{"$f":"G1082","v":1},{"$f":"H1082","v":"LUMP SUM"},19900,{"$f":"G1083*I1083","v":19900},null,null,null,null,{"$f":"IF($B$1078=0,J1083,0)","v":0},{"$f":"IF(OR(($B$1078+YEAR($I$1))=P1080,($B$1076+$B$1078+YEAR($I$1))=P1080,($B$1076*2+$B$1078+YEAR($I$1))=P1080,($B$1076*3+$B$1078+YEAR($I$1))=P1080,($B$1076*4+$B$1078+YEAR($I$1))=P1080,($B$1076*5+$B$1078+YEAR($I$1))=P1080),$G$1083*$I$1083,0)","v":0},0,0,0,19900,0,0,0,0,0,0,0,0,0,0,0,19900,0,0,0,{"$f":"SUM(P1083:AI1083)","v":39800},{"$f":"IF((AJ1083-AJ1082)<0,0,(AJ1083-AJ1082))","v":2400}]
[]
["Ranges"]
["EUL (years):",13,null,"Comments:"]
["Repl. Year:",2003]
["RUL (years):",{"$f":"IF(B1086-((YEAR(I1))-B1087)>0,(B1086-((YEAR(I1))-B1087)),0)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1085","v":"Ranges"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1085","v":"Ranges"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1085","v":"Existing Ranges"},null,null,null,null,null,200,"LUMP SUM",450,{"$f":"G1091*I1091","v":90000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1087+B1086*(1-(Controls!$B$28))),(B1087+B1086*(1-(Controls!$B$28)))=0),\"\",IF((B1087+B1086*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1088=0,J1091,0)","v":0},{"$f":"IF(OR(($B$1088+YEAR($I$1))=P1090,($B$1086+$B$1088+YEAR($I$1))=P1090,($B$1086*2+$B$1088+YEAR($I$1))=P1090,($B$1086*3+$B$1088+YEAR($I$1))=P1090,($B$1086*4+$B$1088+YEAR($I$1))=P1090,($B$1086*5+$B$1088+YEAR($I$1))=P1090),$G$1091*$I$1091,0)","v":0},0,0,0,0,90000,0,0,0,0,0,0,0,0,0,0,0,0,90000,0,{"$f":"SUM(P1091:AI1091)","v":180000}]
[{"$f":"\"Standard \"&A1085","v":"Standard Ranges"},null,null,null,null,null,200,"LUMP SUM",450,{"$f":"G1092*I1092","v":90000},null,null,null,null,{"$f":"IF($B$1088=0,J1092,0)","v":0},{"$f":"IF(OR(($B$1088+YEAR($I$1))=P1090,($B$1086+$B$1088+YEAR($I$1))=P1090,($B$1086*2+$B$1088+YEAR($I$1))=P1090,($B$1086*3+$B$1088+YEAR($I$1))=P1090,($B$1086*4+$B$1088+YEAR($I$1))=P1090,($B$1086*5+$B$1088+YEAR($I$1))=P1090),$G$1092*$I$1092,0)","v":0},0,0,0,0,90000,0,0,0,0,0,0,0,0,0,0,0,0,90000,0,{"$f":"SUM(P1092:AI1092)","v":180000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1085","v":"Green Replacement Ranges"},null,null,null,null,null,{"$f":"G1092","v":200},{"$f":"H1092","v":"LUMP SUM"},450,{"$f":"G1093*I1093","v":90000},null,null,null,null,{"$f":"IF($B$1088=0,J1093,0)","v":0},{"$f":"IF(OR(($B$1088+YEAR($I$1))=P1090,($B$1086+$B$1088+YEAR($I$1))=P1090,($B$1086*2+$B$1088+YEAR($I$1))=P1090,($B$1086*3+$B$1088+YEAR($I$1))=P1090,($B$1086*4+$B$1088+YEAR($I$1))=P1090,($B$1086*5+$B$1088+YEAR($I$1))=P1090),$G$1093*$I$1093,0)","v":0},0,0,0,0,90000,0,0,0,0,0,0,0,0,0,0,0,0,90000,0,{"$f":"SUM(P1093:AI1093)","v":180000},{"$f":"IF((AJ1093-AJ1092)<0,0,(AJ1093-AJ1092))","v":0}]
[]
["Range Hoods"]
["EUL (years):",14,null,"Comments:"]
["Repl. Year:",2003]
["RUL (years):",{"$f":"IF(B1096-((YEAR(I1))-B1097)>0,(B1096-((YEAR(I1))-B1097)),0)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1095","v":"Range Hoods"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1095","v":"Range Hoods"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1095","v":"Existing Range Hoods"},null,null,null,null,null,200,"each",86,{"$f":"G1101*I1101","v":17200},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1097+B1096*(1-(Controls!$B$28))),(B1097+B1096*(1-(Controls!$B$28)))=0),\"\",IF((B1097+B1096*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1098=0,J1101,0)","v":0},{"$f":"IF(OR(($B$1098+YEAR($I$1))=P1100,($B$1096+$B$1098+YEAR($I$1))=P1100,($B$1096*2+$B$1098+YEAR($I$1))=P1100,($B$1096*3+$B$1098+YEAR($I$1))=P1100,($B$1096*4+$B$1098+YEAR($I$1))=P1100,($B$1096*5+$B$1098+YEAR($I$1))=P1100),$G$1101*$I$1101,0)","v":0},0,0,0,0,0,17200,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1101:AI1101)","v":17200}]
[{"$f":"\"Standard \"&A1095","v":"Standard Range Hoods"},null,null,null,null,null,200,"each",86,{"$f":"G1102*I1102","v":17200},null,null,null,null,{"$f":"IF($B$1098=0,J1102,0)","v":0},{"$f":"IF(OR(($B$1098+YEAR($I$1))=P1100,($B$1096+$B$1098+YEAR($I$1))=P1100,($B$1096*2+$B$1098+YEAR($I$1))=P1100,($B$1096*3+$B$1098+YEAR($I$1))=P1100,($B$1096*4+$B$1098+YEAR($I$1))=P1100,($B$1096*5+$B$1098+YEAR($I$1))=P1100),$G$1102*$I$1102,0)","v":0},0,0,0,0,0,17200,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1102:AI1102)","v":17200},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1095","v":"Green Replacement Range Hoods"},null,null,null,null,null,{"$f":"G1102","v":200},{"$f":"H1102","v":"each"},86,{"$f":"G1103*I1103","v":17200},null,null,null,null,{"$f":"IF($B$1098=0,J1103,0)","v":0},{"$f":"IF(OR(($B$1098+YEAR($I$1))=P1100,($B$1096+$B$1098+YEAR($I$1))=P1100,($B$1096*2+$B$1098+YEAR($I$1))=P1100,($B$1096*3+$B$1098+YEAR($I$1))=P1100,($B$1096*4+$B$1098+YEAR($I$1))=P1100,($B$1096*5+$B$1098+YEAR($I$1))=P1100),$G$1103*$I$1103,0)","v":0},0,0,0,0,0,17200,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1103:AI1103)","v":17200},{"$f":"IF((AJ1103-AJ1102)<0,0,(AJ1103-AJ1102))","v":0}]
[]
["Refrigerators"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year 1",2007]
["Repl. Year 2",2006]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B1107-((YEAR($I$1))-B1106)>0,(B1107-((YEAR($I$1))-B1106)),0)","v":12}]
["RUL 2 (years)",{"$f":"IF(B1108-((YEAR($I$1))-B1106)>0,(B1108-((YEAR($I$1))-B1106)),0)","v":11}]
["RUL 3 (years)",{"$f":"IF(B1109-((YEAR($I$1))-B1106)>0,(B1109-((YEAR($I$1))-B1106)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1105","v":"Refrigerators"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1105","v":"Refrigerators"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing 1 \"&A1105","v":"Existing 1 Refrigerators"},null,null,null,null,null,100,"each",350,{"$f":"G1115*I1115","v":35000},375000,"KWH",{"$f":"IF(OR(ISERROR(B1107+B1106*(1-(Controls!$B$28))),(B1107+B1106*(1-(Controls!$B$28)))=0),\"\",IF((B1107+B1106*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$74=\"Tenant\",StartInput!$F$61,StartInput!$G$61)","v":0.15},{"$f":"IF($B$1110=0,J1115,0)","v":0},{"$f":"IF(OR(($B$1110+YEAR($I$1))=P1114,($B$1106+$B$1110+YEAR($I$1))=P1114,($B$1106*2+$B$1110+YEAR($I$1))=P1114,($B$1106*3+$B$1110+YEAR($I$1))=P1114,($B$1106*4+$B$1110+YEAR($I$1))=P1114,($B$1106*5+$B$1110+YEAR($I$1))=P1114),$G$1115*$I$1115,0)","v":0},{"$f":"IF(OR(($B$1110+YEAR($I$1))=Q1114,($B$1106+$B$1110+YEAR($I$1))=Q1114,($B$1106*2+$B$1110+YEAR($I$1))=Q1114,($B$1106*3+$B$1110+YEAR($I$1))=Q1114,($B$1106*4+$B$1110+YEAR($I$1))=Q1114,($B$1106*5+$B$1110+YEAR($I$1))=Q1114),$G$1115*$I$1115,0)","v":0},0,0,0,0,0,0,0,0,0,35000,0,0,0,0,0,0,0,0,{"$f":"SUM(P1115:AI1115)","v":35000}]
[{"$f":"\"Existing 2 \"&A1105","v":"Existing 2 Refrigerators"},null,null,null,null,null,50,{"$f":"H1115","v":"each"},350,{"$f":"G1116*I1116","v":17500},150000,{"$f":"L1115","v":"KWH"},{"$f":"IF(OR(ISERROR(B1108+B1106*(1-(Controls!$B$28))),(B1108+B1106*(1-(Controls!$B$28)))=0),\"\",IF((B1108+B1106*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N1115","v":0.15},{"$f":"IF($B$1111=0,J1116,0)","v":0},{"$f":"IF(OR(($B$1111+YEAR($I$1))=P1114,($B$1106+$B$1111+YEAR($I$1))=P1114,($B$1106*2+$B$1111+YEAR($I$1))=P1114,($B$1106*3+$B$1111+YEAR($I$1))=P1114,($B$1106*4+$B$1111+YEAR($I$1))=P1114,($B$1106*5+$B$1111+YEAR($I$1))=P1114),$G$1116*$I$1116,0)","v":0},{"$f":"IF(OR(($B$1111+YEAR($I$1))=Q1114,($B$1106+$B$1111+YEAR($I$1))=Q1114,($B$1106*2+$B$1111+YEAR($I$1))=Q1114,($B$1106*3+$B$1111+YEAR($I$1))=Q1114,($B$1106*4+$B$1111+YEAR($I$1))=Q1114,($B$1106*5+$B$1111+YEAR($I$1))=Q1114),$G$1116*$I$1116,0)","v":0},0,0,0,0,0,0,0,0,17500,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1116:AI1116)","v":17500}]
[{"$f":"\"Existing 3 \"&A1105","v":"Existing 3 Refrigerators"},null,null,null,null,null,50,{"$f":"H1115","v":"each"},350,{"$f":"G1117*I1117","v":17500},150000,{"$f":"L1115","v":"KWH"},{"$f":"IF(OR(ISERROR(B1109+B1106*(1-(Controls!$B$28))),(B1109+B1106*(1-(Controls!$B$28)))=0),\"\",IF((B1109+B1106*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N1115","v":0.15},{"$f":"IF($B$1112=0,J1117,0)","v":17500},{"$f":"IF(OR(($B$1112+YEAR($I$1))=P1114,($B$1106+$B$1112+YEAR($I$1))=P1114,($B$1106*2+$B$1112+YEAR($I$1))=P1114,($B$1106*3+$B$1112+YEAR($I$1))=P1114,($B$1106*4+$B$1112+YEAR($I$1))=P1114,($B$1106*5+$B$1112+YEAR($I$1))=P1114),$G$1117*$I$1117,0)","v":0},{"$f":"IF(OR(($B$1112+YEAR($I$1))=Q1114,($B$1106+$B$1112+YEAR($I$1))=Q1114,($B$1106*2+$B$1112+YEAR($I$1))=Q1114,($B$1106*3+$B$1112+YEAR($I$1))=Q1114,($B$1106*4+$B$1112+YEAR($I$1))=Q1114,($B$1106*5+$B$1112+YEAR($I$1))=Q1114),$G$1117*$I$1117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,17500,0,0,0,0,0,{"$f":"SUM(P1117:AI1117)","v":17500},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A1105","v":"Standard Refrigerators"},null,null,null,null,null,{"$f":"SUM(G1115:G1117)","v":200},{"$f":"H1115","v":"each"},350,{"$f":"G1118*I1118","v":70000},765000,{"$f":"L1115","v":"KWH"},null,{"$f":"N1115","v":0.15},{"$f":"IF($B$1112=0,J1118,0)","v":70000},{"$f":"IF(OR(($B$1112+YEAR($I$1))=P1114,($B$1106+$B$1112+YEAR($I$1))=P1114,($B$1106*2+$B$1112+YEAR($I$1))=P1114,($B$1106*3+$B$1112+YEAR($I$1))=P1114,($B$1106*4+$B$1112+YEAR($I$1))=P1114,($B$1106*5+$B$1112+YEAR($I$1))=P1114),$G$1118*$I$1118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,70000,0,0,0,0,0,{"$f":"SUM(P1118:AI1118)","v":70000},"Inc. Cost","Savings ($)","Payback"]
[{"$f":"\"Green Replacement \"&A1105","v":"Green Replacement Refrigerators"},null,null,null,null,null,{"$f":"SUM(G1115:G1117)","v":200},{"$f":"H1115","v":"each"},540,{"$f":"G1119*I1119","v":108000},655000,{"$f":"L1115","v":"KWH"},null,{"$f":"N1115","v":0.15},{"$f":"IF($B$1112=0,J1119,0)","v":108000},{"$f":"IF(OR(($B$1112+YEAR($I$1))=P1114,($B$1106+$B$1112+YEAR($I$1))=P1114,($B$1106*2+$B$1112+YEAR($I$1))=P1114,($B$1106*3+$B$1112+YEAR($I$1))=P1114,($B$1106*4+$B$1112+YEAR($I$1))=P1114,($B$1106*5+$B$1112+YEAR($I$1))=P1114),$G$1119*$I$1119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,108000,0,0,0,0,0,{"$f":"SUM(P1119:AI1119)","v":108000},{"$f":"IF((AJ1119-AJ1118)<0,0,(AJ1119-AJ1118))","v":38000},{"$f":"(K1115*N1115+K1116*N1116+K1117*N1117)-(K1119*N1119)","v":3000},{"$f":"AK1119/AL1119","v":12.666666666666666},{"$f":"L1115","v":"KWH"}]
[]
["Counters and Sinks"]
["EUL (years):",16,null,"Comments:"]
["Repl. Year:",2003]
["RUL (years):",{"$f":"IF(B1122-((YEAR(I1))-B1123)>0,(B1122-((YEAR(I1))-B1123)),0)","v":9},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1121","v":"Counters and Sinks"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1121","v":"Counters and Sinks"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1121","v":"Existing Counters and Sinks"},null,null,null,null,null,1,"LUMP SUM",5600,{"$f":"G1127*I1127","v":5600},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1123+B1122*(1-(Controls!$B$28))),(B1123+B1122*(1-(Controls!$B$28)))=0),\"\",IF((B1123+B1122*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1124=0,J1127,0)","v":0},{"$f":"IF(OR(($B$1124+YEAR($I$1))=P1126,($B$1122+$B$1124+YEAR($I$1))=P1126,($B$1122*2+$B$1124+YEAR($I$1))=P1126,($B$1122*3+$B$1124+YEAR($I$1))=P1126,($B$1122*4+$B$1124+YEAR($I$1))=P1126,($B$1122*5+$B$1124+YEAR($I$1))=P1126),$G$1127*$I$1127,0)","v":0},0,0,0,0,0,0,0,5600,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1127:AI1127)","v":5600}]
[{"$f":"\"Standard \"&A1121","v":"Standard Counters and Sinks"},null,null,null,null,null,1,"LUMP SUM",5600,{"$f":"G1128*I1128","v":5600},null,null,null,null,{"$f":"IF($B$1124=0,J1128,0)","v":0},{"$f":"IF(OR(($B$1124+YEAR($I$1))=P1126,($B$1122+$B$1124+YEAR($I$1))=P1126,($B$1122*2+$B$1124+YEAR($I$1))=P1126,($B$1122*3+$B$1124+YEAR($I$1))=P1126,($B$1122*4+$B$1124+YEAR($I$1))=P1126,($B$1122*5+$B$1124+YEAR($I$1))=P1126),$G$1128*$I$1128,0)","v":0},0,0,0,0,0,0,0,5600,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1128:AI1128)","v":5600},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1121","v":"Green Replacement Counters and Sinks"},null,null,null,null,null,{"$f":"G1128","v":1},{"$f":"H1128","v":"LUMP SUM"},7800,{"$f":"G1129*I1129","v":7800},null,null,null,null,{"$f":"IF($B$1124=0,J1129,0)","v":0},{"$f":"IF(OR(($B$1124+YEAR($I$1))=P1126,($B$1122+$B$1124+YEAR($I$1))=P1126,($B$1122*2+$B$1124+YEAR($I$1))=P1126,($B$1122*3+$B$1124+YEAR($I$1))=P1126,($B$1122*4+$B$1124+YEAR($I$1))=P1126,($B$1122*5+$B$1124+YEAR($I$1))=P1126),$G$1129*$I$1129,0)","v":0},0,0,0,0,0,0,0,7800,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1129:AI1129)","v":7800},{"$f":"IF((AJ1129-AJ1128)<0,0,(AJ1129-AJ1128))","v":2200}]
[]
["Dishwasher"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year 1",2007]
["Repl. Year 2",2006]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B1133-((YEAR($I$1))-B1132)>0,(B1133-((YEAR($I$1))-B1132)),0)","v":12}]
["RUL 2 (years)",{"$f":"IF(B1134-((YEAR($I$1))-B1132)>0,(B1134-((YEAR($I$1))-B1132)),0)","v":11}]
["RUL 3 (years)",{"$f":"IF(B1135-((YEAR($I$1))-B1132)>0,(B1135-((YEAR($I$1))-B1132)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1131","v":"Dishwasher"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1131","v":"Dishwasher"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing 1 \"&A1131","v":"Existing 1 Dishwasher"},null,null,null,null,null,100,"each",450,{"$f":"G1141*I1141","v":45000},375000,"KWH",{"$f":"IF(OR(ISERROR(B1133+B1132*(1-(Controls!$B$28))),(B1133+B1132*(1-(Controls!$B$28)))=0),\"\",IF((B1133+B1132*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$74=\"Tenant\",StartInput!$F$61,StartInput!$G$61)","v":0.15},{"$f":"IF($B$1136=0,J1141,0)","v":0},{"$f":"IF(OR(($B$1136+YEAR($I$1))=P1140,($B$1132+$B$1136+YEAR($I$1))=P1140,($B$1132*2+$B$1136+YEAR($I$1))=P1140,($B$1132*3+$B$1136+YEAR($I$1))=P1140,($B$1132*4+$B$1136+YEAR($I$1))=P1140,($B$1132*5+$B$1136+YEAR($I$1))=P1140),$G$1141*$I$1141,0)","v":0},{"$f":"IF(OR(($B$1136+YEAR($I$1))=Q1140,($B$1132+$B$1136+YEAR($I$1))=Q1140,($B$1132*2+$B$1136+YEAR($I$1))=Q1140,($B$1132*3+$B$1136+YEAR($I$1))=Q1140,($B$1132*4+$B$1136+YEAR($I$1))=Q1140,($B$1132*5+$B$1136+YEAR($I$1))=Q1140),$G$1141*$I$1141,0)","v":0},0,0,0,0,0,0,0,0,0,45000,0,0,0,0,0,0,0,0,{"$f":"SUM(P1141:AI1141)","v":45000}]
[{"$f":"\"Existing 2 \"&A1131","v":"Existing 2 Dishwasher"},null,null,null,null,null,50,{"$f":"H1141","v":"each"},450,{"$f":"G1142*I1142","v":22500},160000,{"$f":"L1141","v":"KWH"},{"$f":"IF(OR(ISERROR(B1134+B1132*(1-(Controls!$B$28))),(B1134+B1132*(1-(Controls!$B$28)))=0),\"\",IF((B1134+B1132*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N1141","v":0.15},{"$f":"IF($B$1137=0,J1142,0)","v":0},{"$f":"IF(OR(($B$1137+YEAR($I$1))=P1140,($B$1132+$B$1137+YEAR($I$1))=P1140,($B$1132*2+$B$1137+YEAR($I$1))=P1140,($B$1132*3+$B$1137+YEAR($I$1))=P1140,($B$1132*4+$B$1137+YEAR($I$1))=P1140,($B$1132*5+$B$1137+YEAR($I$1))=P1140),$G$1142*$I$1142,0)","v":0},{"$f":"IF(OR(($B$1137+YEAR($I$1))=Q1140,($B$1132+$B$1137+YEAR($I$1))=Q1140,($B$1132*2+$B$1137+YEAR($I$1))=Q1140,($B$1132*3+$B$1137+YEAR($I$1))=Q1140,($B$1132*4+$B$1137+YEAR($I$1))=Q1140,($B$1132*5+$B$1137+YEAR($I$1))=Q1140),$G$1142*$I$1142,0)","v":0},0,0,0,0,0,0,0,0,22500,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1142:AI1142)","v":22500}]
[{"$f":"\"Existing 3  \"&A1131","v":"Existing 3  Dishwasher"},null,null,null,null,null,50,{"$f":"H1141","v":"each"},450,{"$f":"G1143*I1143","v":22500},160000,{"$f":"L1141","v":"KWH"},{"$f":"IF(OR(ISERROR(B1135+B1132*(1-(Controls!$B$28))),(B1135+B1132*(1-(Controls!$B$28)))=0),\"\",IF((B1135+B1132*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N1141","v":0.15},{"$f":"IF($B$1138=0,J1143,0)","v":22500},{"$f":"IF(OR(($B$1138+YEAR($I$1))=P1140,($B$1132+$B$1138+YEAR($I$1))=P1140,($B$1132*2+$B$1138+YEAR($I$1))=P1140,($B$1132*3+$B$1138+YEAR($I$1))=P1140,($B$1132*4+$B$1138+YEAR($I$1))=P1140,($B$1132*5+$B$1138+YEAR($I$1))=P1140),$G$1143*$I$1143,0)","v":0},{"$f":"IF(OR(($B$1138+YEAR($I$1))=Q1140,($B$1132+$B$1138+YEAR($I$1))=Q1140,($B$1132*2+$B$1138+YEAR($I$1))=Q1140,($B$1132*3+$B$1138+YEAR($I$1))=Q1140,($B$1132*4+$B$1138+YEAR($I$1))=Q1140,($B$1132*5+$B$1138+YEAR($I$1))=Q1140),$G$1143*$I$1143,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,22500,0,0,0,0,0,{"$f":"SUM(P1143:AI1143)","v":22500},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A1131","v":"Standard Dishwasher"},null,null,null,null,null,{"$f":"G1141","v":100},{"$f":"H1141","v":"each"},450,{"$f":"G1144*I1144","v":45000},765000,{"$f":"L1141","v":"KWH"},null,{"$f":"N1141","v":0.15},{"$f":"IF($B$1138=0,J1144,0)","v":45000},{"$f":"IF(OR(($B$1138+YEAR($I$1))=P1140,($B$1132+$B$1138+YEAR($I$1))=P1140,($B$1132*2+$B$1138+YEAR($I$1))=P1140,($B$1132*3+$B$1138+YEAR($I$1))=P1140,($B$1132*4+$B$1138+YEAR($I$1))=P1140,($B$1132*5+$B$1138+YEAR($I$1))=P1140),$G$1144*$I$1144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,45000,0,0,0,0,0,{"$f":"SUM(P1144:AI1144)","v":45000},"Inc. Cost","Savings ($)","Payback"]
[{"$f":"\"Green Replacement \"&A1131","v":"Green Replacement Dishwasher"},null,null,null,null,null,{"$f":"G1141","v":100},{"$f":"H1141","v":"each"},560,{"$f":"G1145*I1145","v":56000},655000,{"$f":"L1141","v":"KWH"},null,{"$f":"N1141","v":0.15},{"$f":"IF($B$1138=0,J1145,0)","v":56000},{"$f":"IF(OR(($B$1138+YEAR($I$1))=P1140,($B$1132+$B$1138+YEAR($I$1))=P1140,($B$1132*2+$B$1138+YEAR($I$1))=P1140,($B$1132*3+$B$1138+YEAR($I$1))=P1140,($B$1132*4+$B$1138+YEAR($I$1))=P1140,($B$1132*5+$B$1138+YEAR($I$1))=P1140),$G$1145*$I$1145,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,56000,0,0,0,0,0,{"$f":"SUM(P1145:AI1145)","v":56000},{"$f":"IF((AJ1145-AJ1144)<0,0,(AJ1145-AJ1144))","v":11000},{"$f":"(K1141*N1141+K1142*N1142+K1143*N1143)-(K1145*N1145)","v":6000},{"$f":"AK1145/AL1145","v":1.8333333333333333},{"$f":"L1141","v":"KWH"}]
[]
["Garbage Disposal"]
["EUL (years):",18,null,"Comments:"]
["Repl. Year:",2003]
["RUL (years):",{"$f":"IF(B1148-((YEAR(I1))-B1149)>0,(B1148-((YEAR(I1))-B1149)),0)","v":11},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1147","v":"Garbage Disposal"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1147","v":"Garbage Disposal"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1147","v":"Existing Garbage Disposal"},null,null,null,null,null,200,"each",300,{"$f":"G1153*I1153","v":60000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1149+B1148*(1-(Controls!$B$28))),(B1149+B1148*(1-(Controls!$B$28)))=0),\"\",IF((B1149+B1148*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1150=0,J1153,0)","v":0},{"$f":"IF(OR(($B$1150+YEAR($I$1))=P1152,($B$1148+$B$1150+YEAR($I$1))=P1152,($B$1148*2+$B$1150+YEAR($I$1))=P1152,($B$1148*3+$B$1150+YEAR($I$1))=P1152,($B$1148*4+$B$1150+YEAR($I$1))=P1152,($B$1148*5+$B$1150+YEAR($I$1))=P1152),$G$1153*$I$1153,0)","v":0},0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1153:AI1153)","v":60000}]
[{"$f":"\"Standard \"&A1147","v":"Standard Garbage Disposal"},null,null,null,null,null,200,"each",300,{"$f":"G1154*I1154","v":60000},null,null,null,null,{"$f":"IF($B$1150=0,J1154,0)","v":0},{"$f":"IF(OR(($B$1150+YEAR($I$1))=P1152,($B$1148+$B$1150+YEAR($I$1))=P1152,($B$1148*2+$B$1150+YEAR($I$1))=P1152,($B$1148*3+$B$1150+YEAR($I$1))=P1152,($B$1148*4+$B$1150+YEAR($I$1))=P1152,($B$1148*5+$B$1150+YEAR($I$1))=P1152),$G$1154*$I$1154,0)","v":0},0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1154:AI1154)","v":60000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1147","v":"Green Replacement Garbage Disposal"},null,null,null,null,null,{"$f":"G1154","v":200},{"$f":"H1154","v":"each"},300,{"$f":"G1155*I1155","v":60000},null,null,null,null,{"$f":"IF($B$1150=0,J1155,0)","v":0},{"$f":"IF(OR(($B$1150+YEAR($I$1))=P1152,($B$1148+$B$1150+YEAR($I$1))=P1152,($B$1148*2+$B$1150+YEAR($I$1))=P1152,($B$1148*3+$B$1150+YEAR($I$1))=P1152,($B$1148*4+$B$1150+YEAR($I$1))=P1152,($B$1148*5+$B$1150+YEAR($I$1))=P1152),$G$1155*$I$1155,0)","v":0},0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1155:AI1155)","v":60000},{"$f":"IF((AJ1155-AJ1154)<0,0,(AJ1155-AJ1154))","v":0}]
[]
["Microwave"]
["EUL (years):",19,null,"Comments:"]
["Repl. Year:",2003]
["RUL (years):",{"$f":"IF(B1158-((YEAR(I1))-B1159)>0,(B1158-((YEAR(I1))-B1159)),0)","v":12},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1157","v":"Microwave"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1157","v":"Microwave"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1157","v":"Existing Microwave"},null,null,null,null,null,200,"each",450,{"$f":"G1163*I1163","v":90000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1159+B1158*(1-(Controls!$B$28))),(B1159+B1158*(1-(Controls!$B$28)))=0),\"\",IF((B1159+B1158*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1160=0,J1163,0)","v":0},{"$f":"IF(OR(($B$1160+YEAR($I$1))=P1162,($B$1158+$B$1160+YEAR($I$1))=P1162,($B$1158*2+$B$1160+YEAR($I$1))=P1162,($B$1158*3+$B$1160+YEAR($I$1))=P1162,($B$1158*4+$B$1160+YEAR($I$1))=P1162,($B$1158*5+$B$1160+YEAR($I$1))=P1162),$G$1163*$I$1163,0)","v":0},0,0,0,0,0,0,0,0,0,0,90000,0,0,0,0,0,0,0,0,{"$f":"SUM(P1163:AI1163)","v":90000}]
[{"$f":"\"Standard \"&A1157","v":"Standard Microwave"},null,null,null,null,null,200,"each",450,{"$f":"G1164*I1164","v":90000},null,null,null,null,{"$f":"IF($B$1160=0,J1164,0)","v":0},{"$f":"IF(OR(($B$1160+YEAR($I$1))=P1162,($B$1158+$B$1160+YEAR($I$1))=P1162,($B$1158*2+$B$1160+YEAR($I$1))=P1162,($B$1158*3+$B$1160+YEAR($I$1))=P1162,($B$1158*4+$B$1160+YEAR($I$1))=P1162,($B$1158*5+$B$1160+YEAR($I$1))=P1162),$G$1164*$I$1164,0)","v":0},0,0,0,0,0,0,0,0,0,0,90000,0,0,0,0,0,0,0,0,{"$f":"SUM(P1164:AI1164)","v":90000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1157","v":"Green Replacement Microwave"},null,null,null,null,null,{"$f":"G1164","v":200},{"$f":"H1164","v":"each"},450,{"$f":"G1165*I1165","v":90000},null,null,null,null,{"$f":"IF($B$1160=0,J1165,0)","v":0},{"$f":"IF(OR(($B$1160+YEAR($I$1))=P1162,($B$1158+$B$1160+YEAR($I$1))=P1162,($B$1158*2+$B$1160+YEAR($I$1))=P1162,($B$1158*3+$B$1160+YEAR($I$1))=P1162,($B$1158*4+$B$1160+YEAR($I$1))=P1162,($B$1158*5+$B$1160+YEAR($I$1))=P1162),$G$1165*$I$1165,0)","v":0},0,0,0,0,0,0,0,0,0,0,90000,0,0,0,0,0,0,0,0,{"$f":"SUM(P1165:AI1165)","v":90000},{"$f":"IF((AJ1165-AJ1164)<0,0,(AJ1165-AJ1164))","v":0}]
[]
["Lighting"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year 1",2007]
["Repl. Year 2",2006]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B1169-((YEAR($I$1))-B1168)>0,(B1169-((YEAR($I$1))-B1168)),0)","v":12}]
["RUL 2 (years)",{"$f":"IF(B1170-((YEAR($I$1))-B1168)>0,(B1170-((YEAR($I$1))-B1168)),0)","v":11}]
["RUL 3 (years)",{"$f":"IF(B1171-((YEAR($I$1))-B1168)>0,(B1171-((YEAR($I$1))-B1168)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1167","v":"Lighting"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1167","v":"Lighting"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.",null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate",null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing 1 \"&A1167","v":"Existing 1 Lighting"},null,null,null,null,null,400,"each",5,{"$f":"G1177*I1177","v":2000},375000,"KWH",{"$f":"IF(OR(ISERROR(B1169+B1168*(1-(Controls!$B$28))),(B1169+B1168*(1-(Controls!$B$28)))=0),\"\",IF((B1169+B1168*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$74=\"Tenant\",StartInput!$F$61,StartInput!$G$61)","v":0.15},{"$f":"IF($B$1172=0,J1177,0)","v":0},{"$f":"IF(OR(($B$1172+YEAR($I$1))=P1176,($B$1168+$B$1172+YEAR($I$1))=P1176,($B$1168*2+$B$1172+YEAR($I$1))=P1176,($B$1168*3+$B$1172+YEAR($I$1))=P1176,($B$1168*4+$B$1172+YEAR($I$1))=P1176,($B$1168*5+$B$1172+YEAR($I$1))=P1176),$G$1177*$I$1177,0)","v":0},{"$f":"IF(OR(($B$1172+YEAR($I$1))=Q1176,($B$1168+$B$1172+YEAR($I$1))=Q1176,($B$1168*2+$B$1172+YEAR($I$1))=Q1176,($B$1168*3+$B$1172+YEAR($I$1))=Q1176,($B$1168*4+$B$1172+YEAR($I$1))=Q1176,($B$1168*5+$B$1172+YEAR($I$1))=Q1176),$G$1177*$I$1177,0)","v":0},0,0,0,0,0,0,0,0,0,2000,0,0,0,0,0,0,0,0,{"$f":"SUM(P1177:AI1177)","v":2000}]
[{"$f":"\"Existing 2 \"&A1167","v":"Existing 2 Lighting"},null,null,null,null,null,300,{"$f":"H1177","v":"each"},5,{"$f":"G1178*I1178","v":1500},160000,{"$f":"L1177","v":"KWH"},{"$f":"IF(OR(ISERROR(B1170+B1168*(1-(Controls!$B$28))),(B1170+B1168*(1-(Controls!$B$28)))=0),\"\",IF((B1170+B1168*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N1177","v":0.15},{"$f":"IF($B$1173=0,J1178,0)","v":0},{"$f":"IF(OR(($B$1173+YEAR($I$1))=P1176,($B$1168+$B$1173+YEAR($I$1))=P1176,($B$1168*2+$B$1173+YEAR($I$1))=P1176,($B$1168*3+$B$1173+YEAR($I$1))=P1176,($B$1168*4+$B$1173+YEAR($I$1))=P1176,($B$1168*5+$B$1173+YEAR($I$1))=P1176),$G$1178*$I$1178,0)","v":0},{"$f":"IF(OR(($B$1173+YEAR($I$1))=Q1176,($B$1168+$B$1173+YEAR($I$1))=Q1176,($B$1168*2+$B$1173+YEAR($I$1))=Q1176,($B$1168*3+$B$1173+YEAR($I$1))=Q1176,($B$1168*4+$B$1173+YEAR($I$1))=Q1176,($B$1168*5+$B$1173+YEAR($I$1))=Q1176),$G$1178*$I$1178,0)","v":0},0,0,0,0,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1178:AI1178)","v":1500}]
[{"$f":"\"Existing 3 \"&A1167","v":"Existing 3 Lighting"},null,null,null,null,null,100,{"$f":"H1177","v":"each"},5,{"$f":"G1179*I1179","v":500},160000,{"$f":"L1177","v":"KWH"},{"$f":"IF(OR(ISERROR(B1171+B1168*(1-(Controls!$B$28))),(B1171+B1168*(1-(Controls!$B$28)))=0),\"\",IF((B1171+B1168*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N1177","v":0.15},{"$f":"IF($B$1174=0,J1179,0)","v":500},{"$f":"IF(OR(($B$1174+YEAR($I$1))=P1176,($B$1168+$B$1174+YEAR($I$1))=P1176,($B$1168*2+$B$1174+YEAR($I$1))=P1176,($B$1168*3+$B$1174+YEAR($I$1))=P1176,($B$1168*4+$B$1174+YEAR($I$1))=P1176,($B$1168*5+$B$1174+YEAR($I$1))=P1176),$G$1179*$I$1179,0)","v":0},{"$f":"IF(OR(($B$1174+YEAR($I$1))=Q1176,($B$1168+$B$1174+YEAR($I$1))=Q1176,($B$1168*2+$B$1174+YEAR($I$1))=Q1176,($B$1168*3+$B$1174+YEAR($I$1))=Q1176,($B$1168*4+$B$1174+YEAR($I$1))=Q1176,($B$1168*5+$B$1174+YEAR($I$1))=Q1176),$G$1179*$I$1179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,0,0,{"$f":"SUM(P1179:AI1179)","v":500},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A1167","v":"Standard Lighting"},null,null,null,null,null,{"$f":"SUM(G1177:G1179)","v":800},{"$f":"H1177","v":"each"},5,{"$f":"G1180*I1180","v":4000},765000,{"$f":"L1177","v":"KWH"},null,{"$f":"N1177","v":0.15},{"$f":"IF($B$1174=0,J1180,0)","v":4000},{"$f":"IF(OR(($B$1174+YEAR($I$1))=P1176,($B$1168+$B$1174+YEAR($I$1))=P1176,($B$1168*2+$B$1174+YEAR($I$1))=P1176,($B$1168*3+$B$1174+YEAR($I$1))=P1176,($B$1168*4+$B$1174+YEAR($I$1))=P1176,($B$1168*5+$B$1174+YEAR($I$1))=P1176),$G$1180*$I$1180,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4000,0,0,0,0,0,{"$f":"SUM(P1180:AI1180)","v":4000},"Inc. Cost","Savings ($)","Payback"]
[{"$f":"\"Green Replacement \"&A1167","v":"Green Replacement Lighting"},null,null,null,null,null,{"$f":"SUM(G1177:G1179)","v":800},{"$f":"H1177","v":"each"},50,{"$f":"G1181*I1181","v":40000},600000,{"$f":"L1177","v":"KWH"},null,{"$f":"N1177","v":0.15},{"$f":"IF($B$1174=0,J1181,0)","v":40000},{"$f":"IF(OR(($B$1174+YEAR($I$1))=P1176,($B$1168+$B$1174+YEAR($I$1))=P1176,($B$1168*2+$B$1174+YEAR($I$1))=P1176,($B$1168*3+$B$1174+YEAR($I$1))=P1176,($B$1168*4+$B$1174+YEAR($I$1))=P1176,($B$1168*5+$B$1174+YEAR($I$1))=P1176),$G$1181*$I$1181,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,40000,0,0,0,0,0,{"$f":"SUM(P1181:AI1181)","v":40000},{"$f":"IF((AJ1181-AJ1180)<0,0,(AJ1181-AJ1180))","v":36000},{"$f":"(K1177*N1177+K1178*N1178+K1179*N1179)-(K1181*N1181)","v":14250},{"$f":"AK1181/AL1181","v":2.5263157894736841},{"$f":"L1177","v":"KWH"}]
[]
["Washing Machines"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year 1",2007]
["Repl. Year 2",2006]
["Repl. Year 3",1993]
["RUL 1 (years)",{"$f":"IF(B1185-((YEAR($I$1))-B1184)>0,(B1185-((YEAR($I$1))-B1184)),0)","v":12}]
["RUL 2 (years)",{"$f":"IF(B1186-((YEAR($I$1))-B1184)>0,(B1186-((YEAR($I$1))-B1184)),0)","v":11}]
["RUL 3 (years)",{"$f":"IF(B1187-((YEAR($I$1))-B1184)>0,(B1187-((YEAR($I$1))-B1184)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1183","v":"Washing Machines"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1183","v":"Washing Machines"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing 1 \"&A1183","v":"Existing 1 Washing Machines"},null,null,null,null,null,100,"each",350,{"$f":"G1193*I1193","v":35000},20000,"KWH",{"$f":"IF(OR(ISERROR(B1185+B1184*(1-(Controls!$B$28))),(B1185+B1184*(1-(Controls!$B$28)))=0),\"\",IF((B1185+B1184*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"IF(StartInput!$F$74=\"Tenant\",StartInput!$F$61,StartInput!$G$61)","v":0.15},{"$f":"IF($B$1188=0,J1193,0)","v":0},{"$f":"IF(OR(($B$1188+YEAR($I$1))=P1192,($B$1184+$B$1188+YEAR($I$1))=P1192,($B$1184*2+$B$1188+YEAR($I$1))=P1192,($B$1184*3+$B$1188+YEAR($I$1))=P1192,($B$1184*4+$B$1188+YEAR($I$1))=P1192,($B$1184*5+$B$1188+YEAR($I$1))=P1192),$G$1193*$I$1193,0)","v":0},{"$f":"IF(OR(($B$1188+YEAR($I$1))=Q1192,($B$1184+$B$1188+YEAR($I$1))=Q1192,($B$1184*2+$B$1188+YEAR($I$1))=Q1192,($B$1184*3+$B$1188+YEAR($I$1))=Q1192,($B$1184*4+$B$1188+YEAR($I$1))=Q1192,($B$1184*5+$B$1188+YEAR($I$1))=Q1192),$G$1193*$I$1193,0)","v":0},0,0,0,0,0,0,0,0,0,35000,0,0,0,0,0,0,0,0,{"$f":"SUM(P1193:AI1193)","v":35000}]
[{"$f":"\"Existing 2 \"&A1183","v":"Existing 2 Washing Machines"},null,null,null,null,null,50,{"$f":"H1193","v":"each"},350,{"$f":"G1194*I1194","v":17500},10000,{"$f":"L1193","v":"KWH"},{"$f":"IF(OR(ISERROR(B1186+B1184*(1-(Controls!$B$28))),(B1186+B1184*(1-(Controls!$B$28)))=0),\"\",IF((B1186+B1184*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},{"$f":"N1193","v":0.15},{"$f":"IF($B$1189=0,J1194,0)","v":0},{"$f":"IF(OR(($B$1189+YEAR($I$1))=P1192,($B$1184+$B$1189+YEAR($I$1))=P1192,($B$1184*2+$B$1189+YEAR($I$1))=P1192,($B$1184*3+$B$1189+YEAR($I$1))=P1192,($B$1184*4+$B$1189+YEAR($I$1))=P1192,($B$1184*5+$B$1189+YEAR($I$1))=P1192),$G$1194*$I$1194,0)","v":0},{"$f":"IF(OR(($B$1189+YEAR($I$1))=Q1192,($B$1184+$B$1189+YEAR($I$1))=Q1192,($B$1184*2+$B$1189+YEAR($I$1))=Q1192,($B$1184*3+$B$1189+YEAR($I$1))=Q1192,($B$1184*4+$B$1189+YEAR($I$1))=Q1192,($B$1184*5+$B$1189+YEAR($I$1))=Q1192),$G$1194*$I$1194,0)","v":0},0,0,0,0,0,0,0,0,17500,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1194:AI1194)","v":17500}]
[{"$f":"\"Existing 3 \"&A1183","v":"Existing 3 Washing Machines"},null,null,null,null,null,50,{"$f":"H1193","v":"each"},350,{"$f":"G1195*I1195","v":17500},11000,{"$f":"L1193","v":"KWH"},{"$f":"IF(OR(ISERROR(B1187+B1184*(1-(Controls!$B$28))),(B1187+B1184*(1-(Controls!$B$28)))=0),\"\",IF((B1187+B1184*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},{"$f":"N1193","v":0.15},{"$f":"IF($B$1190=0,J1195,0)","v":17500},{"$f":"IF(OR(($B$1190+YEAR($I$1))=P1192,($B$1184+$B$1190+YEAR($I$1))=P1192,($B$1184*2+$B$1190+YEAR($I$1))=P1192,($B$1184*3+$B$1190+YEAR($I$1))=P1192,($B$1184*4+$B$1190+YEAR($I$1))=P1192,($B$1184*5+$B$1190+YEAR($I$1))=P1192),$G$1195*$I$1195,0)","v":0},{"$f":"IF(OR(($B$1190+YEAR($I$1))=Q1192,($B$1184+$B$1190+YEAR($I$1))=Q1192,($B$1184*2+$B$1190+YEAR($I$1))=Q1192,($B$1184*3+$B$1190+YEAR($I$1))=Q1192,($B$1184*4+$B$1190+YEAR($I$1))=Q1192,($B$1184*5+$B$1190+YEAR($I$1))=Q1192),$G$1195*$I$1195,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,17500,0,0,0,0,0,{"$f":"SUM(P1195:AI1195)","v":17500},null,"Annual","Simple"]
[{"$f":"\"Standard \"&A1183","v":"Standard Washing Machines"},null,null,null,null,null,{"$f":"SUM(G1193:G1195)","v":200},{"$f":"H1193","v":"each"},350,{"$f":"G1196*I1196","v":70000},35000,{"$f":"L1193","v":"KWH"},null,{"$f":"N1193","v":0.15},{"$f":"IF($B$1190=0,J1196,0)","v":70000},{"$f":"IF(OR(($B$1190+YEAR($I$1))=P1192,($B$1184+$B$1190+YEAR($I$1))=P1192,($B$1184*2+$B$1190+YEAR($I$1))=P1192,($B$1184*3+$B$1190+YEAR($I$1))=P1192,($B$1184*4+$B$1190+YEAR($I$1))=P1192,($B$1184*5+$B$1190+YEAR($I$1))=P1192),$G$1196*$I$1196,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,70000,0,0,0,0,0,{"$f":"SUM(P1196:AI1196)","v":70000},"Inc. Cost","Savings ($)","Payback"]
[{"$f":"\"Green Replacement \"&A1183","v":"Green Replacement Washing Machines"},null,null,null,null,null,{"$f":"SUM(G1193:G1195)","v":200},{"$f":"H1193","v":"each"},450,{"$f":"G1197*I1197","v":90000},30000,{"$f":"L1193","v":"KWH"},null,{"$f":"N1193","v":0.15},{"$f":"IF($B$1190=0,J1197,0)","v":90000},{"$f":"IF(OR(($B$1190+YEAR($I$1))=P1192,($B$1184+$B$1190+YEAR($I$1))=P1192,($B$1184*2+$B$1190+YEAR($I$1))=P1192,($B$1184*3+$B$1190+YEAR($I$1))=P1192,($B$1184*4+$B$1190+YEAR($I$1))=P1192,($B$1184*5+$B$1190+YEAR($I$1))=P1192),$G$1197*$I$1197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,90000,0,0,0,0,0,{"$f":"SUM(P1197:AI1197)","v":90000},{"$f":"IF((AJ1197-AJ1196)<0,0,(AJ1197-AJ1196))","v":20000},{"$f":"(K1193*N1193+K1194*N1194+K1195+N1195)-(K1197*N1197)","v":11000.15},{"$f":"AK1197/AL1197","v":1.8181570251314756},{"$f":"L1193","v":"KWH"}]
[]
["Dryers"]
["EUL (years):",7,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1200-((YEAR(I1))-B1201)>0,(B1200-((YEAR(I1))-B1201)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1199","v":"Dryers"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1199","v":"Dryers"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1199","v":"Existing Dryers"},null,null,null,null,null,200,"each",600,{"$f":"G1205*I1205","v":120000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1201+B1200*(1-(Controls!$B$28))),(B1201+B1200*(1-(Controls!$B$28)))=0),\"\",IF((B1201+B1200*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$1202=0,J1205,0)","v":0},{"$f":"IF(OR(($B$1202+YEAR($I$1))=P1204,($B$1200+$B$1202+YEAR($I$1))=P1204,($B$1200*2+$B$1202+YEAR($I$1))=P1204,($B$1200*3+$B$1202+YEAR($I$1))=P1204,($B$1200*4+$B$1202+YEAR($I$1))=P1204,($B$1200*5+$B$1202+YEAR($I$1))=P1204),$G$1205*$I$1205,0)","v":120000},0,0,0,0,0,0,120000,0,0,0,0,0,0,120000,0,0,0,0,0,{"$f":"SUM(P1205:AI1205)","v":360000}]
[{"$f":"\"Standard \"&A1199","v":"Standard Dryers"},null,null,null,null,null,200,"each",600,{"$f":"G1206*I1206","v":120000},null,null,null,null,{"$f":"IF($B$1202=0,J1206,0)","v":0},{"$f":"IF(OR(($B$1202+YEAR($I$1))=P1204,($B$1200+$B$1202+YEAR($I$1))=P1204,($B$1200*2+$B$1202+YEAR($I$1))=P1204,($B$1200*3+$B$1202+YEAR($I$1))=P1204,($B$1200*4+$B$1202+YEAR($I$1))=P1204,($B$1200*5+$B$1202+YEAR($I$1))=P1204),$G$1206*$I$1206,0)","v":120000},0,0,0,0,0,0,120000,0,0,0,0,0,0,120000,0,0,0,0,0,{"$f":"SUM(P1206:AI1206)","v":360000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1199","v":"Green Replacement Dryers"},null,null,null,null,null,{"$f":"G1206","v":200},{"$f":"H1206","v":"each"},600,{"$f":"G1207*I1207","v":120000},null,null,null,null,{"$f":"IF($B$1202=0,J1207,0)","v":0},{"$f":"IF(OR(($B$1202+YEAR($I$1))=P1204,($B$1200+$B$1202+YEAR($I$1))=P1204,($B$1200*2+$B$1202+YEAR($I$1))=P1204,($B$1200*3+$B$1202+YEAR($I$1))=P1204,($B$1200*4+$B$1202+YEAR($I$1))=P1204,($B$1200*5+$B$1202+YEAR($I$1))=P1204),$G$1207*$I$1207,0)","v":120000},0,0,0,0,0,0,120000,0,0,0,0,0,0,120000,0,0,0,0,0,{"$f":"SUM(P1207:AI1207)","v":360000},{"$f":"IF((AJ1207-AJ1206)<0,0,(AJ1207-AJ1206))","v":0}]
[]
["Call-For-Aid Systems"]
["EUL (years):",8,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1210-((YEAR(I1))-B1211)>0,(B1210-((YEAR(I1))-B1211)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1209","v":"Call-For-Aid Systems"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1209","v":"Call-For-Aid Systems"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1209","v":"Existing Call-For-Aid Systems"},null,null,null,null,null,null,null,0,{"$f":"G1215*I1215","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1211+B1210*(1-(Controls!$B$28))),(B1211+B1210*(1-(Controls!$B$28)))=0),\"\",IF((B1211+B1210*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1212=0,J1215,0)","v":0},{"$f":"IF(OR(($B$1212+YEAR($I$1))=P1214,($B$1210+$B$1212+YEAR($I$1))=P1214,($B$1210*2+$B$1212+YEAR($I$1))=P1214,($B$1210*3+$B$1212+YEAR($I$1))=P1214,($B$1210*4+$B$1212+YEAR($I$1))=P1214,($B$1210*5+$B$1212+YEAR($I$1))=P1214),$G$1215*$I$1215,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1215:AI1215)","v":0}]
[{"$f":"\"Standard \"&A1209","v":"Standard Call-For-Aid Systems"},null,null,null,null,null,0,null,0,{"$f":"G1216*I1216","v":0},null,null,null,null,{"$f":"IF($B$1212=0,J1216,0)","v":0},{"$f":"IF(OR(($B$1212+YEAR($I$1))=P1214,($B$1210+$B$1212+YEAR($I$1))=P1214,($B$1210*2+$B$1212+YEAR($I$1))=P1214,($B$1210*3+$B$1212+YEAR($I$1))=P1214,($B$1210*4+$B$1212+YEAR($I$1))=P1214,($B$1210*5+$B$1212+YEAR($I$1))=P1214),$G$1216*$I$1216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1216:AI1216)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1209","v":"Green Replacement Call-For-Aid Systems"},null,null,null,null,null,{"$f":"G1216","v":0},{"$f":"H1216","v":0},0,{"$f":"G1217*I1217","v":0},null,null,null,null,{"$f":"IF($B$1212=0,J1217,0)","v":0},{"$f":"IF(OR(($B$1212+YEAR($I$1))=P1214,($B$1210+$B$1212+YEAR($I$1))=P1214,($B$1210*2+$B$1212+YEAR($I$1))=P1214,($B$1210*3+$B$1212+YEAR($I$1))=P1214,($B$1210*4+$B$1212+YEAR($I$1))=P1214,($B$1210*5+$B$1212+YEAR($I$1))=P1214),$G$1217*$I$1217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1217:AI1217)","v":0},{"$f":"IF((AJ1217-AJ1216)<0,0,(AJ1217-AJ1216))","v":0}]
[]
["Stairs and Handrails"]
["EUL (years):",9,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1220-((YEAR(I1))-B1221)>0,(B1220-((YEAR(I1))-B1221)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1219","v":"Stairs and Handrails"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1219","v":"Stairs and Handrails"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1219","v":"Existing Stairs and Handrails"},null,null,null,null,null,null,null,0,{"$f":"G1225*I1225","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1221+B1220*(1-(Controls!$B$28))),(B1221+B1220*(1-(Controls!$B$28)))=0),\"\",IF((B1221+B1220*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1222=0,J1225,0)","v":0},{"$f":"IF(OR(($B$1222+YEAR($I$1))=P1224,($B$1220+$B$1222+YEAR($I$1))=P1224,($B$1220*2+$B$1222+YEAR($I$1))=P1224,($B$1220*3+$B$1222+YEAR($I$1))=P1224,($B$1220*4+$B$1222+YEAR($I$1))=P1224,($B$1220*5+$B$1222+YEAR($I$1))=P1224),$G$1225*$I$1225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1225:AI1225)","v":0}]
[{"$f":"\"Standard \"&A1219","v":"Standard Stairs and Handrails"},null,null,null,null,null,0,null,0,{"$f":"G1226*I1226","v":0},null,null,null,null,{"$f":"IF($B$1222=0,J1226,0)","v":0},{"$f":"IF(OR(($B$1222+YEAR($I$1))=P1224,($B$1220+$B$1222+YEAR($I$1))=P1224,($B$1220*2+$B$1222+YEAR($I$1))=P1224,($B$1220*3+$B$1222+YEAR($I$1))=P1224,($B$1220*4+$B$1222+YEAR($I$1))=P1224,($B$1220*5+$B$1222+YEAR($I$1))=P1224),$G$1226*$I$1226,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1226:AI1226)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1219","v":"Green Replacement Stairs and Handrails"},null,null,null,null,null,{"$f":"G1226","v":0},{"$f":"H1226","v":0},0,{"$f":"G1227*I1227","v":0},null,null,null,null,{"$f":"IF($B$1222=0,J1227,0)","v":0},{"$f":"IF(OR(($B$1222+YEAR($I$1))=P1224,($B$1220+$B$1222+YEAR($I$1))=P1224,($B$1220*2+$B$1222+YEAR($I$1))=P1224,($B$1220*3+$B$1222+YEAR($I$1))=P1224,($B$1220*4+$B$1222+YEAR($I$1))=P1224,($B$1220*5+$B$1222+YEAR($I$1))=P1224),$G$1227*$I$1227,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1227:AI1227)","v":0},{"$f":"IF((AJ1227-AJ1226)<0,0,(AJ1227-AJ1226))","v":0}]
[]
["Interior-Other 1 (Specify)"]
["EUL (years):",10,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1230-((YEAR(I1))-B1231)>0,(B1230-((YEAR(I1))-B1231)),0)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1229","v":"Interior-Other 1 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1229","v":"Interior-Other 1 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1229","v":"Existing Interior-Other 1 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1235*I1235","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1231+B1230*(1-(Controls!$B$28))),(B1231+B1230*(1-(Controls!$B$28)))=0),\"\",IF((B1231+B1230*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1232=0,J1235,0)","v":0},{"$f":"IF(OR(($B$1232+YEAR($I$1))=P1234,($B$1230+$B$1232+YEAR($I$1))=P1234,($B$1230*2+$B$1232+YEAR($I$1))=P1234,($B$1230*3+$B$1232+YEAR($I$1))=P1234,($B$1230*4+$B$1232+YEAR($I$1))=P1234,($B$1230*5+$B$1232+YEAR($I$1))=P1234),$G$1235*$I$1235,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1235:AI1235)","v":0}]
[{"$f":"\"Standard \"&A1229","v":"Standard Interior-Other 1 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1236*I1236","v":0},null,null,null,null,{"$f":"IF($B$1232=0,J1236,0)","v":0},{"$f":"IF(OR(($B$1232+YEAR($I$1))=P1234,($B$1230+$B$1232+YEAR($I$1))=P1234,($B$1230*2+$B$1232+YEAR($I$1))=P1234,($B$1230*3+$B$1232+YEAR($I$1))=P1234,($B$1230*4+$B$1232+YEAR($I$1))=P1234,($B$1230*5+$B$1232+YEAR($I$1))=P1234),$G$1236*$I$1236,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1236:AI1236)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1229","v":"Green Replacement Interior-Other 1 (Specify)"},null,null,null,null,null,{"$f":"G1236","v":0},{"$f":"H1236","v":0},0,{"$f":"G1237*I1237","v":0},null,null,null,null,{"$f":"IF($B$1232=0,J1237,0)","v":0},{"$f":"IF(OR(($B$1232+YEAR($I$1))=P1234,($B$1230+$B$1232+YEAR($I$1))=P1234,($B$1230*2+$B$1232+YEAR($I$1))=P1234,($B$1230*3+$B$1232+YEAR($I$1))=P1234,($B$1230*4+$B$1232+YEAR($I$1))=P1234,($B$1230*5+$B$1232+YEAR($I$1))=P1234),$G$1237*$I$1237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1237:AI1237)","v":0},{"$f":"IF((AJ1237-AJ1236)<0,0,(AJ1237-AJ1236))","v":0}]
[]
["Interior-Other 2 (Specify)"]
["EUL (years):",11,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1240-((YEAR(I1))-B1241)>0,(B1240-((YEAR(I1))-B1241)),0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1239","v":"Interior-Other 2 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1239","v":"Interior-Other 2 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1239","v":"Existing Interior-Other 2 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1245*I1245","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1241+B1240*(1-(Controls!$B$28))),(B1241+B1240*(1-(Controls!$B$28)))=0),\"\",IF((B1241+B1240*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1242=0,J1245,0)","v":0},{"$f":"IF(OR(($B$1242+YEAR($I$1))=P1244,($B$1240+$B$1242+YEAR($I$1))=P1244,($B$1240*2+$B$1242+YEAR($I$1))=P1244,($B$1240*3+$B$1242+YEAR($I$1))=P1244,($B$1240*4+$B$1242+YEAR($I$1))=P1244,($B$1240*5+$B$1242+YEAR($I$1))=P1244),$G$1245*$I$1245,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1245:AI1245)","v":0}]
[{"$f":"\"Standard \"&A1239","v":"Standard Interior-Other 2 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1246*I1246","v":0},null,null,null,null,{"$f":"IF($B$1242=0,J1246,0)","v":0},{"$f":"IF(OR(($B$1242+YEAR($I$1))=P1244,($B$1240+$B$1242+YEAR($I$1))=P1244,($B$1240*2+$B$1242+YEAR($I$1))=P1244,($B$1240*3+$B$1242+YEAR($I$1))=P1244,($B$1240*4+$B$1242+YEAR($I$1))=P1244,($B$1240*5+$B$1242+YEAR($I$1))=P1244),$G$1246*$I$1246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1246:AI1246)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1239","v":"Green Replacement Interior-Other 2 (Specify)"},null,null,null,null,null,{"$f":"G1246","v":0},{"$f":"H1246","v":0},0,{"$f":"G1247*I1247","v":0},null,null,null,null,{"$f":"IF($B$1242=0,J1247,0)","v":0},{"$f":"IF(OR(($B$1242+YEAR($I$1))=P1244,($B$1240+$B$1242+YEAR($I$1))=P1244,($B$1240*2+$B$1242+YEAR($I$1))=P1244,($B$1240*3+$B$1242+YEAR($I$1))=P1244,($B$1240*4+$B$1242+YEAR($I$1))=P1244,($B$1240*5+$B$1242+YEAR($I$1))=P1244),$G$1247*$I$1247,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1247:AI1247)","v":0},{"$f":"IF((AJ1247-AJ1246)<0,0,(AJ1247-AJ1246))","v":0}]
[]
["Interior-Other 3 (Specify)"]
["EUL (years):",12,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1250-((YEAR(I1))-B1251)>0,(B1250-((YEAR(I1))-B1251)),0)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1249","v":"Interior-Other 3 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1249","v":"Interior-Other 3 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1249","v":"Existing Interior-Other 3 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1255*I1255","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1251+B1250*(1-(Controls!$B$28))),(B1251+B1250*(1-(Controls!$B$28)))=0),\"\",IF((B1251+B1250*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1252=0,J1255,0)","v":0},{"$f":"IF(OR(($B$1252+YEAR($I$1))=P1254,($B$1250+$B$1252+YEAR($I$1))=P1254,($B$1250*2+$B$1252+YEAR($I$1))=P1254,($B$1250*3+$B$1252+YEAR($I$1))=P1254,($B$1250*4+$B$1252+YEAR($I$1))=P1254,($B$1250*5+$B$1252+YEAR($I$1))=P1254),$G$1255*$I$1255,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1255:AI1255)","v":0}]
[{"$f":"\"Standard \"&A1249","v":"Standard Interior-Other 3 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1256*I1256","v":0},null,null,null,null,{"$f":"IF($B$1252=0,J1256,0)","v":0},{"$f":"IF(OR(($B$1252+YEAR($I$1))=P1254,($B$1250+$B$1252+YEAR($I$1))=P1254,($B$1250*2+$B$1252+YEAR($I$1))=P1254,($B$1250*3+$B$1252+YEAR($I$1))=P1254,($B$1250*4+$B$1252+YEAR($I$1))=P1254,($B$1250*5+$B$1252+YEAR($I$1))=P1254),$G$1256*$I$1256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1256:AI1256)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1249","v":"Green Replacement Interior-Other 3 (Specify)"},null,null,null,null,null,{"$f":"G1256","v":0},{"$f":"H1256","v":0},0,{"$f":"G1257*I1257","v":0},null,null,null,null,{"$f":"IF($B$1252=0,J1257,0)","v":0},{"$f":"IF(OR(($B$1252+YEAR($I$1))=P1254,($B$1250+$B$1252+YEAR($I$1))=P1254,($B$1250*2+$B$1252+YEAR($I$1))=P1254,($B$1250*3+$B$1252+YEAR($I$1))=P1254,($B$1250*4+$B$1252+YEAR($I$1))=P1254,($B$1250*5+$B$1252+YEAR($I$1))=P1254),$G$1257*$I$1257,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1257:AI1257)","v":0},{"$f":"IF((AJ1257-AJ1256)<0,0,(AJ1257-AJ1256))","v":0}]
[]
["Interior-Other 4 (Specify)"]
["EUL (years):",13,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1260-((YEAR(I1))-B1261)>0,(B1260-((YEAR(I1))-B1261)),0)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1259","v":"Interior-Other 4 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1259","v":"Interior-Other 4 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1259","v":"Existing Interior-Other 4 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1265*I1265","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1261+B1260*(1-(Controls!$B$28))),(B1261+B1260*(1-(Controls!$B$28)))=0),\"\",IF((B1261+B1260*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1262=0,J1265,0)","v":0},{"$f":"IF(OR(($B$1262+YEAR($I$1))=P1264,($B$1260+$B$1262+YEAR($I$1))=P1264,($B$1260*2+$B$1262+YEAR($I$1))=P1264,($B$1260*3+$B$1262+YEAR($I$1))=P1264,($B$1260*4+$B$1262+YEAR($I$1))=P1264,($B$1260*5+$B$1262+YEAR($I$1))=P1264),$G$1265*$I$1265,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1265:AI1265)","v":0}]
[{"$f":"\"Standard \"&A1259","v":"Standard Interior-Other 4 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1266*I1266","v":0},null,null,null,null,{"$f":"IF($B$1262=0,J1266,0)","v":0},{"$f":"IF(OR(($B$1262+YEAR($I$1))=P1264,($B$1260+$B$1262+YEAR($I$1))=P1264,($B$1260*2+$B$1262+YEAR($I$1))=P1264,($B$1260*3+$B$1262+YEAR($I$1))=P1264,($B$1260*4+$B$1262+YEAR($I$1))=P1264,($B$1260*5+$B$1262+YEAR($I$1))=P1264),$G$1266*$I$1266,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1266:AI1266)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1259","v":"Green Replacement Interior-Other 4 (Specify)"},null,null,null,null,null,{"$f":"G1266","v":0},{"$f":"H1266","v":0},0,{"$f":"G1267*I1267","v":0},null,null,null,null,{"$f":"IF($B$1262=0,J1267,0)","v":0},{"$f":"IF(OR(($B$1262+YEAR($I$1))=P1264,($B$1260+$B$1262+YEAR($I$1))=P1264,($B$1260*2+$B$1262+YEAR($I$1))=P1264,($B$1260*3+$B$1262+YEAR($I$1))=P1264,($B$1260*4+$B$1262+YEAR($I$1))=P1264,($B$1260*5+$B$1262+YEAR($I$1))=P1264),$G$1267*$I$1267,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1267:AI1267)","v":0},{"$f":"IF((AJ1267-AJ1266)<0,0,(AJ1267-AJ1266))","v":0}]
[]
["Interior-Other 5 (Specify)"]
["EUL (years):",14,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1270-((YEAR(I1))-B1271)>0,(B1270-((YEAR(I1))-B1271)),0)","v":8},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1269","v":"Interior-Other 5 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1269","v":"Interior-Other 5 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1269","v":"Existing Interior-Other 5 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1275*I1275","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1271+B1270*(1-(Controls!$B$28))),(B1271+B1270*(1-(Controls!$B$28)))=0),\"\",IF((B1271+B1270*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1272=0,J1275,0)","v":0},{"$f":"IF(OR(($B$1272+YEAR($I$1))=P1274,($B$1270+$B$1272+YEAR($I$1))=P1274,($B$1270*2+$B$1272+YEAR($I$1))=P1274,($B$1270*3+$B$1272+YEAR($I$1))=P1274,($B$1270*4+$B$1272+YEAR($I$1))=P1274,($B$1270*5+$B$1272+YEAR($I$1))=P1274),$G$1275*$I$1275,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1275:AI1275)","v":0}]
[{"$f":"\"Standard \"&A1269","v":"Standard Interior-Other 5 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1276*I1276","v":0},null,null,null,null,{"$f":"IF($B$1272=0,J1276,0)","v":0},{"$f":"IF(OR(($B$1272+YEAR($I$1))=P1274,($B$1270+$B$1272+YEAR($I$1))=P1274,($B$1270*2+$B$1272+YEAR($I$1))=P1274,($B$1270*3+$B$1272+YEAR($I$1))=P1274,($B$1270*4+$B$1272+YEAR($I$1))=P1274,($B$1270*5+$B$1272+YEAR($I$1))=P1274),$G$1276*$I$1276,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1276:AI1276)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1269","v":"Green Replacement Interior-Other 5 (Specify)"},null,null,null,null,null,{"$f":"G1276","v":0},{"$f":"H1276","v":0},0,{"$f":"G1277*I1277","v":0},null,null,null,null,{"$f":"IF($B$1272=0,J1277,0)","v":0},{"$f":"IF(OR(($B$1272+YEAR($I$1))=P1274,($B$1270+$B$1272+YEAR($I$1))=P1274,($B$1270*2+$B$1272+YEAR($I$1))=P1274,($B$1270*3+$B$1272+YEAR($I$1))=P1274,($B$1270*4+$B$1272+YEAR($I$1))=P1274,($B$1270*5+$B$1272+YEAR($I$1))=P1274),$G$1277*$I$1277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1277:AI1277)","v":0},{"$f":"IF((AJ1277-AJ1276)<0,0,(AJ1277-AJ1276))","v":0}]
[]
["Interior-Other 6 (Specify)"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1280-((YEAR(I1))-B1281)>0,(B1280-((YEAR(I1))-B1281)),0)","v":9},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1279","v":"Interior-Other 6 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1279","v":"Interior-Other 6 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1279","v":"Existing Interior-Other 6 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1285*I1285","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1281+B1280*(1-(Controls!$B$28))),(B1281+B1280*(1-(Controls!$B$28)))=0),\"\",IF((B1281+B1280*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1282=0,J1285,0)","v":0},{"$f":"IF(OR(($B$1282+YEAR($I$1))=P1284,($B$1280+$B$1282+YEAR($I$1))=P1284,($B$1280*2+$B$1282+YEAR($I$1))=P1284,($B$1280*3+$B$1282+YEAR($I$1))=P1284,($B$1280*4+$B$1282+YEAR($I$1))=P1284,($B$1280*5+$B$1282+YEAR($I$1))=P1284),$G$1285*$I$1285,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1285:AI1285)","v":0}]
[{"$f":"\"Standard \"&A1279","v":"Standard Interior-Other 6 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1286*I1286","v":0},null,null,null,null,{"$f":"IF($B$1282=0,J1286,0)","v":0},{"$f":"IF(OR(($B$1282+YEAR($I$1))=P1284,($B$1280+$B$1282+YEAR($I$1))=P1284,($B$1280*2+$B$1282+YEAR($I$1))=P1284,($B$1280*3+$B$1282+YEAR($I$1))=P1284,($B$1280*4+$B$1282+YEAR($I$1))=P1284,($B$1280*5+$B$1282+YEAR($I$1))=P1284),$G$1286*$I$1286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1286:AI1286)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1279","v":"Green Replacement Interior-Other 6 (Specify)"},null,null,null,null,null,{"$f":"G1286","v":0},{"$f":"H1286","v":0},0,{"$f":"G1287*I1287","v":0},null,null,null,null,{"$f":"IF($B$1282=0,J1287,0)","v":0},{"$f":"IF(OR(($B$1282+YEAR($I$1))=P1284,($B$1280+$B$1282+YEAR($I$1))=P1284,($B$1280*2+$B$1282+YEAR($I$1))=P1284,($B$1280*3+$B$1282+YEAR($I$1))=P1284,($B$1280*4+$B$1282+YEAR($I$1))=P1284,($B$1280*5+$B$1282+YEAR($I$1))=P1284),$G$1287*$I$1287,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1287:AI1287)","v":0},{"$f":"IF((AJ1287-AJ1286)<0,0,(AJ1287-AJ1286))","v":0}]
[]
["Interior-Other 7 (Specify)"]
["EUL (years):",16,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1290-((YEAR(I1))-B1291)>0,(B1290-((YEAR(I1))-B1291)),0)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1289","v":"Interior-Other 7 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1289","v":"Interior-Other 7 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1289","v":"Existing Interior-Other 7 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1295*I1295","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1291+B1290*(1-(Controls!$B$28))),(B1291+B1290*(1-(Controls!$B$28)))=0),\"\",IF((B1291+B1290*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1292=0,J1295,0)","v":0},{"$f":"IF(OR(($B$1292+YEAR($I$1))=P1294,($B$1290+$B$1292+YEAR($I$1))=P1294,($B$1290*2+$B$1292+YEAR($I$1))=P1294,($B$1290*3+$B$1292+YEAR($I$1))=P1294,($B$1290*4+$B$1292+YEAR($I$1))=P1294,($B$1290*5+$B$1292+YEAR($I$1))=P1294),$G$1295*$I$1295,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1295:AI1295)","v":0}]
[{"$f":"\"Standard \"&A1289","v":"Standard Interior-Other 7 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1296*I1296","v":0},null,null,null,null,{"$f":"IF($B$1292=0,J1296,0)","v":0},{"$f":"IF(OR(($B$1292+YEAR($I$1))=P1294,($B$1290+$B$1292+YEAR($I$1))=P1294,($B$1290*2+$B$1292+YEAR($I$1))=P1294,($B$1290*3+$B$1292+YEAR($I$1))=P1294,($B$1290*4+$B$1292+YEAR($I$1))=P1294,($B$1290*5+$B$1292+YEAR($I$1))=P1294),$G$1296*$I$1296,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1296:AI1296)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1289","v":"Green Replacement Interior-Other 7 (Specify)"},null,null,null,null,null,{"$f":"G1296","v":0},{"$f":"H1296","v":0},0,{"$f":"G1297*I1297","v":0},null,null,null,null,{"$f":"IF($B$1292=0,J1297,0)","v":0},{"$f":"IF(OR(($B$1292+YEAR($I$1))=P1294,($B$1290+$B$1292+YEAR($I$1))=P1294,($B$1290*2+$B$1292+YEAR($I$1))=P1294,($B$1290*3+$B$1292+YEAR($I$1))=P1294,($B$1290*4+$B$1292+YEAR($I$1))=P1294,($B$1290*5+$B$1292+YEAR($I$1))=P1294),$G$1297*$I$1297,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1297:AI1297)","v":0},{"$f":"IF((AJ1297-AJ1296)<0,0,(AJ1297-AJ1296))","v":0}]
[]
["Interior-Other 8 (Specify)"]
["EUL (years):",17,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1300-((YEAR(I1))-B1301)>0,(B1300-((YEAR(I1))-B1301)),0)","v":11},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1299","v":"Interior-Other 8 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1299","v":"Interior-Other 8 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1299","v":"Existing Interior-Other 8 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1305*I1305","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1301+B1300*(1-(Controls!$B$28))),(B1301+B1300*(1-(Controls!$B$28)))=0),\"\",IF((B1301+B1300*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1302=0,J1305,0)","v":0},{"$f":"IF(OR(($B$1302+YEAR($I$1))=P1304,($B$1300+$B$1302+YEAR($I$1))=P1304,($B$1300*2+$B$1302+YEAR($I$1))=P1304,($B$1300*3+$B$1302+YEAR($I$1))=P1304,($B$1300*4+$B$1302+YEAR($I$1))=P1304,($B$1300*5+$B$1302+YEAR($I$1))=P1304),$G$1305*$I$1305,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1305:AI1305)","v":0}]
[{"$f":"\"Standard \"&A1299","v":"Standard Interior-Other 8 (Specify)"},null,null,null,null,null,{"$f":"G1305","v":0},null,0,{"$f":"G1306*I1306","v":0},null,null,null,null,{"$f":"IF($B$1302=0,J1306,0)","v":0},{"$f":"IF(OR(($B$1302+YEAR($I$1))=P1304,($B$1300+$B$1302+YEAR($I$1))=P1304,($B$1300*2+$B$1302+YEAR($I$1))=P1304,($B$1300*3+$B$1302+YEAR($I$1))=P1304,($B$1300*4+$B$1302+YEAR($I$1))=P1304,($B$1300*5+$B$1302+YEAR($I$1))=P1304),$G$1306*$I$1306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1306:AI1306)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1299","v":"Green Replacement Interior-Other 8 (Specify)"},null,null,null,null,null,{"$f":"G1306","v":0},{"$f":"H1306","v":0},0,{"$f":"G1307*I1307","v":0},null,null,null,null,{"$f":"IF($B$1302=0,J1307,0)","v":0},{"$f":"IF(OR(($B$1302+YEAR($I$1))=P1304,($B$1300+$B$1302+YEAR($I$1))=P1304,($B$1300*2+$B$1302+YEAR($I$1))=P1304,($B$1300*3+$B$1302+YEAR($I$1))=P1304,($B$1300*4+$B$1302+YEAR($I$1))=P1304,($B$1300*5+$B$1302+YEAR($I$1))=P1304),$G$1307*$I$1307,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1307:AI1307)","v":0},{"$f":"IF((AJ1307-AJ1306)<0,0,(AJ1307-AJ1306))","v":0}]
[]
["Interior-Other 9 (Specify)"]
["EUL (years):",18,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1310-((YEAR(I1))-B1311)>0,(B1310-((YEAR(I1))-B1311)),0)","v":12},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1309","v":"Interior-Other 9 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1309","v":"Interior-Other 9 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1309","v":"Existing Interior-Other 9 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1315*I1315","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1311+B1310*(1-(Controls!$B$28))),(B1311+B1310*(1-(Controls!$B$28)))=0),\"\",IF((B1311+B1310*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1312=0,J1315,0)","v":0},{"$f":"IF(OR(($B$1312+YEAR($I$1))=P1314,($B$1310+$B$1312+YEAR($I$1))=P1314,($B$1310*2+$B$1312+YEAR($I$1))=P1314,($B$1310*3+$B$1312+YEAR($I$1))=P1314,($B$1310*4+$B$1312+YEAR($I$1))=P1314,($B$1310*5+$B$1312+YEAR($I$1))=P1314),$G$1315*$I$1315,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1315:AI1315)","v":0}]
[{"$f":"\"Standard \"&A1309","v":"Standard Interior-Other 9 (Specify)"},null,null,null,null,null,{"$f":"G1315","v":0},null,0,{"$f":"G1316*I1316","v":0},null,null,null,null,{"$f":"IF($B$1312=0,J1316,0)","v":0},{"$f":"IF(OR(($B$1312+YEAR($I$1))=P1314,($B$1310+$B$1312+YEAR($I$1))=P1314,($B$1310*2+$B$1312+YEAR($I$1))=P1314,($B$1310*3+$B$1312+YEAR($I$1))=P1314,($B$1310*4+$B$1312+YEAR($I$1))=P1314,($B$1310*5+$B$1312+YEAR($I$1))=P1314),$G$1316*$I$1316,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1316:AI1316)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1309","v":"Green Replacement Interior-Other 9 (Specify)"},null,null,null,null,null,{"$f":"G1316","v":0},{"$f":"H1316","v":0},0,{"$f":"G1317*I1317","v":0},null,null,null,null,{"$f":"IF($B$1312=0,J1317,0)","v":0},{"$f":"IF(OR(($B$1312+YEAR($I$1))=P1314,($B$1310+$B$1312+YEAR($I$1))=P1314,($B$1310*2+$B$1312+YEAR($I$1))=P1314,($B$1310*3+$B$1312+YEAR($I$1))=P1314,($B$1310*4+$B$1312+YEAR($I$1))=P1314,($B$1310*5+$B$1312+YEAR($I$1))=P1314),$G$1317*$I$1317,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1317:AI1317)","v":0},{"$f":"IF((AJ1317-AJ1316)<0,0,(AJ1317-AJ1316))","v":0}]
[]
["Interior-Other 10 (Specify)"]
["EUL (years):",19,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1320-((YEAR(I1))-B1321)>0,(B1320-((YEAR(I1))-B1321)),0)","v":13},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1319","v":"Interior-Other 10 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1319","v":"Interior-Other 10 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1319","v":"Existing Interior-Other 10 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1325*I1325","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1321+B1320*(1-(Controls!$B$28))),(B1321+B1320*(1-(Controls!$B$28)))=0),\"\",IF((B1321+B1320*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1322=0,J1325,0)","v":0},{"$f":"IF(OR(($B$1322+YEAR($I$1))=P1324,($B$1320+$B$1322+YEAR($I$1))=P1324,($B$1320*2+$B$1322+YEAR($I$1))=P1324,($B$1320*3+$B$1322+YEAR($I$1))=P1324,($B$1320*4+$B$1322+YEAR($I$1))=P1324,($B$1320*5+$B$1322+YEAR($I$1))=P1324),$G$1325*$I$1325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1325:AI1325)","v":0}]
[{"$f":"\"Standard \"&A1319","v":"Standard Interior-Other 10 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1326*I1326","v":0},null,null,null,null,{"$f":"IF($B$1322=0,J1326,0)","v":0},{"$f":"IF(OR(($B$1322+YEAR($I$1))=P1324,($B$1320+$B$1322+YEAR($I$1))=P1324,($B$1320*2+$B$1322+YEAR($I$1))=P1324,($B$1320*3+$B$1322+YEAR($I$1))=P1324,($B$1320*4+$B$1322+YEAR($I$1))=P1324,($B$1320*5+$B$1322+YEAR($I$1))=P1324),$G$1326*$I$1326,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1326:AI1326)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1319","v":"Green Replacement Interior-Other 10 (Specify)"},null,null,null,null,null,{"$f":"G1326","v":0},{"$f":"H1326","v":0},0,{"$f":"G1327*I1327","v":0},null,null,null,null,{"$f":"IF($B$1322=0,J1327,0)","v":0},{"$f":"IF(OR(($B$1322+YEAR($I$1))=P1324,($B$1320+$B$1322+YEAR($I$1))=P1324,($B$1320*2+$B$1322+YEAR($I$1))=P1324,($B$1320*3+$B$1322+YEAR($I$1))=P1324,($B$1320*4+$B$1322+YEAR($I$1))=P1324,($B$1320*5+$B$1322+YEAR($I$1))=P1324),$G$1327*$I$1327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1327:AI1327)","v":0},{"$f":"IF((AJ1327-AJ1326)<0,0,(AJ1327-AJ1326))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Mechanical"]
[]
["Water Distribution"]
["EUL (years):",20,null,"Comments:"]
["Repl. Year:",2004]
["RUL (years):",{"$f":"IF(B1340-((YEAR(I1))-B1341)>0,(B1340-((YEAR(I1))-B1341)),0)","v":14},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1339","v":"Water Distribution"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1339","v":"Water Distribution"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1339","v":"Existing Water Distribution"},null,null,null,null,null,4500,"per linear ft.",1,{"$f":"G1345*I1345","v":4500},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1341+B1340*(1-(Controls!$B$28))),(B1341+B1340*(1-(Controls!$B$28)))=0),\"\",IF((B1341+B1340*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1342=0,J1345,0)","v":0},{"$f":"IF(OR(($B$1342+YEAR($I$1))=P1344,($B$1340+$B$1342+YEAR($I$1))=P1344,($B$1340*2+$B$1342+YEAR($I$1))=P1344,($B$1340*3+$B$1342+YEAR($I$1))=P1344,($B$1340*4+$B$1342+YEAR($I$1))=P1344,($B$1340*5+$B$1342+YEAR($I$1))=P1344),$G$1345*$I$1345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4500,0,0,0,0,0,0,{"$f":"SUM(P1345:AI1345)","v":4500}]
[{"$f":"\"Standard \"&A1339","v":"Standard Water Distribution"},null,null,null,null,null,4500,"per linear ft.",1,{"$f":"G1346*I1346","v":4500},null,null,null,null,{"$f":"IF($B$1342=0,J1346,0)","v":0},{"$f":"IF(OR(($B$1342+YEAR($I$1))=P1344,($B$1340+$B$1342+YEAR($I$1))=P1344,($B$1340*2+$B$1342+YEAR($I$1))=P1344,($B$1340*3+$B$1342+YEAR($I$1))=P1344,($B$1340*4+$B$1342+YEAR($I$1))=P1344,($B$1340*5+$B$1342+YEAR($I$1))=P1344),$G$1346*$I$1346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4500,0,0,0,0,0,0,{"$f":"SUM(P1346:AI1346)","v":4500},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1339","v":"Green Replacement Water Distribution"},null,null,null,null,null,{"$f":"G1346","v":4500},{"$f":"H1346","v":"per linear ft."},1,{"$f":"G1347*I1347","v":4500},null,null,null,null,{"$f":"IF($B$1342=0,J1347,0)","v":0},{"$f":"IF(OR(($B$1342+YEAR($I$1))=P1344,($B$1340+$B$1342+YEAR($I$1))=P1344,($B$1340*2+$B$1342+YEAR($I$1))=P1344,($B$1340*3+$B$1342+YEAR($I$1))=P1344,($B$1340*4+$B$1342+YEAR($I$1))=P1344,($B$1340*5+$B$1342+YEAR($I$1))=P1344),$G$1347*$I$1347,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4500,0,0,0,0,0,0,{"$f":"SUM(P1347:AI1347)","v":4500},{"$f":"IF((AJ1347-AJ1346)<0,0,(AJ1347-AJ1346))","v":0}]
[]
["Heating Equipment/System"]
["EUL (years):",5,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1350-((YEAR(I1))-B1351)>0,(B1350-((YEAR(I1))-B1351)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1349","v":"Heating Equipment/System"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1349","v":"Heating Equipment/System"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1349","v":"Existing Heating Equipment/System"},null,null,null,null,null,20,"each",5600,{"$f":"G1355*I1355","v":112000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1351+B1350*(1-(Controls!$B$28))),(B1351+B1350*(1-(Controls!$B$28)))=0),\"\",IF((B1351+B1350*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$1352=0,J1355,0)","v":112000},{"$f":"IF(OR(($B$1352+YEAR($I$1))=P1354,($B$1350+$B$1352+YEAR($I$1))=P1354,($B$1350*2+$B$1352+YEAR($I$1))=P1354,($B$1350*3+$B$1352+YEAR($I$1))=P1354,($B$1350*4+$B$1352+YEAR($I$1))=P1354,($B$1350*5+$B$1352+YEAR($I$1))=P1354),$G$1355*$I$1355,0)","v":0},0,0,0,112000,0,0,0,0,112000,0,0,0,0,112000,0,0,0,0,112000,{"$f":"SUM(P1355:AI1355)","v":448000}]
[{"$f":"\"Standard \"&A1349","v":"Standard Heating Equipment/System"},null,null,null,null,null,20,"per linear ft.",5600,{"$f":"G1356*I1356","v":112000},null,null,null,null,{"$f":"IF($B$1352=0,J1356,0)","v":112000},{"$f":"IF(OR(($B$1352+YEAR($I$1))=P1354,($B$1350+$B$1352+YEAR($I$1))=P1354,($B$1350*2+$B$1352+YEAR($I$1))=P1354,($B$1350*3+$B$1352+YEAR($I$1))=P1354,($B$1350*4+$B$1352+YEAR($I$1))=P1354,($B$1350*5+$B$1352+YEAR($I$1))=P1354),$G$1356*$I$1356,0)","v":0},0,0,0,112000,0,0,0,0,112000,0,0,0,0,112000,0,0,0,0,112000,{"$f":"SUM(P1356:AI1356)","v":448000},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1349","v":"Green Replacement Heating Equipment/System"},null,null,null,null,null,{"$f":"G1356","v":20},{"$f":"H1356","v":"per linear ft."},7800,{"$f":"G1357*I1357","v":156000},null,null,null,null,{"$f":"IF($B$1352=0,J1357,0)","v":156000},{"$f":"IF(OR(($B$1352+YEAR($I$1))=P1354,($B$1350+$B$1352+YEAR($I$1))=P1354,($B$1350*2+$B$1352+YEAR($I$1))=P1354,($B$1350*3+$B$1352+YEAR($I$1))=P1354,($B$1350*4+$B$1352+YEAR($I$1))=P1354,($B$1350*5+$B$1352+YEAR($I$1))=P1354),$G$1357*$I$1357,0)","v":0},0,0,0,156000,0,0,0,0,156000,0,0,0,0,156000,0,0,0,0,156000,{"$f":"SUM(P1357:AI1357)","v":624000},{"$f":"IF((AJ1357-AJ1356)<0,0,(AJ1357-AJ1356))","v":176000}]
[]
["Electric Distribution"]
["EUL (years):",6,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1360-((YEAR(I1))-B1361)>0,(B1360-((YEAR(I1))-B1361)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1359","v":"Electric Distribution"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1359","v":"Electric Distribution"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1359","v":"Existing Electric Distribution"},null,null,null,null,null,1,"LUMP SUM",4580,{"$f":"G1365*I1365","v":4580},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1361+B1360*(1-(Controls!$B$28))),(B1361+B1360*(1-(Controls!$B$28)))=0),\"\",IF((B1361+B1360*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1362=0,J1365,0)","v":0},{"$f":"IF(OR(($B$1362+YEAR($I$1))=P1364,($B$1360+$B$1362+YEAR($I$1))=P1364,($B$1360*2+$B$1362+YEAR($I$1))=P1364,($B$1360*3+$B$1362+YEAR($I$1))=P1364,($B$1360*4+$B$1362+YEAR($I$1))=P1364,($B$1360*5+$B$1362+YEAR($I$1))=P1364),$G$1365*$I$1365,0)","v":4580},0,0,0,0,0,4580,0,0,0,0,0,4580,0,0,0,0,0,4580,0,{"$f":"SUM(P1365:AI1365)","v":18320}]
[{"$f":"\"Standard \"&A1359","v":"Standard Electric Distribution"},null,null,null,null,null,1,"LUMP SUM",4580,{"$f":"G1366*I1366","v":4580},null,null,null,null,{"$f":"IF($B$1362=0,J1366,0)","v":0},{"$f":"IF(OR(($B$1362+YEAR($I$1))=P1364,($B$1360+$B$1362+YEAR($I$1))=P1364,($B$1360*2+$B$1362+YEAR($I$1))=P1364,($B$1360*3+$B$1362+YEAR($I$1))=P1364,($B$1360*4+$B$1362+YEAR($I$1))=P1364,($B$1360*5+$B$1362+YEAR($I$1))=P1364),$G$1366*$I$1366,0)","v":4580},0,0,0,0,0,4580,0,0,0,0,0,4580,0,0,0,0,0,4580,0,{"$f":"SUM(P1366:AI1366)","v":18320},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1359","v":"Green Replacement Electric Distribution"},null,null,null,null,null,{"$f":"G1366","v":1},{"$f":"H1366","v":"LUMP SUM"},6890,{"$f":"G1367*I1367","v":6890},null,null,null,null,{"$f":"IF($B$1362=0,J1367,0)","v":0},{"$f":"IF(OR(($B$1362+YEAR($I$1))=P1364,($B$1360+$B$1362+YEAR($I$1))=P1364,($B$1360*2+$B$1362+YEAR($I$1))=P1364,($B$1360*3+$B$1362+YEAR($I$1))=P1364,($B$1360*4+$B$1362+YEAR($I$1))=P1364,($B$1360*5+$B$1362+YEAR($I$1))=P1364),$G$1367*$I$1367,0)","v":6890},0,0,0,0,0,6890,0,0,0,0,0,6890,0,0,0,0,0,6890,0,{"$f":"SUM(P1367:AI1367)","v":27560},{"$f":"IF((AJ1367-AJ1366)<0,0,(AJ1367-AJ1366))","v":9240}]
[]
["Water Heaters"]
["EUL (years):",7,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1370-((YEAR(I1))-B1371)>0,(B1370-((YEAR(I1))-B1371)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1369","v":"Water Heaters"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1369","v":"Water Heaters"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1369","v":"Existing Water Heaters"},null,null,null,null,null,1,"LUMP SUM",18600,{"$f":"G1375*I1375","v":18600},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1371+B1370*(1-(Controls!$B$28))),(B1371+B1370*(1-(Controls!$B$28)))=0),\"\",IF((B1371+B1370*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1372=0,J1375,0)","v":0},{"$f":"IF(OR(($B$1372+YEAR($I$1))=P1374,($B$1370+$B$1372+YEAR($I$1))=P1374,($B$1370*2+$B$1372+YEAR($I$1))=P1374,($B$1370*3+$B$1372+YEAR($I$1))=P1374,($B$1370*4+$B$1372+YEAR($I$1))=P1374,($B$1370*5+$B$1372+YEAR($I$1))=P1374),$G$1375*$I$1375,0)","v":0},18600,0,0,0,0,0,0,18600,0,0,0,0,0,0,18600,0,0,0,0,{"$f":"SUM(P1375:AI1375)","v":55800}]
[{"$f":"\"Standard \"&A1369","v":"Standard Water Heaters"},null,null,null,null,null,1,"LUMP SUM",18600,{"$f":"G1376*I1376","v":18600},null,null,null,null,{"$f":"IF($B$1372=0,J1376,0)","v":0},{"$f":"IF(OR(($B$1372+YEAR($I$1))=P1374,($B$1370+$B$1372+YEAR($I$1))=P1374,($B$1370*2+$B$1372+YEAR($I$1))=P1374,($B$1370*3+$B$1372+YEAR($I$1))=P1374,($B$1370*4+$B$1372+YEAR($I$1))=P1374,($B$1370*5+$B$1372+YEAR($I$1))=P1374),$G$1376*$I$1376,0)","v":0},18600,0,0,0,0,0,0,18600,0,0,0,0,0,0,18600,0,0,0,0,{"$f":"SUM(P1376:AI1376)","v":55800},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1369","v":"Green Replacement Water Heaters"},null,null,null,null,null,{"$f":"G1376","v":1},{"$f":"H1376","v":"LUMP SUM"},25000,{"$f":"G1377*I1377","v":25000},null,null,null,null,{"$f":"IF($B$1372=0,J1377,0)","v":0},{"$f":"IF(OR(($B$1372+YEAR($I$1))=P1374,($B$1370+$B$1372+YEAR($I$1))=P1374,($B$1370*2+$B$1372+YEAR($I$1))=P1374,($B$1370*3+$B$1372+YEAR($I$1))=P1374,($B$1370*4+$B$1372+YEAR($I$1))=P1374,($B$1370*5+$B$1372+YEAR($I$1))=P1374),$G$1377*$I$1377,0)","v":0},25000,0,0,0,0,0,0,25000,0,0,0,0,0,0,25000,0,0,0,0,{"$f":"SUM(P1377:AI1377)","v":75000},{"$f":"IF((AJ1377-AJ1376)<0,0,(AJ1377-AJ1376))","v":19200}]
[]
["Domestic Water - Boilers"]
["EUL (years):",8,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1380-((YEAR(I1))-B1381)>0,(B1380-((YEAR(I1))-B1381)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1379","v":"Domestic Water - Boilers"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1379","v":"Domestic Water - Boilers"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1379","v":"Existing Domestic Water - Boilers"},null,null,null,null,null,null,null,0,{"$f":"G1385*I1385","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1381+B1380*(1-(Controls!$B$28))),(B1381+B1380*(1-(Controls!$B$28)))=0),\"\",IF((B1381+B1380*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1382=0,J1385,0)","v":0},{"$f":"IF(OR(($B$1382+YEAR($I$1))=P1384,($B$1380+$B$1382+YEAR($I$1))=P1384,($B$1380*2+$B$1382+YEAR($I$1))=P1384,($B$1380*3+$B$1382+YEAR($I$1))=P1384,($B$1380*4+$B$1382+YEAR($I$1))=P1384,($B$1380*5+$B$1382+YEAR($I$1))=P1384),$G$1385*$I$1385,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1385:AI1385)","v":0}]
[{"$f":"\"Standard \"&A1379","v":"Standard Domestic Water - Boilers"},null,null,null,null,null,0,null,0,{"$f":"G1386*I1386","v":0},null,null,null,null,{"$f":"IF($B$1382=0,J1386,0)","v":0},{"$f":"IF(OR(($B$1382+YEAR($I$1))=P1384,($B$1380+$B$1382+YEAR($I$1))=P1384,($B$1380*2+$B$1382+YEAR($I$1))=P1384,($B$1380*3+$B$1382+YEAR($I$1))=P1384,($B$1380*4+$B$1382+YEAR($I$1))=P1384,($B$1380*5+$B$1382+YEAR($I$1))=P1384),$G$1386*$I$1386,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1386:AI1386)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1379","v":"Green Replacement Domestic Water - Boilers"},null,null,null,null,null,{"$f":"G1386","v":0},{"$f":"H1386","v":0},0,{"$f":"G1387*I1387","v":0},null,null,null,null,{"$f":"IF($B$1382=0,J1387,0)","v":0},{"$f":"IF(OR(($B$1382+YEAR($I$1))=P1384,($B$1380+$B$1382+YEAR($I$1))=P1384,($B$1380*2+$B$1382+YEAR($I$1))=P1386,($B$1380*3+$B$1382+YEAR($I$1))=P1384,($B$1380*4+$B$1382+YEAR($I$1))=P1384,($B$1380*5+$B$1382+YEAR($I$1))=P1384),$G$1387*$I$1387,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1387:AI1387)","v":0},{"$f":"IF((AJ1387-AJ1386)<0,0,(AJ1387-AJ1386))","v":0}]
[]
["Domestic Water-Pumps"]
["EUL (years):",9,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1390-((YEAR(I1))-B1391)>0,(B1390-((YEAR(I1))-B1391)),0)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1389","v":"Domestic Water-Pumps"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1389","v":"Domestic Water-Pumps"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1389","v":"Existing Domestic Water-Pumps"},null,null,null,null,null,null,null,0,{"$f":"G1395*I1395","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1391+B1390*(1-(Controls!$B$28))),(B1391+B1390*(1-(Controls!$B$28)))=0),\"\",IF((B1391+B1390*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1392=0,J1395,0)","v":0},{"$f":"IF(OR(($B$1392+YEAR($I$1))=P1394,($B$1390+$B$1392+YEAR($I$1))=P1394,($B$1390*2+$B$1392+YEAR($I$1))=P1394,($B$1390*3+$B$1392+YEAR($I$1))=P1394,($B$1390*4+$B$1392+YEAR($I$1))=P1394,($B$1390*5+$B$1392+YEAR($I$1))=P1394),$G$1395*$I$1395,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1395:AI1395)","v":0}]
[{"$f":"\"Standard \"&A1389","v":"Standard Domestic Water-Pumps"},null,null,null,null,null,0,null,0,{"$f":"G1396*I1396","v":0},null,null,null,null,{"$f":"IF($B$1392=0,J1396,0)","v":0},{"$f":"IF(OR(($B$1392+YEAR($I$1))=P1394,($B$1390+$B$1392+YEAR($I$1))=P1394,($B$1390*2+$B$1392+YEAR($I$1))=P1394,($B$1390*3+$B$1392+YEAR($I$1))=P1394,($B$1390*4+$B$1392+YEAR($I$1))=P1394,($B$1390*5+$B$1392+YEAR($I$1))=P1394),$G$1396*$I$1396,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1396:AI1396)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1389","v":"Green Replacement Domestic Water-Pumps"},null,null,null,null,null,{"$f":"G1396","v":0},{"$f":"H1396","v":0},0,{"$f":"G1397*I1397","v":0},null,null,null,null,{"$f":"IF($B$1392=0,J1397,0)","v":0},{"$f":"IF(OR(($B$1392+YEAR($I$1))=P1394,($B$1390+$B$1392+YEAR($I$1))=P1394,($B$1390*2+$B$1392+YEAR($I$1))=P1394,($B$1390*3+$B$1392+YEAR($I$1))=P1394,($B$1390*4+$B$1392+YEAR($I$1))=P1394,($B$1390*5+$B$1392+YEAR($I$1))=P1394),$G$1397*$I$1397,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1397:AI1397)","v":0},{"$f":"IF((AJ1397-AJ1396)<0,0,(AJ1397-AJ1396))","v":0}]
[]
["Unit Sub-Panels"]
["EUL (years):",10,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1400-((YEAR(I1))-B1401)>0,(B1400-((YEAR(I1))-B1401)),0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1399","v":"Unit Sub-Panels"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1399","v":"Unit Sub-Panels"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1399","v":"Existing Unit Sub-Panels"},null,null,null,null,null,null,null,0,{"$f":"G1405*I1405","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1401+B1400*(1-(Controls!$B$28))),(B1401+B1400*(1-(Controls!$B$28)))=0),\"\",IF((B1401+B1400*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1402=0,J1405,0)","v":0},{"$f":"IF(OR(($B$1402+YEAR($I$1))=P1404,($B$1400+$B$1402+YEAR($I$1))=P1404,($B$1400*2+$B$1402+YEAR($I$1))=P1404,($B$1400*3+$B$1402+YEAR($I$1))=P1404,($B$1400*4+$B$1402+YEAR($I$1))=P1404,($B$1400*5+$B$1402+YEAR($I$1))=P1404),$G$1405*$I$1405,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1405:AI1405)","v":0}]
[{"$f":"\"Standard \"&A1399","v":"Standard Unit Sub-Panels"},null,null,null,null,null,0,null,0,{"$f":"G1406*I1406","v":0},null,null,null,null,{"$f":"IF($B$1402=0,J1406,0)","v":0},{"$f":"IF(OR(($B$1402+YEAR($I$1))=P1404,($B$1400+$B$1402+YEAR($I$1))=P1404,($B$1400*2+$B$1402+YEAR($I$1))=P1404,($B$1400*3+$B$1402+YEAR($I$1))=P1404,($B$1400*4+$B$1402+YEAR($I$1))=P1404,($B$1400*5+$B$1402+YEAR($I$1))=P1404),$G$1406*$I$1406,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1406:AI1406)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1399","v":"Green Replacement Unit Sub-Panels"},null,null,null,null,null,{"$f":"G1406","v":0},{"$f":"H1406","v":0},0,{"$f":"G1407*I1407","v":0},null,null,null,null,{"$f":"IF($B$1402=0,J1407,0)","v":0},{"$f":"IF(OR(($B$1402+YEAR($I$1))=P1404,($B$1400+$B$1402+YEAR($I$1))=P1404,($B$1400*2+$B$1402+YEAR($I$1))=P1404,($B$1400*3+$B$1402+YEAR($I$1))=P1404,($B$1400*4+$B$1402+YEAR($I$1))=P1404,($B$1400*5+$B$1402+YEAR($I$1))=P1404),$G$1407*$I$1407,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1407:AI1407)","v":0},{"$f":"IF((AJ1407-AJ1406)<0,0,(AJ1407-AJ1406))","v":0}]
[]
["Trash Compactor"]
["EUL (years):",11,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1410-((YEAR(I1))-B1411)>0,(B1410-((YEAR(I1))-B1411)),0)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1409","v":"Trash Compactor"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1409","v":"Trash Compactor"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1409","v":"Existing Trash Compactor"},null,null,null,null,null,null,null,0,{"$f":"G1415*I1415","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1411+B1410*(1-(Controls!$B$28))),(B1411+B1410*(1-(Controls!$B$28)))=0),\"\",IF((B1411+B1410*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1412=0,J1415,0)","v":0},{"$f":"IF(OR(($B$1412+YEAR($I$1))=P1414,($B$1410+$B$1412+YEAR($I$1))=P1414,($B$1410*2+$B$1412+YEAR($I$1))=P1414,($B$1410*3+$B$1412+YEAR($I$1))=P1414,($B$1410*4+$B$1412+YEAR($I$1))=P1414,($B$1410*5+$B$1412+YEAR($I$1))=P1414),$G$1415*$I$1415,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1415:AI1415)","v":0}]
[{"$f":"\"Standard \"&A1409","v":"Standard Trash Compactor"},null,null,null,null,null,0,null,0,{"$f":"G1416*I1416","v":0},null,null,null,null,{"$f":"IF($B$1412=0,J1416,0)","v":0},{"$f":"IF(OR(($B$1412+YEAR($I$1))=P1414,($B$1410+$B$1412+YEAR($I$1))=P1414,($B$1410*2+$B$1412+YEAR($I$1))=P1414,($B$1410*3+$B$1412+YEAR($I$1))=P1414,($B$1410*4+$B$1412+YEAR($I$1))=P1414,($B$1410*5+$B$1412+YEAR($I$1))=P1414),$G$1416*$I$1416,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1416:AI1416)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1409","v":"Green Replacement Trash Compactor"},null,null,null,null,null,{"$f":"G1416","v":0},{"$f":"H1416","v":0},0,{"$f":"G1417*I1417","v":0},null,null,null,null,{"$f":"IF($B$1412=0,J1417,0)","v":0},{"$f":"IF(OR(($B$1412+YEAR($I$1))=P1414,($B$1410+$B$1412+YEAR($I$1))=P1414,($B$1410*2+$B$1412+YEAR($I$1))=P1414,($B$1410*3+$B$1412+YEAR($I$1))=P1414,($B$1410*4+$B$1412+YEAR($I$1))=P1414,($B$1410*5+$B$1412+YEAR($I$1))=P1414),$G$1417*$I$1417,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1417:AI1417)","v":0},{"$f":"IF((AJ1417-AJ1416)<0,0,(AJ1417-AJ1416))","v":0}]
[]
["Cooling Equipment/Systems"]
["EUL (years):",12,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1420-((YEAR(I1))-B1421)>0,(B1420-((YEAR(I1))-B1421)),0)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1419","v":"Cooling Equipment/Systems"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1419","v":"Cooling Equipment/Systems"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1419","v":"Existing Cooling Equipment/Systems"},null,null,null,null,null,null,null,0,{"$f":"G1425*I1425","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1421+B1420*(1-(Controls!$B$28))),(B1421+B1420*(1-(Controls!$B$28)))=0),\"\",IF((B1421+B1420*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1422=0,J1425,0)","v":0},{"$f":"IF(OR(($B$1422+YEAR($I$1))=P1424,($B$1420+$B$1422+YEAR($I$1))=P1424,($B$1420*2+$B$1422+YEAR($I$1))=P1424,($B$1420*3+$B$1422+YEAR($I$1))=P1424,($B$1420*4+$B$1422+YEAR($I$1))=P1424,($B$1420*5+$B$1422+YEAR($I$1))=P1424),$G$1425*$I$1425,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1425:AI1425)","v":0}]
[{"$f":"\"Standard \"&A1419","v":"Standard Cooling Equipment/Systems"},null,null,null,null,null,0,null,0,{"$f":"G1426*I1426","v":0},null,null,null,null,{"$f":"IF($B$1422=0,J1426,0)","v":0},{"$f":"IF(OR(($B$1422+YEAR($I$1))=P1424,($B$1420+$B$1422+YEAR($I$1))=P1424,($B$1420*2+$B$1422+YEAR($I$1))=P1424,($B$1420*3+$B$1422+YEAR($I$1))=P1424,($B$1420*4+$B$1422+YEAR($I$1))=P1424,($B$1420*5+$B$1422+YEAR($I$1))=P1424),$G$1426*$I$1426,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1426:AI1426)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1419","v":"Green Replacement Cooling Equipment/Systems"},null,null,null,null,null,{"$f":"G1426","v":0},{"$f":"H1426","v":0},0,{"$f":"G1427*I1427","v":0},null,null,null,null,{"$f":"IF($B$1422=0,J1427,0)","v":0},{"$f":"IF(OR(($B$1422+YEAR($I$1))=P1424,($B$1420+$B$1422+YEAR($I$1))=P1424,($B$1420*2+$B$1422+YEAR($I$1))=P1424,($B$1420*3+$B$1422+YEAR($I$1))=P1424,($B$1420*4+$B$1422+YEAR($I$1))=P1424,($B$1420*5+$B$1422+YEAR($I$1))=P1424),$G$1427*$I$1427,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1427:AI1427)","v":0},{"$f":"IF((AJ1427-AJ1426)<0,0,(AJ1427-AJ1426))","v":0}]
[]
["Smoke/Fire Detection"]
["EUL (years):",13,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1430-((YEAR(I1))-B1431)>0,(B1430-((YEAR(I1))-B1431)),0)","v":8},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1429","v":"Smoke/Fire Detection"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1429","v":"Smoke/Fire Detection"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1429","v":"Existing Smoke/Fire Detection"},null,null,null,null,null,null,null,0,{"$f":"G1435*I1435","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1431+B1430*(1-(Controls!$B$28))),(B1431+B1430*(1-(Controls!$B$28)))=0),\"\",IF((B1431+B1430*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1432=0,J1435,0)","v":0},{"$f":"IF(OR(($B$1432+YEAR($I$1))=P1434,($B$1430+$B$1432+YEAR($I$1))=P1434,($B$1430*2+$B$1432+YEAR($I$1))=P1434,($B$1430*3+$B$1432+YEAR($I$1))=P1434,($B$1430*4+$B$1432+YEAR($I$1))=P1434,($B$1430*5+$B$1432+YEAR($I$1))=P1434),$G$1435*$I$1435,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1435:AI1435)","v":0}]
[{"$f":"\"Standard \"&A1429","v":"Standard Smoke/Fire Detection"},null,null,null,null,null,0,null,0,{"$f":"G1436*I1436","v":0},null,null,null,null,{"$f":"IF($B$1432=0,J1436,0)","v":0},{"$f":"IF(OR(($B$1432+YEAR($I$1))=P1434,($B$1430+$B$1432+YEAR($I$1))=P1434,($B$1430*2+$B$1432+YEAR($I$1))=P1434,($B$1430*3+$B$1432+YEAR($I$1))=P1434,($B$1430*4+$B$1432+YEAR($I$1))=P1434,($B$1430*5+$B$1432+YEAR($I$1))=P1434),$G$1436*$I$1436,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1436:AI1436)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1429","v":"Green Replacement Smoke/Fire Detection"},null,null,null,null,null,{"$f":"G1436","v":0},{"$f":"H1436","v":0},0,{"$f":"G1437*I1437","v":0},null,null,null,null,{"$f":"IF($B$1432=0,J1437,0)","v":0},{"$f":"IF(OR(($B$1432+YEAR($I$1))=P1434,($B$1430+$B$1432+YEAR($I$1))=P1434,($B$1430*2+$B$1432+YEAR($I$1))=P1434,($B$1430*3+$B$1432+YEAR($I$1))=P1434,($B$1430*4+$B$1432+YEAR($I$1))=P1434,($B$1430*5+$B$1432+YEAR($I$1))=P1434),$G$1437*$I$1437,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1437:AI1437)","v":0},{"$f":"IF((AJ1437-AJ1436)<0,0,(AJ1437-AJ1436))","v":0}]
[]
["Unit Reconfiguration"]
["EUL (years):",14,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1440-((YEAR(I1))-B1441)>0,(B1440-((YEAR(I1))-B1441)),0)","v":9},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1439","v":"Unit Reconfiguration"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1439","v":"Unit Reconfiguration"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1439","v":"Existing Unit Reconfiguration"},null,null,null,null,null,null,null,0,{"$f":"G1445*I1445","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1441+B1440*(1-(Controls!$B$28))),(B1441+B1440*(1-(Controls!$B$28)))=0),\"\",IF((B1441+B1440*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1442=0,J1445,0)","v":0},{"$f":"IF(OR(($B$1442+YEAR($I$1))=P1444,($B$1440+$B$1442+YEAR($I$1))=P1444,($B$1440*2+$B$1442+YEAR($I$1))=P1444,($B$1440*3+$B$1442+YEAR($I$1))=P1444,($B$1440*4+$B$1442+YEAR($I$1))=P1444,($B$1440*5+$B$1442+YEAR($I$1))=P1444),$G$1445*$I$1445,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1445:AI1445)","v":0}]
[{"$f":"\"Standard \"&A1439","v":"Standard Unit Reconfiguration"},null,null,null,null,null,0,null,0,{"$f":"G1446*I1446","v":0},null,null,null,null,{"$f":"IF($B$1442=0,J1446,0)","v":0},{"$f":"IF(OR(($B$1442+YEAR($I$1))=P1444,($B$1440+$B$1442+YEAR($I$1))=P1444,($B$1440*2+$B$1442+YEAR($I$1))=P1444,($B$1440*3+$B$1442+YEAR($I$1))=P1444,($B$1440*4+$B$1442+YEAR($I$1))=P1444,($B$1440*5+$B$1442+YEAR($I$1))=P1444),$G$1446*$I$1446,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1446:AI1446)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1439","v":"Green Replacement Unit Reconfiguration"},null,null,null,null,null,{"$f":"G1446","v":0},{"$f":"H1446","v":0},0,{"$f":"G1447*I1447","v":0},null,null,null,null,{"$f":"IF($B$1442=0,J1447,0)","v":0},{"$f":"IF(OR(($B$1442+YEAR($I$1))=P1444,($B$1440+$B$1442+YEAR($I$1))=P1444,($B$1440*2+$B$1442+YEAR($I$1))=P1444,($B$1440*3+$B$1442+YEAR($I$1))=P1444,($B$1440*4+$B$1442+YEAR($I$1))=P1444,($B$1440*5+$B$1442+YEAR($I$1))=P1444),$G$1447*$I$1447,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1447:AI1447)","v":0},{"$f":"IF((AJ1447-AJ1446)<0,0,(AJ1447-AJ1446))","v":0}]
[]
["Security/Fire Alarm"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1450-((YEAR(I1))-B1451)>0,(B1450-((YEAR(I1))-B1451)),0)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1449","v":"Security/Fire Alarm"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1449","v":"Security/Fire Alarm"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1449","v":"Existing Security/Fire Alarm"},null,null,null,null,null,null,null,0,{"$f":"G1455*I1455","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1451+B1450*(1-(Controls!$B$28))),(B1451+B1450*(1-(Controls!$B$28)))=0),\"\",IF((B1451+B1450*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1452=0,J1455,0)","v":0},{"$f":"IF(OR(($B$1452+YEAR($I$1))=P1454,($B$1450+$B$1452+YEAR($I$1))=P1454,($B$1450*2+$B$1452+YEAR($I$1))=P1454,($B$1450*3+$B$1452+YEAR($I$1))=P1454,($B$1450*4+$B$1452+YEAR($I$1))=P1454,($B$1450*5+$B$1452+YEAR($I$1))=P1454),$G$1455*$I$1455,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1455:AI1455)","v":0}]
[{"$f":"\"Standard \"&A1449","v":"Standard Security/Fire Alarm"},null,null,null,null,null,0,null,0,{"$f":"G1456*I1456","v":0},null,null,null,null,{"$f":"IF($B$1452=0,J1456,0)","v":0},{"$f":"IF(OR(($B$1452+YEAR($I$1))=P1454,($B$1450+$B$1452+YEAR($I$1))=P1454,($B$1450*2+$B$1452+YEAR($I$1))=P1454,($B$1450*3+$B$1452+YEAR($I$1))=P1454,($B$1450*4+$B$1452+YEAR($I$1))=P1454,($B$1450*5+$B$1452+YEAR($I$1))=P1454),$G$1456*$I$1456,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1456:AI1456)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1449","v":"Green Replacement Security/Fire Alarm"},null,null,null,null,null,{"$f":"G1456","v":0},{"$f":"H1456","v":0},0,{"$f":"G1457*I1457","v":0},null,null,null,null,{"$f":"IF($B$1452=0,J1457,0)","v":0},{"$f":"IF(OR(($B$1452+YEAR($I$1))=P1454,($B$1450+$B$1452+YEAR($I$1))=P1454,($B$1450*2+$B$1452+YEAR($I$1))=P1454,($B$1450*3+$B$1452+YEAR($I$1))=P1454,($B$1450*4+$B$1452+YEAR($I$1))=P1454,($B$1450*5+$B$1452+YEAR($I$1))=P1454),$G$1457*$I$1457,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1457:AI1457)","v":0},{"$f":"IF((AJ1457-AJ1456)<0,0,(AJ1457-AJ1456))","v":0}]
[]
["Fire Supression System"]
["EUL (years):",16,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1460-((YEAR(I1))-B1461)>0,(B1460-((YEAR(I1))-B1461)),0)","v":11},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1459","v":"Fire Supression System"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1459","v":"Fire Supression System"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1459","v":"Existing Fire Supression System"},null,null,null,null,null,null,null,0,{"$f":"G1465*I1465","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1461+B1460*(1-(Controls!$B$28))),(B1461+B1460*(1-(Controls!$B$28)))=0),\"\",IF((B1461+B1460*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1462=0,J1465,0)","v":0},{"$f":"IF(OR(($B$1462+YEAR($I$1))=P1464,($B$1460+$B$1462+YEAR($I$1))=P1464,($B$1460*2+$B$1462+YEAR($I$1))=P1464,($B$1460*3+$B$1462+YEAR($I$1))=P1464,($B$1460*4+$B$1462+YEAR($I$1))=P1464,($B$1460*5+$B$1462+YEAR($I$1))=P1464),$G$1465*$I$1465,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1465:AI1465)","v":0}]
[{"$f":"\"Standard \"&A1459","v":"Standard Fire Supression System"},null,null,null,null,null,0,null,0,{"$f":"G1466*I1466","v":0},null,null,null,null,{"$f":"IF($B$1462=0,J1466,0)","v":0},{"$f":"IF(OR(($B$1462+YEAR($I$1))=P1464,($B$1460+$B$1462+YEAR($I$1))=P1464,($B$1460*2+$B$1462+YEAR($I$1))=P1464,($B$1460*3+$B$1462+YEAR($I$1))=P1464,($B$1460*4+$B$1462+YEAR($I$1))=P1464,($B$1460*5+$B$1462+YEAR($I$1))=P1464),$G$1466*$I$1466,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1466:AI1466)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1459","v":"Green Replacement Fire Supression System"},null,null,null,null,null,{"$f":"G1466","v":0},{"$f":"H1466","v":0},0,{"$f":"G1467*I1467","v":0},null,null,null,null,{"$f":"IF($B$1462=0,J1467,0)","v":0},{"$f":"IF(OR(($B$1462+YEAR($I$1))=P1464,($B$1460+$B$1462+YEAR($I$1))=P1464,($B$1460*2+$B$1462+YEAR($I$1))=P1464,($B$1460*3+$B$1462+YEAR($I$1))=P1464,($B$1460*4+$B$1462+YEAR($I$1))=P1464,($B$1460*5+$B$1462+YEAR($I$1))=P1466),$G$1467*$I$1467,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1467:AI1467)","v":0},{"$f":"IF((AJ1467-AJ1466)<0,0,(AJ1467-AJ1466))","v":0}]
[]
["Generator"]
["EUL (years):",17,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1470-((YEAR(I1))-B1471)>0,(B1470-((YEAR(I1))-B1471)),0)","v":12},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1469","v":"Generator"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1469","v":"Generator"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1469","v":"Existing Generator"},null,null,null,null,null,null,null,0,{"$f":"G1475*I1475","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1471+B1470*(1-(Controls!$B$28))),(B1471+B1470*(1-(Controls!$B$28)))=0),\"\",IF((B1471+B1470*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1472=0,J1475,0)","v":0},{"$f":"IF(OR(($B$1472+YEAR($I$1))=P1474,($B$1470+$B$1472+YEAR($I$1))=P1474,($B$1470*2+$B$1472+YEAR($I$1))=P1474,($B$1470*3+$B$1472+YEAR($I$1))=P1474,($B$1470*4+$B$1472+YEAR($I$1))=P1474,($B$1470*5+$B$1472+YEAR($I$1))=P1474),$G$1475*$I$1475,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1475:AI1475)","v":0}]
[{"$f":"\"Standard \"&A1469","v":"Standard Generator"},null,null,null,null,null,0,null,0,{"$f":"G1476*I1476","v":0},null,null,null,null,{"$f":"IF($B$1472=0,J1476,0)","v":0},{"$f":"IF(OR(($B$1472+YEAR($I$1))=P1474,($B$1470+$B$1472+YEAR($I$1))=P1474,($B$1470*2+$B$1472+YEAR($I$1))=P1474,($B$1470*3+$B$1472+YEAR($I$1))=P1474,($B$1470*4+$B$1472+YEAR($I$1))=P1474,($B$1470*5+$B$1472+YEAR($I$1))=P1474),$G$1476*$I$1476,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1476:AI1476)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1469","v":"Green Replacement Generator"},null,null,null,null,null,{"$f":"G1476","v":0},{"$f":"H1476","v":0},0,{"$f":"G1477*I1477","v":0},null,null,null,null,{"$f":"IF($B$1472=0,J1477,0)","v":0},{"$f":"IF(OR(($B$1472+YEAR($I$1))=P1474,($B$1470+$B$1472+YEAR($I$1))=P1474,($B$1470*2+$B$1472+YEAR($I$1))=P1474,($B$1470*3+$B$1472+YEAR($I$1))=P1474,($B$1470*4+$B$1472+YEAR($I$1))=P1474,($B$1470*5+$B$1472+YEAR($I$1))=P1474),$G$1477*$I$1477,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1477:AI1477)","v":0},{"$f":"IF((AJ1477-AJ1476)<0,0,(AJ1477-AJ1476))","v":0}]
[]
["Emergency Lighting"]
["EUL (years):",18,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1480-((YEAR(I1))-B1481)>0,(B1480-((YEAR(I1))-B1481)),0)","v":13},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1479","v":"Emergency Lighting"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1479","v":"Emergency Lighting"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1479","v":"Existing Emergency Lighting"},null,null,null,null,null,null,null,0,{"$f":"G1485*I1485","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1481+B1480*(1-(Controls!$B$28))),(B1481+B1480*(1-(Controls!$B$28)))=0),\"\",IF((B1481+B1480*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1482=0,J1485,0)","v":0},{"$f":"IF(OR(($B$1482+YEAR($I$1))=P1484,($B$1480+$B$1482+YEAR($I$1))=P1484,($B$1480*2+$B$1482+YEAR($I$1))=P1484,($B$1480*3+$B$1482+YEAR($I$1))=P1484,($B$1480*4+$B$1482+YEAR($I$1))=P1484,($B$1480*5+$B$1482+YEAR($I$1))=P1484),$G$1485*$I$1485,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1485:AI1485)","v":0}]
[{"$f":"\"Standard \"&A1479","v":"Standard Emergency Lighting"},null,null,null,null,null,{"$f":"G1485","v":0},null,0,{"$f":"G1486*I1486","v":0},null,null,null,null,{"$f":"IF($B$1482=0,J1486,0)","v":0},{"$f":"IF(OR(($B$1482+YEAR($I$1))=P1484,($B$1480+$B$1482+YEAR($I$1))=P1484,($B$1480*2+$B$1482+YEAR($I$1))=P1484,($B$1480*3+$B$1482+YEAR($I$1))=P1484,($B$1480*4+$B$1482+YEAR($I$1))=P1484,($B$1480*5+$B$1482+YEAR($I$1))=P1484),$G$1486*$I$1486,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1486:AI1486)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1479","v":"Green Replacement Emergency Lighting"},null,null,null,null,null,{"$f":"G1486","v":0},{"$f":"H1486","v":0},0,{"$f":"G1487*I1487","v":0},null,null,null,null,{"$f":"IF($B$1482=0,J1487,0)","v":0},{"$f":"IF(OR(($B$1482+YEAR($I$1))=P1484,($B$1480+$B$1482+YEAR($I$1))=P1484,($B$1480*2+$B$1482+YEAR($I$1))=P1484,($B$1480*3+$B$1482+YEAR($I$1))=P1484,($B$1480*4+$B$1482+YEAR($I$1))=P1484,($B$1480*5+$B$1482+YEAR($I$1))=P1484),$G$1487*$I$1487,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1487:AI1487)","v":0},{"$f":"IF((AJ1487-AJ1486)<0,0,(AJ1487-AJ1486))","v":0}]
[]
["Elevator"]
["EUL (years):",19,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1490-((YEAR(I1))-B1491)>0,(B1490-((YEAR(I1))-B1491)),0)","v":14},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1489","v":"Elevator"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1489","v":"Elevator"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1489","v":"Existing Elevator"},null,null,null,null,null,null,null,0,{"$f":"G1495*I1495","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1491+B1490*(1-(Controls!$B$28))),(B1491+B1490*(1-(Controls!$B$28)))=0),\"\",IF((B1491+B1490*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1492=0,J1495,0)","v":0},{"$f":"IF(OR(($B$1492+YEAR($I$1))=P1494,($B$1490+$B$1492+YEAR($I$1))=P1494,($B$1490*2+$B$1492+YEAR($I$1))=P1494,($B$1490*3+$B$1492+YEAR($I$1))=P1494,($B$1490*4+$B$1492+YEAR($I$1))=P1494,($B$1490*5+$B$1492+YEAR($I$1))=P1494),$G$1495*$I$1495,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1495:AI1495)","v":0}]
[{"$f":"\"Standard \"&A1489","v":"Standard Elevator"},null,null,null,null,null,0,null,0,{"$f":"G1496*I1496","v":0},null,null,null,null,{"$f":"IF($B$1492=0,J1496,0)","v":0},{"$f":"IF(OR(($B$1492+YEAR($I$1))=P1494,($B$1490+$B$1492+YEAR($I$1))=P1494,($B$1490*2+$B$1492+YEAR($I$1))=P1494,($B$1490*3+$B$1492+YEAR($I$1))=P1494,($B$1490*4+$B$1492+YEAR($I$1))=P1494,($B$1490*5+$B$1492+YEAR($I$1))=P1494),$G$1496*$I$1496,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1496:AI1496)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1489","v":"Green Replacement Elevator"},null,null,null,null,null,{"$f":"G1496","v":0},{"$f":"H1496","v":0},0,{"$f":"G1497*I1497","v":0},null,null,null,null,{"$f":"IF($B$1492=0,J1497,0)","v":0},{"$f":"IF(OR(($B$1492+YEAR($I$1))=P1494,($B$1490+$B$1492+YEAR($I$1))=P1494,($B$1490*2+$B$1492+YEAR($I$1))=P1494,($B$1490*3+$B$1492+YEAR($I$1))=P1494,($B$1490*4+$B$1492+YEAR($I$1))=P1494,($B$1490*5+$B$1492+YEAR($I$1))=P1494),$G$1497*$I$1497,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1497:AI1497)","v":0},{"$f":"IF((AJ1497-AJ1496)<0,0,(AJ1497-AJ1496))","v":0}]
[]
["Mechanical-Other 1 (Specify)"]
["EUL (years):",20,null,"Comments:"]
["Repl. Year:",2005]
["RUL (years):",{"$f":"IF(B1500-((YEAR(I1))-B1501)>0,(B1500-((YEAR(I1))-B1501)),0)","v":15},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1499","v":"Mechanical-Other 1 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1499","v":"Mechanical-Other 1 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1499","v":"Existing Mechanical-Other 1 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1505*I1505","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1501+B1500*(1-(Controls!$B$28))),(B1501+B1500*(1-(Controls!$B$28)))=0),\"\",IF((B1501+B1500*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1502=0,J1505,0)","v":0},{"$f":"IF(OR(($B$1502+YEAR($I$1))=P1504,($B$1500+$B$1502+YEAR($I$1))=P1504,($B$1500*2+$B$1502+YEAR($I$1))=P1504,($B$1500*3+$B$1502+YEAR($I$1))=P1504,($B$1500*4+$B$1502+YEAR($I$1))=P1504,($B$1500*5+$B$1502+YEAR($I$1))=P1504),$G$1505*$I$1505,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"Standard \"&A1499","v":"Standard Mechanical-Other 1 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1506*I1506","v":0},null,null,null,null,{"$f":"IF($B$1502=0,J1506,0)","v":0},{"$f":"IF(OR(($B$1502+YEAR($I$1))=P1504,($B$1500+$B$1502+YEAR($I$1))=P1504,($B$1500*2+$B$1502+YEAR($I$1))=P1504,($B$1500*3+$B$1502+YEAR($I$1))=P1504,($B$1500*4+$B$1502+YEAR($I$1))=P1504,($B$1500*5+$B$1502+YEAR($I$1))=P1504),$G$1506*$I$1506,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1499","v":"Green Replacement Mechanical-Other 1 (Specify)"},null,null,null,null,null,{"$f":"G1506","v":0},{"$f":"H1506","v":0},0,{"$f":"G1507*I1507","v":0},null,null,null,null,{"$f":"IF($B$1502=0,J1507,0)","v":0},{"$f":"IF(OR(($B$1502+YEAR($I$1))=P1504,($B$1500+$B$1502+YEAR($I$1))=P1504,($B$1500*2+$B$1502+YEAR($I$1))=P1504,($B$1500*3+$B$1502+YEAR($I$1))=P1504,($B$1500*4+$B$1502+YEAR($I$1))=P1504,($B$1500*5+$B$1502+YEAR($I$1))=P1504),$G$1507*$I$1507,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AJ1507-AJ1506)<0,0,(AJ1507-AJ1506))","v":0}]
[]
["Mechanical-Other 2 (Specify)"]
["EUL (years):",4,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1510-((YEAR(I1))-B1511)>0,(B1510-((YEAR(I1))-B1511)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1509","v":"Mechanical-Other 2 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1509","v":"Mechanical-Other 2 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1509","v":"Existing Mechanical-Other 2 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1515*I1515","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1511+B1510*(1-(Controls!$B$28))),(B1511+B1510*(1-(Controls!$B$28)))=0),\"\",IF((B1511+B1510*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A",{"$f":"IF($B$1512=0,J1515,0)","v":0},{"$f":"IF(OR(($B$1512+YEAR($I$1))=P1514,($B$1510+$B$1512+YEAR($I$1))=P1514,($B$1510*2+$B$1512+YEAR($I$1))=P1514,($B$1510*3+$B$1512+YEAR($I$1))=P1514,($B$1510*4+$B$1512+YEAR($I$1))=P1514,($B$1510*5+$B$1512+YEAR($I$1))=P1514),$G$1515*$I$1515,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1515:AI1515)","v":0}]
[{"$f":"\"Standard \"&A1509","v":"Standard Mechanical-Other 2 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1516*I1516","v":0},null,null,null,null,{"$f":"IF($B$1512=0,J1516,0)","v":0},{"$f":"IF(OR(($B$1512+YEAR($I$1))=P1514,($B$1510+$B$1512+YEAR($I$1))=P1514,($B$1510*2+$B$1512+YEAR($I$1))=P1514,($B$1510*3+$B$1512+YEAR($I$1))=P1514,($B$1510*4+$B$1512+YEAR($I$1))=P1514,($B$1510*5+$B$1512+YEAR($I$1))=P1514),$G$1516*$I$1516,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1516:AI1516)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1509","v":"Green Replacement Mechanical-Other 2 (Specify)"},null,null,null,null,null,{"$f":"G1516","v":0},{"$f":"H1516","v":0},0,{"$f":"G1517*I1517","v":0},null,null,null,null,{"$f":"IF($B$1512=0,J1517,0)","v":0},{"$f":"IF(OR(($B$1512+YEAR($I$1))=P1514,($B$1510+$B$1512+YEAR($I$1))=P1514,($B$1510*2+$B$1512+YEAR($I$1))=P1514,($B$1510*3+$B$1512+YEAR($I$1))=P1514,($B$1510*4+$B$1512+YEAR($I$1))=P1514,($B$1510*5+$B$1512+YEAR($I$1))=P1514),$G$1517*$I$1517,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1517:AI1517)","v":0},{"$f":"IF((AJ1517-AJ1516)<0,0,(AJ1517-AJ1516))","v":0}]
[]
["Mechanical-Other 3 (Specify)"]
["EUL (years):",5,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1520-((YEAR(I1))-B1521)>0,(B1520-((YEAR(I1))-B1521)),0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1519","v":"Mechanical-Other 3 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1519","v":"Mechanical-Other 3 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1519","v":"Existing Mechanical-Other 3 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1525*I1525","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1521+B1520*(1-(Controls!$B$28))),(B1521+B1520*(1-(Controls!$B$28)))=0),\"\",IF((B1521+B1520*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1522=0,J1525,0)","v":0},{"$f":"IF(OR(($B$1522+YEAR($I$1))=P1524,($B$1520+$B$1522+YEAR($I$1))=P1524,($B$1520*2+$B$1522+YEAR($I$1))=P1524,($B$1520*3+$B$1522+YEAR($I$1))=P1524,($B$1520*4+$B$1522+YEAR($I$1))=P1524,($B$1520*5+$B$1522+YEAR($I$1))=P1524),$G$1525*$I$1525,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1525:AI1525)","v":0}]
[{"$f":"\"Standard \"&A1519","v":"Standard Mechanical-Other 3 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1526*I1526","v":0},null,null,null,null,{"$f":"IF($B$1522=0,J1526,0)","v":0},{"$f":"IF(OR(($B$1522+YEAR($I$1))=P1524,($B$1520+$B$1522+YEAR($I$1))=P1524,($B$1520*2+$B$1522+YEAR($I$1))=P1524,($B$1520*3+$B$1522+YEAR($I$1))=P1524,($B$1520*4+$B$1522+YEAR($I$1))=P1524,($B$1520*5+$B$1522+YEAR($I$1))=P1524),$G$1526*$I$1526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1526:AI1526)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1519","v":"Green Replacement Mechanical-Other 3 (Specify)"},null,null,null,null,null,{"$f":"G1526","v":0},{"$f":"H1526","v":0},0,{"$f":"G1527*I1527","v":0},null,null,null,null,{"$f":"IF($B$1522=0,J1527,0)","v":0},{"$f":"IF(OR(($B$1522+YEAR($I$1))=P1524,($B$1520+$B$1522+YEAR($I$1))=P1524,($B$1520*2+$B$1522+YEAR($I$1))=P1524,($B$1520*3+$B$1522+YEAR($I$1))=P1524,($B$1520*4+$B$1522+YEAR($I$1))=P1524,($B$1520*5+$B$1522+YEAR($I$1))=P1524),$G$1527*$I$1527,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1527:AI1527)","v":0},{"$f":"IF((AJ1527-AJ1526)<0,0,(AJ1527-AJ1526))","v":0}]
[]
["Mechanical-Other 4(Specify)"]
["EUL (years):",6,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1530-((YEAR(I1))-B1531)>0,(B1530-((YEAR(I1))-B1531)),0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1529","v":"Mechanical-Other 4(Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1529","v":"Mechanical-Other 4(Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1529","v":"Existing Mechanical-Other 4(Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1535*I1535","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1531+B1530*(1-(Controls!$B$28))),(B1531+B1530*(1-(Controls!$B$28)))=0),\"\",IF((B1531+B1530*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1532=0,J1535,0)","v":0},{"$f":"IF(OR(($B$1532+YEAR($I$1))=P1534,($B$1530+$B$1532+YEAR($I$1))=P1534,($B$1530*2+$B$1532+YEAR($I$1))=P1534,($B$1530*3+$B$1532+YEAR($I$1))=P1534,($B$1530*4+$B$1532+YEAR($I$1))=P1534,($B$1530*5+$B$1532+YEAR($I$1))=P1534),$G$1535*$I$1535,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1535:AI1535)","v":0}]
[{"$f":"\"Standard \"&A1529","v":"Standard Mechanical-Other 4(Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1536*I1536","v":0},null,null,null,null,{"$f":"IF($B$1532=0,J1536,0)","v":0},{"$f":"IF(OR(($B$1532+YEAR($I$1))=P1534,($B$1530+$B$1532+YEAR($I$1))=P1534,($B$1530*2+$B$1532+YEAR($I$1))=P1534,($B$1530*3+$B$1532+YEAR($I$1))=P1534,($B$1530*4+$B$1532+YEAR($I$1))=P1534,($B$1530*5+$B$1532+YEAR($I$1))=P1534),$G$1536*$I$1536,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1536:AI1536)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1529","v":"Green Replacement Mechanical-Other 4(Specify)"},null,null,null,null,null,{"$f":"G1536","v":0},{"$f":"H1536","v":0},0,{"$f":"G1537*I1537","v":0},null,null,null,null,{"$f":"IF($B$1532=0,J1537,0)","v":0},{"$f":"IF(OR(($B$1532+YEAR($I$1))=P1534,($B$1530+$B$1532+YEAR($I$1))=P1534,($B$1530*2+$B$1532+YEAR($I$1))=P1534,($B$1530*3+$B$1532+YEAR($I$1))=P1534,($B$1530*4+$B$1532+YEAR($I$1))=P1534,($B$1530*5+$B$1532+YEAR($I$1))=P1534),$G$1537*$I$1537,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1537:AI1537)","v":0},{"$f":"IF((AJ1537-AJ1536)<0,0,(AJ1537-AJ1536))","v":0}]
[]
["Mechanical-Other 5 (Specify)"]
["EUL (years):",7,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1540-((YEAR(I1))-B1541)>0,(B1540-((YEAR(I1))-B1541)),0)","v":3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1539","v":"Mechanical-Other 5 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1539","v":"Mechanical-Other 5 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1539","v":"Existing Mechanical-Other 5 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1545*I1545","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1541+B1540*(1-(Controls!$B$28))),(B1541+B1540*(1-(Controls!$B$28)))=0),\"\",IF((B1541+B1540*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1542=0,J1545,0)","v":0},{"$f":"IF(OR(($B$1542+YEAR($I$1))=P1544,($B$1540+$B$1542+YEAR($I$1))=P1544,($B$1540*2+$B$1542+YEAR($I$1))=P1544,($B$1540*3+$B$1542+YEAR($I$1))=P1544,($B$1540*4+$B$1542+YEAR($I$1))=P1544,($B$1540*5+$B$1542+YEAR($I$1))=P1544),$G$1545*$I$1545,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1545:AI1545)","v":0}]
[{"$f":"\"Standard \"&A1539","v":"Standard Mechanical-Other 5 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1546*I1546","v":0},null,null,null,null,{"$f":"IF($B$1542=0,J1546,0)","v":0},{"$f":"IF(OR(($B$1542+YEAR($I$1))=P1544,($B$1540+$B$1542+YEAR($I$1))=P1544,($B$1540*2+$B$1542+YEAR($I$1))=P1544,($B$1540*3+$B$1542+YEAR($I$1))=P1544,($B$1540*4+$B$1542+YEAR($I$1))=P1544,($B$1540*5+$B$1542+YEAR($I$1))=P1544),$G$1546*$I$1546,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1546:AI1546)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1539","v":"Green Replacement Mechanical-Other 5 (Specify)"},null,null,null,null,null,{"$f":"G1546","v":0},{"$f":"H1546","v":0},0,{"$f":"G1547*I1547","v":0},null,null,null,null,{"$f":"IF($B$1542=0,J1547,0)","v":0},{"$f":"IF(OR(($B$1542+YEAR($I$1))=P1544,($B$1540+$B$1542+YEAR($I$1))=P1544,($B$1540*2+$B$1542+YEAR($I$1))=P1544,($B$1540*3+$B$1542+YEAR($I$1))=P1544,($B$1540*4+$B$1542+YEAR($I$1))=P1544,($B$1540*5+$B$1542+YEAR($I$1))=P1544),$G$1547*$I$1547,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1547:AI1547)","v":0},{"$f":"IF((AJ1547-AJ1546)<0,0,(AJ1547-AJ1546))","v":0}]
[]
["Mechanical-Other 6 (Specify)"]
["EUL (years):",8,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1550-((YEAR(I1))-B1551)>0,(B1550-((YEAR(I1))-B1551)),0)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1549","v":"Mechanical-Other 6 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1549","v":"Mechanical-Other 6 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1549","v":"Existing Mechanical-Other 6 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1555*I1555","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1551+B1550*(1-(Controls!$B$28))),(B1551+B1550*(1-(Controls!$B$28)))=0),\"\",IF((B1551+B1550*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1552=0,J1555,0)","v":0},{"$f":"IF(OR(($B$1552+YEAR($I$1))=P1554,($B$1550+$B$1552+YEAR($I$1))=P1554,($B$1550*2+$B$1552+YEAR($I$1))=P1554,($B$1550*3+$B$1552+YEAR($I$1))=P1554,($B$1550*4+$B$1552+YEAR($I$1))=P1554,($B$1550*5+$B$1552+YEAR($I$1))=P1554),$G$1555*$I$1555,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1555:AI1555)","v":0}]
[{"$f":"\"Standard \"&A1549","v":"Standard Mechanical-Other 6 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1556*I1556","v":0},null,null,null,null,{"$f":"IF($B$1552=0,J1556,0)","v":0},{"$f":"IF(OR(($B$1552+YEAR($I$1))=P1554,($B$1550+$B$1552+YEAR($I$1))=P1554,($B$1550*2+$B$1552+YEAR($I$1))=P1554,($B$1550*3+$B$1552+YEAR($I$1))=P1554,($B$1550*4+$B$1552+YEAR($I$1))=P1554,($B$1550*5+$B$1552+YEAR($I$1))=P1554),$G$1556*$I$1556,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1556:AI1556)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1549","v":"Green Replacement Mechanical-Other 6 (Specify)"},null,null,null,null,null,{"$f":"G1556","v":0},{"$f":"H1556","v":0},0,{"$f":"G1557*I1557","v":0},null,null,null,null,{"$f":"IF($B$1552=0,J1557,0)","v":0},{"$f":"IF(OR(($B$1552+YEAR($I$1))=P1554,($B$1550+$B$1552+YEAR($I$1))=P1554,($B$1550*2+$B$1552+YEAR($I$1))=P1554,($B$1550*3+$B$1552+YEAR($I$1))=P1554,($B$1550*4+$B$1552+YEAR($I$1))=P1554,($B$1550*5+$B$1552+YEAR($I$1))=P1554),$G$1557*$I$1557,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1557:AI1557)","v":0},{"$f":"IF((AJ1557-AJ1556)<0,0,(AJ1557-AJ1556))","v":0}]
[]
["Mechanical-Other 7 (Specify)"]
["EUL (years):",9,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1560-((YEAR(I1))-B1561)>0,(B1560-((YEAR(I1))-B1561)),0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1559","v":"Mechanical-Other 7 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1559","v":"Mechanical-Other 7 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1559","v":"Existing Mechanical-Other 7 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1565*I1565","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1561+B1560*(1-(Controls!$B$28))),(B1561+B1560*(1-(Controls!$B$28)))=0),\"\",IF((B1561+B1560*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1562=0,J1565,0)","v":0},{"$f":"IF(OR(($B$1562+YEAR($I$1))=P1564,($B$1560+$B$1562+YEAR($I$1))=P1564,($B$1560*2+$B$1562+YEAR($I$1))=P1564,($B$1560*3+$B$1562+YEAR($I$1))=P1564,($B$1560*4+$B$1562+YEAR($I$1))=P1564,($B$1560*5+$B$1562+YEAR($I$1))=P1564),$G$1565*$I$1565,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1565:AI1565)","v":0}]
[{"$f":"\"Standard \"&A1559","v":"Standard Mechanical-Other 7 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1566*I1566","v":0},null,null,null,null,{"$f":"IF($B$1562=0,J1566,0)","v":0},{"$f":"IF(OR(($B$1562+YEAR($I$1))=P1564,($B$1560+$B$1562+YEAR($I$1))=P1564,($B$1560*2+$B$1562+YEAR($I$1))=P1564,($B$1560*3+$B$1562+YEAR($I$1))=P1564,($B$1560*4+$B$1562+YEAR($I$1))=P1564,($B$1560*5+$B$1562+YEAR($I$1))=P1564),$G$1566*$I$1566,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1566:AI1566)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1559","v":"Green Replacement Mechanical-Other 7 (Specify)"},null,null,null,null,null,{"$f":"G1566","v":0},{"$f":"H1566","v":0},0,{"$f":"G1567*I1567","v":0},null,null,null,null,{"$f":"IF($B$1562=0,J1567,0)","v":0},{"$f":"IF(OR(($B$1562+YEAR($I$1))=P1564,($B$1560+$B$1562+YEAR($I$1))=P1564,($B$1560*2+$B$1562+YEAR($I$1))=P1564,($B$1560*3+$B$1562+YEAR($I$1))=P1564,($B$1560*4+$B$1562+YEAR($I$1))=P1564,($B$1560*5+$B$1562+YEAR($I$1))=P1564),$G$1567*$I$1567,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1567:AI1567)","v":0},{"$f":"IF((AJ1567-AJ1566)<0,0,(AJ1567-AJ1566))","v":0}]
[]
["Mechanical-Other 8 (Specify)"]
["EUL (years):",10,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1570-((YEAR(I1))-B1571)>0,(B1570-((YEAR(I1))-B1571)),0)","v":6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1569","v":"Mechanical-Other 8 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1569","v":"Mechanical-Other 8 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1569","v":"Existing Mechanical-Other 8 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1575*I1575","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1571+B1570*(1-(Controls!$B$28))),(B1571+B1570*(1-(Controls!$B$28)))=0),\"\",IF((B1571+B1570*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1572=0,J1575,0)","v":0},{"$f":"IF(OR(($B$1572+YEAR($I$1))=P1574,($B$1570+$B$1572+YEAR($I$1))=P1574,($B$1570*2+$B$1572+YEAR($I$1))=P1574,($B$1570*3+$B$1572+YEAR($I$1))=P1574,($B$1570*4+$B$1572+YEAR($I$1))=P1574,($B$1570*5+$B$1572+YEAR($I$1))=P1574),$G$1575*$I$1575,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1575:AI1575)","v":0}]
[{"$f":"\"Standard \"&A1569","v":"Standard Mechanical-Other 8 (Specify)"},null,null,null,null,null,{"$f":"G1575","v":0},null,0,{"$f":"G1576*I1576","v":0},null,null,null,null,{"$f":"IF($B$1572=0,J1576,0)","v":0},{"$f":"IF(OR(($B$1572+YEAR($I$1))=P1574,($B$1570+$B$1572+YEAR($I$1))=P1574,($B$1570*2+$B$1572+YEAR($I$1))=P1574,($B$1570*3+$B$1572+YEAR($I$1))=P1574,($B$1570*4+$B$1572+YEAR($I$1))=P1574,($B$1570*5+$B$1572+YEAR($I$1))=P1574),$G$1576*$I$1576,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1576:AI1576)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1569","v":"Green Replacement Mechanical-Other 8 (Specify)"},null,null,null,null,null,{"$f":"G1576","v":0},{"$f":"H1576","v":0},0,{"$f":"G1577*I1577","v":0},null,null,null,null,{"$f":"IF($B$1572=0,J1577,0)","v":0},{"$f":"IF(OR(($B$1572+YEAR($I$1))=P1574,($B$1570+$B$1572+YEAR($I$1))=P1574,($B$1570*2+$B$1572+YEAR($I$1))=P1574,($B$1570*3+$B$1572+YEAR($I$1))=P1574,($B$1570*4+$B$1572+YEAR($I$1))=P1574,($B$1570*5+$B$1572+YEAR($I$1))=P1574),$G$1577*$I$1577,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1577:AI1577)","v":0},{"$f":"IF((AJ1577-AJ1576)<0,0,(AJ1577-AJ1576))","v":0}]
[]
["Mechanical-Other 9 (Specify)"]
["EUL (years):",11,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1580-((YEAR(I1))-B1581)>0,(B1580-((YEAR(I1))-B1581)),0)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1579","v":"Mechanical-Other 9 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1579","v":"Mechanical-Other 9 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1579","v":"Existing Mechanical-Other 9 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1585*I1585","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1581+B1580*(1-(Controls!$B$28))),(B1581+B1580*(1-(Controls!$B$28)))=0),\"\",IF((B1581+B1580*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1582=0,J1585,0)","v":0},{"$f":"IF(OR(($B$1582+YEAR($I$1))=P1584,($B$1580+$B$1582+YEAR($I$1))=P1584,($B$1580*2+$B$1582+YEAR($I$1))=P1584,($B$1580*3+$B$1582+YEAR($I$1))=P1584,($B$1580*4+$B$1582+YEAR($I$1))=P1584,($B$1580*5+$B$1582+YEAR($I$1))=P1584),$G$1585*$I$1585,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1585:AI1585)","v":0}]
[{"$f":"\"Standard \"&A1579","v":"Standard Mechanical-Other 9 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1586*I1586","v":0},null,null,null,null,{"$f":"IF($B$1582=0,J1586,0)","v":0},{"$f":"IF(OR(($B$1582+YEAR($I$1))=P1584,($B$1580+$B$1582+YEAR($I$1))=P1584,($B$1580*2+$B$1582+YEAR($I$1))=P1584,($B$1580*3+$B$1582+YEAR($I$1))=P1584,($B$1580*4+$B$1582+YEAR($I$1))=P1584,($B$1580*5+$B$1582+YEAR($I$1))=P1584),$G$1586*$I$1586,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1586:AI1586)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1579","v":"Green Replacement Mechanical-Other 9 (Specify)"},null,null,null,null,null,{"$f":"G1586","v":0},{"$f":"H1586","v":0},0,{"$f":"G1587*I1587","v":0},null,null,null,null,{"$f":"IF($B$1582=0,J1587,0)","v":0},{"$f":"IF(OR(($B$1582+YEAR($I$1))=P1584,($B$1580+$B$1582+YEAR($I$1))=P1584,($B$1580*2+$B$1582+YEAR($I$1))=P1584,($B$1580*3+$B$1582+YEAR($I$1))=P1584,($B$1580*4+$B$1582+YEAR($I$1))=P1584,($B$1580*5+$B$1582+YEAR($I$1))=P1584),$G$1587*$I$1587,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1587:AI1587)","v":0},{"$f":"IF((AJ1587-AJ1586)<0,0,(AJ1587-AJ1586))","v":0}]
[]
["Mechanical-Other 10 (Specify)"]
["EUL (years):",12,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1590-((YEAR(I1))-B1591)>0,(B1590-((YEAR(I1))-B1591)),0)","v":8},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1589","v":"Mechanical-Other 10 (Specify)"},null,null,null,null,null,null,null,null,null,null,{"$f":"A1589","v":"Mechanical-Other 10 (Specify)"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate","Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR($I$1)+1","v":2011},{"$f":"YEAR($I$1)+2","v":2012},{"$f":"YEAR($I$1)+3","v":2013},{"$f":"YEAR($I$1)+4","v":2014},{"$f":"YEAR($I$1)+5","v":2015},{"$f":"YEAR($I$1)+6","v":2016},{"$f":"YEAR($I$1)+7","v":2017},{"$f":"YEAR($I$1)+8","v":2018},{"$f":"YEAR($I$1)+9","v":2019},{"$f":"YEAR($I$1)+10","v":2020},{"$f":"YEAR($I$1)+11","v":2021},{"$f":"YEAR($I$1)+12","v":2022},{"$f":"YEAR($I$1)+13","v":2023},{"$f":"YEAR($I$1)+14","v":2024},{"$f":"YEAR($I$1)+15","v":2025},{"$f":"YEAR($I$1)+16","v":2026},{"$f":"YEAR($I$1)+17","v":2027},{"$f":"YEAR($I$1)+18","v":2028},{"$f":"YEAR($I$1)+19","v":2029},{"$f":"YEAR($I$1)+20","v":2030}]
[{"$f":"\"Existing \"&A1589","v":"Existing Mechanical-Other 10 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1595*I1595","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1591+B1590*(1-(Controls!$B$28))),(B1591+B1590*(1-(Controls!$B$28)))=0),\"\",IF((B1591+B1590*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A",{"$f":"IF($B$1592=0,J1595,0)","v":0},{"$f":"IF(OR(($B$1592+YEAR($I$1))=P1594,($B$1590+$B$1592+YEAR($I$1))=P1594,($B$1590*2+$B$1592+YEAR($I$1))=P1594,($B$1590*3+$B$1592+YEAR($I$1))=P1594,($B$1590*4+$B$1592+YEAR($I$1))=P1594,($B$1590*5+$B$1592+YEAR($I$1))=P1594),$G$1595*$I$1595,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1595:AI1595)","v":0}]
[{"$f":"\"Standard \"&A1589","v":"Standard Mechanical-Other 10 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1596*I1596","v":0},null,null,null,null,{"$f":"IF($B$1592=0,J1596,0)","v":0},{"$f":"IF(OR(($B$1592+YEAR($I$1))=P1594,($B$1590+$B$1592+YEAR($I$1))=P1594,($B$1590*2+$B$1592+YEAR($I$1))=P1594,($B$1590*3+$B$1592+YEAR($I$1))=P1594,($B$1590*4+$B$1592+YEAR($I$1))=P1594,($B$1590*5+$B$1592+YEAR($I$1))=P1594),$G$1596*$I$1596,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1596:AI1596)","v":0},"Inc. Cost"]
[{"$f":"\"Green Replacement \"&A1589","v":"Green Replacement Mechanical-Other 10 (Specify)"},null,null,null,null,null,{"$f":"G1596","v":0},{"$f":"H1596","v":0},0,{"$f":"G1597*I1597","v":0},null,null,null,null,{"$f":"IF($B$1592=0,J1597,0)","v":0},{"$f":"IF(OR(($B$1592+YEAR($I$1))=P1594,($B$1590+$B$1592+YEAR($I$1))=P1594,($B$1590*2+$B$1592+YEAR($I$1))=P1594,($B$1590*3+$B$1592+YEAR($I$1))=P1594,($B$1590*4+$B$1592+YEAR($I$1))=P1594,($B$1590*5+$B$1592+YEAR($I$1))=P1594),$G$1597*$I$1597,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P1597:AI1597)","v":0},{"$f":"IF((AJ1597-AJ1596)<0,0,(AJ1597-AJ1596))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["New Construction"]
[]
["Dwelling Units"]
["EUL (years):",13,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1610-((YEAR(I1))-B1611)>0,(B1610-((YEAR(I1))-B1611)),0)","v":9}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1609","v":"Existing Dwelling Units"},null,null,null,null,null,null,null,0,{"$f":"G1615*I1615","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1611+B1610*(1-(Controls!$B$28))),(B1611+B1610*(1-(Controls!$B$28)))=0),\"\",IF((B1611+B1610*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1609","v":"Standard Dwelling Units"},null,null,null,null,null,0,null,0,{"$f":"G1616*I1616","v":0}]
[{"$f":"\"Green Replacement \"&A1609","v":"Green Replacement Dwelling Units"},null,null,null,null,null,{"$f":"G1616","v":0},{"$f":"H1616","v":0},0,{"$f":"G1617*I1617","v":0}]
[]
["Administrative Building"]
["EUL (years):",14,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1620-((YEAR(I1))-B1621)>0,(B1620-((YEAR(I1))-B1621)),0)","v":10}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1619","v":"Existing Administrative Building"},null,null,null,null,null,null,null,0,{"$f":"G1625*I1625","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1621+B1620*(1-(Controls!$B$28))),(B1621+B1620*(1-(Controls!$B$28)))=0),\"\",IF((B1621+B1620*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1619","v":"Standard Administrative Building"},null,null,null,null,null,0,null,0,{"$f":"G1626*I1626","v":0}]
[{"$f":"\"Green Replacement \"&A1619","v":"Green Replacement Administrative Building"},null,null,null,null,null,{"$f":"G1626","v":0},{"$f":"H1626","v":0},0,{"$f":"G1627*I1627","v":0}]
[]
["Community Building"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1630-((YEAR(I1))-B1631)>0,(B1630-((YEAR(I1))-B1631)),0)","v":11}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1629","v":"Existing Community Building"},null,null,null,null,null,1,"LUMP SUM",150000,{"$f":"G1635*I1635","v":150000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1631+B1630*(1-(Controls!$B$28))),(B1631+B1630*(1-(Controls!$B$28)))=0),\"\",IF((B1631+B1630*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1629","v":"Standard Community Building"},null,null,null,null,null,1,"LUMP SUM",150000,{"$f":"G1636*I1636","v":150000}]
[{"$f":"\"Green Replacement \"&A1629","v":"Green Replacement Community Building"},null,null,null,null,null,{"$f":"G1636","v":1},{"$f":"H1636","v":"LUMP SUM"},165000,{"$f":"G1637*I1637","v":165000}]
[]
["Shop"]
["EUL (years):",16,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1640-((YEAR(I1))-B1641)>0,(B1640-((YEAR(I1))-B1641)),0)","v":12}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1639","v":"Existing Shop"},null,null,null,null,null,null,null,0,{"$f":"G1645*I1645","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1641+B1640*(1-(Controls!$B$28))),(B1641+B1640*(1-(Controls!$B$28)))=0),\"\",IF((B1641+B1640*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1639","v":"Standard Shop"},null,null,null,null,null,0,null,0,{"$f":"G1646*I1646","v":0}]
[{"$f":"\"Green Replacement \"&A1639","v":"Green Replacement Shop"},null,null,null,null,null,{"$f":"G1646","v":0},{"$f":"H1646","v":0},0,{"$f":"G1647*I1647","v":0}]
[]
["Storage Area"]
["EUL (years):",17,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1650-((YEAR(I1))-B1651)>0,(B1650-((YEAR(I1))-B1651)),0)","v":13}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1649","v":"Existing Storage Area"},null,null,null,null,null,null,null,0,{"$f":"G1655*I1655","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1651+B1650*(1-(Controls!$B$28))),(B1651+B1650*(1-(Controls!$B$28)))=0),\"\",IF((B1651+B1650*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1649","v":"Standard Storage Area"},null,null,null,null,null,0,null,0,{"$f":"G1656*I1656","v":0}]
[{"$f":"\"Green Replacement \"&A1649","v":"Green Replacement Storage Area"},null,null,null,null,null,{"$f":"G1656","v":0},{"$f":"H1656","v":0},0,{"$f":"G1657*I1657","v":0}]
[]
["Family Investment Center"]
["EUL (years):",18,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1660-((YEAR(I1))-B1661)>0,(B1660-((YEAR(I1))-B1661)),0)","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A1659","v":"Family Investment Center"}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1659","v":"Existing Family Investment Center"},null,null,null,null,null,null,null,0,{"$f":"G1665*I1665","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1661+B1660*(1-(Controls!$B$28))),(B1661+B1660*(1-(Controls!$B$28)))=0),\"\",IF((B1661+B1660*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1659","v":"Standard Family Investment Center"},null,null,null,null,null,0,null,0,{"$f":"G1666*I1666","v":0}]
[{"$f":"\"Green Replacement \"&A1659","v":"Green Replacement Family Investment Center"},null,null,null,null,null,{"$f":"G1666","v":0},{"$f":"H1666","v":0},0,{"$f":"G1667*I1667","v":0}]
[]
["Day Care Center"]
["EUL (years):",19,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1670-((YEAR(I1))-B1671)>0,(B1670-((YEAR(I1))-B1671)),0)","v":15}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1669","v":"Existing Day Care Center"},null,null,null,null,null,null,null,0,{"$f":"G1675*I1675","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1671+B1670*(1-(Controls!$B$28))),(B1671+B1670*(1-(Controls!$B$28)))=0),\"\",IF((B1671+B1670*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1669","v":"Standard Day Care Center"},null,null,null,null,null,0,null,0,{"$f":"G1676*I1676","v":0}]
[{"$f":"\"Green Replacement \"&A1669","v":"Green Replacement Day Care Center"},null,null,null,null,null,{"$f":"G1676","v":0},{"$f":"H1676","v":0},0,{"$f":"G1677*I1677","v":0}]
[]
["Laundry Areas"]
["EUL (years):",20,null,"Comments:"]
["Repl. Year:",2006]
["RUL (years):",{"$f":"IF(B1680-((YEAR(I1))-B1681)>0,(B1680-((YEAR(I1))-B1681)),0)","v":16}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1679","v":"Existing Laundry Areas"},null,null,null,null,null,null,null,0,{"$f":"G1685*I1685","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1681+B1680*(1-(Controls!$B$28))),(B1681+B1680*(1-(Controls!$B$28)))=0),\"\",IF((B1681+B1680*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1679","v":"Standard Laundry Areas"},null,null,null,null,null,0,null,0,{"$f":"G1686*I1686","v":0}]
[{"$f":"\"Green Replacement \"&A1679","v":"Green Replacement Laundry Areas"},null,null,null,null,null,{"$f":"G1686","v":0},{"$f":"H1686","v":0},0,{"$f":"G1687*I1687","v":0}]
[]
["NC-Other 1 (Specify)"]
["EUL (years):",3,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1690-((YEAR(I1))-B1691)>0,(B1690-((YEAR(I1))-B1691)),0)","v":0}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1689","v":"Existing NC-Other 1 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1695*I1695","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1691+B1690*(1-(Controls!$B$28))),(B1691+B1690*(1-(Controls!$B$28)))=0),\"\",IF((B1691+B1690*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Replace"},"N/A"]
[{"$f":"\"Standard \"&A1689","v":"Standard NC-Other 1 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1696*I1696","v":0}]
[{"$f":"\"Green Replacement \"&A1689","v":"Green Replacement NC-Other 1 (Specify)"},null,null,null,null,null,{"$f":"G1696","v":0},{"$f":"H1696","v":0},0,{"$f":"G1697*I1697","v":0}]
[]
["NC-Other 2 (Specify)"]
["EUL (years):",4,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1700-((YEAR(I1))-B1701)>0,(B1700-((YEAR(I1))-B1701)),0)","v":1}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1699","v":"Existing NC-Other 2 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1705*I1705","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1701+B1700*(1-(Controls!$B$28))),(B1701+B1700*(1-(Controls!$B$28)))=0),\"\",IF((B1701+B1700*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1699","v":"Standard NC-Other 2 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1706*I1706","v":0}]
[{"$f":"\"Green Replacement \"&A1699","v":"Green Replacement NC-Other 2 (Specify)"},null,null,null,null,null,{"$f":"G1706","v":0},{"$f":"H1706","v":0},0,{"$f":"G1707*I1707","v":0}]
[]
["NC-Other 3 (Specify)"]
["EUL (years):",5,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1710-((YEAR(I1))-B1711)>0,(B1710-((YEAR(I1))-B1711)),0)","v":2}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1709","v":"Existing NC-Other 3 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1715*I1715","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1711+B1710*(1-(Controls!$B$28))),(B1711+B1710*(1-(Controls!$B$28)))=0),\"\",IF((B1711+B1710*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1709","v":"Standard NC-Other 3 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1716*I1716","v":0}]
[{"$f":"\"Green Replacement \"&A1709","v":"Green Replacement NC-Other 3 (Specify)"},null,null,null,null,null,{"$f":"G1716","v":0},{"$f":"H1716","v":0},0,{"$f":"G1717*I1717","v":0}]
[]
["NC-Other 4 (Specify)"]
["EUL (years):",6,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1720-((YEAR(I1))-B1721)>0,(B1720-((YEAR(I1))-B1721)),0)","v":3}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1719","v":"Existing NC-Other 4 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1725*I1725","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1721+B1720*(1-(Controls!$B$28))),(B1721+B1720*(1-(Controls!$B$28)))=0),\"\",IF((B1721+B1720*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1719","v":"Standard NC-Other 4 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1726*I1726","v":0}]
[{"$f":"\"Green Replacement \"&A1719","v":"Green Replacement NC-Other 4 (Specify)"},null,null,null,null,null,{"$f":"G1726","v":0},{"$f":"H1726","v":0},0,{"$f":"G1727*I1727","v":0}]
[]
["NC-Other 5(Specify)"]
["EUL (years):",7,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1730-((YEAR(I1))-B1731)>0,(B1730-((YEAR(I1))-B1731)),0)","v":4}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1729","v":"Existing NC-Other 5(Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1735*I1735","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1731+B1730*(1-(Controls!$B$28))),(B1731+B1730*(1-(Controls!$B$28)))=0),\"\",IF((B1731+B1730*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1729","v":"Standard NC-Other 5(Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1736*I1736","v":0}]
[{"$f":"\"Green Replacement \"&A1729","v":"Green Replacement NC-Other 5(Specify)"},null,null,null,null,null,{"$f":"G1736","v":0},{"$f":"H1736","v":0},0,{"$f":"G1737*I1737","v":0}]
[]
["NC-Other 6 (Specify)"]
["EUL (years):",8,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1740-((YEAR(I1))-B1741)>0,(B1740-((YEAR(I1))-B1741)),0)","v":5}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1739","v":"Existing NC-Other 6 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1745*I1745","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1741+B1740*(1-(Controls!$B$28))),(B1741+B1740*(1-(Controls!$B$28)))=0),\"\",IF((B1741+B1740*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1739","v":"Standard NC-Other 6 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1746*I1746","v":0}]
[{"$f":"\"Green Replacement \"&A1739","v":"Green Replacement NC-Other 6 (Specify)"},null,null,null,null,null,{"$f":"G1746","v":0},{"$f":"H1746","v":0},0,{"$f":"G1747*I1747","v":0}]
[]
["NC-Other 7 (Specify)"]
["EUL (years):",9,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1750-((YEAR(I1))-B1751)>0,(B1750-((YEAR(I1))-B1751)),0)","v":6}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1749","v":"Existing NC-Other 7 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1755*I1755","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1751+B1750*(1-(Controls!$B$28))),(B1751+B1750*(1-(Controls!$B$28)))=0),\"\",IF((B1751+B1750*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1749","v":"Standard NC-Other 7 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1756*I1756","v":0}]
[{"$f":"\"Green Replacement \"&A1749","v":"Green Replacement NC-Other 7 (Specify)"},null,null,null,null,null,{"$f":"G1756","v":0},{"$f":"H1756","v":0},0,{"$f":"G1757*I1757","v":0}]
[]
["NC-Other 8 (Specify)"]
["EUL (years):",10,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1760-((YEAR(I1))-B1761)>0,(B1760-((YEAR(I1))-B1761)),0)","v":7}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1759","v":"Existing NC-Other 8 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1765*I1765","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1761+B1760*(1-(Controls!$B$28))),(B1761+B1760*(1-(Controls!$B$28)))=0),\"\",IF((B1761+B1760*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1759","v":"Standard NC-Other 8 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1766*I1766","v":0}]
[{"$f":"\"Green Replacement \"&A1759","v":"Green Replacement NC-Other 8 (Specify)"},null,null,null,null,null,{"$f":"G1766","v":0},{"$f":"H1766","v":0},0,{"$f":"G1767*I1767","v":0}]
[]
["NC-Other 9 (Specify)"]
["EUL (years):",11,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1770-((YEAR(I1))-B1771)>0,(B1770-((YEAR(I1))-B1771)),0)","v":8}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1769","v":"Existing NC-Other 9 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1775*I1775","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1771+B1770*(1-(Controls!$B$28))),(B1771+B1770*(1-(Controls!$B$28)))=0),\"\",IF((B1771+B1770*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1769","v":"Standard NC-Other 9 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1776*I1776","v":0}]
[{"$f":"\"Green Replacement \"&A1769","v":"Green Replacement NC-Other 9 (Specify)"},null,null,null,null,null,{"$f":"G1776","v":0},{"$f":"H1776","v":0},0,{"$f":"G1777*I1777","v":0}]
[]
["NC-Other 10 (Specify)"]
["EUL (years):",12,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1780-((YEAR(I1))-B1781)>0,(B1780-((YEAR(I1))-B1781)),0)","v":9}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1779","v":"Existing NC-Other 10 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1785*I1785","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1781+B1780*(1-(Controls!$B$28))),(B1781+B1780*(1-(Controls!$B$28)))=0),\"\",IF((B1781+B1780*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1779","v":"Standard NC-Other 10 (Specify)"},null,null,null,null,null,{"$f":"G1785","v":0},null,0,{"$f":"G1786*I1786","v":0}]
[{"$f":"\"Green Replacement \"&A1779","v":"Green Replacement NC-Other 10 (Specify)"},null,null,null,null,null,{"$f":"G1786","v":0},{"$f":"H1786","v":0},0,{"$f":"G1787*I1787","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Other"]
[]
["Site Acquisition"]
["EUL (years):",13,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1800-((YEAR(I1))-B1801)>0,(B1800-((YEAR(I1))-B1801)),0)","v":10}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1799","v":"Existing Site Acquisition"},null,null,null,null,null,null,null,0,{"$f":"G1805*I1805","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1801+B1800*(1-(Controls!$B$28))),(B1801+B1800*(1-(Controls!$B$28)))=0),\"\",IF((B1801+B1800*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1799","v":"Standard Site Acquisition"},null,null,null,null,null,0,null,0,{"$f":"G1806*I1806","v":0}]
[{"$f":"\"Green Replacement \"&A1799","v":"Green Replacement Site Acquisition"},null,null,null,null,null,{"$f":"G1806","v":0},{"$f":"H1806","v":0},0,{"$f":"G1807*I1807","v":0}]
[]
["Other Fees / Costs"]
["EUL (years):",14,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1810-((YEAR(I1))-B1811)>0,(B1810-((YEAR(I1))-B1811)),0)","v":11}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1809","v":"Existing Other Fees / Costs"},null,null,null,null,null,1,"LUMP SUM",23000,{"$f":"G1815*I1815","v":23000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1811+B1810*(1-(Controls!$B$28))),(B1811+B1810*(1-(Controls!$B$28)))=0),\"\",IF((B1811+B1810*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1809","v":"Standard Other Fees / Costs"},null,null,null,null,null,1,"LUMP SUM",23000,{"$f":"G1816*I1816","v":23000}]
[{"$f":"\"Green Replacement \"&A1809","v":"Green Replacement Other Fees / Costs"},null,null,null,null,null,{"$f":"G1815","v":1},{"$f":"H1816","v":"LUMP SUM"},23000,{"$f":"G1817*I1817","v":23000}]
[]
["Demolition"]
["EUL (years):",15,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1820-((YEAR(I1))-B1821)>0,(B1820-((YEAR(I1))-B1821)),0)","v":12}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1819","v":"Existing Demolition"},null,null,null,null,null,null,null,0,{"$f":"G1825*I1825","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1821+B1820*(1-(Controls!$B$28))),(B1821+B1820*(1-(Controls!$B$28)))=0),\"\",IF((B1821+B1820*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1819","v":"Standard Demolition"},null,null,null,null,null,0,null,0,{"$f":"G1826*I1826","v":0}]
[{"$f":"\"Green Replacement \"&A1819","v":"Green Replacement Demolition"},null,null,null,null,null,{"$f":"G1826","v":0},{"$f":"H1826","v":0},0,{"$f":"G1827*I1827","v":0}]
[]
["Dwelling Unit Conversion"]
["EUL (years):",16,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1830-((YEAR(I1))-B1831)>0,(B1830-((YEAR(I1))-B1831)),0)","v":13}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1829","v":"Existing Dwelling Unit Conversion"},null,null,null,null,null,null,null,0,{"$f":"G1835*I1835","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1831+B1830*(1-(Controls!$B$28))),(B1831+B1830*(1-(Controls!$B$28)))=0),\"\",IF((B1831+B1830*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1829","v":"Standard Dwelling Unit Conversion"},null,null,null,null,null,0,null,0,{"$f":"G1836*I1836","v":0}]
[{"$f":"\"Green Replacement \"&A1829","v":"Green Replacement Dwelling Unit Conversion"},null,null,null,null,null,{"$f":"G1836","v":0},{"$f":"H1836","v":0},0,{"$f":"G1837*I1837","v":0}]
[]
["Contingency"]
["EUL (years):",17,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1840-((YEAR(I1))-B1841)>0,(B1840-((YEAR(I1))-B1841)),0)","v":14}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1839","v":"Existing Contingency"},null,null,null,null,null,null,null,0,{"$f":"G1845*I1845","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1841+B1840*(1-(Controls!$B$28))),(B1841+B1840*(1-(Controls!$B$28)))=0),\"\",IF((B1841+B1840*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1839","v":"Standard Contingency"},null,null,null,null,null,0,null,0,{"$f":"G1846*I1846","v":0}]
[{"$f":"\"Green Replacement \"&A1839","v":"Green Replacement Contingency"},null,null,null,null,null,{"$f":"G1846","v":0},{"$f":"H1846","v":0},0,{"$f":"G1847*I1847","v":0}]
[]
["Other-Other 1 (Specify)"]
["EUL (years):",18,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1850-((YEAR(I1))-B1851)>0,(B1850-((YEAR(I1))-B1851)),0)","v":15}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1849","v":"Existing Other-Other 1 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1855*I1855","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1851+B1850*(1-(Controls!$B$28))),(B1851+B1850*(1-(Controls!$B$28)))=0),\"\",IF((B1851+B1850*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1849","v":"Standard Other-Other 1 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1856*I1856","v":0}]
[{"$f":"\"Green Replacement \"&A1849","v":"Green Replacement Other-Other 1 (Specify)"},null,null,null,null,null,{"$f":"G1856","v":0},{"$f":"H1856","v":0},0,{"$f":"G1857*I1857","v":0}]
[]
["Other-Other 2 (Specify)"]
["EUL (years):",19,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1860-((YEAR(I1))-B1861)>0,(B1860-((YEAR(I1))-B1861)),0)","v":16}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1859","v":"Existing Other-Other 2 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1865*I1865","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1861+B1860*(1-(Controls!$B$28))),(B1861+B1860*(1-(Controls!$B$28)))=0),\"\",IF((B1861+B1860*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1859","v":"Standard Other-Other 2 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1866*I1866","v":0}]
[{"$f":"\"Green Replacement \"&A1859","v":"Green Replacement Other-Other 2 (Specify)"},null,null,null,null,null,{"$f":"G1866","v":0},{"$f":"H1866","v":0},0,{"$f":"G1867*I1867","v":0}]
[]
["Other-Other 3 (Specify)"]
["EUL (years):",20,null,"Comments:"]
["Repl. Year:",2007]
["RUL (years):",{"$f":"IF(B1870-((YEAR(I1))-B1871)>0,(B1870-((YEAR(I1))-B1871)),0)","v":17}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1869","v":"Existing Other-Other 3 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1875*I1875","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1871+B1870*(1-(Controls!$B$28))),(B1871+B1870*(1-(Controls!$B$28)))=0),\"\",IF((B1871+B1870*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1869","v":"Standard Other-Other 3 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1876*I1876","v":0}]
[{"$f":"\"Green Replacement \"&A1869","v":"Green Replacement Other-Other 3 (Specify)"},null,null,null,null,null,{"$f":"G1876","v":0},{"$f":"H1876","v":0},0,{"$f":"G1877*I1877","v":0}]
[]
["Other-Other 4 (Specify)"]
["EUL (years):",3,null,"Comments:"]
["Repl. Year:",2008]
["RUL (years):",{"$f":"IF(B1880-((YEAR(I1))-B1881)>0,(B1880-((YEAR(I1))-B1881)),0)","v":1}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1879","v":"Existing Other-Other 4 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1885*I1885","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1881+B1880*(1-(Controls!$B$28))),(B1881+B1880*(1-(Controls!$B$28)))=0),\"\",IF((B1881+B1880*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1879","v":"Standard Other-Other 4 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1886*I1886","v":0}]
[{"$f":"\"Green Replacement \"&A1879","v":"Green Replacement Other-Other 4 (Specify)"},null,null,null,null,null,{"$f":"G1886","v":0},{"$f":"H1886","v":0},0,{"$f":"G1887*I1887","v":0}]
[]
["Other-Other 5 (Specify)"]
["EUL (years):",4,null,"Comments:"]
["Repl. Year:",2008]
["RUL (years):",{"$f":"IF(B1890-((YEAR(I1))-B1891)>0,(B1890-((YEAR(I1))-B1891)),0)","v":2}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1889","v":"Existing Other-Other 5 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1895*I1895","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1891+B1890*(1-(Controls!$B$28))),(B1891+B1890*(1-(Controls!$B$28)))=0),\"\",IF((B1891+B1890*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1889","v":"Standard Other-Other 5 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1896*I1896","v":0}]
[{"$f":"\"Green Replacement \"&A1889","v":"Green Replacement Other-Other 5 (Specify)"},null,null,null,null,null,{"$f":"G1896","v":0},{"$f":"H1896","v":0},0,{"$f":"G1897*I1897","v":0}]
[]
["Other-Other 6 (Specify)"]
["EUL (years):",5,null,"Comments:"]
["Repl. Year:",2008]
["RUL (years):",{"$f":"IF(B1900-((YEAR(I1))-B1901)>0,(B1900-((YEAR(I1))-B1901)),0)","v":3}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1899","v":"Existing Other-Other 6 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1905*I1905","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1901+B1900*(1-(Controls!$B$28))),(B1901+B1900*(1-(Controls!$B$28)))=0),\"\",IF((B1901+B1900*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1899","v":"Standard Other-Other 6 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1906*I1906","v":0}]
[{"$f":"\"Green Replacement \"&A1899","v":"Green Replacement Other-Other 6 (Specify)"},null,null,null,null,null,{"$f":"G1906","v":0},{"$f":"H1906","v":0},0,{"$f":"G1907*I1907","v":0}]
[]
["Other-Other 7 (Specify)"]
["EUL (years):",6,null,"Comments:"]
["Repl. Year:",2008]
["RUL (years):",{"$f":"IF(B1910-((YEAR(I1))-B1911)>0,(B1910-((YEAR(I1))-B1911)),0)","v":4}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1909","v":"Existing Other-Other 7 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1915*I1915","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1911+B1910*(1-(Controls!$B$28))),(B1911+B1910*(1-(Controls!$B$28)))=0),\"\",IF((B1911+B1910*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1909","v":"Standard Other-Other 7 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1916*I1916","v":0}]
[{"$f":"\"Green Replacement \"&A1909","v":"Green Replacement Other-Other 7 (Specify)"},null,null,null,null,null,{"$f":"G1916","v":0},{"$f":"H1916","v":0},0,{"$f":"G1917*I1917","v":0}]
[]
["Other-Other 8 (Specify)"]
["EUL (years):",7,null,"Comments:"]
["Repl. Year:",2008]
["RUL (years):",{"$f":"IF(B1920-((YEAR(I1))-B1921)>0,(B1920-((YEAR(I1))-B1921)),0)","v":5}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1919","v":"Existing Other-Other 8 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1925*I1925","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1921+B1920*(1-(Controls!$B$28))),(B1921+B1920*(1-(Controls!$B$28)))=0),\"\",IF((B1921+B1920*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1919","v":"Standard Other-Other 8 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1926*I1926","v":0}]
[{"$f":"\"Green Replacement \"&A1919","v":"Green Replacement Other-Other 8 (Specify)"},null,null,null,null,null,{"$f":"G1926","v":0},{"$f":"H1926","v":0},0,{"$f":"G1927*I1927","v":0}]
[]
["Other-Other 9 (Specify)"]
["EUL (years):",8,null,"Comments:"]
["Repl. Year:",2008]
["RUL (years):",{"$f":"IF(B1930-((YEAR(I1))-B1931)>0,(B1930-((YEAR(I1))-B1931)),0)","v":6}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1929","v":"Existing Other-Other 9 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1935*I1935","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1931+B1930*(1-(Controls!$B$28))),(B1931+B1930*(1-(Controls!$B$28)))=0),\"\",IF((B1931+B1930*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1929","v":"Standard Other-Other 9 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1936*I1936","v":0}]
[{"$f":"\"Green Replacement \"&A1929","v":"Green Replacement Other-Other 9 (Specify)"},null,null,null,null,null,{"$f":"G1936","v":0},{"$f":"H1936","v":0},0,{"$f":"G1937*I1937","v":0}]
[]
["Other-Other 10 (Specify)"]
["EUL (years):",9,null,"Comments:"]
["Repl. Year:",2008]
["RUL (years):",{"$f":"IF(B1940-((YEAR(I1))-B1941)>0,(B1940-((YEAR(I1))-B1941)),0)","v":7}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1939","v":"Existing Other-Other 10 (Specify)"},null,null,null,null,null,null,null,0,{"$f":"G1945*I1945","v":0},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1941+B1940*(1-(Controls!$B$28))),(B1941+B1940*(1-(Controls!$B$28)))=0),\"\",IF((B1941+B1940*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1939","v":"Standard Other-Other 10 (Specify)"},null,null,null,null,null,0,null,0,{"$f":"G1946*I1946","v":0}]
[{"$f":"\"Green Replacement \"&A1939","v":"Green Replacement Other-Other 10 (Specify)"},null,null,null,null,null,{"$f":"G1946","v":0},{"$f":"H1946","v":0},0,{"$f":"G1947*I1947","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Special Categories"]
[]
["Lead Paint / Asbestos Compliance"]
["EUL (years):",10,null,"Comments:"]
["Repl. Year:",2008]
["RUL (years):",{"$f":"IF(B1960-((YEAR(I1))-B1961)>0,(B1960-((YEAR(I1))-B1961)),0)","v":8}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1959","v":"Existing Lead Paint / Asbestos Compliance"},null,null,null,null,null,1,"LUMP SUM",15000,{"$f":"G1965*I1965","v":15000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1961+B1960*(1-(Controls!$B$28))),(B1961+B1960*(1-(Controls!$B$28)))=0),\"\",IF((B1961+B1960*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1959","v":"Standard Lead Paint / Asbestos Compliance"},null,null,null,null,null,1,"LUMP SUM",15000,{"$f":"G1966*I1966","v":15000}]
[{"$f":"\"Green Replacement \"&A1959","v":"Green Replacement Lead Paint / Asbestos Compliance"},null,null,null,null,null,{"$f":"G1966","v":1},{"$f":"H1966","v":"LUMP SUM"},15000,{"$f":"G1967*I1967","v":15000}]
[]
["Section 504 Compliance"]
["EUL (years):",11,null,"Comments:"]
["Repl. Year:",2008]
["RUL (years):",{"$f":"IF(B1970-((YEAR(I1))-B1971)>0,(B1970-((YEAR(I1))-B1971)),0)","v":9}]
["ITEM",null,null,null,null,null,"QTY","Unit of Measure","Unit Cost ($)","Subtotal ($)","Usage per Year","Usage Units","Eval. / Repl.","Rate"]
[]
[{"$f":"\"Existing \"&A1969","v":"Existing Section 504 Compliance"},null,null,null,null,null,1,"LUMP SUM",10000,{"$f":"G1975*I1975","v":10000},"Non-Utility Saver",null,{"$f":"IF(OR(ISERROR(B1971+B1970*(1-(Controls!$B$28))),(B1971+B1970*(1-(Controls!$B$28)))=0),\"\",IF((B1971+B1970*(1-(Controls!$B$28)))<=StartInput!$F$25,\"Replace\",\"Evaluate\"))","v":"Evaluate"},"N/A"]
[{"$f":"\"Standard \"&A1969","v":"Standard Section 504 Compliance"},null,null,null,null,null,1,"LUMP SUM",10000,{"$f":"G1976*I1976","v":10000}]
[{"$f":"\"Green Replacement \"&A1969","v":"Green Replacement Section 504 Compliance"},null,null,null,null,null,{"$f":"G1976","v":1},{"$f":"H1976","v":"LUMP SUM"},10000,{"$f":"G1977*I1977","v":10000}]

{"sheet":"PNA Summary","index":4,"n_rows":553,"n_cols":32,"rows_kept":553,"cut":false,"hidden":false,"merged":[[67,0,71,10],[232,0,232,1],[232,2,232,3],[233,0,233,1],[235,0,235,1],[236,0,236,1],[237,0,237,1],[221,2,221,3],[7,0,7,10],[246,2,246,3],[247,2,247,3],[240,0,240,1],[241,0,241,1],[242,0,242,1],[243,0,243,1],[229,0,229,1],[230,0,230,1],[214,2,214,3],[217,0,217,1],[213,0,213,1],[213,2,213,3],[214,0,214,1],[215,2,215,3],[217,2,217,3],[216,2,216,3],[244,0,244,1],[246,0,246,1],[223,0,223,1],[231,2,231,3],[233,2,233,3],[235,2,235,3],[234,2,234,3],[236,2,236,3],[224,0,224,1],[224,2,224,3],[220,2,220,3],[245,0,245,1],[230,2,230,3],[245,2,245,3],[231,0,231,1],[239,2,239,3],[242,2,242,3],[243,2,243,3],[244,2,244,3],[234,0,234,1],[248,0,248,1],[222,2,222,3],[239,0,239,1],[226,0,226,1],[227,0,227,1],[228,0,228,1],[247,0,247,1],[240,2,240,3],[241,2,241,3],[225,0,225,1],[551,0,551,1],[551,2,551,3],[542,0,542,1],[539,0,539,1],[548,0,548,1],[251,0,251,10],[253,0,253,1],[253,2,253,3],[546,0,546,1],[550,2,550,3],[539,2,539,3],[540,0,540,1],[540,2,540,3],[547,0,547,1],[526,0,526,1],[552,0,552,1],[541,0,541,1],[541,2,541,3],[549,0,549,1],[549,2,549,3],[550,0,550,1],[543,0,543,1],[544,0,544,1],[545,0,545,1],[533,2,533,3],[513,2,513,3],[538,0,538,1],[538,2,538,3],[528,0,528,1],[517,0,517,1],[536,2,536,3],[537,0,537,1],[537,2,537,3],[522,2,522,3],[526,2,526,3],[527,0,527,1],[527,2,527,3],[533,0,533,1],[524,2,524,3],[516,0,516,1],[516,2,516,3],[520,2,520,3],[518,2,518,3],[519,2,519,3],[517,2,517,3],[521,2,521,3],[494,2,494,3],[477,0,477,1],[477,2,477,3],[478,0,478,1],[478,2,478,3],[480,2,480,3],[482,0,482,1],[482,2,482,3],[483,0,483,1],[479,0,479,1],[479,2,479,3],[474,0,474,1],[474,2,474,3],[475,0,475,1],[475,2,475,3],[476,0,476,1],[476,2,476,3],[446,0,446,1],[446,2,446,3],[455,0,455,1],[455,2,455,3],[371,0,371,1],[371,2,371,3],[442,2,442,3],[483,2,483,3],[481,0,481,1],[481,2,481,3],[491,2,491,3],[503,0,503,1],[503,2,503,3],[495,0,495,1],[495,2,495,3],[496,0,496,1],[500,0,500,1],[500,2,500,3],[502,0,502,1],[492,2,492,3],[493,2,493,3],[484,0,484,1],[485,0,485,1],[489,0,489,1],[490,0,490,1],[487,2,487,3],[488,2,488,3],[463,0,463,1],[460,0,460,1],[460,2,460,3],[454,2,454,3],[458,0,458,10],[456,0,456,1],[463,2,463,3],[461,0,461,1],[461,2,461,3],[450,2,450,3],[451,2,451,3],[452,2,452,3],[453,2,453,3],[462,0,462,1],[462,2,462,3],[464,0,464,1],[465,0,465,1],[465,2,465,3],[467,0,467,1],[464,2,464,3],[450,0,450,1],[451,0,451,1],[452,0,452,1],[453,0,453,1],[454,0,454,1],[472,0,472,1],[468,0,468,1],[472,2,472,3],[467,2,467,3],[468,2,468,3],[469,0,469,1],[469,2,469,3],[471,0,471,1],[471,2,471,3],[424,0,424,1],[424,2,424,3],[445,0,445,1],[427,2,427,3],[429,0,429,1],[429,2,429,3],[425,0,425,1],[425,2,425,3],[426,0,426,1],[438,0,438,1],[426,2,426,3],[433,0,433,1],[433,2,433,3],[434,0,434,1],[434,2,434,3],[430,0,430,1],[430,2,430,3],[427,0,427,1],[445,2,445,3],[466,0,466,1],[422,2,422,3],[423,0,423,1],[423,2,423,3],[418,0,418,1],[418,2,418,3],[419,0,419,1],[419,2,419,3],[420,0,420,1],[405,2,405,3],[406,2,406,3],[401,0,401,1],[402,0,402,1],[420,2,420,3],[399,0,399,1],[399,2,399,3],[400,0,400,1],[400,2,400,3],[403,0,403,1],[401,2,401,3],[402,2,402,3],[404,2,404,3],[403,2,403,3],[404,0,404,1],[397,0,397,1],[397,2,397,3],[384,0,384,1],[384,2,384,3],[385,0,385,1],[385,2,385,8],[392,2,392,3],[394,0,394,1],[394,2,394,3],[390,0,390,1],[390,2,390,3],[374,0,374,1],[363,0,363,1],[388,0,388,1],[388,2,388,3],[366,2,366,3],[378,0,378,1],[379,0,379,1],[379,2,379,3],[383,0,383,1],[383,2,383,3],[359,0,359,1],[372,0,372,1],[372,2,372,3],[361,0,361,1],[370,2,370,3],[369,2,369,3],[360,2,360,3],[365,2,365,3],[370,0,370,1],[365,0,365,1],[354,0,354,10],[295,0,295,1],[303,0,303,1],[304,0,304,1],[305,0,305,1],[362,0,362,1],[303,2,303,3],[362,2,362,3],[358,0,358,1],[326,0,326,1],[373,0,373,1],[356,0,356,1],[356,2,356,3],[357,0,357,1],[357,2,357,3],[376,0,376,1],[361,2,361,3],[374,2,374,3],[364,0,364,1],[364,2,364,3],[377,0,377,1],[359,2,359,3],[360,0,360,1],[367,0,367,1],[367,2,367,3],[368,0,368,1],[368,2,368,3],[366,0,366,1],[369,0,369,1],[363,2,363,3],[396,2,396,3],[380,0,380,1],[381,0,381,1],[382,0,382,1],[375,0,375,1],[416,0,416,10],[398,0,398,1],[398,2,398,3],[395,0,395,1],[389,0,389,1],[395,2,395,3],[375,2,375,3],[376,2,376,3],[373,2,373,3],[389,2,389,3],[324,2,324,3],[380,2,380,3],[381,2,381,3],[382,2,382,3],[358,2,358,3],[287,2,287,3],[288,2,288,3],[289,2,289,3],[290,2,290,3],[291,2,291,3],[295,2,295,3],[329,0,329,1],[326,2,326,3],[328,2,328,3],[329,2,329,3],[316,0,316,1],[317,0,317,1],[324,0,324,1],[292,2,292,3],[292,0,292,1],[294,0,294,1],[293,2,293,3],[294,2,294,3],[310,2,310,3],[293,0,293,1],[304,2,304,3],[321,0,321,1],[318,2,318,3],[319,2,319,3],[328,0,328,1],[322,0,322,1],[323,0,323,1],[322,2,322,3],[311,0,311,1],[312,0,312,1],[320,0,320,1],[311,2,311,3],[312,2,312,3],[313,2,313,3],[313,0,313,1],[266,0,266,1],[267,0,267,1],[289,0,289,1],[290,0,290,1],[291,0,291,1],[268,0,268,1],[270,0,270,1],[271,0,271,1],[269,0,269,1],[274,0,274,1],[270,2,270,3],[269,2,269,3],[272,2,272,3],[318,0,318,1],[314,0,314,1],[315,0,315,1],[273,2,273,3],[274,2,274,3],[308,0,308,1],[309,0,309,1],[275,2,275,3],[261,2,261,3],[262,2,262,3],[263,2,263,3],[264,2,264,3],[265,2,265,3],[271,2,271,3],[266,2,266,3],[267,2,267,3],[268,2,268,3],[261,0,261,1],[262,0,262,1],[263,0,263,1],[264,0,264,1],[265,0,265,1],[288,0,288,1],[279,0,279,1],[280,0,280,1],[272,0,272,1],[273,0,273,1],[275,0,275,1],[276,0,276,1],[276,2,276,3],[277,2,277,3],[285,0,285,1],[287,0,287,1],[278,2,278,3],[279,2,279,3],[281,0,281,1],[280,2,280,3],[277,0,277,1],[278,0,278,1],[255,2,255,3],[256,2,256,3],[257,2,257,3],[258,2,258,3],[259,2,259,3],[260,2,260,3],[257,0,257,1],[258,0,258,1],[259,0,259,1],[260,0,260,1],[255,0,255,1],[256,0,256,1],[254,0,254,1],[254,2,254,3],[248,2,248,3],[215,0,215,1],[216,0,216,1],[218,0,218,1],[219,0,219,1],[220,0,220,1],[221,0,221,1],[222,0,222,1],[237,2,237,3],[238,2,238,3],[223,2,223,3],[226,2,226,3],[227,2,227,3],[229,2,229,3],[228,2,228,3],[225,2,225,3],[218,2,218,3],[219,2,219,3],[238,0,238,1],[200,2,200,3],[201,2,201,3],[202,2,202,3],[203,2,203,3],[204,2,204,3],[205,2,205,3],[206,2,206,3],[207,2,207,3],[211,0,211,10],[208,0,208,1],[209,0,209,1],[200,0,200,1],[201,0,201,1],[202,0,202,1],[203,0,203,1],[204,0,204,1],[205,0,205,1],[206,0,206,1],[207,0,207,1],[199,2,199,3],[208,2,208,3],[175,0,175,1],[178,0,178,1],[179,0,179,1],[190,0,190,1],[193,0,193,1],[192,2,192,3],[181,2,181,3],[182,2,182,3],[183,2,183,3],[184,2,184,3],[185,2,185,3],[191,2,191,3],[187,2,187,3],[188,2,188,3],[189,2,189,3],[199,0,199,1],[186,0,186,1],[197,0,197,1],[197,2,197,3],[194,2,194,3],[190,2,190,3],[193,2,193,3],[163,2,163,3],[164,2,164,3],[192,0,192,1],[194,0,194,1],[195,0,195,1],[181,0,181,1],[182,0,182,1],[195,2,195,3],[185,0,185,1],[186,2,186,3],[172,2,172,3],[173,2,173,3],[174,2,174,3],[176,2,176,3],[177,2,177,3],[180,2,180,3],[175,2,175,3],[178,2,178,3],[179,2,179,3],[167,2,167,8],[187,0,187,1],[188,0,188,1],[189,0,189,1],[174,0,174,1],[198,0,198,1],[191,0,191,1],[180,0,180,1],[183,0,183,1],[184,0,184,1],[165,2,165,3],[169,0,169,10],[196,2,196,3],[196,0,196,1],[198,2,198,3],[176,0,176,1],[173,0,173,1],[171,0,171,1],[171,2,171,3],[166,2,166,3],[162,0,162,1],[163,0,163,1],[164,0,164,1],[153,2,153,3],[156,2,156,3],[157,2,157,3],[154,2,154,3],[155,2,155,3],[158,2,158,3],[162,2,162,3],[159,2,159,3],[160,2,160,3],[161,2,161,3],[150,2,150,3],[151,2,151,3],[152,2,152,3],[115,2,115,3],[116,2,116,3],[117,2,117,3],[113,2,113,3],[109,2,109,3],[111,2,111,3],[110,2,110,3],[118,2,118,3],[122,2,122,3],[123,2,123,3],[124,2,124,3],[125,2,125,3],[115,0,115,1],[121,0,121,1],[118,0,118,1],[121,2,121,3],[119,2,119,3],[142,2,142,3],[132,2,132,3],[133,2,133,3],[126,2,126,3],[127,2,127,3],[136,2,136,3],[139,0,139,10],[137,2,137,8],[131,0,131,1],[131,2,131,3],[5,2,5,4],[9,0,9,9],[11,1,11,2],[49,0,49,10],[83,0,83,1],[96,10,97,10],[97,8,97,9],[6,2,6,5],[53,9,53,10],[76,0,76,10],[78,0,78,1],[6,0,6,1],[6,6,6,7],[55,7,57,7],[12,1,12,2],[108,0,108,1],[85,0,85,1],[87,0,87,1],[14,1,14,2],[16,1,16,2],[100,8,100,9],[102,0,102,3],[93,0,93,1],[92,0,92,1],[89,0,89,1],[91,0,91,1],[100,6,100,7],[98,8,98,9],[99,8,99,9],[98,6,98,7],[146,2,146,3],[147,2,147,3],[141,0,141,1],[142,0,142,1],[143,0,143,1],[144,0,144,1],[141,2,141,3],[143,2,143,3],[147,0,147,1],[146,0,146,1],[124,0,124,1],[125,0,125,1],[129,0,129,1],[51,6,51,8],[52,6,52,8],[80,0,80,1],[88,0,88,1],[59,5,59,10],[114,2,114,3],[97,6,97,7],[99,6,99,7],[95,0,95,1],[41,4,41,10],[100,0,100,3],[101,0,101,3],[90,0,90,1],[94,0,94,1],[51,9,51,10],[81,0,81,1],[79,0,79,1],[52,9,52,10],[91,4,95,7],[137,0,137,1],[116,0,116,1],[117,0,117,1],[110,0,110,1],[53,6,53,8],[82,0,82,1],[84,0,84,1],[86,0,86,1],[97,0,97,3],[112,2,112,3],[98,0,98,3],[99,0,99,3],[122,0,122,1],[123,0,123,1],[113,0,113,1],[114,0,114,1],[106,0,106,10],[108,2,108,3],[120,2,120,3],[109,0,109,1],[111,0,111,1],[112,0,112,1],[132,0,132,1],[126,0,126,1],[127,0,127,1],[128,0,128,1],[119,0,119,1],[120,0,120,1],[145,2,145,3],[307,0,307,1],[307,2,307,3],[134,0,134,1],[135,0,135,1],[134,2,134,3],[135,2,135,3],[177,0,177,1],[145,0,145,1],[144,2,144,3],[283,0,283,10],[136,0,136,1],[172,0,172,1],[149,2,149,3],[128,2,128,3],[129,2,129,3],[130,2,130,3],[148,2,148,3],[130,0,130,1],[133,0,133,1],[299,0,299,1],[296,0,296,1],[165,0,165,1],[249,0,249,1],[150,0,150,1],[154,0,154,1],[155,0,155,1],[158,0,158,1],[160,0,160,1],[167,0,167,1],[149,0,149,1],[148,0,148,1],[161,0,161,1],[156,0,156,1],[157,0,157,1],[166,0,166,1],[151,0,151,1],[152,0,152,1],[159,0,159,1],[153,0,153,1],[285,2,285,3],[330,0,330,1],[330,2,330,3],[286,0,286,1],[286,2,286,3],[327,0,327,1],[296,2,296,3],[297,0,297,1],[298,0,298,1],[300,0,300,1],[421,2,421,3],[314,2,314,3],[315,2,315,3],[316,2,316,3],[317,2,317,3],[320,2,320,3],[321,2,321,3],[327,2,327,3],[391,2,391,3],[393,2,393,3],[409,0,409,1],[410,0,410,1],[391,0,391,1],[393,0,393,1],[392,0,392,1],[405,0,405,1],[396,0,396,1],[406,0,406,1],[407,0,407,1],[301,2,301,3],[302,2,302,3],[308,2,308,3],[309,2,309,3],[408,0,408,1],[301,0,301,1],[302,0,302,1],[319,0,319,1],[323,2,323,3],[310,0,310,1],[443,0,443,1],[443,2,443,3],[428,0,428,1],[428,2,428,3],[297,2,297,3],[298,2,298,3],[299,2,299,3],[300,2,300,3],[377,2,377,3],[378,2,378,3],[444,2,444,3],[440,0,440,1],[440,2,440,3],[442,0,442,1],[407,2,407,3],[408,2,408,3],[409,2,409,3],[410,2,410,3],[411,2,411,3],[439,0,439,1],[422,0,422,1],[411,0,411,1],[431,0,431,1],[431,2,431,3],[412,0,412,1],[412,2,412,3],[413,0,413,1],[413,2,413,3],[414,0,414,1],[414,2,414,8],[444,0,444,1],[421,0,421,1],[485,2,485,3],[486,0,486,1],[487,0,487,1],[488,0,488,1],[432,2,432,3],[432,0,432,1],[435,0,435,1],[435,2,435,3],[441,0,441,1],[441,2,441,3],[436,0,436,1],[436,2,436,3],[437,0,437,1],[437,2,437,3],[438,2,438,3],[439,2,439,3],[447,2,447,3],[448,2,448,3],[449,2,449,3],[493,0,493,1],[489,2,489,3],[490,2,490,3],[447,0,447,1],[486,2,486,3],[466,2,466,3],[470,0,470,1],[504,2,504,3],[507,2,507,3],[509,2,509,3],[510,0,510,1],[510,2,510,3],[448,0,448,1],[449,0,449,1],[470,2,470,3],[473,0,473,1],[473,2,473,3],[524,0,524,1],[520,0,520,1],[501,2,501,3],[502,2,502,3],[505,2,505,3],[506,0,506,1],[506,2,506,3],[508,0,508,1],[508,2,508,3],[504,0,504,1],[511,2,511,3],[512,0,512,1],[512,2,512,3],[513,0,513,1],[522,0,522,1],[523,0,523,1],[514,2,514,3],[515,0,515,1],[515,2,515,3],[523,2,523,3],[519,0,519,1],[548,2,548,3],[543,2,543,3],[544,2,544,3],[545,2,545,3],[546,2,546,3],[547,2,547,3],[535,0,535,1],[535,2,535,3],[525,2,525,3],[480,0,480,1],[511,0,511,1],[505,0,505,1],[491,0,491,1],[492,0,492,1],[514,0,514,1],[507,0,507,1],[501,0,501,1],[494,0,494,1],[509,0,509,1],[484,2,484,3],[542,2,542,3],[532,0,532,1],[532,2,532,3],[534,2,534,3],[521,0,521,1],[525,0,525,1],[534,0,534,1],[518,0,518,1],[536,0,536,1]]}
["Green Physical Needs Assessment",null,null,null,null,"U.S. Department of Housing",null,null,null,null," OMB Approval No. 2577-0157 form 52828"]
[null,null,null,null,null,"and Urban Development",null,null,null,null,"exp. 1/31/2014"]
[null,null,null,null,null,"Office of Public and Indian Housing"]
[]
[]
["HA Name",null,"HA Number",null,null,null,"FY of Assessment",null,"Original  ","Date Prepared:"]
[{"$f":"StartInput!E6","v":"Sample Housing Authority"},null,{"$f":"StartInput!E7","v":"HA001"},null,null,null,{"$f":"StartInput!$F$25","v":2010},null,"Revision  ","Date Revised:"]
["Physical Needs Assessment Executive Summary"]
[]
["(1.0) Project Data"]
[]
["(1.1) Management Office Address",{"$f":"StartInput!E8","v":"1234 Main Street"},null,null,null,"Family",null,null,"(1.10)","S-F Detached"]
[null,{"$f":"StartInput!E9","v":"Hartford, CT"},null,null,"(1.9)","Elderly",null,null,"Structure","Semi-Detached"]
[null,null,null,null,"Occupancy","Family & Disabled",null,null,"Type(s)","Row or Townhome"]
["(1.2) Project Name",{"$f":"StartInput!E10","v":"Multifamily 1"},null,null,"Type(s)","Elderly & Disabled",null,null,"(Check","M-F/Walkup"]
[null,null,null,null,"(Check)","Not Applicable",null,null,"all that","Elevator"]
["(1.3) Development No.",{"$f":"StartInput!E11","v":"MU 01-001"},null,null,"all that apply)","Official Designation: Elderly",null,null,"apply)","Non-Dwelling"]
[null,null,null,null,null,"Official Designation: Disabled"]
["(1.4) DOFA Date",{"$f":"StartInput!E16","v":5},null,null,null,"Official Designation: Mixed"]
[]
["(1.5) Year of Last Substantial Mod",{"$f":"StartInput!E20","v":1998},null,null,null,"Wood Frame"]
["(1.6) Occupancy Rate ",{"$f":"B27/(+B25)","v":0.89743589743589747},null,null,null,"Metal Frame",null,null,"(1.12)","Slab-on-grade"]
["        (Rentable Units Only)",null,null,null,null,"Structural Steel",null,null,"Foundation","Crawlspace"]
["(1.7) Latest PASS REAC Score",{"$f":"StartInput!E14","v":97},null,null,"(1.11)","Masonry",null,null,"Type(s)","Piles"]
["Total Units",{"$f":"+B27+B28","v":390},null,null,"Construction","Reinforced Concrete",null,null,"(Check","Concrete Pier"]
["(1.8) Total Buildings",{"$f":"StartInput!E12","v":5},null,null,"Type(s)","Flat Roof",null,null,"all that","Underground Parking"]
["Occupied Units",{"$f":"SUM(F44:K44)","v":350},null,null,"(Check)","Pitched Roof",null,null,"apply)","Other _________"]
["Vacant/Rentable Units",{"$f":"SUM(F45:K45)","v":40},null,null,"all that apply)","Flat Roof w/ Mansards"]
[null,null,null,null,null,"Fire-Treated Plywood"]
[null,null,null,null,null,"Other_______"]
[]
[null,null,null,null,null,"Stucco",null,null,null,"Central Boiler Steam Heat"]
[null,null,null,null,null,"Wood Siding; Type:___________",null,null,null,"Hydronic System"]
[null,null,null,null,null,"Vinyl Siding",null,null,null,"Gas FAU, Central"]
[null,null,null,null,"(1.13)","Brick Veneer",null,null,"(1.14)","Electric FAU, Central"]
[null,null,null,null,"Envelope","Metal Doors",null,null,"Mechanical","Wall-Mounted A/C Unit"]
[null,null,null,null,"Type(s)","Wood Doors",null,null,"System(s)","A/C Condenser Units"]
[null,null,null,null,"(Check)","Wood Sash Windows",null,null,"(Check)","Evaporative Cooler Unit"]
[null,null,null,null,"all that apply)","Aluminum Windows",null,null,"all that apply)","Other (Heat)_________"]
[null,null,null,null,null,"Other ___________",null,null,null,"Other (A/C)__________"]
[]
[null,null,null,null,"(1.15) Bedroom Distribution"]
[null,null,null,null,null,"Eff","1BR","2BR","3BR","4BR","5BR+"]
[null,null,null,null,"(1.15a) Occupied",{"$f":"StartInput!J13","v":0},{"$f":"StartInput!J14","v":200},{"$f":"StartInput!J15","v":100},{"$f":"StartInput!J16","v":50},{"$f":"StartInput!J17","v":0},{"$f":"StartInput!J18+StartInput!J19+StartInput!J20","v":0}]
[null,null,null,null,"(1.15b) Vacant",{"$f":"StartInput!K13","v":0},{"$f":"StartInput!K14","v":10},{"$f":"StartInput!K15","v":10},{"$f":"StartInput!K16","v":20},{"$f":"StartInput!K17","v":0},{"$f":"StartInput!K18+StartInput!K19+StartInput!K20","v":0}]
[null,null,null,null,"Total Units",{"$f":"SUM(F44:F45)","v":0},210,110,70,0,0]
[null,null,null,null,"Avg Bedrooms per Unit",null,{"$f":"(+F44*1+G44*1+H44*2+I44*3+J44*4+K44*5)/SUM(F44:K44)","v":1.5714285714285714}]
[]
[]
["(2.0) Physical Needs Assessment Summary Data"]
[]
["(2.1) PNA Conducted By: (PHA/ 3rd Party)",null,"PHA Internally",null,null,null,"(2.5) Inspector Contact Name: ",null,null,{"$f":"StartInput!F27","v":"John Doe"}]
[null,null,"3rd Pary Independent",null,null,null,"(2.6) Company Name or PHA Title:",null,null,{"$f":"StartInput!F26","v":"John Doe Co."}]
["(2.2) First Year Covered by PNA",null,{"$f":"StartInput!E15","v":1988},null,null,null,"(2.7) Inspector Contact Phone:",null,null,{"$f":"StartInput!F28","v":5551212}]
["(2.3) Length of PNA (in years)",null,{"$f":"StartInput!E16","v":5}]
["(2.4) Unit Interiors Inspected (#)",null,{"$f":"SUM(F62:K62)","v":125},null,null,null,null,"(2.8) Data Source(s) for PNA",null,"Annual Inspections"]
["Units Inspected as % of Total",null,{"$f":"C56/B25","v":0.32051282051282054},null,null,null,null,null,null,"Contractor"]
["(2.9) Total Residential Buildings",null,{"$f":"StartInput!E13","v":4},null,null,null,null,null,null,"REAC Inspections"]
["(2.10) Number of Building Exteriors Inspected",null,{"$f":"StartInput!F29","v":10}]
["(2.11) Total Off-Street Parking Spaces",null,{"$f":"StartInput!E17","v":255},null,null,"(2.14) Units Inspected by Bedroom Size"]
["(2.12) Site Acreage",null,{"$f":"StartInput!E18","v":8.6999999999999993},null,"acres","Eff","1BR","2BR","3BR","4BR","5BR+"]
["(2.13) Parking Area (in square feet)",null,{"$f":"StartInput!E19","v":30000},null,"SF",{"$f":"StartInput!F30","v":0},{"$f":"StartInput!F31","v":50},{"$f":"StartInput!F32","v":50},{"$f":"StartInput!F33","v":25},{"$f":"StartInput!F34","v":0},{"$f":"StartInput!F35+StartInput!F36+StartInput!F37","v":0}]
[]
["(2.15) Physical Improvements Will Result in Structural/System Soundness at a Reasonable Cost",null,null,null,null,null,null,"Yes","No"]
["(2.16) Development Has Long-Term Physical and Social Viability",null,null,null,null,null,null,"Yes","No"]
[]
[]
["Public reporting burden for this collection of information is estimated to average 15.4 hours.  This includes the time for collecting, reviewing, and reporting the  data.  The information requested is required to obtain a benefit.  HUD requires this form to ensure that PHAs entering into Capital Fund Finance Program (CFFP)  transactions are properly planning for capital improvements for the full term of the financing  There are no assurances of confidentiality.  HUD may not conduct or sponsor, and an applicant is not required to respond to a collection of information unless it displays a currently valid OMB control number.”"]
[]
[]
[]
[]
[]
[]
[]
[]
["(3.0) Total Physical Needs Summary"]
[]
["(3.1) Major Category",null,"(3.2) Immediate",null,"(3.3) Years                       1-5","(3.4) Years                    6-10","(3.5) Years                    11-15","(3.6) Years                   16-20","(3.7) Total Needs","(3.8) Immed. Need Per Unit","(3.8) Years     1-20 Per Unit"]
["Site - Standard",null,{"$f":"$J$138","v":162900},null,{"$f":"$P$110","v":256116},{"$f":"$U$110","v":14490},{"$f":"$Z$110","v":67640},{"$f":"$AE$110","v":147790},{"$f":"SUM(C80:H80)","v":648936},{"$f":"C80/$B$25","v":417.69230769230768},{"$f":"SUM(E80:H80)/$B$25","v":1246.2461538461539}]
["Site - Green",null,{"$f":"$J$386","v":257200},null,{"$f":"$P$358","v":272200},{"$f":"$U$358","v":15640},{"$f":"$Z$358","v":110040},{"$f":"$AE$358","v":204140},859220,659.48717948717945,{"$f":"SUM(E81:H81)/$B$25","v":1543.6410256410256}]
["Common Buildings - Standard",null,{"$f":"$J$168","v":5900},null,{"$f":"$P$143","v":78180},{"$f":"$U$143","v":18600},{"$f":"$Z$143","v":6550},{"$f":"$AE$143","v":9050},118280,15.128205128205128,288.15384615384613]
["Common Buildings - Green",null,{"$f":"$J$415","v":6200},null,{"$f":"$P$391","v":91330},{"$f":"$U$391","v":20100},{"$f":"$Z$391","v":7050},{"$f":"$AE$391","v":13750},138430,15.897435897435898,339.05128205128204]
["Unit Exteriors - Standard",null,{"$f":"$J$210","v":351000},null,{"$f":"$P$173","v":56160},{"$f":"$U$173","v":27210},{"$f":"$Z$173","v":354760},{"$f":"$AE$173","v":52365},841495,900,1257.6794871794871]
["Unit Exteriors - Green",null,{"$f":"$J$457","v":447200},null,{"$f":"$P$420","v":81940},{"$f":"$U$420","v":32221},{"$f":"$Z$420","v":447120},{"$f":"$AE$420","v":81935},{"$f":"SUM(C85:H85)","v":1090416},1146.6666666666667,1649.2717948717948]
["Unit Interiors - Standard",null,{"$f":"$J$250","v":268400},null,{"$f":"$P$215","v":250500},{"$f":"$U$215","v":327400},{"$f":"$Z$215","v":650200},{"$f":"$AE$215","v":168700},1665200,688.20512820512818,3581.5384615384614]
["Unit Interiors - Green",null,{"$f":"$J$497","v":385200},null,{"$f":"$P$462","v":264400},{"$f":"$U$462","v":356460},{"$f":"$Z$462","v":779700},{"$f":"$AE$462","v":174700},1960460,987.69230769230774,4039.1282051282051]
["Mechanical -Standard",null,{"$f":"$J$282","v":112000},null,{"$f":"$P$255","v":135180},{"$f":"$U$255","v":135180},{"$f":"$Z$255","v":121080},{"$f":"$AE$255","v":135180},638620,287.17948717948718,1350.3076923076924]
["Mechanical - Green",null,{"$f":"$J$529","v":156000},null,{"$f":"$P$502","v":187890},{"$f":"$U$502","v":187890},{"$f":"$Z$502","v":167390},{"$f":"$AE$502","v":187890},{"$f":"SUM(C89:H89)","v":887060},400,1874.5128205128206]
["Total -Standard",null,{"$f":"C80+C82+C84+C86+C88","v":900200},null,{"$f":"E80+E82+E84+E86+E88","v":776136},522880,1200230,513085,3912531,2308.2051282051284,7723.9256410256412]
["Total - Green",null,{"$f":"C81+C83+C85+C87+C89","v":1251800},null,897760,612311,1511300,662415,4935586,3209.7435897435898,9445.6051282051285]
["Other",null,{"$f":"$J$325","v":23000},null,null,null,null,null,{"$f":"C92","v":23000},58.974358974358971]
["Amount of PNA relating to Lead Paint/Asbestos",null,{"$f":"$J$329","v":15000},null,null,null,null,null,{"$f":"C93","v":15000},38.46153846153846]
["Amount of PNA relating to Section 504 Compliance",null,{"$f":"$J$330","v":10000},null,null,null,null,null,{"$f":"C94","v":10000},25.641025641025642]
["New Construction - Standard",null,{"$f":"$J$306","v":150000},null,null,null,null,null,{"$f":"C95","v":150000},384.61538461538464]
["New Construction - Green",null,{"$f":"$J$553","v":165000},null,null,null,null,null,{"$f":"C96","v":165000},423.07692307692309]
[]
["(3.9) TOTAL PHYSICAL NEEDS - Standard",null,null,null,{"$f":"I90","v":3912531},null,"Electric Savings:",null,{"$f":"SUMIF(CNI!AN:AN,\"KWH\",CNI!AL:AL)","v":124427.15}]
["(3.10) TOTAL PHYSICAL NEEDS - Green",null,null,null,{"$f":"I91","v":4935586},null,"Natural Gas Savings:",null,{"$f":"SUMIF(CNI!AN:AN,\"Therms\",CNI!AL:AL)","v":0}]
["(3.11) TOTAL INCREMENTAL COSTS of Green",null,null,null,{"$f":"SUM(CNI!AK13:AK1597)","v":673455},null,"Oil Savings:",null,{"$f":"SUMIF(CNI!AN:AN,\"Gallons oil\",CNI!AL:AL)","v":0}]
["(3.12) INCREMENTAL COSTS of Utility Savers Only",null,null,null,{"$f":"SUMIF(CNI!AL13:AL1597,\">0\",CNI!AK13:AK525)","v":296850},null,"Water Savings:",null,{"$f":"SUMIF(CNI!AN:AN,\"Gallons\",CNI!AL:AL)","v":30384.300000000003}]
["(3.13) ANNUAL SAVINGS of Utility Savers Only",null,null,null,{"$f":"SUMIF(CNI!AL14:AL1598,\">0\",CNI!AL14:AL526)","v":154811.44999999998}]
["(3.14) SIMPLE PAYBACK of Utility Savers Only",null,null,null,{"$f":"E101/E102","v":1.9174938287833363},"years"]
[]
[]
[]
["(4.0) Standard Physical Needs Cost Estimate"]
[]
["(4.1) Category",null,"(4.2) Estimated Useful Life",null,"(4.3)                Useful Life Remaining","(4.4)             Method","(4.5)                   Total          Quantity","(4.6)             Current Needs Quantity","(4.7)                Cost per      Quantity","(4.8)         Immediate Repairs Needed","(4.9) Total Long Term Needs",{"$f":"+$G$7+1","v":2011},{"$f":"1+L109","v":2012},{"$f":"1+M109","v":2013},{"$f":"1+N109","v":2014},{"$f":"1+O109","v":2015},{"$f":"1+P109","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["(4.10) Site - STANDARD",null,"years",null,"years",null,null,null,"$","$","$",null,null,null,"Years 1-5",{"$f":"SUM(L138:P138)","v":256116},null,null,null,"Years 6-10",{"$f":"SUM(Q138:U138)","v":14490},null,null,null,"Years 11-15",{"$f":"SUM(V138:Z138)","v":67640},null,null,null,"Years 16-20",{"$f":"SUM(AA138:AE138)","v":147790}]
[{"$f":"CNI!$A$5","v":"Asphalt/Concrete"},null,{"$f":"CNI!B6","v":6},null,{"$f":"CNI!B8","v":0},{"$f":"CNI!H12","v":"per 1000 SF"},{"$f":"CNI!G12","v":10},{"$f":"IF(CNI!O12=0,0,CNI!G12)","v":10},{"$f":"CNI!I12","v":764},{"$f":"ROUNDUP(+H111*I111,-2)","v":7700},{"$f":"SUM(L111:AE111)","v":22920},{"$f":"CNI!P12","v":0},{"$f":"CNI!Q12","v":0},{"$f":"CNI!R12","v":0},{"$f":"CNI!S12","v":0},{"$f":"CNI!T12","v":0},{"$f":"CNI!U12","v":7640},{"$f":"CNI!V12","v":0},{"$f":"CNI!W12","v":0},{"$f":"CNI!X12","v":0},{"$f":"CNI!Y12","v":0},{"$f":"CNI!Z12","v":0},{"$f":"CNI!AA12","v":7640},{"$f":"CNI!AB12","v":0},{"$f":"CNI!AC12","v":0},{"$f":"CNI!AD12","v":0},{"$f":"CNI!AE12","v":0},{"$f":"CNI!AF12","v":0},{"$f":"CNI!AG12","v":7640},{"$f":"CNI!AH12","v":0},{"$f":"CNI!AI12","v":0},{"$f":"SUM(L111:AE111)-K111","v":0}]
[{"$f":"CNI!$A$15","v":"Seal Coat"},null,{"$f":"CNI!B16","v":9},null,{"$f":"CNI!B18","v":0},{"$f":"CNI!H22","v":"per 10000 SF"},{"$f":"CNI!G22","v":2},{"$f":"IF(CNI!O22=0,0,CNI!G22)","v":2},{"$f":"CNI!I22","v":3425},{"$f":"ROUNDUP(+H112*I112,-2)","v":6900},13700,{"$f":"CNI!P22","v":0},{"$f":"CNI!Q22","v":0},{"$f":"CNI!R22","v":0},{"$f":"CNI!S22","v":0},{"$f":"CNI!T22","v":0},{"$f":"CNI!U22","v":0},{"$f":"CNI!V22","v":0},{"$f":"CNI!W22","v":0},{"$f":"CNI!X22","v":6850},{"$f":"CNI!Y22","v":0},{"$f":"CNI!Z22","v":0},{"$f":"CNI!AA22","v":0},{"$f":"CNI!AB22","v":0},{"$f":"CNI!AC22","v":0},{"$f":"CNI!AD22","v":0},{"$f":"CNI!AE22","v":0},{"$f":"CNI!AF22","v":0},{"$f":"CNI!AG22","v":6850},{"$f":"CNI!AH22","v":0},{"$f":"CNI!AI22","v":0},0]
[{"$f":"CNI!$A$25","v":"Striping"},null,{"$f":"CNI!B26","v":20},null,{"$f":"CNI!B28","v":0},{"$f":"CNI!H32","v":"per linear ft."},{"$f":"CNI!G32","v":600},{"$f":"IF(CNI!O32=0,0,CNI!G32)","v":600},{"$f":"CNI!I32","v":25},{"$f":"ROUNDUP(+H113*I113,-2)","v":15000},15000,{"$f":"CNI!P32","v":0},{"$f":"CNI!Q32","v":0},{"$f":"CNI!R32","v":0},{"$f":"CNI!S32","v":0},{"$f":"CNI!T32","v":0},{"$f":"CNI!U32","v":0},{"$f":"CNI!V32","v":0},{"$f":"CNI!W32","v":0},{"$f":"CNI!X32","v":0},{"$f":"CNI!Y32","v":0},{"$f":"CNI!Z32","v":0},{"$f":"CNI!AA32","v":0},{"$f":"CNI!AB32","v":0},{"$f":"CNI!AC32","v":0},{"$f":"CNI!AD32","v":0},{"$f":"CNI!AE32","v":0},{"$f":"CNI!AF32","v":0},{"$f":"CNI!AG32","v":0},{"$f":"CNI!AH32","v":0},{"$f":"CNI!AI32","v":15000},0]
[{"$f":"CNI!$A$35","v":"Curb and Gutter"},null,{"$f":"CNI!B36","v":19},null,{"$f":"CNI!B38","v":0},{"$f":"CNI!H42","v":"per linear ft."},{"$f":"CNI!G42","v":800},{"$f":"IF(CNI!O42=0,0,CNI!G42)","v":800},{"$f":"CNI!I42","v":26},{"$f":"ROUNDUP(+H114*I114,-2)","v":20800},20800,{"$f":"CNI!P42","v":0},{"$f":"CNI!Q42","v":0},{"$f":"CNI!R42","v":0},{"$f":"CNI!S42","v":0},{"$f":"CNI!T42","v":0},{"$f":"CNI!U42","v":0},{"$f":"CNI!V42","v":0},{"$f":"CNI!W42","v":0},{"$f":"CNI!X42","v":0},{"$f":"CNI!Y42","v":0},{"$f":"CNI!Z42","v":0},{"$f":"CNI!AA42","v":0},{"$f":"CNI!AB42","v":0},{"$f":"CNI!AC42","v":0},{"$f":"CNI!AD42","v":0},{"$f":"CNI!AE42","v":0},{"$f":"CNI!AF42","v":0},{"$f":"CNI!AG42","v":0},{"$f":"CNI!AH42","v":20800},{"$f":"CNI!AI42","v":0},0]
[{"$f":"CNI!$A$45","v":"Pedestrian Paving"},null,{"$f":"CNI!B46","v":20},null,{"$f":"CNI!B48","v":1},{"$f":"CNI!H52","v":"per linear ft."},{"$f":"CNI!G52","v":19},{"$f":"IF(CNI!O52=0,0,CNI!G52)","v":0},{"$f":"CNI!I52","v":764},{"$f":"ROUNDUP(+H115*I115,-2)","v":0},14516,{"$f":"CNI!P52","v":14516},{"$f":"CNI!Q52","v":0},{"$f":"CNI!R52","v":0},{"$f":"CNI!S52","v":0},{"$f":"CNI!T52","v":0},{"$f":"CNI!U52","v":0},{"$f":"CNI!V52","v":0},{"$f":"CNI!W52","v":0},{"$f":"CNI!X52","v":0},{"$f":"CNI!Y52","v":0},{"$f":"CNI!Z52","v":0},{"$f":"CNI!AA52","v":0},{"$f":"CNI!AB52","v":0},{"$f":"CNI!AC52","v":0},{"$f":"CNI!AD52","v":0},{"$f":"CNI!AE52","v":0},{"$f":"CNI!AF52","v":0},{"$f":"CNI!AG52","v":0},{"$f":"CNI!AH52","v":0},{"$f":"CNI!AI52","v":0},0]
[{"$f":"CNI!$A$55","v":"Signage"},null,{"$f":"CNI!B56","v":18},null,{"$f":"CNI!B58","v":0},{"$f":"CNI!H62","v":"each"},{"$f":"CNI!G62","v":100},{"$f":"IF(CNI!O62=0,0,CNI!G62)","v":100},{"$f":"CNI!I62","v":35},3500,3500,{"$f":"CNI!P62","v":0},{"$f":"CNI!Q62","v":0},{"$f":"CNI!R62","v":0},{"$f":"CNI!S62","v":0},{"$f":"CNI!T62","v":0},{"$f":"CNI!U62","v":0},{"$f":"CNI!V62","v":0},{"$f":"CNI!W62","v":0},{"$f":"CNI!X62","v":0},{"$f":"CNI!Y62","v":0},{"$f":"CNI!Z62","v":0},{"$f":"CNI!AA62","v":0},{"$f":"CNI!AB62","v":0},{"$f":"CNI!AC62","v":0},{"$f":"CNI!AD62","v":0},{"$f":"CNI!AE62","v":0},{"$f":"CNI!AF62","v":0},{"$f":"CNI!AG62","v":3500},{"$f":"CNI!AH62","v":0},{"$f":"CNI!AI62","v":0},0]
[{"$f":"CNI!$A$65","v":"Water Lines/Mains"},null,{"$f":"CNI!B66","v":19},null,{"$f":"CNI!B68","v":1},{"$f":"CNI!H72","v":"per linear ft."},{"$f":"CNI!G72","v":3000},{"$f":"IF(CNI!O72=0,0,CNI!G72)","v":0},{"$f":"CNI!I72","v":12},0,72000,{"$f":"CNI!P72","v":36000},{"$f":"CNI!Q72","v":0},{"$f":"CNI!R72","v":0},{"$f":"CNI!S72","v":0},{"$f":"CNI!T72","v":0},{"$f":"CNI!U72","v":0},{"$f":"CNI!V72","v":0},{"$f":"CNI!W72","v":0},{"$f":"CNI!X72","v":0},{"$f":"CNI!Y72","v":0},{"$f":"CNI!Z72","v":0},{"$f":"CNI!AA72","v":0},{"$f":"CNI!AB72","v":0},{"$f":"CNI!AC72","v":0},{"$f":"CNI!AD72","v":0},{"$f":"CNI!AE72","v":0},{"$f":"CNI!AF72","v":0},{"$f":"CNI!AG72","v":0},{"$f":"CNI!AH72","v":0},{"$f":"CNI!AI72","v":36000},0]
[{"$f":"CNI!$A$75","v":"Sewer Lines/Mains"},null,{"$f":"CNI!B76","v":20},null,{"$f":"CNI!B78","v":2},{"$f":"CNI!H82","v":"per 10000 SF"},{"$f":"CNI!G82","v":4000},{"$f":"IF(CNI!O82=0,0,CNI!G82)","v":0},{"$f":"CNI!I82","v":8},0,32000,{"$f":"CNI!P82","v":0},{"$f":"CNI!Q82","v":32000},{"$f":"CNI!R82","v":0},{"$f":"CNI!S82","v":0},{"$f":"CNI!T82","v":0},{"$f":"CNI!U82","v":0},{"$f":"CNI!V82","v":0},{"$f":"CNI!W82","v":0},{"$f":"CNI!X82","v":0},{"$f":"CNI!Y82","v":0},{"$f":"CNI!Z82","v":0},{"$f":"CNI!AA82","v":0},{"$f":"CNI!AB82","v":0},{"$f":"CNI!AC82","v":0},{"$f":"CNI!AD82","v":0},{"$f":"CNI!AE82","v":0},{"$f":"CNI!AF82","v":0},{"$f":"CNI!AG82","v":0},{"$f":"CNI!AH82","v":0},{"$f":"CNI!AI82","v":0},0]
[{"$f":"CNI!$A$85","v":"Irrigation"},null,{"$f":"CNI!B86","v":17},null,{"$f":"CNI!B92","v":0},{"$f":"CNI!H98","v":"LUMP SUM"},{"$f":"CNI!G98","v":3},{"$f":"IF(CNI!O98=0,0,CNI!G98)","v":3},{"$f":"CNI!I98","v":15000},{"$f":"ROUNDUP(+H119*I119,-2)","v":45000},45000,{"$f":"CNI!P98","v":0},{"$f":"CNI!Q98","v":0},{"$f":"CNI!R98","v":0},{"$f":"CNI!S98","v":0},{"$f":"CNI!T98","v":0},{"$f":"CNI!U98","v":0},{"$f":"CNI!V98","v":0},{"$f":"CNI!W98","v":0},{"$f":"CNI!X98","v":0},{"$f":"CNI!Y98","v":0},{"$f":"CNI!Z98","v":0},{"$f":"CNI!AA98","v":0},{"$f":"CNI!AB98","v":0},{"$f":"CNI!AC98","v":0},{"$f":"CNI!AD98","v":0},{"$f":"CNI!AE98","v":0},{"$f":"CNI!AF98","v":45000},{"$f":"CNI!AG98","v":0},{"$f":"CNI!AH98","v":0},{"$f":"CNI!AI98","v":0},0]
[{"$f":"CNI!$A$101","v":"Lighting"},null,{"$f":"CNI!B102","v":15},null,{"$f":"CNI!B108","v":0},{"$f":"CNI!H114","v":"each"},{"$f":"CNI!G114","v":3000},{"$f":"IF(CNI!O114=0,0,CNI!G114)","v":3000},{"$f":"CNI!I114","v":20},60000,60000,{"$f":"CNI!P114","v":0},{"$f":"CNI!Q114","v":0},{"$f":"CNI!R114","v":0},{"$f":"CNI!S114","v":0},{"$f":"CNI!T114","v":0},{"$f":"CNI!U114","v":0},{"$f":"CNI!V114","v":0},{"$f":"CNI!W114","v":0},{"$f":"CNI!X114","v":0},{"$f":"CNI!Y114","v":0},{"$f":"CNI!Z114","v":0},{"$f":"CNI!AA114","v":0},{"$f":"CNI!AB114","v":0},{"$f":"CNI!AC114","v":0},{"$f":"CNI!AD114","v":60000},{"$f":"CNI!AE114","v":0},{"$f":"CNI!AF114","v":0},{"$f":"CNI!AG114","v":0},{"$f":"CNI!AH114","v":0},{"$f":"CNI!AI114","v":0},0]
[{"$f":"CNI!$A$117","v":"Storm Drainage"},null,{"$f":"CNI!B118","v":19},null,{"$f":"CNI!B120","v":2},{"$f":"CNI!H124","v":"per linear ft."},{"$f":"CNI!G124","v":300},{"$f":"IF(CNI!O124=0,0,CNI!G124)","v":0},{"$f":"CNI!I124","v":300},0,90000,{"$f":"CNI!P124","v":0},{"$f":"CNI!Q124","v":90000},{"$f":"CNI!R124","v":0},{"$f":"CNI!S124","v":0},{"$f":"CNI!T124","v":0},{"$f":"CNI!U124","v":0},{"$f":"CNI!V124","v":0},{"$f":"CNI!W124","v":0},{"$f":"CNI!X124","v":0},{"$f":"CNI!Y124","v":0},{"$f":"CNI!Z124","v":0},{"$f":"CNI!AA124","v":0},{"$f":"CNI!AB124","v":0},{"$f":"CNI!AC124","v":0},{"$f":"CNI!AD124","v":0},{"$f":"CNI!AE124","v":0},{"$f":"CNI!AF124","v":0},{"$f":"CNI!AG124","v":0},{"$f":"CNI!AH124","v":0},{"$f":"CNI!AI124","v":0},0]
[{"$f":"CNI!$A$127","v":"Landscaping"},null,{"$f":"CNI!B128","v":20},null,{"$f":"CNI!B130","v":3},{"$f":"CNI!H134","v":"LUMP SUM"},{"$f":"CNI!G134","v":1},{"$f":"IF(CNI!O134=0,0,CNI!G134)","v":0},{"$f":"CNI!I134","v":35000},0,35000,{"$f":"CNI!P134","v":0},{"$f":"CNI!Q134","v":0},{"$f":"CNI!R134","v":35000},{"$f":"CNI!S134","v":0},{"$f":"CNI!T134","v":0},{"$f":"CNI!U134","v":0},{"$f":"CNI!V134","v":0},{"$f":"CNI!W134","v":0},{"$f":"CNI!X134","v":0},{"$f":"CNI!Y134","v":0},{"$f":"CNI!Z134","v":0},{"$f":"CNI!AA134","v":0},{"$f":"CNI!AB134","v":0},{"$f":"CNI!AC134","v":0},{"$f":"CNI!AD134","v":0},{"$f":"CNI!AE134","v":0},{"$f":"CNI!AF134","v":0},{"$f":"CNI!AG134","v":0},{"$f":"CNI!AH134","v":0},{"$f":"CNI!AI134","v":0},0]
[{"$f":"CNI!$A$137","v":"Fencing"},null,{"$f":"CNI!B138","v":16},null,{"$f":"CNI!B140","v":0},{"$f":"CNI!H144","v":"per linear ft."},{"$f":"CNI!G144","v":500},{"$f":"IF(CNI!O144=0,0,CNI!G144)","v":500},{"$f":"CNI!I144","v":8},4000,4000,{"$f":"CNI!P144","v":0},{"$f":"CNI!Q144","v":0},{"$f":"CNI!R144","v":0},{"$f":"CNI!S144","v":0},{"$f":"CNI!T144","v":0},{"$f":"CNI!U144","v":0},{"$f":"CNI!V144","v":0},{"$f":"CNI!W144","v":0},{"$f":"CNI!X144","v":0},{"$f":"CNI!Y144","v":0},{"$f":"CNI!Z144","v":0},{"$f":"CNI!AA144","v":0},{"$f":"CNI!AB144","v":0},{"$f":"CNI!AC144","v":0},{"$f":"CNI!AD144","v":0},{"$f":"CNI!AE144","v":4000},{"$f":"CNI!AF144","v":0},{"$f":"CNI!AG144","v":0},{"$f":"CNI!AH144","v":0},{"$f":"CNI!AI144","v":0},0]
[{"$f":"CNI!$A$147","v":"Fence Painting"},null,{"$f":"CNI!B148","v":17},null,{"$f":"CNI!B150","v":1},{"$f":"CNI!H154","v":"per square ft."},{"$f":"CNI!G154","v":2000},{"$f":"IF(CNI!O154=0,0,CNI!G154)","v":0},{"$f":"CNI!I154","v":2},0,8000,{"$f":"CNI!P154","v":4000},{"$f":"CNI!Q154","v":0},{"$f":"CNI!R154","v":0},{"$f":"CNI!S154","v":0},{"$f":"CNI!T154","v":0},{"$f":"CNI!U154","v":0},{"$f":"CNI!V154","v":0},{"$f":"CNI!W154","v":0},{"$f":"CNI!X154","v":0},{"$f":"CNI!Y154","v":0},{"$f":"CNI!Z154","v":0},{"$f":"CNI!AA154","v":0},{"$f":"CNI!AB154","v":0},{"$f":"CNI!AC154","v":0},{"$f":"CNI!AD154","v":0},{"$f":"CNI!AE154","v":0},{"$f":"CNI!AF154","v":0},{"$f":"CNI!AG154","v":4000},{"$f":"CNI!AH154","v":0},{"$f":"CNI!AI154","v":0},0]
[{"$f":"CNI!$A$157","v":"Dumpsters & Enclosures"},null,{"$f":"CNI!B158","v":18},null,{"$f":"CNI!B160","v":2},{"$f":"CNI!H164","v":"LUMP SUM"},{"$f":"CNI!G164","v":1},{"$f":"IF(CNI!O164=0,0,CNI!G164)","v":0},{"$f":"CNI!I164","v":5000},0,10000,{"$f":"CNI!P164","v":0},{"$f":"CNI!Q164","v":5000},{"$f":"CNI!R164","v":0},{"$f":"CNI!S164","v":0},{"$f":"CNI!T164","v":0},{"$f":"CNI!U164","v":0},{"$f":"CNI!V164","v":0},{"$f":"CNI!W164","v":0},{"$f":"CNI!X164","v":0},{"$f":"CNI!Y164","v":0},{"$f":"CNI!Z164","v":0},{"$f":"CNI!AA164","v":0},{"$f":"CNI!AB164","v":0},{"$f":"CNI!AC164","v":0},{"$f":"CNI!AD164","v":0},{"$f":"CNI!AE164","v":0},{"$f":"CNI!AF164","v":0},{"$f":"CNI!AG164","v":0},{"$f":"CNI!AH164","v":0},{"$f":"CNI!AI164","v":5000},0]
[{"$f":"CNI!$A$167","v":"Electrical Distibution"},null,{"$f":"CNI!B168","v":19},null,{"$f":"CNI!B170","v":3},{"$f":"CNI!H174","v":"LUMP SUM"},{"$f":"CNI!G174","v":1},{"$f":"IF(CNI!O174=0,0,CNI!G174)","v":0},{"$f":"CNI!I174","v":34000},0,34000,{"$f":"CNI!P174","v":0},{"$f":"CNI!Q174","v":0},{"$f":"CNI!R174","v":34000},{"$f":"CNI!S174","v":0},{"$f":"CNI!T174","v":0},{"$f":"CNI!U174","v":0},{"$f":"CNI!V174","v":0},{"$f":"CNI!W174","v":0},{"$f":"CNI!X174","v":0},{"$f":"CNI!Y174","v":0},{"$f":"CNI!Z174","v":0},{"$f":"CNI!AA174","v":0},{"$f":"CNI!AB174","v":0},{"$f":"CNI!AC174","v":0},{"$f":"CNI!AD174","v":0},{"$f":"CNI!AE174","v":0},{"$f":"CNI!AF174","v":0},{"$f":"CNI!AG174","v":0},{"$f":"CNI!AH174","v":0},{"$f":"CNI!AI174","v":0},0]
[{"$f":"CNI!$A$177","v":"Playground Areas/Equipment"},null,{"$f":"CNI!B178","v":20},null,{"$f":"CNI!B180","v":4},{"$f":"CNI!H184","v":"LUMP SUM"},{"$f":"CNI!G184","v":1},{"$f":"IF(CNI!O184=0,0,CNI!G184)","v":0},{"$f":"CNI!I184","v":5600},0,5600,{"$f":"CNI!P184","v":0},{"$f":"CNI!Q184","v":0},{"$f":"CNI!R184","v":0},{"$f":"CNI!S184","v":5600},{"$f":"CNI!T184","v":0},{"$f":"CNI!U184","v":0},{"$f":"CNI!V184","v":0},{"$f":"CNI!W184","v":0},{"$f":"CNI!X184","v":0},{"$f":"CNI!Y184","v":0},{"$f":"CNI!Z184","v":0},{"$f":"CNI!AA184","v":0},{"$f":"CNI!AB184","v":0},{"$f":"CNI!AC184","v":0},{"$f":"CNI!AD184","v":0},{"$f":"CNI!AE184","v":0},{"$f":"CNI!AF184","v":0},{"$f":"CNI!AG184","v":0},{"$f":"CNI!AH184","v":0},{"$f":"CNI!AI184","v":0},0]
[{"$f":"CNI!$A$187","v":"Site-Other 1 (Specify)"},null,{"$f":"CNI!B188","v":15},null,{"$f":"CNI!B190","v":0},{"$f":"CNI!H194","v":0},{"$f":"CNI!G194","v":0},{"$f":"IF(CNI!O194=0,0,CNI!G194)","v":0},{"$f":"CNI!I194","v":0},0,0,{"$f":"CNI!P194","v":0},{"$f":"CNI!Q194","v":0},{"$f":"CNI!R194","v":0},{"$f":"CNI!S194","v":0},{"$f":"CNI!T194","v":0},{"$f":"CNI!U194","v":0},{"$f":"CNI!V194","v":0},{"$f":"CNI!W194","v":0},{"$f":"CNI!X194","v":0},{"$f":"CNI!Y194","v":0},{"$f":"CNI!Z194","v":0},{"$f":"CNI!AA194","v":0},{"$f":"CNI!AB194","v":0},{"$f":"CNI!AC194","v":0},{"$f":"CNI!AD194","v":0},{"$f":"CNI!AE194","v":0},{"$f":"CNI!AF194","v":0},{"$f":"CNI!AG194","v":0},{"$f":"CNI!AH194","v":0},{"$f":"CNI!AI194","v":0},0]
[{"$f":"CNI!$A$197","v":"Site-Other 2 (Specify)"},null,{"$f":"CNI!B198","v":16},null,{"$f":"CNI!B200","v":1},{"$f":"CNI!H204","v":0},{"$f":"CNI!G204","v":0},{"$f":"IF(CNI!O204=0,0,CNI!G204)","v":0},{"$f":"CNI!I204","v":0},0,0,{"$f":"CNI!P204","v":0},{"$f":"CNI!Q204","v":0},{"$f":"CNI!R204","v":0},{"$f":"CNI!S204","v":0},{"$f":"CNI!T204","v":0},{"$f":"CNI!U204","v":0},{"$f":"CNI!V204","v":0},{"$f":"CNI!W204","v":0},{"$f":"CNI!X204","v":0},{"$f":"CNI!Y204","v":0},{"$f":"CNI!Z204","v":0},{"$f":"CNI!AA204","v":0},{"$f":"CNI!AB204","v":0},{"$f":"CNI!AC204","v":0},{"$f":"CNI!AD204","v":0},{"$f":"CNI!AE204","v":0},{"$f":"CNI!AF204","v":0},{"$f":"CNI!AG204","v":0},{"$f":"CNI!AH204","v":0},{"$f":"CNI!AI204","v":0},0]
[{"$f":"CNI!$A$207","v":"Site-Other 3 (Specify)"},null,{"$f":"CNI!B208","v":17},null,{"$f":"CNI!B210","v":2},{"$f":"CNI!H214","v":0},{"$f":"CNI!G214","v":0},{"$f":"IF(CNI!O214=0,0,CNI!G214)","v":0},{"$f":"CNI!I214","v":0},0,0,{"$f":"CNI!P214","v":0},{"$f":"CNI!Q214","v":0},{"$f":"CNI!R214","v":0},{"$f":"CNI!S214","v":0},{"$f":"CNI!T214","v":0},{"$f":"CNI!U214","v":0},{"$f":"CNI!V214","v":0},{"$f":"CNI!W214","v":0},{"$f":"CNI!X214","v":0},{"$f":"CNI!Y214","v":0},{"$f":"CNI!Z214","v":0},{"$f":"CNI!AA214","v":0},{"$f":"CNI!AB214","v":0},{"$f":"CNI!AC214","v":0},{"$f":"CNI!AD214","v":0},{"$f":"CNI!AE214","v":0},{"$f":"CNI!AF214","v":0},{"$f":"CNI!AG214","v":0},{"$f":"CNI!AH214","v":0},{"$f":"CNI!AI214","v":0},0]
[{"$f":"CNI!$A$217","v":"Site-Other 4 (Specify)"},null,{"$f":"CNI!B218","v":18},null,{"$f":"CNI!B220","v":3},{"$f":"CNI!H224","v":0},{"$f":"CNI!G224","v":0},{"$f":"IF(CNI!O224=0,0,CNI!G224)","v":0},{"$f":"CNI!I224","v":0},0,0,{"$f":"CNI!P224","v":0},{"$f":"CNI!Q224","v":0},{"$f":"CNI!R224","v":0},{"$f":"CNI!S224","v":0},{"$f":"CNI!T224","v":0},{"$f":"CNI!U224","v":0},{"$f":"CNI!V224","v":0},{"$f":"CNI!W224","v":0},{"$f":"CNI!X224","v":0},{"$f":"CNI!Y224","v":0},{"$f":"CNI!Z224","v":0},{"$f":"CNI!AA224","v":0},{"$f":"CNI!AB224","v":0},{"$f":"CNI!AC224","v":0},{"$f":"CNI!AD224","v":0},{"$f":"CNI!AE224","v":0},{"$f":"CNI!AF224","v":0},{"$f":"CNI!AG224","v":0},{"$f":"CNI!AH224","v":0},{"$f":"CNI!AI224","v":0},0]
[{"$f":"CNI!$A$227","v":"Site-Other 5 (Specify)"},null,{"$f":"CNI!B228","v":19},null,{"$f":"CNI!B230","v":4},{"$f":"CNI!H234","v":0},{"$f":"CNI!G234","v":0},{"$f":"IF(CNI!O234=0,0,CNI!G234)","v":0},{"$f":"CNI!I234","v":0},0,0,{"$f":"CNI!P234","v":0},{"$f":"CNI!Q234","v":0},{"$f":"CNI!R234","v":0},{"$f":"CNI!S234","v":0},{"$f":"CNI!T234","v":0},{"$f":"CNI!U234","v":0},{"$f":"CNI!V234","v":0},{"$f":"CNI!W234","v":0},{"$f":"CNI!X234","v":0},{"$f":"CNI!Y234","v":0},{"$f":"CNI!Z234","v":0},{"$f":"CNI!AA234","v":0},{"$f":"CNI!AB234","v":0},{"$f":"CNI!AC234","v":0},{"$f":"CNI!AD234","v":0},{"$f":"CNI!AE234","v":0},{"$f":"CNI!AF234","v":0},{"$f":"CNI!AG234","v":0},{"$f":"CNI!AH234","v":0},{"$f":"CNI!AI234","v":0},0]
[{"$f":"CNI!$A$237","v":"Site-Other 6 (Specify)"},null,{"$f":"CNI!B238","v":20},null,{"$f":"CNI!B240","v":5},{"$f":"CNI!H244","v":0},{"$f":"CNI!G244","v":0},{"$f":"IF(CNI!O244=0,0,CNI!G244)","v":0},{"$f":"CNI!I244","v":0},0,0,{"$f":"CNI!P244","v":0},{"$f":"CNI!Q244","v":0},{"$f":"CNI!R244","v":0},{"$f":"CNI!S244","v":0},{"$f":"CNI!T244","v":0},{"$f":"CNI!U244","v":0},{"$f":"CNI!V244","v":0},{"$f":"CNI!W244","v":0},{"$f":"CNI!X244","v":0},{"$f":"CNI!Y244","v":0},{"$f":"CNI!Z244","v":0},{"$f":"CNI!AA244","v":0},{"$f":"CNI!AB244","v":0},{"$f":"CNI!AC244","v":0},{"$f":"CNI!AD244","v":0},{"$f":"CNI!AE244","v":0},{"$f":"CNI!AF244","v":0},{"$f":"CNI!AG244","v":0},{"$f":"CNI!AH244","v":0},{"$f":"CNI!AI244","v":0},0]
[{"$f":"CNI!$A$247","v":"Site-Other 7 (Specify)"},null,{"$f":"CNI!B248","v":14},null,{"$f":"CNI!B250","v":0},{"$f":"CNI!H254","v":0},{"$f":"CNI!G254","v":0},{"$f":"IF(CNI!O254=0,0,CNI!G254)","v":0},{"$f":"CNI!I254","v":0},0,0,{"$f":"CNI!P254","v":0},{"$f":"CNI!Q254","v":0},{"$f":"CNI!R254","v":0},{"$f":"CNI!S254","v":0},{"$f":"CNI!T254","v":0},{"$f":"CNI!U254","v":0},{"$f":"CNI!V254","v":0},{"$f":"CNI!W254","v":0},{"$f":"CNI!X254","v":0},{"$f":"CNI!Y254","v":0},{"$f":"CNI!Z254","v":0},{"$f":"CNI!AA254","v":0},{"$f":"CNI!AB254","v":0},{"$f":"CNI!AC254","v":0},{"$f":"CNI!AD254","v":0},{"$f":"CNI!AE254","v":0},{"$f":"CNI!AF254","v":0},{"$f":"CNI!AG254","v":0},{"$f":"CNI!AH254","v":0},{"$f":"CNI!AI254","v":0},0]
[{"$f":"CNI!$A$257","v":"Site-Other 8 (Specify)"},null,{"$f":"CNI!B258","v":15},null,{"$f":"CNI!B260","v":1},{"$f":"CNI!H264","v":0},{"$f":"CNI!G264","v":0},{"$f":"IF(CNI!O264=0,0,CNI!G264)","v":0},{"$f":"CNI!I264","v":0},0,0,{"$f":"CNI!P264","v":0},{"$f":"CNI!Q264","v":0},{"$f":"CNI!R264","v":0},{"$f":"CNI!S264","v":0},{"$f":"CNI!T264","v":0},{"$f":"CNI!U264","v":0},{"$f":"CNI!V264","v":0},{"$f":"CNI!W264","v":0},{"$f":"CNI!X264","v":0},{"$f":"CNI!Y264","v":0},{"$f":"CNI!Z264","v":0},{"$f":"CNI!AA264","v":0},{"$f":"CNI!AB264","v":0},{"$f":"CNI!AC264","v":0},{"$f":"CNI!AD264","v":0},{"$f":"CNI!AE264","v":0},{"$f":"CNI!AF264","v":0},{"$f":"CNI!AG264","v":0},{"$f":"CNI!AH264","v":0},{"$f":"CNI!AI264","v":0},0]
[{"$f":"CNI!$A$267","v":"Site-Other 9 (Specify)"},null,{"$f":"CNI!B268","v":16},null,{"$f":"CNI!B270","v":2},{"$f":"CNI!H274","v":0},{"$f":"CNI!G274","v":0},{"$f":"IF(CNI!O274=0,0,CNI!G274)","v":0},{"$f":"CNI!I274","v":0},0,0,{"$f":"CNI!P274","v":0},{"$f":"CNI!Q274","v":0},{"$f":"CNI!R274","v":0},{"$f":"CNI!S274","v":0},{"$f":"CNI!T274","v":0},{"$f":"CNI!U274","v":0},{"$f":"CNI!V274","v":0},{"$f":"CNI!W274","v":0},{"$f":"CNI!X274","v":0},{"$f":"CNI!Y274","v":0},{"$f":"CNI!Z274","v":0},{"$f":"CNI!AA274","v":0},{"$f":"CNI!AB274","v":0},{"$f":"CNI!AC274","v":0},{"$f":"CNI!AD274","v":0},{"$f":"CNI!AE274","v":0},{"$f":"CNI!AF274","v":0},{"$f":"CNI!AG274","v":0},{"$f":"CNI!AH274","v":0},{"$f":"CNI!AI274","v":0},0]
[{"$f":"CNI!$A$277","v":"Site-Other 10 (Specify)"},null,{"$f":"CNI!B278","v":17},null,{"$f":"CNI!B280","v":3},{"$f":"CNI!H284","v":0},{"$f":"CNI!G284","v":0},{"$f":"IF(CNI!O284=0,0,CNI!G284)","v":0},{"$f":"CNI!I284","v":0},0,0,{"$f":"CNI!P284","v":0},{"$f":"CNI!Q284","v":0},{"$f":"CNI!R284","v":0},{"$f":"CNI!S284","v":0},{"$f":"CNI!T284","v":0},{"$f":"CNI!U284","v":0},{"$f":"CNI!V284","v":0},{"$f":"CNI!W284","v":0},{"$f":"CNI!X284","v":0},{"$f":"CNI!Y284","v":0},{"$f":"CNI!Z284","v":0},{"$f":"CNI!AA284","v":0},{"$f":"CNI!AB284","v":0},{"$f":"CNI!AC284","v":0},{"$f":"CNI!AD284","v":0},{"$f":"CNI!AE284","v":0},{"$f":"CNI!AF284","v":0},{"$f":"CNI!AG284","v":0},{"$f":"CNI!AH284","v":0},{"$f":"CNI!AI284","v":0},0]
["Site - STANDARD Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(J111:J137)","v":162900},486036,{"$f":"SUM(L111:L137)","v":54516},127000,69000,5600,0,7640,0,0,6850,0,0,7640,0,0,60000,4000,45000,21990,20800,56000,{"$f":"SUM(L138:AE138)-K138","v":0}]
[]
["(4.0) Standard Physical Needs Cost Estimate (Cont'd)"]
[]
["(4.1) Category",null,"(4.2) Estimated Useful Life",null,"(4.3)                Useful Life Remaining","(4.4)             Method","(4.5)                   Total          Quantity","(4.6)             Current Needs Quantity","(4.7)                Cost per      Quantity","(4.8)         Immediate Repairs Needed","(4.9) Total Long Term Needs",{"$f":"+$G$7+1","v":2011},{"$f":"1+L142","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["(4.11) Common Bldg-Rehab STANDARD",null,"years",null,"years",null,null,null,"$","$","$",null,null,null,"Years 1-5",{"$f":"SUM(L168:P168)","v":78180},null,null,null,"Years 6-10",{"$f":"SUM(Q168:U168)","v":18600},null,null,null,"Years 11-15",{"$f":"SUM(U168:Y168)","v":6550},null,null,null,"Years 16-20",{"$f":"SUM(Z168:AD168)","v":9050}]
[{"$f":"CNI!$A$297","v":"Administrative Building"},null,{"$f":"CNI!B298","v":18},null,{"$f":"CNI!B300","v":4},{"$f":"CNI!H304","v":"LUMP SUM"},{"$f":"CNI!G304","v":1},{"$f":"IF(CNI!O304=0,0,CNI!G304)","v":0},{"$f":"CNI!I304","v":12000},{"$f":"ROUNDUP(+H144*I144,-2)","v":0},{"$f":"SUM(L144:AE144)","v":12000},{"$f":"CNI!P304","v":0},{"$f":"CNI!Q304","v":0},{"$f":"CNI!R304","v":0},{"$f":"CNI!S304","v":12000},{"$f":"CNI!T304","v":0},{"$f":"CNI!U304","v":0},{"$f":"CNI!V304","v":0},{"$f":"CNI!W304","v":0},{"$f":"CNI!X304","v":0},{"$f":"CNI!Y304","v":0},{"$f":"CNI!Z304","v":0},{"$f":"CNI!AA304","v":0},{"$f":"CNI!AB304","v":0},{"$f":"CNI!AC304","v":0},{"$f":"CNI!AD304","v":0},{"$f":"CNI!AE304","v":0},{"$f":"CNI!AF304","v":0},{"$f":"CNI!AG304","v":0},{"$f":"CNI!AH304","v":0},{"$f":"CNI!AI304","v":0},{"$f":"SUM(L144:AE144)-K144","v":0}]
[{"$f":"CNI!$A$307","v":"Community Building"},null,{"$f":"CNI!B308","v":19},null,{"$f":"CNI!B310","v":5},{"$f":"CNI!H314","v":"LUMP SUM"},{"$f":"CNI!G314","v":1},{"$f":"IF(CNI!O314=0,0,CNI!G314)","v":0},{"$f":"CNI!I314","v":50000},0,{"$f":"SUM(L145:AE145)","v":50000},{"$f":"CNI!P314","v":0},{"$f":"CNI!Q314","v":0},{"$f":"CNI!R314","v":0},{"$f":"CNI!S314","v":0},{"$f":"CNI!T314","v":50000},{"$f":"CNI!U314","v":0},{"$f":"CNI!V314","v":0},{"$f":"CNI!W314","v":0},{"$f":"CNI!X314","v":0},{"$f":"CNI!Y314","v":0},{"$f":"CNI!Z314","v":0},{"$f":"CNI!AA314","v":0},{"$f":"CNI!AB314","v":0},{"$f":"CNI!AC314","v":0},{"$f":"CNI!AD314","v":0},{"$f":"CNI!AE314","v":0},{"$f":"CNI!AF314","v":0},{"$f":"CNI!AG314","v":0},{"$f":"CNI!AH314","v":0},{"$f":"CNI!AI314","v":0},{"$f":"SUM(L145:AE145)-K145","v":0}]
[{"$f":"CNI!$A$317","v":"Shop"},null,{"$f":"CNI!B318","v":20},null,{"$f":"CNI!B320","v":6},{"$f":"CNI!H324","v":"LUMP SUM"},{"$f":"CNI!G324","v":1},{"$f":"IF(CNI!O324=0,0,CNI!G324)","v":0},{"$f":"CNI!I324","v":1600},0,1600,{"$f":"CNI!P324","v":0},{"$f":"CNI!Q324","v":0},{"$f":"CNI!R324","v":0},{"$f":"CNI!S324","v":0},{"$f":"CNI!T324","v":0},{"$f":"CNI!U324","v":1600},{"$f":"CNI!V324","v":0},{"$f":"CNI!W324","v":0},{"$f":"CNI!X324","v":0},{"$f":"CNI!Y324","v":0},{"$f":"CNI!Z324","v":0},{"$f":"CNI!AA324","v":0},{"$f":"CNI!AB324","v":0},{"$f":"CNI!AC324","v":0},{"$f":"CNI!AD324","v":0},{"$f":"CNI!AE324","v":0},{"$f":"CNI!AF324","v":0},{"$f":"CNI!AG324","v":0},{"$f":"CNI!AH324","v":0},{"$f":"CNI!AI324","v":0},0]
[{"$f":"CNI!$A$327","v":"Storage Area"},null,{"$f":"CNI!B328","v":13},null,{"$f":"CNI!B330","v":0},{"$f":"CNI!H334","v":"LUMP SUM"},{"$f":"CNI!G334","v":1},{"$f":"IF(CNI!O334=0,0,CNI!G334)","v":1},{"$f":"CNI!I334","v":450},500,450,{"$f":"CNI!P334","v":0},{"$f":"CNI!Q334","v":0},{"$f":"CNI!R334","v":0},{"$f":"CNI!S334","v":0},{"$f":"CNI!T334","v":0},{"$f":"CNI!U334","v":0},{"$f":"CNI!V334","v":0},{"$f":"CNI!W334","v":0},{"$f":"CNI!X334","v":0},{"$f":"CNI!Y334","v":0},{"$f":"CNI!Z334","v":0},{"$f":"CNI!AA334","v":0},{"$f":"CNI!AB334","v":450},{"$f":"CNI!AC334","v":0},{"$f":"CNI!AD334","v":0},{"$f":"CNI!AE334","v":0},{"$f":"CNI!AF334","v":0},{"$f":"CNI!AG334","v":0},{"$f":"CNI!AH334","v":0},{"$f":"CNI!AI334","v":0},0]
[{"$f":"CNI!$A$337","v":"Central Boiler"},null,{"$f":"CNI!B338","v":14},null,{"$f":"CNI!B340","v":1},{"$f":"CNI!H344","v":"LUMP SUM"},{"$f":"CNI!G344","v":1},{"$f":"IF(CNI!O344=0,0,CNI!G344)","v":0},{"$f":"CNI!I344","v":2400},0,4800,{"$f":"CNI!P344","v":2400},{"$f":"CNI!Q344","v":0},{"$f":"CNI!R344","v":0},{"$f":"CNI!S344","v":0},{"$f":"CNI!T344","v":0},{"$f":"CNI!U344","v":0},{"$f":"CNI!V344","v":0},{"$f":"CNI!W344","v":0},{"$f":"CNI!X344","v":0},{"$f":"CNI!Y344","v":0},{"$f":"CNI!Z344","v":0},{"$f":"CNI!AA344","v":0},{"$f":"CNI!AB344","v":0},{"$f":"CNI!AC344","v":0},{"$f":"CNI!AD344","v":2400},{"$f":"CNI!AE344","v":0},{"$f":"CNI!AF344","v":0},{"$f":"CNI!AG344","v":0},{"$f":"CNI!AH344","v":0},{"$f":"CNI!AI344","v":0},0]
[{"$f":"CNI!$A$347","v":"Central Chiller"},null,{"$f":"CNI!B348","v":15},null,{"$f":"CNI!B350","v":2},{"$f":"CNI!H354","v":"LUMP SUM"},{"$f":"CNI!G354","v":1},{"$f":"IF(CNI!O354=0,0,CNI!G354)","v":0},{"$f":"CNI!I354","v":2500},0,5000,{"$f":"CNI!P354","v":0},{"$f":"CNI!Q354","v":2500},{"$f":"CNI!R354","v":0},{"$f":"CNI!S354","v":0},{"$f":"CNI!T354","v":0},{"$f":"CNI!U354","v":0},{"$f":"CNI!V354","v":0},{"$f":"CNI!W354","v":0},{"$f":"CNI!X354","v":0},{"$f":"CNI!Y354","v":0},{"$f":"CNI!Z354","v":0},{"$f":"CNI!AA354","v":0},{"$f":"CNI!AB354","v":0},{"$f":"CNI!AC354","v":0},{"$f":"CNI!AD354","v":0},{"$f":"CNI!AE354","v":0},{"$f":"CNI!AF354","v":2500},{"$f":"CNI!AG354","v":0},{"$f":"CNI!AH354","v":0},{"$f":"CNI!AI354","v":0},0]
[{"$f":"CNI!$A$357","v":"Family Investment Center"},null,{"$f":"CNI!B358","v":16},null,{"$f":"CNI!B360","v":3},{"$f":"CNI!H364","v":"LUMP SUM"},{"$f":"CNI!G364","v":1},{"$f":"IF(CNI!O364=0,0,CNI!G364)","v":0},{"$f":"CNI!I364","v":650},0,1300,{"$f":"CNI!P364","v":0},{"$f":"CNI!Q364","v":0},{"$f":"CNI!R364","v":650},{"$f":"CNI!S364","v":0},{"$f":"CNI!T364","v":0},{"$f":"CNI!U364","v":0},{"$f":"CNI!V364","v":0},{"$f":"CNI!W364","v":0},{"$f":"CNI!X364","v":0},{"$f":"CNI!Y364","v":0},{"$f":"CNI!Z364","v":0},{"$f":"CNI!AA364","v":0},{"$f":"CNI!AB364","v":0},{"$f":"CNI!AC364","v":0},{"$f":"CNI!AD364","v":0},{"$f":"CNI!AE364","v":0},{"$f":"CNI!AF364","v":0},{"$f":"CNI!AG364","v":0},{"$f":"CNI!AH364","v":650},{"$f":"CNI!AI364","v":0},0]
[{"$f":"CNI!$A$367","v":"Day Care Center"},null,{"$f":"CNI!B368","v":17},null,{"$f":"CNI!B370","v":4},{"$f":"CNI!H374","v":"LUMP SUM"},{"$f":"CNI!G374","v":1},{"$f":"IF(CNI!O374=0,0,CNI!G374)","v":0},{"$f":"CNI!I374","v":1750},0,1750,{"$f":"CNI!P374","v":0},{"$f":"CNI!Q374","v":0},{"$f":"CNI!R374","v":0},{"$f":"CNI!S374","v":1750},{"$f":"CNI!T374","v":0},{"$f":"CNI!U374","v":0},{"$f":"CNI!V374","v":0},{"$f":"CNI!W374","v":0},{"$f":"CNI!X374","v":0},{"$f":"CNI!Y374","v":0},{"$f":"CNI!Z374","v":0},{"$f":"CNI!AA374","v":0},{"$f":"CNI!AB374","v":0},{"$f":"CNI!AC374","v":0},{"$f":"CNI!AD374","v":0},{"$f":"CNI!AE374","v":0},{"$f":"CNI!AF374","v":0},{"$f":"CNI!AG374","v":0},{"$f":"CNI!AH374","v":0},{"$f":"CNI!AI374","v":0},0]
[{"$f":"CNI!$A$377","v":"Laundry Areas"},null,{"$f":"CNI!B378","v":18},null,{"$f":"CNI!B380","v":5},{"$f":"CNI!H384","v":"LUMP SUM"},{"$f":"CNI!G384","v":1},{"$f":"IF(CNI!O384=0,0,CNI!G384)","v":0},{"$f":"CNI!I384","v":4680},0,4680,{"$f":"CNI!P384","v":0},{"$f":"CNI!Q384","v":0},{"$f":"CNI!R384","v":0},{"$f":"CNI!S384","v":0},{"$f":"CNI!T384","v":4680},{"$f":"CNI!U384","v":0},{"$f":"CNI!V384","v":0},{"$f":"CNI!W384","v":0},{"$f":"CNI!X384","v":0},{"$f":"CNI!Y384","v":0},{"$f":"CNI!Z384","v":0},{"$f":"CNI!AA384","v":0},{"$f":"CNI!AB384","v":0},{"$f":"CNI!AC384","v":0},{"$f":"CNI!AD384","v":0},{"$f":"CNI!AE384","v":0},{"$f":"CNI!AF384","v":0},{"$f":"CNI!AG384","v":0},{"$f":"CNI!AH384","v":0},{"$f":"CNI!AI384","v":0},0]
[{"$f":"CNI!$A$387","v":"Common Area Washers"},null,{"$f":"CNI!B388","v":19},null,{"$f":"CNI!B390","v":6},{"$f":"CNI!H394","v":"each"},{"$f":"CNI!G394","v":20},{"$f":"IF(CNI!O394=0,0,CNI!G394)","v":0},{"$f":"CNI!I394","v":350},0,7000,{"$f":"CNI!P394","v":0},{"$f":"CNI!Q394","v":0},{"$f":"CNI!R394","v":0},{"$f":"CNI!S394","v":0},{"$f":"CNI!T394","v":0},{"$f":"CNI!U394","v":7000},{"$f":"CNI!V394","v":0},{"$f":"CNI!W394","v":0},{"$f":"CNI!X394","v":0},{"$f":"CNI!Y394","v":0},{"$f":"CNI!Z394","v":0},{"$f":"CNI!AA394","v":0},{"$f":"CNI!AB394","v":0},{"$f":"CNI!AC394","v":0},{"$f":"CNI!AD394","v":0},{"$f":"CNI!AE394","v":0},{"$f":"CNI!AF394","v":0},{"$f":"CNI!AG394","v":0},{"$f":"CNI!AH394","v":0},{"$f":"CNI!AI394","v":0},0]
[{"$f":"CNI!$A$397","v":"Common Area Dryers"},null,{"$f":"CNI!B398","v":20},null,{"$f":"CNI!B400","v":7},{"$f":"CNI!H404","v":"each"},{"$f":"CNI!G404","v":20},{"$f":"IF(CNI!O404=0,0,CNI!G404)","v":0},{"$f":"CNI!I404","v":500},0,10000,{"$f":"CNI!P404","v":0},{"$f":"CNI!Q404","v":0},{"$f":"CNI!R404","v":0},{"$f":"CNI!S404","v":0},{"$f":"CNI!T404","v":0},{"$f":"CNI!U404","v":0},{"$f":"CNI!V404","v":10000},{"$f":"CNI!W404","v":0},{"$f":"CNI!X404","v":0},{"$f":"CNI!Y404","v":0},{"$f":"CNI!Z404","v":0},{"$f":"CNI!AA404","v":0},{"$f":"CNI!AB404","v":0},{"$f":"CNI!AC404","v":0},{"$f":"CNI!AD404","v":0},{"$f":"CNI!AE404","v":0},{"$f":"CNI!AF404","v":0},{"$f":"CNI!AG404","v":0},{"$f":"CNI!AH404","v":0},{"$f":"CNI!AI404","v":0},0]
[{"$f":"CNI!$A$407","v":"Common Facilities Kitchen"},null,{"$f":"CNI!B408","v":12},null,{"$f":"CNI!B410","v":0},{"$f":"CNI!H414","v":"LUMP SUM"},{"$f":"CNI!G414","v":1},{"$f":"IF(CNI!O414=0,0,CNI!G414)","v":1},{"$f":"CNI!I414","v":5400},5400,5400,{"$f":"CNI!P414","v":0},{"$f":"CNI!Q414","v":0},{"$f":"CNI!R414","v":0},{"$f":"CNI!S414","v":0},{"$f":"CNI!T414","v":0},{"$f":"CNI!U414","v":0},{"$f":"CNI!V414","v":0},{"$f":"CNI!W414","v":0},{"$f":"CNI!X414","v":0},{"$f":"CNI!Y414","v":0},{"$f":"CNI!Z414","v":0},{"$f":"CNI!AA414","v":5400},{"$f":"CNI!AB414","v":0},{"$f":"CNI!AC414","v":0},{"$f":"CNI!AD414","v":0},{"$f":"CNI!AE414","v":0},{"$f":"CNI!AF414","v":0},{"$f":"CNI!AG414","v":0},{"$f":"CNI!AH414","v":0},{"$f":"CNI!AI414","v":0},0]
[{"$f":"CNI!$A$417","v":"Common Facilities Appliances"},null,{"$f":"CNI!B418","v":13},null,{"$f":"CNI!B420","v":1},{"$f":"CNI!H424","v":"each"},{"$f":"CNI!G424","v":2},{"$f":"IF(CNI!O424=0,0,CNI!G424)","v":0},{"$f":"CNI!I424","v":350},0,1400,{"$f":"CNI!P424","v":700},{"$f":"CNI!Q424","v":0},{"$f":"CNI!R424","v":0},{"$f":"CNI!S424","v":0},{"$f":"CNI!T424","v":0},{"$f":"CNI!U424","v":0},{"$f":"CNI!V424","v":0},{"$f":"CNI!W424","v":0},{"$f":"CNI!X424","v":0},{"$f":"CNI!Y424","v":0},{"$f":"CNI!Z424","v":0},{"$f":"CNI!AA424","v":0},{"$f":"CNI!AB424","v":0},{"$f":"CNI!AC424","v":700},{"$f":"CNI!AD424","v":0},{"$f":"CNI!AE424","v":0},{"$f":"CNI!AF424","v":0},{"$f":"CNI!AG424","v":0},{"$f":"CNI!AH424","v":0},{"$f":"CNI!AI424","v":0},0]
[{"$f":"CNI!$A$427","v":"Common Area Finishes"},null,{"$f":"CNI!B428","v":14},null,{"$f":"CNI!B430","v":2},{"$f":"CNI!H434","v":"LUMP SUM"},{"$f":"CNI!G434","v":1},{"$f":"IF(CNI!O434=0,0,CNI!G434)","v":0},{"$f":"CNI!I434","v":3500},0,7000,{"$f":"CNI!P434","v":0},{"$f":"CNI!Q434","v":3500},{"$f":"CNI!R434","v":0},{"$f":"CNI!S434","v":0},{"$f":"CNI!T434","v":0},{"$f":"CNI!U434","v":0},{"$f":"CNI!V434","v":0},{"$f":"CNI!W434","v":0},{"$f":"CNI!X434","v":0},{"$f":"CNI!Y434","v":0},{"$f":"CNI!Z434","v":0},{"$f":"CNI!AA434","v":0},{"$f":"CNI!AB434","v":0},{"$f":"CNI!AC434","v":0},{"$f":"CNI!AD434","v":0},{"$f":"CNI!AE434","v":3500},{"$f":"CNI!AF434","v":0},{"$f":"CNI!AG434","v":0},{"$f":"CNI!AH434","v":0},{"$f":"CNI!AI434","v":0},0]
[{"$f":"CNI!$A$437","v":"Common-Other 1 (Specify)"},null,{"$f":"CNI!B438","v":15},null,{"$f":"CNI!B440","v":3},{"$f":"CNI!H444","v":0},{"$f":"CNI!G444","v":0},{"$f":"IF(CNI!O444=0,0,CNI!G444)","v":0},{"$f":"CNI!I444","v":0},0,0,{"$f":"CNI!P444","v":0},{"$f":"CNI!Q444","v":0},{"$f":"CNI!R444","v":0},{"$f":"CNI!S444","v":0},{"$f":"CNI!T444","v":0},{"$f":"CNI!U444","v":0},{"$f":"CNI!V444","v":0},{"$f":"CNI!W444","v":0},{"$f":"CNI!X444","v":0},{"$f":"CNI!Y444","v":0},{"$f":"CNI!Z444","v":0},{"$f":"CNI!AA444","v":0},{"$f":"CNI!AB444","v":0},{"$f":"CNI!AC444","v":0},{"$f":"CNI!AD444","v":0},{"$f":"CNI!AE444","v":0},{"$f":"CNI!AF444","v":0},{"$f":"CNI!AG444","v":0},{"$f":"CNI!AH444","v":0},{"$f":"CNI!AI444","v":0},0]
[{"$f":"CNI!$A$447","v":"Common-Other 2 (Specify)"},null,{"$f":"CNI!B448","v":16},null,{"$f":"CNI!B450","v":4},{"$f":"CNI!H454","v":0},{"$f":"CNI!G454","v":0},{"$f":"IF(CNI!O454=0,0,CNI!G454)","v":0},{"$f":"CNI!I454","v":0},0,0,{"$f":"CNI!P454","v":0},{"$f":"CNI!Q454","v":0},{"$f":"CNI!R454","v":0},{"$f":"CNI!S454","v":0},{"$f":"CNI!T454","v":0},{"$f":"CNI!U454","v":0},{"$f":"CNI!V454","v":0},{"$f":"CNI!W454","v":0},{"$f":"CNI!X454","v":0},{"$f":"CNI!Y454","v":0},{"$f":"CNI!Z454","v":0},{"$f":"CNI!AA454","v":0},{"$f":"CNI!AB454","v":0},{"$f":"CNI!AC454","v":0},{"$f":"CNI!AD454","v":0},{"$f":"CNI!AE454","v":0},{"$f":"CNI!AF454","v":0},{"$f":"CNI!AG454","v":0},{"$f":"CNI!AH454","v":0},{"$f":"CNI!AI454","v":0},0]
[{"$f":"CNI!$A$457","v":"Common-Other 3 (Specify)"},null,{"$f":"CNI!B458","v":17},null,{"$f":"CNI!B460","v":5},{"$f":"CNI!H464","v":0},{"$f":"CNI!G464","v":0},{"$f":"IF(CNI!O464=0,0,CNI!G464)","v":0},{"$f":"CNI!I464","v":0},0,0,{"$f":"CNI!P464","v":0},{"$f":"CNI!Q464","v":0},{"$f":"CNI!R464","v":0},{"$f":"CNI!S464","v":0},{"$f":"CNI!T464","v":0},{"$f":"CNI!U464","v":0},{"$f":"CNI!V464","v":0},{"$f":"CNI!W464","v":0},{"$f":"CNI!X464","v":0},{"$f":"CNI!Y464","v":0},{"$f":"CNI!Z464","v":0},{"$f":"CNI!AA464","v":0},{"$f":"CNI!AB464","v":0},{"$f":"CNI!AC464","v":0},{"$f":"CNI!AD464","v":0},{"$f":"CNI!AE464","v":0},{"$f":"CNI!AF464","v":0},{"$f":"CNI!AG464","v":0},{"$f":"CNI!AH464","v":0},{"$f":"CNI!AI464","v":0},0]
[{"$f":"CNI!$A$467","v":"Common-Other 4 (Specify)"},null,{"$f":"CNI!B468","v":18},null,{"$f":"CNI!B470","v":6},{"$f":"CNI!H474","v":0},{"$f":"CNI!G474","v":0},{"$f":"IF(CNI!O474=0,0,CNI!G474)","v":0},{"$f":"CNI!I474","v":0},0,0,{"$f":"CNI!P474","v":0},{"$f":"CNI!Q474","v":0},{"$f":"CNI!R474","v":0},{"$f":"CNI!S474","v":0},{"$f":"CNI!T474","v":0},{"$f":"CNI!U474","v":0},{"$f":"CNI!V474","v":0},{"$f":"CNI!W474","v":0},{"$f":"CNI!X474","v":0},{"$f":"CNI!Y474","v":0},{"$f":"CNI!Z474","v":0},{"$f":"CNI!AA474","v":0},{"$f":"CNI!AB474","v":0},{"$f":"CNI!AC474","v":0},{"$f":"CNI!AD474","v":0},{"$f":"CNI!AE474","v":0},{"$f":"CNI!AF474","v":0},{"$f":"CNI!AG474","v":0},{"$f":"CNI!AH474","v":0},{"$f":"CNI!AI474","v":0},0]
[{"$f":"CNI!$A$477","v":"Common-Other 5 (Specify)"},null,{"$f":"CNI!B478","v":19},null,{"$f":"CNI!B480","v":7},{"$f":"CNI!H484","v":0},{"$f":"CNI!G484","v":0},{"$f":"IF(CNI!O484=0,0,CNI!G484)","v":0},{"$f":"CNI!I484","v":0},0,0,{"$f":"CNI!P484","v":0},{"$f":"CNI!Q484","v":0},{"$f":"CNI!R484","v":0},{"$f":"CNI!S484","v":0},{"$f":"CNI!T484","v":0},{"$f":"CNI!U484","v":0},{"$f":"CNI!V484","v":0},{"$f":"CNI!W484","v":0},{"$f":"CNI!X484","v":0},{"$f":"CNI!Y484","v":0},{"$f":"CNI!Z484","v":0},{"$f":"CNI!AA484","v":0},{"$f":"CNI!AB484","v":0},{"$f":"CNI!AC484","v":0},{"$f":"CNI!AD484","v":0},{"$f":"CNI!AE484","v":0},{"$f":"CNI!AF484","v":0},{"$f":"CNI!AG484","v":0},{"$f":"CNI!AH484","v":0},{"$f":"CNI!AI484","v":0},0]
[{"$f":"CNI!$A$487","v":"Common-Other 6 (Specify)"},null,{"$f":"CNI!B488","v":20},null,{"$f":"CNI!B490","v":8},{"$f":"CNI!H494","v":0},{"$f":"CNI!G494","v":0},{"$f":"IF(CNI!O494=0,0,CNI!G494)","v":0},{"$f":"CNI!I494","v":0},0,0,{"$f":"CNI!P494","v":0},{"$f":"CNI!Q494","v":0},{"$f":"CNI!R494","v":0},{"$f":"CNI!S494","v":0},{"$f":"CNI!T494","v":0},{"$f":"CNI!U494","v":0},{"$f":"CNI!V494","v":0},{"$f":"CNI!W494","v":0},{"$f":"CNI!X494","v":0},{"$f":"CNI!Y494","v":0},{"$f":"CNI!Z494","v":0},{"$f":"CNI!AA494","v":0},{"$f":"CNI!AB494","v":0},{"$f":"CNI!AC494","v":0},{"$f":"CNI!AD494","v":0},{"$f":"CNI!AE494","v":0},{"$f":"CNI!AF494","v":0},{"$f":"CNI!AG494","v":0},{"$f":"CNI!AH494","v":0},{"$f":"CNI!AI494","v":0},0]
[{"$f":"CNI!$A$497","v":"Common-Other 7 (Specify)"},null,{"$f":"CNI!B498","v":11},null,{"$f":"CNI!B500","v":0},{"$f":"CNI!H504","v":0},{"$f":"CNI!G504","v":0},{"$f":"IF(CNI!O504=0,0,CNI!G504)","v":0},{"$f":"CNI!I504","v":0},0,0,{"$f":"CNI!P504","v":0},{"$f":"CNI!Q504","v":0},{"$f":"CNI!R504","v":0},{"$f":"CNI!S504","v":0},{"$f":"CNI!T504","v":0},{"$f":"CNI!U504","v":0},{"$f":"CNI!V504","v":0},{"$f":"CNI!W504","v":0},{"$f":"CNI!X504","v":0},{"$f":"CNI!Y504","v":0},{"$f":"CNI!Z504","v":0},{"$f":"CNI!AA504","v":0},{"$f":"CNI!AB504","v":0},{"$f":"CNI!AC504","v":0},{"$f":"CNI!AD504","v":0},{"$f":"CNI!AE504","v":0},{"$f":"CNI!AF504","v":0},{"$f":"CNI!AG504","v":0},{"$f":"CNI!AH504","v":0},{"$f":"CNI!AI504","v":0},0]
[{"$f":"CNI!$A$507","v":"Common-Other 8 (Specify)"},null,{"$f":"CNI!B508","v":12},null,{"$f":"CNI!B510","v":1},{"$f":"CNI!H514","v":0},{"$f":"CNI!G514","v":0},{"$f":"IF(CNI!O514=0,0,CNI!G514)","v":0},{"$f":"CNI!I514","v":0},0,0,{"$f":"CNI!P514","v":0},{"$f":"CNI!Q514","v":0},{"$f":"CNI!R514","v":0},{"$f":"CNI!S514","v":0},{"$f":"CNI!T514","v":0},{"$f":"CNI!U514","v":0},{"$f":"CNI!V514","v":0},{"$f":"CNI!W514","v":0},{"$f":"CNI!X514","v":0},{"$f":"CNI!Y514","v":0},{"$f":"CNI!Z514","v":0},{"$f":"CNI!AA514","v":0},{"$f":"CNI!AB514","v":0},{"$f":"CNI!AC514","v":0},{"$f":"CNI!AD514","v":0},{"$f":"CNI!AE514","v":0},{"$f":"CNI!AF514","v":0},{"$f":"CNI!AG514","v":0},{"$f":"CNI!AH514","v":0},{"$f":"CNI!AI514","v":0},0]
[{"$f":"CNI!$A$517","v":"Common-Other 9 (Specify)"},null,{"$f":"CNI!B518","v":13},null,{"$f":"CNI!B520","v":2},{"$f":"CNI!H524","v":0},{"$f":"CNI!G524","v":0},{"$f":"IF(CNI!O524=0,0,CNI!G524)","v":0},{"$f":"CNI!I524","v":0},0,0,{"$f":"CNI!P524","v":0},{"$f":"CNI!Q524","v":0},{"$f":"CNI!R524","v":0},{"$f":"CNI!S524","v":0},{"$f":"CNI!T524","v":0},{"$f":"CNI!U524","v":0},{"$f":"CNI!V524","v":0},{"$f":"CNI!W524","v":0},{"$f":"CNI!X524","v":0},{"$f":"CNI!Y524","v":0},{"$f":"CNI!Z524","v":0},{"$f":"CNI!AA524","v":0},{"$f":"CNI!AB524","v":0},{"$f":"CNI!AC524","v":0},{"$f":"CNI!AD524","v":0},{"$f":"CNI!AE524","v":0},{"$f":"CNI!AF524","v":0},{"$f":"CNI!AG524","v":0},{"$f":"CNI!AH524","v":0},{"$f":"CNI!AI524","v":0},0]
[{"$f":"CNI!$A$527","v":"Common-Other 10 (Specify)"},null,{"$f":"CNI!B528","v":14},null,{"$f":"CNI!B530","v":3},{"$f":"CNI!H534","v":0},{"$f":"CNI!G534","v":0},{"$f":"IF(CNI!O534=0,0,CNI!G534)","v":0},{"$f":"CNI!I534","v":0},0,0,{"$f":"CNI!P534","v":0},{"$f":"CNI!Q534","v":0},{"$f":"CNI!R534","v":0},{"$f":"CNI!S534","v":0},{"$f":"CNI!T534","v":0},{"$f":"CNI!U534","v":0},{"$f":"CNI!V534","v":0},{"$f":"CNI!W534","v":0},{"$f":"CNI!X534","v":0},{"$f":"CNI!Y534","v":0},{"$f":"CNI!Z534","v":0},{"$f":"CNI!AA534","v":0},{"$f":"CNI!AB534","v":0},{"$f":"CNI!AC534","v":0},{"$f":"CNI!AD534","v":0},{"$f":"CNI!AE534","v":0},{"$f":"CNI!AF534","v":0},{"$f":"CNI!AG534","v":0},{"$f":"CNI!AH534","v":0},{"$f":"CNI!AI534","v":0},0]
["Common Bldg STANDARD Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(J144:J167)","v":5900},{"$f":"SUM(K144:K167)","v":112380},3100,6000,650,13750,54680,{"$f":"SUM(Q144:Q167)","v":8600},10000,0,0,0,0,5400,450,700,2400,3500,2500,0,650,0,{"$f":"SUM(L168:AE168)-K168","v":0}]
[]
[]
[]
["(4.1) Category",null,"(4.2) Estimated Useful Life",null,"(4.3)                Useful Life Remaining","(4.4)             Method","(4.5)                   Total          Quantity","(4.6)             Current Needs Quantity","(4.7)                Cost per      Quantity","(4.8)         Immediate Repairs Needed","(4.9) Total Long Term Needs",{"$f":"+$G$7+1","v":2011},{"$f":"1+L172","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["(4.12) Unit Exteriors STANDARD",null,"years",null,"years",null,null,null,"$","$","$",null,null,null,"Years 1-5",{"$f":"SUM(L210:P210)","v":56160},null,null,null,"Years 6-10",{"$f":"SUM(Q210:U210)","v":27210},null,null,null,"Years 11-15",{"$f":"SUM(V210:Z210)","v":354760},null,null,null,"Years 16-20",{"$f":"SUM(AA210:AE210)","v":52365}]
[{"$f":"CNI!$A$547","v":"Carports/Surface Garage"},null,{"$f":"CNI!B548","v":15},null,{"$f":"CNI!B550","v":4},{"$f":"CNI!H554","v":"LUMP SUM"},{"$f":"CNI!G554","v":1},{"$f":"IF(CNI!O554=0,0,CNI!G554)","v":0},{"$f":"CNI!I554","v":5000},{"$f":"ROUNDUP(+H174*I174,-2)","v":0},{"$f":"SUM(L174:AE174)","v":10000},{"$f":"CNI!P554","v":0},{"$f":"CNI!Q554","v":0},{"$f":"CNI!R554","v":0},{"$f":"CNI!S554","v":5000},{"$f":"CNI!T554","v":0},{"$f":"CNI!U554","v":0},{"$f":"CNI!V554","v":0},{"$f":"CNI!W554","v":0},{"$f":"CNI!X554","v":0},{"$f":"CNI!Y554","v":0},{"$f":"CNI!Z554","v":0},{"$f":"CNI!AA554","v":0},{"$f":"CNI!AB554","v":0},{"$f":"CNI!AC554","v":0},{"$f":"CNI!AD554","v":0},{"$f":"CNI!AE554","v":0},{"$f":"CNI!AF554","v":0},{"$f":"CNI!AG554","v":0},{"$f":"CNI!AH554","v":5000},{"$f":"CNI!AI554","v":0},{"$f":"SUM(L174:AE174)-K174","v":0}]
[{"$f":"CNI!$A$557","v":"Foundation"},null,{"$f":"CNI!B558","v":16},null,{"$f":"CNI!B560","v":5},{"$f":"CNI!H564","v":0},{"$f":"CNI!G564","v":0},{"$f":"IF(CNI!O564=0,0,CNI!G564)","v":0},{"$f":"CNI!I564","v":0},0,{"$f":"SUM(L175:AE175)","v":0},{"$f":"CNI!P564","v":0},{"$f":"CNI!Q564","v":0},{"$f":"CNI!R564","v":0},{"$f":"CNI!S564","v":0},{"$f":"CNI!T564","v":0},{"$f":"CNI!U564","v":0},{"$f":"CNI!V564","v":0},{"$f":"CNI!W564","v":0},{"$f":"CNI!X564","v":0},{"$f":"CNI!Y564","v":0},{"$f":"CNI!Z564","v":0},{"$f":"CNI!AA564","v":0},{"$f":"CNI!AB564","v":0},{"$f":"CNI!AC564","v":0},{"$f":"CNI!AD564","v":0},{"$f":"CNI!AE564","v":0},{"$f":"CNI!AF564","v":0},{"$f":"CNI!AG564","v":0},{"$f":"CNI!AH564","v":0},{"$f":"CNI!AI564","v":0},0]
[{"$f":"CNI!$A$567","v":"Foundation Waterproofing"},null,{"$f":"CNI!B568","v":17},null,{"$f":"CNI!B570","v":6},{"$f":"CNI!H574","v":0},{"$f":"CNI!G574","v":0},{"$f":"IF(CNI!O574=0,0,CNI!G574)","v":0},{"$f":"CNI!I574","v":0},0,0,{"$f":"CNI!P574","v":0},{"$f":"CNI!Q574","v":0},{"$f":"CNI!R574","v":0},{"$f":"CNI!S574","v":0},{"$f":"CNI!T574","v":0},{"$f":"CNI!U574","v":0},{"$f":"CNI!V574","v":0},{"$f":"CNI!W574","v":0},{"$f":"CNI!X574","v":0},{"$f":"CNI!Y574","v":0},{"$f":"CNI!Z574","v":0},{"$f":"CNI!AA574","v":0},{"$f":"CNI!AB574","v":0},{"$f":"CNI!AC574","v":0},{"$f":"CNI!AD574","v":0},{"$f":"CNI!AE574","v":0},{"$f":"CNI!AF574","v":0},{"$f":"CNI!AG574","v":0},{"$f":"CNI!AH574","v":0},{"$f":"CNI!AI574","v":0},0]
[{"$f":"CNI!$A$577","v":"Building Slab"},null,{"$f":"CNI!B578","v":18},null,{"$f":"CNI!B580","v":7},{"$f":"CNI!H584","v":0},{"$f":"CNI!G584","v":0},{"$f":"IF(CNI!O584=0,0,CNI!G584)","v":0},{"$f":"CNI!I584","v":0},0,0,{"$f":"CNI!P584","v":0},{"$f":"CNI!Q584","v":0},{"$f":"CNI!R584","v":0},{"$f":"CNI!S584","v":0},{"$f":"CNI!T584","v":0},{"$f":"CNI!U584","v":0},{"$f":"CNI!V584","v":0},{"$f":"CNI!W584","v":0},{"$f":"CNI!X584","v":0},{"$f":"CNI!Y584","v":0},{"$f":"CNI!Z584","v":0},{"$f":"CNI!AA584","v":0},{"$f":"CNI!AB584","v":0},{"$f":"CNI!AC584","v":0},{"$f":"CNI!AD584","v":0},{"$f":"CNI!AE584","v":0},{"$f":"CNI!AF584","v":0},{"$f":"CNI!AG584","v":0},{"$f":"CNI!AH584","v":0},{"$f":"CNI!AI584","v":0},0]
[{"$f":"CNI!$A$587","v":"Roofs"},null,{"$f":"CNI!B588","v":15},null,{"$f":"CNI!B594","v":0},{"$f":"CNI!H600","v":"LUMP SUM"},{"$f":"CNI!G600","v":3},{"$f":"IF(CNI!O600=0,0,CNI!G600)","v":3},{"$f":"CNI!I600","v":25400},76200,76200,{"$f":"CNI!P600","v":0},{"$f":"CNI!Q600","v":0},{"$f":"CNI!R600","v":0},{"$f":"CNI!S600","v":0},{"$f":"CNI!T600","v":0},{"$f":"CNI!U600","v":0},{"$f":"CNI!V600","v":0},{"$f":"CNI!W600","v":0},{"$f":"CNI!X600","v":0},{"$f":"CNI!Y600","v":0},{"$f":"CNI!Z600","v":0},{"$f":"CNI!AA600","v":0},{"$f":"CNI!AB600","v":0},{"$f":"CNI!AC600","v":0},{"$f":"CNI!AD600","v":76200},{"$f":"CNI!AE600","v":0},{"$f":"CNI!AF600","v":0},{"$f":"CNI!AG600","v":0},{"$f":"CNI!AH600","v":0},{"$f":"CNI!AI600","v":0},0]
[{"$f":"CNI!$A$603","v":"Exterior Walls - Structural"},null,{"$f":"CNI!B604","v":15},null,{"$f":"CNI!B610","v":0},{"$f":"CNI!H616","v":"LUMP SUM"},{"$f":"CNI!G616","v":3},{"$f":"IF(CNI!O616=0,0,CNI!G616)","v":3},{"$f":"CNI!I616","v":17600},52800,52800,{"$f":"CNI!P616","v":0},{"$f":"CNI!Q616","v":0},{"$f":"CNI!R616","v":0},{"$f":"CNI!S616","v":0},{"$f":"CNI!T616","v":0},{"$f":"CNI!U616","v":0},{"$f":"CNI!V616","v":0},{"$f":"CNI!W616","v":0},{"$f":"CNI!X616","v":0},{"$f":"CNI!Y616","v":0},{"$f":"CNI!Z616","v":0},{"$f":"CNI!AA616","v":0},{"$f":"CNI!AB616","v":0},{"$f":"CNI!AC616","v":0},{"$f":"CNI!AD616","v":52800},{"$f":"CNI!AE616","v":0},{"$f":"CNI!AF616","v":0},{"$f":"CNI!AG616","v":0},{"$f":"CNI!AH616","v":0},{"$f":"CNI!AI616","v":0},0]
[{"$f":"CNI!$A$619","v":"Exterior Walls - Finishes"},null,{"$f":"CNI!B620","v":10},null,{"$f":"CNI!B622","v":0},{"$f":"CNI!H626","v":"LUMP SUM"},{"$f":"CNI!G626","v":1},{"$f":"IF(CNI!O626=0,0,CNI!G626)","v":1},{"$f":"CNI!I626","v":12500},12500,25000,{"$f":"CNI!P626","v":0},{"$f":"CNI!Q626","v":0},{"$f":"CNI!R626","v":0},{"$f":"CNI!S626","v":0},{"$f":"CNI!T626","v":0},{"$f":"CNI!U626","v":0},{"$f":"CNI!V626","v":0},{"$f":"CNI!W626","v":0},{"$f":"CNI!X626","v":0},{"$f":"CNI!Y626","v":12500},{"$f":"CNI!Z626","v":0},{"$f":"CNI!AA626","v":0},{"$f":"CNI!AB626","v":0},{"$f":"CNI!AC626","v":0},{"$f":"CNI!AD626","v":0},{"$f":"CNI!AE626","v":0},{"$f":"CNI!AF626","v":0},{"$f":"CNI!AG626","v":0},{"$f":"CNI!AH626","v":0},{"$f":"CNI!AI626","v":12500},0]
[{"$f":"CNI!$A$629","v":"Canopies"},null,{"$f":"CNI!B630","v":11},null,{"$f":"CNI!B632","v":1},{"$f":"CNI!H636","v":0},{"$f":"CNI!G636","v":0},{"$f":"IF(CNI!O636=0,0,CNI!G636)","v":0},{"$f":"CNI!I636","v":0},0,0,{"$f":"CNI!P636","v":0},{"$f":"CNI!Q636","v":0},{"$f":"CNI!R636","v":0},{"$f":"CNI!S636","v":0},{"$f":"CNI!T636","v":0},{"$f":"CNI!U636","v":0},{"$f":"CNI!V636","v":0},{"$f":"CNI!W636","v":0},{"$f":"CNI!X636","v":0},{"$f":"CNI!Y636","v":0},{"$f":"CNI!Z636","v":0},{"$f":"CNI!AA636","v":0},{"$f":"CNI!AB636","v":0},{"$f":"CNI!AC636","v":0},{"$f":"CNI!AD636","v":0},{"$f":"CNI!AE636","v":0},{"$f":"CNI!AF636","v":0},{"$f":"CNI!AG636","v":0},{"$f":"CNI!AH636","v":0},{"$f":"CNI!AI636","v":0},0]
[{"$f":"CNI!$A$639","v":"Tuck-Pointing"},null,{"$f":"CNI!B640","v":12},null,{"$f":"CNI!B642","v":2},{"$f":"CNI!H646","v":0},{"$f":"CNI!G646","v":0},{"$f":"IF(CNI!O646=0,0,CNI!G686)","v":0},{"$f":"CNI!I646","v":0},0,0,{"$f":"CNI!P646","v":0},{"$f":"CNI!Q646","v":0},{"$f":"CNI!R646","v":0},{"$f":"CNI!S646","v":0},{"$f":"CNI!T646","v":0},{"$f":"CNI!U646","v":0},{"$f":"CNI!V646","v":0},{"$f":"CNI!W646","v":0},{"$f":"CNI!X646","v":0},{"$f":"CNI!Y646","v":0},{"$f":"CNI!Z646","v":0},{"$f":"CNI!AA646","v":0},{"$f":"CNI!AB646","v":0},{"$f":"CNI!AC646","v":0},{"$f":"CNI!AD646","v":0},{"$f":"CNI!AE646","v":0},{"$f":"CNI!AF646","v":0},{"$f":"CNI!AG646","v":0},{"$f":"CNI!AH646","v":0},{"$f":"CNI!AI646","v":0},0]
[{"$f":"CNI!$A$649","v":"Exterior Paint & Caulking"},null,{"$f":"CNI!B650","v":13},null,{"$f":"CNI!B652","v":3},{"$f":"CNI!H656","v":"LUMP SUM"},{"$f":"CNI!G656","v":1},{"$f":"IF(CNI!O656=0,0,CNI!G656)","v":0},{"$f":"CNI!I656","v":23600},0,47200,{"$f":"CNI!P656","v":0},{"$f":"CNI!Q656","v":0},{"$f":"CNI!R656","v":23600},{"$f":"CNI!S656","v":0},{"$f":"CNI!T656","v":0},{"$f":"CNI!U656","v":0},{"$f":"CNI!V656","v":0},{"$f":"CNI!W656","v":0},{"$f":"CNI!X656","v":0},{"$f":"CNI!Y656","v":0},{"$f":"CNI!Z656","v":0},{"$f":"CNI!AA656","v":0},{"$f":"CNI!AB656","v":0},{"$f":"CNI!AC656","v":0},{"$f":"CNI!AD656","v":0},{"$f":"CNI!AE656","v":23600},{"$f":"CNI!AF656","v":0},{"$f":"CNI!AG656","v":0},{"$f":"CNI!AH656","v":0},{"$f":"CNI!AI656","v":0},0]
[{"$f":"CNI!$A$659","v":"Soffits"},null,{"$f":"CNI!B660","v":14},null,{"$f":"CNI!B662","v":4},{"$f":"CNI!H666","v":"LUMP SUM"},{"$f":"CNI!G666","v":1},{"$f":"IF(CNI!O666=0,0,CNI!G666)","v":0},{"$f":"CNI!I666","v":1500},0,3000,{"$f":"CNI!P666","v":0},{"$f":"CNI!Q666","v":0},{"$f":"CNI!R666","v":0},{"$f":"CNI!S666","v":1500},{"$f":"CNI!T666","v":0},{"$f":"CNI!U666","v":0},{"$f":"CNI!V666","v":0},{"$f":"CNI!W666","v":0},{"$f":"CNI!X666","v":0},{"$f":"CNI!Y666","v":0},{"$f":"CNI!Z666","v":0},{"$f":"CNI!AA666","v":0},{"$f":"CNI!AB666","v":0},{"$f":"CNI!AC666","v":0},{"$f":"CNI!AD666","v":0},{"$f":"CNI!AE666","v":0},{"$f":"CNI!AF666","v":0},{"$f":"CNI!AG666","v":1500},{"$f":"CNI!AH666","v":0},{"$f":"CNI!AI666","v":0},0]
[{"$f":"CNI!$A$669","v":"Siding"},null,{"$f":"CNI!B670","v":15},null,{"$f":"CNI!B672","v":5},{"$f":"CNI!H676","v":"LUMP SUM"},{"$f":"CNI!G676","v":1},{"$f":"IF(CNI!O676=0,0,CNI!G676)","v":0},{"$f":"CNI!I676","v":2500},0,5000,{"$f":"CNI!P676","v":0},{"$f":"CNI!Q676","v":0},{"$f":"CNI!R676","v":0},{"$f":"CNI!S676","v":0},{"$f":"CNI!T676","v":2500},{"$f":"CNI!U676","v":0},{"$f":"CNI!V676","v":0},{"$f":"CNI!W676","v":0},{"$f":"CNI!X676","v":0},{"$f":"CNI!Y676","v":0},{"$f":"CNI!Z676","v":0},{"$f":"CNI!AA676","v":0},{"$f":"CNI!AB676","v":0},{"$f":"CNI!AC676","v":0},{"$f":"CNI!AD676","v":0},{"$f":"CNI!AE676","v":0},{"$f":"CNI!AF676","v":0},{"$f":"CNI!AG676","v":0},{"$f":"CNI!AH676","v":0},{"$f":"CNI!AI676","v":2500},0]
[{"$f":"CNI!$A$679","v":"Exterior Stairwells/Fire Escapes"},null,{"$f":"CNI!B680","v":16},null,{"$f":"CNI!B682","v":6},{"$f":"CNI!H686","v":0},{"$f":"CNI!G686","v":0},{"$f":"IF(CNI!O686=0,0,CNI!G686)","v":0},{"$f":"CNI!I686","v":0},0,0,{"$f":"CNI!P686","v":0},{"$f":"CNI!Q686","v":0},{"$f":"CNI!R686","v":0},{"$f":"CNI!S686","v":0},{"$f":"CNI!T686","v":0},{"$f":"CNI!U686","v":0},{"$f":"CNI!V686","v":0},{"$f":"CNI!W686","v":0},{"$f":"CNI!X686","v":0},{"$f":"CNI!Y686","v":0},{"$f":"CNI!Z686","v":0},{"$f":"CNI!AA686","v":0},{"$f":"CNI!AB686","v":0},{"$f":"CNI!AC686","v":0},{"$f":"CNI!AD686","v":0},{"$f":"CNI!AE686","v":0},{"$f":"CNI!AF686","v":0},{"$f":"CNI!AG686","v":0},{"$f":"CNI!AH686","v":0},{"$f":"CNI!AI686","v":0},0]
[{"$f":"CNI!$A$689","v":"Landings & Railings"},null,{"$f":"CNI!B690","v":17},null,{"$f":"CNI!B692","v":7},{"$f":"CNI!H696","v":0},{"$f":"CNI!G696","v":0},{"$f":"IF(CNI!O696=0,0,CNI!G696)","v":0},{"$f":"CNI!I696","v":0},0,0,{"$f":"CNI!P696","v":0},{"$f":"CNI!Q696","v":0},{"$f":"CNI!R696","v":0},{"$f":"CNI!S696","v":0},{"$f":"CNI!T696","v":0},{"$f":"CNI!U696","v":0},{"$f":"CNI!V696","v":0},{"$f":"CNI!W696","v":0},{"$f":"CNI!X696","v":0},{"$f":"CNI!Y696","v":0},{"$f":"CNI!Z696","v":0},{"$f":"CNI!AA696","v":0},{"$f":"CNI!AB696","v":0},{"$f":"CNI!AC696","v":0},{"$f":"CNI!AD696","v":0},{"$f":"CNI!AE696","v":0},{"$f":"CNI!AF696","v":0},{"$f":"CNI!AG696","v":0},{"$f":"CNI!AH696","v":0},{"$f":"CNI!AI696","v":0},0]
[{"$f":"CNI!$A$699","v":"Balconies & Railings"},null,{"$f":"CNI!B700","v":18},null,{"$f":"CNI!B702","v":8},{"$f":"CNI!H706","v":0},{"$f":"CNI!G706","v":0},{"$f":"IF(CNI!O706=0,0,CNI!G706)","v":0},{"$f":"CNI!I706","v":0},0,0,{"$f":"CNI!P706","v":0},{"$f":"CNI!Q706","v":0},{"$f":"CNI!R706","v":0},{"$f":"CNI!S706","v":0},{"$f":"CNI!T706","v":0},{"$f":"CNI!U706","v":0},{"$f":"CNI!V706","v":0},{"$f":"CNI!W706","v":0},{"$f":"CNI!X706","v":0},{"$f":"CNI!Y706","v":0},{"$f":"CNI!Z706","v":0},{"$f":"CNI!AA706","v":0},{"$f":"CNI!AB706","v":0},{"$f":"CNI!AC706","v":0},{"$f":"CNI!AD706","v":0},{"$f":"CNI!AE706","v":0},{"$f":"CNI!AF706","v":0},{"$f":"CNI!AG706","v":0},{"$f":"CNI!AH706","v":0},{"$f":"CNI!AI706","v":0},0]
[{"$f":"CNI!$A$709","v":"Mail Facilities"},null,{"$f":"CNI!B710","v":19},null,{"$f":"CNI!B712","v":9},{"$f":"CNI!H716","v":0},{"$f":"CNI!G834","v":3},{"$f":"IF(CNI!O716=0,0,CNI!G716)","v":0},{"$f":"CNI!I716","v":0},0,0,{"$f":"CNI!P716","v":0},{"$f":"CNI!Q716","v":0},{"$f":"CNI!R716","v":0},{"$f":"CNI!S716","v":0},{"$f":"CNI!T716","v":0},{"$f":"CNI!U716","v":0},{"$f":"CNI!V716","v":0},{"$f":"CNI!W716","v":0},{"$f":"CNI!X716","v":0},{"$f":"CNI!Y716","v":0},{"$f":"CNI!Z716","v":0},{"$f":"CNI!AA716","v":0},{"$f":"CNI!AB716","v":0},{"$f":"CNI!AC716","v":0},{"$f":"CNI!AD716","v":0},{"$f":"CNI!AE716","v":0},{"$f":"CNI!AF716","v":0},{"$f":"CNI!AG716","v":0},{"$f":"CNI!AH716","v":0},{"$f":"CNI!AI716","v":0},0]
[{"$f":"CNI!$A$719","v":"Exterior Doors"},null,{"$f":"CNI!B720","v":15},null,{"$f":"CNI!B726","v":0},{"$f":"CNI!H732","v":"LUMP SUM"},{"$f":"CNI!G732","v":3},{"$f":"IF(CNI!O732=0,0,CNI!G732)","v":3},{"$f":"CNI!I732","v":2400},7200,7200,{"$f":"CNI!P732","v":0},{"$f":"CNI!Q732","v":0},{"$f":"CNI!R732","v":0},{"$f":"CNI!S732","v":0},{"$f":"CNI!T732","v":0},{"$f":"CNI!U732","v":0},{"$f":"CNI!V732","v":0},{"$f":"CNI!W732","v":0},{"$f":"CNI!X732","v":0},{"$f":"CNI!Y732","v":0},{"$f":"CNI!Z732","v":0},{"$f":"CNI!AA732","v":0},{"$f":"CNI!AB732","v":0},{"$f":"CNI!AC732","v":0},{"$f":"CNI!AD732","v":7200},{"$f":"CNI!AE732","v":0},{"$f":"CNI!AF732","v":0},{"$f":"CNI!AG732","v":0},{"$f":"CNI!AH732","v":0},{"$f":"CNI!AI732","v":0},0]
[{"$f":"CNI!$A$735","v":"Exterior Door Frames"},null,{"$f":"CNI!B736","v":9},null,{"$f":"CNI!B738","v":0},{"$f":"CNI!H742","v":"LUMP SUM"},{"$f":"CNI!G742","v":1},{"$f":"IF(CNI!O742=0,0,CNI!G742)","v":1},{"$f":"CNI!I742","v":1265},{"$f":"ROUNDUP(+H191*I191,-2)","v":1300},2530,{"$f":"CNI!P742","v":0},{"$f":"CNI!Q742","v":0},{"$f":"CNI!R742","v":0},{"$f":"CNI!S742","v":0},{"$f":"CNI!T742","v":0},{"$f":"CNI!U742","v":0},{"$f":"CNI!V742","v":0},{"$f":"CNI!W742","v":0},{"$f":"CNI!X742","v":1265},{"$f":"CNI!Y742","v":0},{"$f":"CNI!Z742","v":0},{"$f":"CNI!AA742","v":0},{"$f":"CNI!AB742","v":0},{"$f":"CNI!AC742","v":0},{"$f":"CNI!AD742","v":0},{"$f":"CNI!AE742","v":0},{"$f":"CNI!AF742","v":0},{"$f":"CNI!AG742","v":1265},{"$f":"CNI!AH742","v":0},{"$f":"CNI!AI742","v":0},0]
[{"$f":"CNI!$A$745","v":"Patio Doors"},null,{"$f":"CNI!B746","v":10},null,{"$f":"CNI!B748","v":1},{"$f":"CNI!H752","v":"LUMP SUM"},{"$f":"CNI!G752","v":1},{"$f":"IF(CNI!O752=0,0,CNI!G752)","v":0},{"$f":"CNI!I752","v":3560},{"$f":"ROUNDUP(+H192*I192,-2)","v":0},7120,{"$f":"CNI!P752","v":3560},{"$f":"CNI!Q752","v":0},{"$f":"CNI!R752","v":0},{"$f":"CNI!S752","v":0},{"$f":"CNI!T752","v":0},{"$f":"CNI!U752","v":0},{"$f":"CNI!V752","v":0},{"$f":"CNI!W752","v":0},{"$f":"CNI!X752","v":0},{"$f":"CNI!Y752","v":0},{"$f":"CNI!Z752","v":3560},{"$f":"CNI!AA752","v":0},{"$f":"CNI!AB752","v":0},{"$f":"CNI!AC752","v":0},{"$f":"CNI!AD752","v":0},{"$f":"CNI!AE752","v":0},{"$f":"CNI!AF752","v":0},{"$f":"CNI!AG752","v":0},{"$f":"CNI!AH752","v":0},{"$f":"CNI!AI752","v":0},0]
[{"$f":"CNI!$A$755","v":"Windows"},null,{"$f":"CNI!B756","v":15},null,{"$f":"CNI!B762","v":0},{"$f":"CNI!H768","v":"LUMP SUM"},{"$f":"CNI!G768","v":3},{"$f":"IF(CNI!O768=0,0,CNI!G768)","v":3},{"$f":"CNI!I768","v":32000},96000,96000,{"$f":"CNI!P768","v":0},{"$f":"CNI!Q768","v":0},{"$f":"CNI!R768","v":0},{"$f":"CNI!S768","v":0},{"$f":"CNI!T768","v":0},{"$f":"CNI!U768","v":0},{"$f":"CNI!V768","v":0},{"$f":"CNI!W768","v":0},{"$f":"CNI!X768","v":0},{"$f":"CNI!Y768","v":0},{"$f":"CNI!Z768","v":0},{"$f":"CNI!AA768","v":0},{"$f":"CNI!AB768","v":0},{"$f":"CNI!AC768","v":0},{"$f":"CNI!AD768","v":96000},{"$f":"CNI!AE768","v":0},{"$f":"CNI!AF768","v":0},{"$f":"CNI!AG768","v":0},{"$f":"CNI!AH768","v":0},{"$f":"CNI!AI768","v":0},0]
[{"$f":"CNI!$A$771","v":"Window Frames"},null,{"$f":"CNI!B772","v":12},null,{"$f":"CNI!B774","v":3},{"$f":"CNI!H778","v":"LUMP SUM"},{"$f":"CNI!G778","v":1},{"$f":"IF(CNI!O778=0,0,CNI!G778)","v":0},{"$f":"CNI!I778","v":14000},{"$f":"ROUNDUP(+H194*I194,-2)","v":0},28000,{"$f":"CNI!P778","v":0},{"$f":"CNI!Q778","v":0},{"$f":"CNI!R778","v":14000},{"$f":"CNI!S778","v":0},{"$f":"CNI!T778","v":0},{"$f":"CNI!U778","v":0},{"$f":"CNI!V778","v":0},{"$f":"CNI!W778","v":0},{"$f":"CNI!X778","v":0},{"$f":"CNI!Y778","v":0},{"$f":"CNI!Z778","v":0},{"$f":"CNI!AA778","v":0},{"$f":"CNI!AB778","v":0},{"$f":"CNI!AC778","v":0},{"$f":"CNI!AD778","v":14000},{"$f":"CNI!AE778","v":0},{"$f":"CNI!AF778","v":0},{"$f":"CNI!AG778","v":0},{"$f":"CNI!AH778","v":0},{"$f":"CNI!AI778","v":0},0]
[{"$f":"CNI!$A$781","v":"Gutters/Downspouts"},null,{"$f":"CNI!B782","v":13},null,{"$f":"CNI!B784","v":4},{"$f":"CNI!H788","v":"LUMP SUM"},{"$f":"CNI!G788","v":1},{"$f":"IF(CNI!O788=0,0,CNI!G788)","v":0},{"$f":"CNI!I788","v":3500},0,7000,{"$f":"CNI!P788","v":0},{"$f":"CNI!Q788","v":0},{"$f":"CNI!R788","v":0},{"$f":"CNI!S788","v":3500},{"$f":"CNI!T788","v":0},{"$f":"CNI!U788","v":0},{"$f":"CNI!V788","v":0},{"$f":"CNI!W788","v":0},{"$f":"CNI!X788","v":0},{"$f":"CNI!Y788","v":0},{"$f":"CNI!Z788","v":0},{"$f":"CNI!AA788","v":0},{"$f":"CNI!AB788","v":0},{"$f":"CNI!AC788","v":0},{"$f":"CNI!AD788","v":0},{"$f":"CNI!AE788","v":0},{"$f":"CNI!AF788","v":3500},{"$f":"CNI!AG788","v":0},{"$f":"CNI!AH788","v":0},{"$f":"CNI!AI788","v":0},0]
[{"$f":"CNI!$A$791","v":"Columns & Porches"},null,{"$f":"CNI!B792","v":14},null,{"$f":"CNI!B794","v":5},{"$f":"CNI!H798","v":"LUMP SUM"},{"$f":"CNI!G798","v":1},{"$f":"IF(CNI!O798=0,0,CNI!G798)","v":0},{"$f":"CNI!I798","v":2500},0,5000,{"$f":"CNI!P798","v":0},{"$f":"CNI!Q798","v":0},{"$f":"CNI!R798","v":0},{"$f":"CNI!S798","v":0},{"$f":"CNI!T798","v":2500},{"$f":"CNI!U798","v":0},{"$f":"CNI!V798","v":0},{"$f":"CNI!W798","v":0},{"$f":"CNI!X798","v":0},{"$f":"CNI!Y798","v":0},{"$f":"CNI!Z798","v":0},{"$f":"CNI!AA798","v":0},{"$f":"CNI!AB798","v":0},{"$f":"CNI!AC798","v":0},{"$f":"CNI!AD798","v":0},{"$f":"CNI!AE798","v":0},{"$f":"CNI!AF798","v":0},{"$f":"CNI!AG798","v":0},{"$f":"CNI!AH798","v":2500},{"$f":"CNI!AI798","v":0},0]
[{"$f":"CNI!$A$801","v":"Decks & Patios"},null,{"$f":"CNI!B802","v":15},null,{"$f":"CNI!B804","v":6},{"$f":"CNI!H808","v":"LUMP SUM"},{"$f":"CNI!G808","v":1},{"$f":"IF(CNI!O808=0,0,CNI!G808)","v":0},{"$f":"CNI!I808","v":1445},0,1445,{"$f":"CNI!P808","v":0},{"$f":"CNI!Q808","v":0},{"$f":"CNI!R808","v":0},{"$f":"CNI!S808","v":0},{"$f":"CNI!T808","v":0},{"$f":"CNI!U808","v":1445},{"$f":"CNI!V808","v":0},{"$f":"CNI!W808","v":0},{"$f":"CNI!X808","v":0},{"$f":"CNI!Y808","v":0},{"$f":"CNI!Z808","v":0},{"$f":"CNI!AA808","v":0},{"$f":"CNI!AB808","v":0},{"$f":"CNI!AC808","v":0},{"$f":"CNI!AD808","v":0},{"$f":"CNI!AE808","v":0},{"$f":"CNI!AF808","v":0},{"$f":"CNI!AG808","v":0},{"$f":"CNI!AH808","v":0},{"$f":"CNI!AI808","v":0},0]
[{"$f":"CNI!$A$811","v":"Patio/Unit Fencing"},null,{"$f":"CNI!B812","v":16},null,{"$f":"CNI!B814","v":7},{"$f":"CNI!H818","v":"per linear ft."},{"$f":"CNI!G818","v":5000},{"$f":"IF(CNI!O818=0,0,CNI!G818)","v":0},{"$f":"CNI!I818","v":2.4},{"$f":"ROUNDUP(+H198*I198,-2)","v":0},12000,{"$f":"CNI!P818","v":0},{"$f":"CNI!Q818","v":0},{"$f":"CNI!R818","v":0},{"$f":"CNI!S818","v":0},{"$f":"CNI!T818","v":0},{"$f":"CNI!U818","v":0},{"$f":"CNI!V818","v":12000},{"$f":"CNI!W818","v":0},{"$f":"CNI!X818","v":0},{"$f":"CNI!Y818","v":0},{"$f":"CNI!Z818","v":0},{"$f":"CNI!AA818","v":0},{"$f":"CNI!AB818","v":0},{"$f":"CNI!AC818","v":0},{"$f":"CNI!AD818","v":0},{"$f":"CNI!AE818","v":0},{"$f":"CNI!AF818","v":0},{"$f":"CNI!AG818","v":0},{"$f":"CNI!AH818","v":0},{"$f":"CNI!AI818","v":0},0]
[{"$f":"CNI!$A$821","v":"Exterior Lighting"},null,{"$f":"CNI!B822","v":15},null,{"$f":"CNI!B828","v":0},{"$f":"CNI!H834","v":"LUMP SUM"},{"$f":"CNI!G834","v":3},{"$f":"IF(CNI!O834=0,0,CNI!G834)","v":3},{"$f":"CNI!I834","v":35000},{"$f":"ROUNDUP(+H199*I199,-2)","v":105000},105000,{"$f":"CNI!P834","v":0},{"$f":"CNI!Q834","v":0},{"$f":"CNI!R834","v":0},{"$f":"CNI!S834","v":0},{"$f":"CNI!T834","v":0},{"$f":"CNI!U834","v":0},{"$f":"CNI!V834","v":0},{"$f":"CNI!W834","v":0},{"$f":"CNI!X834","v":0},{"$f":"CNI!Y834","v":0},{"$f":"CNI!Z834","v":0},{"$f":"CNI!AA834","v":0},{"$f":"CNI!AB834","v":0},{"$f":"CNI!AC834","v":0},{"$f":"CNI!AD834","v":105000},{"$f":"CNI!AE834","v":0},{"$f":"CNI!AF834","v":0},{"$f":"CNI!AG834","v":0},{"$f":"CNI!AH834","v":0},{"$f":"CNI!AI834","v":0},0]
[{"$f":"CNI!$A$837","v":"Exterior-Other 1 (Specify)"},null,{"$f":"CNI!B838","v":18},null,{"$f":"CNI!B840","v":9},{"$f":"CNI!H844","v":0},{"$f":"CNI!G844","v":0},{"$f":"IF(CNI!O844=0,0,CNI!G844)","v":0},{"$f":"CNI!I844","v":0},{"$f":"ROUNDUP(+H200*I200,-2)","v":0},0,{"$f":"CNI!P844","v":0},{"$f":"CNI!Q844","v":0},{"$f":"CNI!R844","v":0},{"$f":"CNI!S844","v":0},{"$f":"CNI!T844","v":0},{"$f":"CNI!U844","v":0},{"$f":"CNI!V844","v":0},{"$f":"CNI!W844","v":0},{"$f":"CNI!X844","v":0},{"$f":"CNI!Y844","v":0},{"$f":"CNI!Z844","v":0},{"$f":"CNI!AA844","v":0},{"$f":"CNI!AB844","v":0},{"$f":"CNI!AC844","v":0},{"$f":"CNI!AD844","v":0},{"$f":"CNI!AE844","v":0},{"$f":"CNI!AF844","v":0},{"$f":"CNI!AG844","v":0},{"$f":"CNI!AH844","v":0},{"$f":"CNI!AI844","v":0},0]
[{"$f":"CNI!$A$847","v":"Exterior-Other 2 (Specify)"},null,{"$f":"CNI!B848","v":19},null,{"$f":"CNI!B850","v":10},{"$f":"CNI!H854","v":0},{"$f":"CNI!G854","v":0},{"$f":"IF(CNI!O854=0,0,CNI!G854)","v":0},{"$f":"CNI!I854","v":0},{"$f":"ROUNDUP(+H201*I201,-2)","v":0},0,{"$f":"CNI!P854","v":0},{"$f":"CNI!Q854","v":0},{"$f":"CNI!R854","v":0},{"$f":"CNI!S854","v":0},{"$f":"CNI!T854","v":0},{"$f":"CNI!U854","v":0},{"$f":"CNI!V854","v":0},{"$f":"CNI!W854","v":0},{"$f":"CNI!X854","v":0},{"$f":"CNI!Y854","v":0},{"$f":"CNI!Z854","v":0},{"$f":"CNI!AA854","v":0},{"$f":"CNI!AB854","v":0},{"$f":"CNI!AC854","v":0},{"$f":"CNI!AD854","v":0},{"$f":"CNI!AE854","v":0},{"$f":"CNI!AF854","v":0},{"$f":"CNI!AG854","v":0},{"$f":"CNI!AH854","v":0},{"$f":"CNI!AI854","v":0},0]
[{"$f":"CNI!$A$857","v":"Exterior-Other 3 (Specify)"},null,{"$f":"CNI!B858","v":20},null,{"$f":"CNI!B860","v":11},{"$f":"CNI!H864","v":0},{"$f":"CNI!G864","v":0},{"$f":"IF(CNI!O864=0,0,CNI!G864)","v":0},{"$f":"CNI!I864","v":0},0,0,{"$f":"CNI!P864","v":0},{"$f":"CNI!Q864","v":0},{"$f":"CNI!R864","v":0},{"$f":"CNI!S864","v":0},{"$f":"CNI!T864","v":0},{"$f":"CNI!U864","v":0},{"$f":"CNI!V864","v":0},{"$f":"CNI!W864","v":0},{"$f":"CNI!X864","v":0},{"$f":"CNI!Y864","v":0},{"$f":"CNI!Z864","v":0},{"$f":"CNI!AA864","v":0},{"$f":"CNI!AB864","v":0},{"$f":"CNI!AC864","v":0},{"$f":"CNI!AD864","v":0},{"$f":"CNI!AE864","v":0},{"$f":"CNI!AF864","v":0},{"$f":"CNI!AG864","v":0},{"$f":"CNI!AH864","v":0},{"$f":"CNI!AI864","v":0},0]
[{"$f":"CNI!$A$867","v":"Exterior-Other 4 (Specify)"},null,{"$f":"CNI!B868","v":8},null,{"$f":"CNI!B870","v":0},{"$f":"CNI!H874","v":0},{"$f":"CNI!G874","v":0},{"$f":"IF(CNI!O874=0,0,CNI!G874)","v":0},{"$f":"CNI!I874","v":0},0,0,{"$f":"CNI!P874","v":0},{"$f":"CNI!Q874","v":0},{"$f":"CNI!R874","v":0},{"$f":"CNI!S874","v":0},{"$f":"CNI!T874","v":0},{"$f":"CNI!U874","v":0},{"$f":"CNI!V874","v":0},{"$f":"CNI!W874","v":0},{"$f":"CNI!X874","v":0},{"$f":"CNI!Y874","v":0},{"$f":"CNI!Z874","v":0},{"$f":"CNI!AA874","v":0},{"$f":"CNI!AB874","v":0},{"$f":"CNI!AC874","v":0},{"$f":"CNI!AD874","v":0},{"$f":"CNI!AE874","v":0},{"$f":"CNI!AF874","v":0},{"$f":"CNI!AG874","v":0},{"$f":"CNI!AH874","v":0},{"$f":"CNI!AI874","v":0},0]
[{"$f":"CNI!$A$877","v":"Exterior-Other 5 (Specify)"},null,{"$f":"CNI!B878","v":9},null,{"$f":"CNI!B880","v":1},{"$f":"CNI!H884","v":0},{"$f":"CNI!G884","v":0},{"$f":"IF(CNI!O884=0,0,CNI!G884)","v":0},{"$f":"CNI!I884","v":0},0,0,{"$f":"CNI!P884","v":0},{"$f":"CNI!Q884","v":0},{"$f":"CNI!R884","v":0},{"$f":"CNI!S884","v":0},{"$f":"CNI!T884","v":0},{"$f":"CNI!U884","v":0},{"$f":"CNI!V884","v":0},{"$f":"CNI!W884","v":0},{"$f":"CNI!X884","v":0},{"$f":"CNI!Y884","v":0},{"$f":"CNI!Z884","v":0},{"$f":"CNI!AA884","v":0},{"$f":"CNI!AB884","v":0},{"$f":"CNI!AC884","v":0},{"$f":"CNI!AD884","v":0},{"$f":"CNI!AE884","v":0},{"$f":"CNI!AF884","v":0},{"$f":"CNI!AG884","v":0},{"$f":"CNI!AH884","v":0},{"$f":"CNI!AI884","v":0},0]
[{"$f":"CNI!$A$887","v":"Exterior-Other 6 (Specify)"},null,{"$f":"CNI!B888","v":10},null,{"$f":"CNI!B890","v":2},{"$f":"CNI!H894","v":0},{"$f":"CNI!G894","v":0},{"$f":"IF(CNI!O894=0,0,CNI!G894)","v":0},{"$f":"CNI!I894","v":0},0,0,{"$f":"CNI!P894","v":0},{"$f":"CNI!Q894","v":0},{"$f":"CNI!R894","v":0},{"$f":"CNI!S894","v":0},{"$f":"CNI!T894","v":0},{"$f":"CNI!U894","v":0},{"$f":"CNI!V894","v":0},{"$f":"CNI!W894","v":0},{"$f":"CNI!X894","v":0},{"$f":"CNI!Y894","v":0},{"$f":"CNI!Z894","v":0},{"$f":"CNI!AA894","v":0},{"$f":"CNI!AB894","v":0},{"$f":"CNI!AC894","v":0},{"$f":"CNI!AD894","v":0},{"$f":"CNI!AE894","v":0},{"$f":"CNI!AF894","v":0},{"$f":"CNI!AG894","v":0},{"$f":"CNI!AH894","v":0},{"$f":"CNI!AI894","v":0},0]
[{"$f":"CNI!$A$897","v":"Exterior-Other 7 (Specify)"},null,{"$f":"CNI!B898","v":11},null,{"$f":"CNI!B900","v":3},{"$f":"CNI!H904","v":0},{"$f":"CNI!G904","v":0},{"$f":"IF(CNI!O904=0,0,CNI!G904)","v":0},{"$f":"CNI!I904","v":0},0,0,{"$f":"CNI!P904","v":0},{"$f":"CNI!Q904","v":0},{"$f":"CNI!R904","v":0},{"$f":"CNI!S904","v":0},{"$f":"CNI!T904","v":0},{"$f":"CNI!U904","v":0},{"$f":"CNI!V904","v":0},{"$f":"CNI!W904","v":0},{"$f":"CNI!X904","v":0},{"$f":"CNI!Y904","v":0},{"$f":"CNI!Z904","v":0},{"$f":"CNI!AA904","v":0},{"$f":"CNI!AB904","v":0},{"$f":"CNI!AC904","v":0},{"$f":"CNI!AD904","v":0},{"$f":"CNI!AE904","v":0},{"$f":"CNI!AF904","v":0},{"$f":"CNI!AG904","v":0},{"$f":"CNI!AH904","v":0},{"$f":"CNI!AI904","v":0},0]
[{"$f":"CNI!$A$907","v":"Exterior-Other 8 (Specify)"},null,{"$f":"CNI!B908","v":12},null,{"$f":"CNI!B910","v":4},{"$f":"CNI!H914","v":0},{"$f":"CNI!G914","v":0},{"$f":"IF(CNI!O914=0,0,CNI!G914)","v":0},{"$f":"CNI!I914","v":0},0,0,{"$f":"CNI!P914","v":0},{"$f":"CNI!Q914","v":0},{"$f":"CNI!R914","v":0},{"$f":"CNI!S914","v":0},{"$f":"CNI!T914","v":0},{"$f":"CNI!U914","v":0},{"$f":"CNI!V914","v":0},{"$f":"CNI!W914","v":0},{"$f":"CNI!X914","v":0},{"$f":"CNI!Y914","v":0},{"$f":"CNI!Z914","v":0},{"$f":"CNI!AA914","v":0},{"$f":"CNI!AB914","v":0},{"$f":"CNI!AC914","v":0},{"$f":"CNI!AD914","v":0},{"$f":"CNI!AE914","v":0},{"$f":"CNI!AF914","v":0},{"$f":"CNI!AG914","v":0},{"$f":"CNI!AH914","v":0},{"$f":"CNI!AI914","v":0},0]
[{"$f":"CNI!$A$917","v":"Exterior-Other 9 (Specify)"},null,{"$f":"CNI!B918","v":13},null,{"$f":"CNI!B920","v":5},{"$f":"CNI!H924","v":0},{"$f":"CNI!G924","v":0},{"$f":"IF(CNI!O924=0,0,CNI!G924)","v":0},{"$f":"CNI!I924","v":0},0,0,{"$f":"CNI!P924","v":0},{"$f":"CNI!Q924","v":0},{"$f":"CNI!R924","v":0},{"$f":"CNI!S924","v":0},{"$f":"CNI!T924","v":0},{"$f":"CNI!U924","v":0},{"$f":"CNI!V924","v":0},{"$f":"CNI!W924","v":0},{"$f":"CNI!X924","v":0},{"$f":"CNI!Y924","v":0},{"$f":"CNI!Z924","v":0},{"$f":"CNI!AA924","v":0},{"$f":"CNI!AB924","v":0},{"$f":"CNI!AC924","v":0},{"$f":"CNI!AD924","v":0},{"$f":"CNI!AE924","v":0},{"$f":"CNI!AF924","v":0},{"$f":"CNI!AG924","v":0},{"$f":"CNI!AH924","v":0},{"$f":"CNI!AI924","v":0},0]
[{"$f":"CNI!$A$927","v":"Exterior-Other 10 (Specify)"},null,{"$f":"CNI!B928","v":14},null,{"$f":"CNI!B930","v":6},{"$f":"CNI!H934","v":0},{"$f":"CNI!G934","v":0},{"$f":"IF(CNI!O934=0,0,CNI!G934)","v":0},{"$f":"CNI!I934","v":0},{"$f":"ROUNDUP(+H209*I209,-2)","v":0},0,{"$f":"CNI!P934","v":0},{"$f":"CNI!Q934","v":0},{"$f":"CNI!R934","v":0},{"$f":"CNI!S934","v":0},{"$f":"CNI!T934","v":0},{"$f":"CNI!U934","v":0},{"$f":"CNI!V934","v":0},{"$f":"CNI!W934","v":0},{"$f":"CNI!X934","v":0},{"$f":"CNI!Y934","v":0},{"$f":"CNI!Z934","v":0},{"$f":"CNI!AA934","v":0},{"$f":"CNI!AB934","v":0},{"$f":"CNI!AC934","v":0},{"$f":"CNI!AD934","v":0},{"$f":"CNI!AE934","v":0},{"$f":"CNI!AF934","v":0},{"$f":"CNI!AG934","v":0},{"$f":"CNI!AH934","v":0},{"$f":"CNI!AI934","v":0},0]
["Unit Exteriors-STANDARD Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(J174:J209)","v":351000},490495,{"$f":"SUM(L174:L209)","v":3560},{"$f":"SUM(M174:M209)","v":0},37600,10000,5000,1445,12000,0,1265,12500,3560,0,0,0,351200,23600,3500,2765,7500,15000,0]
[]
["(4.0) Standard Physical Needs Cost Estimate (Cont'd)"]
[]
["(4.1) Category",null,"(4.2) Estimated Useful Life",null,"(4.3)                Useful Life Remaining","(4.4)             Method","(4.5)                   Total          Quantity","(4.6)             Current Needs Quantity","(4.7)                Cost per      Quantity","(4.8)         Immediate Repairs Needed","(4.9) Total Long Term Needs",{"$f":"+$G$7+1","v":2011},{"$f":"1+L214","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["(4.13) Unit Interiors-STANDARD",null,"years",null,"years",null,null,null,"$","$","$",null,null,null,"Years 1-5",{"$f":"SUM(L250:P250)","v":250500},null,null,null,"Years 6-10",{"$f":"SUM(Q250:U250)","v":327400},null,null,null,"Years 11-15",{"$f":"SUM(V250:Z250)","v":650200},null,null,null,"Years 16-20",{"$f":"SUM(AA250:AE250)","v":168700}]
[{"$f":"CNI!$A$947","v":"Interior Painting (non-routine)"},null,{"$f":"CNI!B948","v":15},null,{"$f":"CNI!B950","v":7},{"$f":"CNI!H954","v":"LUMP SUM"},{"$f":"CNI!G954","v":1},{"$f":"IF(CNI!O954=0,0,CNI!G954)","v":0},{"$f":"CNI!I954","v":3500},{"$f":"ROUNDUP(+H216*I216,-2)","v":0},{"$f":"SUM(L216:AE216)","v":3500},{"$f":"CNI!P954","v":0},{"$f":"CNI!Q954","v":0},{"$f":"CNI!R954","v":0},{"$f":"CNI!S954","v":0},{"$f":"CNI!T954","v":0},{"$f":"CNI!U954","v":0},{"$f":"CNI!V954","v":3500},{"$f":"CNI!W954","v":0},{"$f":"CNI!X954","v":0},{"$f":"CNI!Y954","v":0},{"$f":"CNI!Z954","v":0},{"$f":"CNI!AA954","v":0},{"$f":"CNI!AB954","v":0},{"$f":"CNI!AC954","v":0},{"$f":"CNI!AD954","v":0},{"$f":"CNI!AE954","v":0},{"$f":"CNI!AF954","v":0},{"$f":"CNI!AG954","v":0},{"$f":"CNI!AH954","v":0},{"$f":"CNI!AI954","v":0},{"$f":"SUM(L216:AE216)-K216","v":0}]
[{"$f":"CNI!$A$957","v":"Interior Doors"},null,{"$f":"CNI!B958","v":16},null,{"$f":"CNI!B960","v":8},{"$f":"CNI!H964","v":"LUMP SUM"},{"$f":"CNI!G964","v":1},{"$f":"IF(CNI!O964=0,0,CNI!G964)","v":0},{"$f":"CNI!I964","v":4500},0,4500,{"$f":"CNI!P964","v":0},{"$f":"CNI!Q964","v":0},{"$f":"CNI!R964","v":0},{"$f":"CNI!S964","v":0},{"$f":"CNI!T964","v":0},{"$f":"CNI!U964","v":0},{"$f":"CNI!V964","v":0},{"$f":"CNI!W964","v":4500},{"$f":"CNI!X964","v":0},{"$f":"CNI!Y964","v":0},{"$f":"CNI!Z964","v":0},{"$f":"CNI!AA964","v":0},{"$f":"CNI!AB964","v":0},{"$f":"CNI!AC964","v":0},{"$f":"CNI!AD964","v":0},{"$f":"CNI!AE964","v":0},{"$f":"CNI!AF964","v":0},{"$f":"CNI!AG964","v":0},{"$f":"CNI!AH964","v":0},{"$f":"CNI!AI964","v":0},0]
[{"$f":"CNI!$A$967","v":"Interior Door Frames"},null,{"$f":"CNI!B968","v":17},null,{"$f":"CNI!B970","v":9},{"$f":"CNI!H974","v":"LUMP SUM"},{"$f":"CNI!G974","v":1},{"$f":"IF(CNI!O974=0,0,CNI!G974)","v":0},{"$f":"CNI!I974","v":1200},0,1200,{"$f":"CNI!P974","v":0},{"$f":"CNI!Q974","v":0},{"$f":"CNI!R974","v":0},{"$f":"CNI!S974","v":0},{"$f":"CNI!T974","v":0},{"$f":"CNI!U974","v":0},{"$f":"CNI!V974","v":0},{"$f":"CNI!W974","v":0},{"$f":"CNI!X974","v":1200},{"$f":"CNI!Y974","v":0},{"$f":"CNI!Z974","v":0},{"$f":"CNI!AA974","v":0},{"$f":"CNI!AB974","v":0},{"$f":"CNI!AC974","v":0},{"$f":"CNI!AD974","v":0},{"$f":"CNI!AE974","v":0},{"$f":"CNI!AF974","v":0},{"$f":"CNI!AG974","v":0},{"$f":"CNI!AH974","v":0},{"$f":"CNI!AI974","v":0},0]
[{"$f":"CNI!$A$977","v":"Flooring (non-routine)"},null,{"$f":"CNI!B978","v":18},null,{"$f":"CNI!B980","v":10},{"$f":"CNI!H984","v":"per 1000 SF"},{"$f":"CNI!G984","v":24},{"$f":"IF(CNI!O984=0,0,CNI!G984)","v":0},{"$f":"CNI!I984","v":3000},0,72000,{"$f":"CNI!P984","v":0},{"$f":"CNI!Q984","v":0},{"$f":"CNI!R984","v":0},{"$f":"CNI!S984","v":0},{"$f":"CNI!T984","v":0},{"$f":"CNI!U984","v":0},{"$f":"CNI!V984","v":0},{"$f":"CNI!W984","v":0},{"$f":"CNI!X984","v":0},{"$f":"CNI!Y984","v":72000},{"$f":"CNI!Z984","v":0},{"$f":"CNI!AA984","v":0},{"$f":"CNI!AB984","v":0},{"$f":"CNI!AC984","v":0},{"$f":"CNI!AD984","v":0},{"$f":"CNI!AE984","v":0},{"$f":"CNI!AF984","v":0},{"$f":"CNI!AG984","v":0},{"$f":"CNI!AH984","v":0},{"$f":"CNI!AI984","v":0},0]
[{"$f":"CNI!$A$987","v":"Shower/Tub Surrounds"},null,{"$f":"CNI!B988","v":15},null,{"$f":"CNI!B994","v":0},{"$f":"CNI!H1000","v":"each"},{"$f":"CNI!G1000","v":200},{"$f":"IF(CNI!O1000=0,0,CNI!G1000)","v":200},{"$f":"CNI!I1000","v":24},4800,4800,{"$f":"CNI!P1000","v":0},{"$f":"CNI!Q1000","v":0},{"$f":"CNI!R1000","v":0},{"$f":"CNI!S1000","v":0},{"$f":"CNI!T1000","v":0},{"$f":"CNI!U1000","v":0},{"$f":"CNI!V1000","v":0},{"$f":"CNI!W1000","v":0},{"$f":"CNI!X1000","v":0},{"$f":"CNI!Y1000","v":0},{"$f":"CNI!Z1000","v":0},{"$f":"CNI!AA1000","v":0},{"$f":"CNI!AB1000","v":0},{"$f":"CNI!AC1000","v":0},{"$f":"CNI!AD1000","v":4800},{"$f":"CNI!AE1000","v":0},{"$f":"CNI!AF1000","v":0},{"$f":"CNI!AG1000","v":0},{"$f":"CNI!AH1000","v":0},{"$f":"CNI!AI1000","v":0},0]
[{"$f":"CNI!$A$1003","v":"Toilets"},null,{"$f":"CNI!B1004","v":15},null,{"$f":"CNI!B1010","v":0},{"$f":"CNI!H1016","v":"each"},{"$f":"CNI!G1016","v":200},{"$f":"IF(CNI!O1016=0,0,CNI!G1016)","v":200},{"$f":"CNI!I1016","v":300},60000,60000,{"$f":"CNI!P1016","v":0},{"$f":"CNI!Q1016","v":0},{"$f":"CNI!R1016","v":0},{"$f":"CNI!S1016","v":0},{"$f":"CNI!T1016","v":0},{"$f":"CNI!U1016","v":0},{"$f":"CNI!V1016","v":0},{"$f":"CNI!W1016","v":0},{"$f":"CNI!X1016","v":0},{"$f":"CNI!Y1016","v":0},{"$f":"CNI!Z1016","v":0},{"$f":"CNI!AA1016","v":0},{"$f":"CNI!AB1016","v":0},{"$f":"CNI!AC1016","v":0},{"$f":"CNI!AD1016","v":60000},{"$f":"CNI!AE1016","v":0},{"$f":"CNI!AF1016","v":0},{"$f":"CNI!AG1016","v":0},{"$f":"CNI!AH1016","v":0},{"$f":"CNI!AI1016","v":0},0]
[{"$f":"CNI!$A$1019","v":"Vanities"},null,{"$f":"CNI!B1020","v":7},null,{"$f":"CNI!B1022","v":0},{"$f":"CNI!H1026","v":"LUMP SUM"},{"$f":"CNI!G1026","v":1},{"$f":"IF(CNI!O1026=0,0,CNI!G1026)","v":1},{"$f":"CNI!I1026","v":13400},13400,26800,{"$f":"CNI!P1026","v":0},{"$f":"CNI!Q1026","v":0},{"$f":"CNI!R1026","v":0},{"$f":"CNI!S1026","v":0},{"$f":"CNI!T1026","v":0},{"$f":"CNI!U1026","v":0},{"$f":"CNI!V1026","v":13400},{"$f":"CNI!W1026","v":0},{"$f":"CNI!X1026","v":0},{"$f":"CNI!Y1026","v":0},{"$f":"CNI!Z1026","v":0},{"$f":"CNI!AA1026","v":0},{"$f":"CNI!AB1026","v":0},{"$f":"CNI!AC1026","v":13400},{"$f":"CNI!AD1026","v":0},{"$f":"CNI!AE1026","v":0},{"$f":"CNI!AF1026","v":0},{"$f":"CNI!AG1026","v":0},{"$f":"CNI!AH1026","v":0},{"$f":"CNI!AI1026","v":0},0]
[{"$f":"CNI!$A$1029","v":"Faucets"},null,{"$f":"CNI!B1030","v":15},null,{"$f":"CNI!B1036","v":0},{"$f":"CNI!H1042","v":"each"},{"$f":"CNI!G1042","v":400},{"$f":"IF(CNI!O1042=0,0,CNI!G1042)","v":400},{"$f":"CNI!I1042","v":3},1200,1200,{"$f":"CNI!P1042","v":0},{"$f":"CNI!Q1042","v":0},{"$f":"CNI!R1042","v":0},{"$f":"CNI!S1042","v":0},{"$f":"CNI!T1042","v":0},{"$f":"CNI!U1042","v":0},{"$f":"CNI!V1042","v":0},{"$f":"CNI!W1042","v":0},{"$f":"CNI!X1042","v":0},{"$f":"CNI!Y1042","v":0},{"$f":"CNI!Z1042","v":0},{"$f":"CNI!AA1042","v":0},{"$f":"CNI!AB1042","v":0},{"$f":"CNI!AC1042","v":0},{"$f":"CNI!AD1042","v":1200},{"$f":"CNI!AE1042","v":0},{"$f":"CNI!AF1042","v":0},{"$f":"CNI!AG1042","v":0},{"$f":"CNI!AH1042","v":0},{"$f":"CNI!AI1042","v":0},0]
[{"$f":"CNI!$A$1045","v":"Bathroom Flooring (non-cyclical)"},null,{"$f":"CNI!B1046","v":9},null,{"$f":"CNI!B1048","v":2},{"$f":"CNI!H1052","v":"per 1000 SF"},{"$f":"CNI!G1052","v":24},{"$f":"IF(CNI!O1052=0,0,CNI!G1052)","v":0},{"$f":"CNI!I1052","v":2500},0,180000,{"$f":"CNI!P1052","v":0},{"$f":"CNI!Q1052","v":60000},{"$f":"CNI!R1052","v":0},{"$f":"CNI!S1052","v":0},{"$f":"CNI!T1052","v":0},{"$f":"CNI!U1052","v":0},{"$f":"CNI!V1052","v":0},{"$f":"CNI!W1052","v":0},{"$f":"CNI!X1052","v":0},{"$f":"CNI!Y1052","v":0},{"$f":"CNI!Z1052","v":60000},{"$f":"CNI!AA1052","v":0},{"$f":"CNI!AB1052","v":0},{"$f":"CNI!AC1052","v":0},{"$f":"CNI!AD1052","v":0},{"$f":"CNI!AE1052","v":0},{"$f":"CNI!AF1052","v":0},{"$f":"CNI!AG1052","v":0},{"$f":"CNI!AH1052","v":0},{"$f":"CNI!AI1052","v":60000},0]
[{"$f":"CNI!$A$1055","v":"Bathroom Cabinets"},null,{"$f":"CNI!B1056","v":10},null,{"$f":"CNI!B1058","v":3},{"$f":"CNI!H1062","v":"LUMP SUM"},{"$f":"CNI!G1062","v":1},{"$f":"IF(CNI!O1062=0,0,CNI!G1062)","v":0},{"$f":"CNI!I1062","v":5800},0,11600,{"$f":"CNI!P1062","v":0},{"$f":"CNI!Q1062","v":0},{"$f":"CNI!R1062","v":5800},{"$f":"CNI!S1062","v":0},{"$f":"CNI!T1062","v":0},{"$f":"CNI!U1062","v":0},{"$f":"CNI!V1062","v":0},{"$f":"CNI!W1062","v":0},{"$f":"CNI!X1062","v":0},{"$f":"CNI!Y1062","v":0},{"$f":"CNI!Z1062","v":0},{"$f":"CNI!AA1062","v":0},{"$f":"CNI!AB1062","v":5800},{"$f":"CNI!AC1062","v":0},{"$f":"CNI!AD1062","v":0},{"$f":"CNI!AE1062","v":0},{"$f":"CNI!AF1062","v":0},{"$f":"CNI!AG1062","v":0},{"$f":"CNI!AH1062","v":0},{"$f":"CNI!AI1062","v":0},0]
[{"$f":"CNI!$A$1065","v":"Bathroom Exhaust Fans"},null,{"$f":"CNI!B1066","v":11},null,{"$f":"CNI!B1068","v":4},{"$f":"CNI!H1072","v":"each"},{"$f":"CNI!G1072","v":200},{"$f":"IF(CNI!O1072=0,0,CNI!G1072)","v":0},{"$f":"CNI!I1072","v":230},0,92000,{"$f":"CNI!P1072","v":0},{"$f":"CNI!Q1072","v":0},{"$f":"CNI!R1072","v":0},{"$f":"CNI!S1072","v":46000},{"$f":"CNI!T1072","v":0},{"$f":"CNI!U1072","v":0},{"$f":"CNI!V1072","v":0},{"$f":"CNI!W1072","v":0},{"$f":"CNI!X1072","v":0},{"$f":"CNI!Y1072","v":0},{"$f":"CNI!Z1072","v":0},{"$f":"CNI!AA1072","v":0},{"$f":"CNI!AB1072","v":0},{"$f":"CNI!AC1072","v":0},{"$f":"CNI!AD1072","v":46000},{"$f":"CNI!AE1072","v":0},{"$f":"CNI!AF1072","v":0},{"$f":"CNI!AG1072","v":0},{"$f":"CNI!AH1072","v":0},{"$f":"CNI!AI1072","v":0},0]
[{"$f":"CNI!$A$1075","v":"Kitchen Cabinets"},null,{"$f":"CNI!B1076","v":12},null,{"$f":"CNI!B1078","v":5},{"$f":"CNI!H1082","v":"LUMP SUM"},{"$f":"CNI!G1082","v":1},{"$f":"IF(CNI!O1082=0,0,CNI!G1082)","v":0},{"$f":"CNI!I1082","v":18700},0,37400,{"$f":"CNI!P1082","v":0},{"$f":"CNI!Q1082","v":0},{"$f":"CNI!R1082","v":0},{"$f":"CNI!S1082","v":0},{"$f":"CNI!T1082","v":18700},{"$f":"CNI!U1082","v":0},{"$f":"CNI!V1082","v":0},{"$f":"CNI!W1082","v":0},{"$f":"CNI!X1082","v":0},{"$f":"CNI!Y1082","v":0},{"$f":"CNI!Z1082","v":0},{"$f":"CNI!AA1082","v":0},{"$f":"CNI!AB1082","v":0},{"$f":"CNI!AC1082","v":0},{"$f":"CNI!AD1082","v":0},{"$f":"CNI!AE1082","v":0},{"$f":"CNI!AF1082","v":18700},{"$f":"CNI!AG1082","v":0},{"$f":"CNI!AH1082","v":0},{"$f":"CNI!AI1082","v":0},0]
[{"$f":"CNI!$A$1085","v":"Ranges"},null,{"$f":"CNI!B1086","v":13},null,{"$f":"CNI!B1088","v":6},{"$f":"CNI!H1092","v":"LUMP SUM"},{"$f":"CNI!G1092","v":200},{"$f":"IF(CNI!O1092=0,0,CNI!G1092)","v":0},{"$f":"CNI!I1092","v":450},0,180000,{"$f":"CNI!P1092","v":0},{"$f":"CNI!Q1092","v":0},{"$f":"CNI!R1092","v":0},{"$f":"CNI!S1092","v":0},{"$f":"CNI!T1092","v":0},{"$f":"CNI!U1092","v":90000},{"$f":"CNI!V1092","v":0},{"$f":"CNI!W1092","v":0},{"$f":"CNI!X1092","v":0},{"$f":"CNI!Y1092","v":0},{"$f":"CNI!Z1092","v":0},{"$f":"CNI!AA1092","v":0},{"$f":"CNI!AB1092","v":0},{"$f":"CNI!AC1092","v":0},{"$f":"CNI!AD1092","v":0},{"$f":"CNI!AE1092","v":0},{"$f":"CNI!AF1092","v":0},{"$f":"CNI!AG1092","v":0},{"$f":"CNI!AH1092","v":90000},{"$f":"CNI!AI1092","v":0},0]
[{"$f":"CNI!$A$1095","v":"Range Hoods"},null,{"$f":"CNI!B1096","v":14},null,{"$f":"CNI!B1098","v":7},{"$f":"CNI!H1102","v":"each"},{"$f":"CNI!G1102","v":200},{"$f":"IF(CNI!O1102=0,0,CNI!G1102)","v":0},{"$f":"CNI!I1102","v":86},0,17200,{"$f":"CNI!P1102","v":0},{"$f":"CNI!Q1102","v":0},{"$f":"CNI!R1102","v":0},{"$f":"CNI!S1102","v":0},{"$f":"CNI!T1102","v":0},{"$f":"CNI!U1102","v":0},{"$f":"CNI!V1102","v":17200},{"$f":"CNI!W1102","v":0},{"$f":"CNI!X1102","v":0},{"$f":"CNI!Y1102","v":0},{"$f":"CNI!Z1102","v":0},{"$f":"CNI!AA1102","v":0},{"$f":"CNI!AB1102","v":0},{"$f":"CNI!AC1102","v":0},{"$f":"CNI!AD1102","v":0},{"$f":"CNI!AE1102","v":0},{"$f":"CNI!AF1102","v":0},{"$f":"CNI!AG1102","v":0},{"$f":"CNI!AH1102","v":0},{"$f":"CNI!AI1102","v":0},0]
[{"$f":"CNI!$A$1105","v":"Refrigerators"},null,{"$f":"CNI!B1106","v":15},null,{"$f":"CNI!B1112","v":0},{"$f":"CNI!H1118","v":"each"},{"$f":"CNI!G1118","v":200},{"$f":"IF(CNI!O1118=0,0,CNI!G1118)","v":200},{"$f":"CNI!I1118","v":350},70000,70000,{"$f":"CNI!P1118","v":0},{"$f":"CNI!Q1118","v":0},{"$f":"CNI!R1118","v":0},{"$f":"CNI!S1118","v":0},{"$f":"CNI!T1118","v":0},{"$f":"CNI!U1118","v":0},{"$f":"CNI!V1118","v":0},{"$f":"CNI!W1118","v":0},{"$f":"CNI!X1118","v":0},{"$f":"CNI!Y1118","v":0},{"$f":"CNI!Z1118","v":0},{"$f":"CNI!AA1118","v":0},{"$f":"CNI!AB1118","v":0},{"$f":"CNI!AC1118","v":0},{"$f":"CNI!AD1118","v":70000},{"$f":"CNI!AE1118","v":0},{"$f":"CNI!AF1118","v":0},{"$f":"CNI!AG1118","v":0},{"$f":"CNI!AH1118","v":0},{"$f":"CNI!AI1118","v":0},0]
[{"$f":"CNI!$A$1121","v":"Counters and Sinks"},null,{"$f":"CNI!B1122","v":16},null,{"$f":"CNI!B1124","v":9},{"$f":"CNI!H1128","v":"LUMP SUM"},{"$f":"CNI!G1128","v":1},{"$f":"IF(CNI!O1128=0,0,CNI!G1128)","v":0},{"$f":"CNI!I1128","v":5600},0,5600,{"$f":"CNI!P1128","v":0},{"$f":"CNI!Q1128","v":0},{"$f":"CNI!R1128","v":0},{"$f":"CNI!S1128","v":0},{"$f":"CNI!T1128","v":0},{"$f":"CNI!U1128","v":0},{"$f":"CNI!V1128","v":0},{"$f":"CNI!W1128","v":0},{"$f":"CNI!X1128","v":5600},{"$f":"CNI!Y1128","v":0},{"$f":"CNI!Z1128","v":0},{"$f":"CNI!AA1128","v":0},{"$f":"CNI!AB1128","v":0},{"$f":"CNI!AC1128","v":0},{"$f":"CNI!AD1128","v":0},{"$f":"CNI!AE1128","v":0},{"$f":"CNI!AF1128","v":0},{"$f":"CNI!AG1128","v":0},{"$f":"CNI!AH1128","v":0},{"$f":"CNI!AI1128","v":0},0]
[{"$f":"CNI!$A$1131","v":"Dishwasher"},null,{"$f":"CNI!B1132","v":15},null,{"$f":"CNI!B1138","v":0},{"$f":"CNI!H1144","v":"each"},{"$f":"CNI!G1144","v":100},{"$f":"IF(CNI!O1144=0,0,CNI!G1144)","v":100},{"$f":"CNI!I1144","v":450},45000,45000,{"$f":"CNI!P1144","v":0},{"$f":"CNI!Q1144","v":0},{"$f":"CNI!R1144","v":0},{"$f":"CNI!S1144","v":0},{"$f":"CNI!T1144","v":0},{"$f":"CNI!U1144","v":0},{"$f":"CNI!V1144","v":0},{"$f":"CNI!W1144","v":0},{"$f":"CNI!X1144","v":0},{"$f":"CNI!Y1144","v":0},{"$f":"CNI!Z1144","v":0},{"$f":"CNI!AA1144","v":0},{"$f":"CNI!AB1144","v":0},{"$f":"CNI!AC1144","v":0},{"$f":"CNI!AD1144","v":45000},{"$f":"CNI!AE1144","v":0},{"$f":"CNI!AF1144","v":0},{"$f":"CNI!AG1144","v":0},{"$f":"CNI!AH1144","v":0},{"$f":"CNI!AI1144","v":0},0]
[{"$f":"CNI!$A$1147","v":"Garbage Disposal"},null,{"$f":"CNI!B1148","v":18},null,{"$f":"CNI!B1150","v":11},{"$f":"CNI!H1154","v":"each"},{"$f":"CNI!G1154","v":200},{"$f":"IF(CNI!O1154=0,0,CNI!G1154)","v":0},{"$f":"CNI!I1154","v":300},0,60000,{"$f":"CNI!P1154","v":0},{"$f":"CNI!Q1154","v":0},{"$f":"CNI!R1154","v":0},{"$f":"CNI!S1154","v":0},{"$f":"CNI!T1154","v":0},{"$f":"CNI!U1154","v":0},{"$f":"CNI!V1154","v":0},{"$f":"CNI!W1154","v":0},{"$f":"CNI!X1154","v":0},{"$f":"CNI!Y1154","v":0},{"$f":"CNI!Z1154","v":60000},{"$f":"CNI!AA1154","v":0},{"$f":"CNI!AB1154","v":0},{"$f":"CNI!AC1154","v":0},{"$f":"CNI!AD1154","v":0},{"$f":"CNI!AE1154","v":0},{"$f":"CNI!AF1154","v":0},{"$f":"CNI!AG1154","v":0},{"$f":"CNI!AH1154","v":0},{"$f":"CNI!AI1154","v":0},0]
[{"$f":"CNI!$A$1157","v":"Microwave"},null,{"$f":"CNI!B1158","v":19},null,{"$f":"CNI!B1160","v":12},{"$f":"CNI!H1164","v":"each"},{"$f":"CNI!G1164","v":200},{"$f":"IF(CNI!O1164=0,0,CNI!G1164)","v":0},{"$f":"CNI!I1164","v":450},0,90000,{"$f":"CNI!P1164","v":0},{"$f":"CNI!Q1164","v":0},{"$f":"CNI!R1164","v":0},{"$f":"CNI!S1164","v":0},{"$f":"CNI!T1164","v":0},{"$f":"CNI!U1164","v":0},{"$f":"CNI!V1164","v":0},{"$f":"CNI!W1164","v":0},{"$f":"CNI!X1164","v":0},{"$f":"CNI!Y1164","v":0},{"$f":"CNI!Z1164","v":0},{"$f":"CNI!AA1164","v":90000},{"$f":"CNI!AB1164","v":0},{"$f":"CNI!AC1164","v":0},{"$f":"CNI!AD1164","v":0},{"$f":"CNI!AE1164","v":0},{"$f":"CNI!AF1164","v":0},{"$f":"CNI!AG1164","v":0},{"$f":"CNI!AH1164","v":0},{"$f":"CNI!AI1164","v":0},0]
[{"$f":"CNI!$A$1167","v":"Lighting"},null,{"$f":"CNI!B1168","v":15},null,{"$f":"CNI!B1174","v":0},{"$f":"CNI!H1180","v":"each"},{"$f":"CNI!G1180","v":800},{"$f":"IF(CNI!O1180=0,0,CNI!G1180)","v":800},{"$f":"CNI!I1180","v":5},4000,4000,{"$f":"CNI!P1180","v":0},{"$f":"CNI!Q1180","v":0},{"$f":"CNI!R1180","v":0},{"$f":"CNI!S1180","v":0},{"$f":"CNI!T1180","v":0},{"$f":"CNI!U1180","v":0},{"$f":"CNI!V1180","v":0},{"$f":"CNI!W1180","v":0},{"$f":"CNI!X1180","v":0},{"$f":"CNI!Y1180","v":0},{"$f":"CNI!Z1180","v":0},{"$f":"CNI!AA1180","v":0},{"$f":"CNI!AB1180","v":0},{"$f":"CNI!AC1180","v":0},{"$f":"CNI!AD1180","v":4000},{"$f":"CNI!AE1180","v":0},{"$f":"CNI!AF1180","v":0},{"$f":"CNI!AG1180","v":0},{"$f":"CNI!AH1180","v":0},{"$f":"CNI!AI1180","v":0},0]
[{"$f":"CNI!$A$1183","v":"Washing Machines"},null,{"$f":"CNI!B1184","v":15},null,{"$f":"CNI!B1190","v":0},{"$f":"CNI!H1196","v":"each"},{"$f":"CNI!G1196","v":200},{"$f":"IF(CNI!O1196=0,0,CNI!G1196)","v":200},{"$f":"CNI!I1196","v":350},70000,70000,{"$f":"CNI!P1196","v":0},{"$f":"CNI!Q1196","v":0},{"$f":"CNI!R1196","v":0},{"$f":"CNI!S1196","v":0},{"$f":"CNI!T1196","v":0},{"$f":"CNI!U1196","v":0},{"$f":"CNI!V1196","v":0},{"$f":"CNI!W1196","v":0},{"$f":"CNI!X1196","v":0},{"$f":"CNI!Y1196","v":0},{"$f":"CNI!Z1196","v":0},{"$f":"CNI!AA1196","v":0},{"$f":"CNI!AB1196","v":0},{"$f":"CNI!AC1196","v":0},{"$f":"CNI!AD1196","v":70000},{"$f":"CNI!AE1196","v":0},{"$f":"CNI!AF1196","v":0},{"$f":"CNI!AG1196","v":0},{"$f":"CNI!AH1196","v":0},{"$f":"CNI!AI1196","v":0},0]
[{"$f":"CNI!$A$1199","v":"Dryers"},null,{"$f":"CNI!B1200","v":7},null,{"$f":"CNI!B1202","v":1},{"$f":"CNI!H1206","v":"each"},{"$f":"CNI!G1206","v":200},{"$f":"IF(CNI!O1206=0,0,CNI!G1206)","v":0},{"$f":"CNI!I1206","v":600},0,360000,{"$f":"CNI!P1206","v":120000},{"$f":"CNI!Q1206","v":0},{"$f":"CNI!R1206","v":0},{"$f":"CNI!S1206","v":0},{"$f":"CNI!T1206","v":0},{"$f":"CNI!U1206","v":0},{"$f":"CNI!V1206","v":0},{"$f":"CNI!W1206","v":120000},{"$f":"CNI!X1206","v":0},{"$f":"CNI!Y1206","v":0},{"$f":"CNI!Z1206","v":0},{"$f":"CNI!AA1206","v":0},{"$f":"CNI!AB1206","v":0},{"$f":"CNI!AC1206","v":0},{"$f":"CNI!AD1206","v":120000},{"$f":"CNI!AE1206","v":0},{"$f":"CNI!AF1206","v":0},{"$f":"CNI!AG1206","v":0},{"$f":"CNI!AH1206","v":0},{"$f":"CNI!AI1206","v":0},0]
[{"$f":"CNI!$A$1209","v":"Call-For-Aid Systems"},null,{"$f":"CNI!B1210","v":8},null,{"$f":"CNI!B1212","v":2},{"$f":"CNI!H1216","v":0},{"$f":"CNI!G1216","v":0},{"$f":"IF(CNI!O1216=0,0,CNI!G1216)","v":0},{"$f":"CNI!I1216","v":0},0,0,{"$f":"CNI!P1216","v":0},{"$f":"CNI!Q1216","v":0},{"$f":"CNI!R1216","v":0},{"$f":"CNI!S1216","v":0},{"$f":"CNI!T1216","v":0},{"$f":"CNI!U1216","v":0},{"$f":"CNI!V1216","v":0},{"$f":"CNI!W1216","v":0},{"$f":"CNI!X1216","v":0},{"$f":"CNI!Y1216","v":0},{"$f":"CNI!Z1216","v":0},{"$f":"CNI!AA1216","v":0},{"$f":"CNI!AB1216","v":0},{"$f":"CNI!AC1216","v":0},{"$f":"CNI!AD1216","v":0},{"$f":"CNI!AE1216","v":0},{"$f":"CNI!AF1216","v":0},{"$f":"CNI!AG1216","v":0},{"$f":"CNI!AH1216","v":0},{"$f":"CNI!AI1216","v":0},0]
[{"$f":"CNI!$A$1219","v":"Stairs and Handrails"},null,{"$f":"CNI!B1220","v":9},null,{"$f":"CNI!B1222","v":3},{"$f":"CNI!H1226","v":0},{"$f":"CNI!G1226","v":0},{"$f":"IF(CNI!O1226=0,0,CNI!G1226)","v":0},{"$f":"CNI!I1226","v":0},0,0,{"$f":"CNI!P1226","v":0},{"$f":"CNI!Q1226","v":0},{"$f":"CNI!R1226","v":0},{"$f":"CNI!S1226","v":0},{"$f":"CNI!T1226","v":0},{"$f":"CNI!U1226","v":0},{"$f":"CNI!V1226","v":0},{"$f":"CNI!W1226","v":0},{"$f":"CNI!X1226","v":0},{"$f":"CNI!Y1226","v":0},{"$f":"CNI!Z1226","v":0},{"$f":"CNI!AA1226","v":0},{"$f":"CNI!AB1226","v":0},{"$f":"CNI!AC1226","v":0},{"$f":"CNI!AD1226","v":0},{"$f":"CNI!AE1226","v":0},{"$f":"CNI!AF1226","v":0},{"$f":"CNI!AG1226","v":0},{"$f":"CNI!AH1226","v":0},{"$f":"CNI!AI1226","v":0},0]
[{"$f":"CNI!$A$1229","v":"Interior-Other 1 (Specify)"},null,{"$f":"CNI!B1230","v":10},null,{"$f":"CNI!B1232","v":4},{"$f":"CNI!H1236","v":0},{"$f":"CNI!G1236","v":0},{"$f":"IF(CNI!O1236=0,0,CNI!G1236)","v":0},{"$f":"CNI!I1236","v":0},0,0,{"$f":"CNI!P1236","v":0},{"$f":"CNI!Q1236","v":0},{"$f":"CNI!R1236","v":0},{"$f":"CNI!S1236","v":0},{"$f":"CNI!T1236","v":0},{"$f":"CNI!U1236","v":0},{"$f":"CNI!V1236","v":0},{"$f":"CNI!W1236","v":0},{"$f":"CNI!X1236","v":0},{"$f":"CNI!Y1236","v":0},{"$f":"CNI!Z1236","v":0},{"$f":"CNI!AA1236","v":0},{"$f":"CNI!AB1236","v":0},{"$f":"CNI!AC1236","v":0},{"$f":"CNI!AD1236","v":0},{"$f":"CNI!AE1236","v":0},{"$f":"CNI!AF1236","v":0},{"$f":"CNI!AG1236","v":0},{"$f":"CNI!AH1236","v":0},{"$f":"CNI!AI1236","v":0},0]
[{"$f":"CNI!$A$1239","v":"Interior-Other 2 (Specify)"},null,{"$f":"CNI!B1240","v":11},null,{"$f":"CNI!B1242","v":5},{"$f":"CNI!H1246","v":0},{"$f":"CNI!G1246","v":0},{"$f":"IF(CNI!O11556,0,CNI!G1246)","v":0},{"$f":"CNI!I1246","v":0},0,0,{"$f":"CNI!P1246","v":0},{"$f":"CNI!Q1246","v":0},{"$f":"CNI!R1246","v":0},{"$f":"CNI!S1246","v":0},{"$f":"CNI!T1246","v":0},{"$f":"CNI!U1246","v":0},{"$f":"CNI!V1246","v":0},{"$f":"CNI!W1246","v":0},{"$f":"CNI!X1246","v":0},{"$f":"CNI!Y1246","v":0},{"$f":"CNI!Z1246","v":0},{"$f":"CNI!AA1246","v":0},{"$f":"CNI!AB1246","v":0},{"$f":"CNI!AC1246","v":0},{"$f":"CNI!AD1246","v":0},{"$f":"CNI!AE1246","v":0},{"$f":"CNI!AF1246","v":0},{"$f":"CNI!AG1246","v":0},{"$f":"CNI!AH1246","v":0},{"$f":"CNI!AI1246","v":0},0]
[{"$f":"CNI!$A$1249","v":"Interior-Other 3 (Specify)"},null,{"$f":"CNI!B1250","v":12},null,{"$f":"CNI!B1252","v":6},{"$f":"CNI!H1256","v":0},{"$f":"CNI!G1256","v":0},{"$f":"IF(CNI!O1256=0,0,CNI!G1256)","v":0},{"$f":"CNI!I1256","v":0},0,0,{"$f":"CNI!P1256","v":0},{"$f":"CNI!Q1256","v":0},{"$f":"CNI!R1256","v":0},{"$f":"CNI!S1256","v":0},{"$f":"CNI!T1256","v":0},{"$f":"CNI!U1256","v":0},{"$f":"CNI!V1256","v":0},{"$f":"CNI!W1256","v":0},{"$f":"CNI!X1256","v":0},{"$f":"CNI!Y1256","v":0},{"$f":"CNI!Z1256","v":0},{"$f":"CNI!AA1256","v":0},{"$f":"CNI!AB1256","v":0},{"$f":"CNI!AC1256","v":0},{"$f":"CNI!AD1256","v":0},{"$f":"CNI!AE1256","v":0},{"$f":"CNI!AF1256","v":0},{"$f":"CNI!AG1256","v":0},{"$f":"CNI!AH1256","v":0},{"$f":"CNI!AI1256","v":0},0]
[{"$f":"CNI!$A$1259","v":"Interior-Other 4 (Specify)"},null,{"$f":"CNI!B1260","v":13},null,{"$f":"CNI!B1262","v":7},{"$f":"CNI!H1266","v":0},{"$f":"CNI!G1266","v":0},{"$f":"IF(CNI!O1266=0,0,CNI!G1266)","v":0},{"$f":"CNI!I1266","v":0},0,0,{"$f":"CNI!P1266","v":0},{"$f":"CNI!Q1266","v":0},{"$f":"CNI!R1266","v":0},{"$f":"CNI!S1266","v":0},{"$f":"CNI!T1266","v":0},{"$f":"CNI!U1266","v":0},{"$f":"CNI!V1266","v":0},{"$f":"CNI!W1266","v":0},{"$f":"CNI!X1266","v":0},{"$f":"CNI!Y1266","v":0},{"$f":"CNI!Z1266","v":0},{"$f":"CNI!AA1266","v":0},{"$f":"CNI!AB1266","v":0},{"$f":"CNI!AC1266","v":0},{"$f":"CNI!AD1266","v":0},{"$f":"CNI!AE1266","v":0},{"$f":"CNI!AF1266","v":0},{"$f":"CNI!AG1266","v":0},{"$f":"CNI!AH1266","v":0},{"$f":"CNI!AI1266","v":0},0]
[{"$f":"CNI!$A$1269","v":"Interior-Other 5 (Specify)"},null,{"$f":"CNI!B1270","v":14},null,{"$f":"CNI!B1272","v":8},{"$f":"CNI!H1276","v":0},{"$f":"CNI!G1276","v":0},{"$f":"IF(CNI!O1276=0,0,CNI!G1276)","v":0},{"$f":"CNI!I1276","v":0},0,0,{"$f":"CNI!P1276","v":0},{"$f":"CNI!Q1276","v":0},{"$f":"CNI!R1276","v":0},{"$f":"CNI!S1276","v":0},{"$f":"CNI!T1276","v":0},{"$f":"CNI!U1276","v":0},{"$f":"CNI!V1276","v":0},{"$f":"CNI!W1276","v":0},{"$f":"CNI!X1276","v":0},{"$f":"CNI!Y1276","v":0},{"$f":"CNI!Z1276","v":0},{"$f":"CNI!AA1276","v":0},{"$f":"CNI!AB1276","v":0},{"$f":"CNI!AC1276","v":0},{"$f":"CNI!AD1276","v":0},{"$f":"CNI!AE1276","v":0},{"$f":"CNI!AF1276","v":0},{"$f":"CNI!AG1276","v":0},{"$f":"CNI!AH1276","v":0},{"$f":"CNI!AI1276","v":0},0]
[{"$f":"CNI!$A$1279","v":"Interior-Other 6 (Specify)"},null,{"$f":"CNI!B1280","v":15},null,{"$f":"CNI!B1282","v":9},{"$f":"CNI!H1286","v":0},{"$f":"CNI!G1286","v":0},{"$f":"IF(CNI!O1286=0,0,CNI!G1286)","v":0},{"$f":"CNI!I1286","v":0},0,0,{"$f":"CNI!P1286","v":0},{"$f":"CNI!Q1286","v":0},{"$f":"CNI!R1286","v":0},{"$f":"CNI!S1286","v":0},{"$f":"CNI!T1286","v":0},{"$f":"CNI!U1286","v":0},{"$f":"CNI!V1286","v":0},{"$f":"CNI!W1286","v":0},{"$f":"CNI!X1286","v":0},{"$f":"CNI!Y1286","v":0},{"$f":"CNI!Z1286","v":0},{"$f":"CNI!AA1286","v":0},{"$f":"CNI!AB1286","v":0},{"$f":"CNI!AC1286","v":0},{"$f":"CNI!AD1286","v":0},{"$f":"CNI!AE1286","v":0},{"$f":"CNI!AF1286","v":0},{"$f":"CNI!AG1286","v":0},{"$f":"CNI!AH1286","v":0},{"$f":"CNI!AI1286","v":0},0]
[{"$f":"CNI!$A$1289","v":"Interior-Other 7 (Specify)"},null,{"$f":"CNI!B1290","v":16},null,{"$f":"CNI!B1292","v":10},{"$f":"CNI!H1296","v":0},{"$f":"CNI!G1296","v":0},{"$f":"IF(CNI!O1296=0,0,CNI!G1296)","v":0},{"$f":"CNI!I1296","v":0},0,0,{"$f":"CNI!P1296","v":0},{"$f":"CNI!Q1296","v":0},{"$f":"CNI!R1296","v":0},{"$f":"CNI!S1296","v":0},{"$f":"CNI!T1296","v":0},{"$f":"CNI!U1296","v":0},{"$f":"CNI!V1296","v":0},{"$f":"CNI!W1296","v":0},{"$f":"CNI!X1296","v":0},{"$f":"CNI!Y1296","v":0},{"$f":"CNI!Z1296","v":0},{"$f":"CNI!AA1296","v":0},{"$f":"CNI!AB1296","v":0},{"$f":"CNI!AC1296","v":0},{"$f":"CNI!AD1296","v":0},{"$f":"CNI!AE1296","v":0},{"$f":"CNI!AF1296","v":0},{"$f":"CNI!AG1296","v":0},{"$f":"CNI!AH1296","v":0},{"$f":"CNI!AI1296","v":0},0]
[{"$f":"CNI!$A$1299","v":"Interior-Other 8 (Specify)"},null,{"$f":"CNI!B1300","v":17},null,{"$f":"CNI!B1302","v":11},{"$f":"CNI!H1306","v":0},{"$f":"CNI!G1306","v":0},{"$f":"IF(CNI!O1306=0,0,CNI!G1306)","v":0},{"$f":"CNI!I1306","v":0},0,0,{"$f":"CNI!P1306","v":0},{"$f":"CNI!Q1306","v":0},{"$f":"CNI!R1306","v":0},{"$f":"CNI!S1306","v":0},{"$f":"CNI!T1306","v":0},{"$f":"CNI!U1306","v":0},{"$f":"CNI!V1306","v":0},{"$f":"CNI!W1306","v":0},{"$f":"CNI!X1306","v":0},{"$f":"CNI!Y1306","v":0},{"$f":"CNI!Z1306","v":0},{"$f":"CNI!AA1306","v":0},{"$f":"CNI!AB1306","v":0},{"$f":"CNI!AC1306","v":0},{"$f":"CNI!AD1306","v":0},{"$f":"CNI!AE1306","v":0},{"$f":"CNI!AF1306","v":0},{"$f":"CNI!AG1306","v":0},{"$f":"CNI!AH1306","v":0},{"$f":"CNI!AI1306","v":0},0]
[{"$f":"CNI!$A$1309","v":"Interior-Other 9 (Specify)"},null,{"$f":"CNI!B1310","v":18},null,{"$f":"CNI!B1312","v":12},{"$f":"CNI!H1316","v":0},{"$f":"CNI!G1316","v":0},{"$f":"IF(CNI!O1316=0,0,CNI!G1316)","v":0},{"$f":"CNI!I1316","v":0},0,0,{"$f":"CNI!P1316","v":0},{"$f":"CNI!Q1316","v":0},{"$f":"CNI!R1316","v":0},{"$f":"CNI!S1316","v":0},{"$f":"CNI!T1316","v":0},{"$f":"CNI!U1316","v":0},{"$f":"CNI!V1316","v":0},{"$f":"CNI!W1316","v":0},{"$f":"CNI!X1316","v":0},{"$f":"CNI!Y1316","v":0},{"$f":"CNI!Z1316","v":0},{"$f":"CNI!AA1316","v":0},{"$f":"CNI!AB1316","v":0},{"$f":"CNI!AC1316","v":0},{"$f":"CNI!AD1316","v":0},{"$f":"CNI!AE1316","v":0},{"$f":"CNI!AF1316","v":0},{"$f":"CNI!AG1316","v":0},{"$f":"CNI!AH1316","v":0},{"$f":"CNI!AI1316","v":0},0]
[{"$f":"CNI!$A$1319","v":"Interior-Other 10 (Specify)"},null,{"$f":"CNI!B1320","v":19},null,{"$f":"CNI!B1322","v":13},{"$f":"CNI!H1326","v":0},{"$f":"CNI!G1326","v":0},{"$f":"IF(CNI!O1326=0,0,CNI!G1326)","v":0},{"$f":"CNI!I1326","v":0},0,0,{"$f":"CNI!P1326","v":0},{"$f":"CNI!Q1326","v":0},{"$f":"CNI!R1326","v":0},{"$f":"CNI!S1326","v":0},{"$f":"CNI!T1326","v":0},{"$f":"CNI!U1326","v":0},{"$f":"CNI!V1326","v":0},{"$f":"CNI!W1326","v":0},{"$f":"CNI!X1326","v":0},{"$f":"CNI!Y1326","v":0},{"$f":"CNI!Z1326","v":0},{"$f":"CNI!AA1326","v":0},{"$f":"CNI!AB1326","v":0},{"$f":"CNI!AC1326","v":0},{"$f":"CNI!AD1326","v":0},{"$f":"CNI!AE1326","v":0},{"$f":"CNI!AF1326","v":0},{"$f":"CNI!AG1326","v":0},{"$f":"CNI!AH1326","v":0},{"$f":"CNI!AI1326","v":0},0]
["Unit Interiors-STANDARD Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(J216:J249)","v":268400},1396800,{"$f":"SUM(L216:L249)","v":120000},60000,5800,46000,18700,90000,34100,124500,6800,72000,120000,90000,5800,13400,421000,0,18700,0,90000,60000,0]
[]
[]
[]
["(4.1) Category",null,"(4.2) Estimated Useful Life",null,"(4.3)                Useful Life Remaining","(4.4)             Method","(4.5)                   Total          Quantity","(4.6)             Current Needs Quantity","(4.7)                Cost per      Quantity","(4.8)         Immediate Repairs Needed","(4.9) Total Long Term Needs",{"$f":"+$G$7+1","v":2011},{"$f":"1+L254","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["(4.14) Mechanical-STANDARD",null,"years",null,"years",null,null,null,"$","$","$",null,null,null,"Years 1-5",{"$f":"SUM(L282:P282)","v":135180},null,null,null,"Years 6-10",{"$f":"SUM(Q282:U282)","v":135180},null,null,null,"Years 11-15",{"$f":"SUM(V282:Z282)","v":121080},null,null,null,"Years 16-20",{"$f":"SUM(AA282:AE282)","v":135180}]
[{"$f":"CNI!$A$1339","v":"Water Distribution"},null,{"$f":"CNI!B1340","v":20},null,{"$f":"CNI!B1342","v":14},{"$f":"CNI!H1346","v":"per linear ft."},{"$f":"CNI!G1346","v":4500},{"$f":"IF(CNI!O1346=0,0,CNI!G1346)","v":0},{"$f":"CNI!I1346","v":1},{"$f":"ROUNDUP(+H256*I256,-2)","v":0},{"$f":"SUM(L256:AE256)","v":4500},{"$f":"CNI!P1346","v":0},{"$f":"CNI!Q1346","v":0},{"$f":"CNI!R1346","v":0},{"$f":"CNI!S1346","v":0},{"$f":"CNI!T1346","v":0},{"$f":"CNI!U1346","v":0},{"$f":"CNI!V1346","v":0},{"$f":"CNI!W1346","v":0},{"$f":"CNI!X1346","v":0},{"$f":"CNI!Y1346","v":0},{"$f":"CNI!Z1346","v":0},{"$f":"CNI!AA1346","v":0},{"$f":"CNI!AB1346","v":0},{"$f":"CNI!AC1346","v":4500},{"$f":"CNI!AD1346","v":0},{"$f":"CNI!AE1346","v":0},{"$f":"CNI!AF1346","v":0},{"$f":"CNI!AG1346","v":0},{"$f":"CNI!AH1346","v":0},{"$f":"CNI!AI1346","v":0},{"$f":"SUM(L256:AE256)-K256","v":0}]
[{"$f":"CNI!$A$1349","v":"Heating Equipment/System"},null,{"$f":"CNI!B1350","v":5},null,{"$f":"CNI!B1352","v":0},{"$f":"CNI!H1356","v":"per linear ft."},{"$f":"CNI!G1356","v":20},{"$f":"IF(CNI!O1356=0,0,CNI!G1356)","v":20},{"$f":"CNI!I1356","v":5600},112000,{"$f":"SUM(L257:AE257)","v":448000},{"$f":"CNI!P1356","v":0},{"$f":"CNI!Q1356","v":0},{"$f":"CNI!R1356","v":0},{"$f":"CNI!S1356","v":0},{"$f":"CNI!T1356","v":112000},{"$f":"CNI!U1356","v":0},{"$f":"CNI!V1356","v":0},{"$f":"CNI!W1356","v":0},{"$f":"CNI!X1356","v":0},{"$f":"CNI!Y1356","v":112000},{"$f":"CNI!Z1356","v":0},{"$f":"CNI!AA1356","v":0},{"$f":"CNI!AB1356","v":0},{"$f":"CNI!AC1356","v":0},{"$f":"CNI!AD1356","v":112000},{"$f":"CNI!AE1356","v":0},{"$f":"CNI!AF1356","v":0},{"$f":"CNI!AG1356","v":0},{"$f":"CNI!AH1356","v":0},{"$f":"CNI!AI1356","v":112000},{"$f":"SUM(L257:AE257)-K257","v":0}]
[{"$f":"CNI!$A$1359","v":"Electric Distribution"},null,{"$f":"CNI!B1360","v":6},null,{"$f":"CNI!B1362","v":1},{"$f":"CNI!H1366","v":"LUMP SUM"},{"$f":"CNI!G1366","v":1},{"$f":"IF(CNI!O1366=0,0,CNI!G1366)","v":0},{"$f":"CNI!I1366","v":4580},0,18320,{"$f":"CNI!P1366","v":4580},{"$f":"CNI!Q1366","v":0},{"$f":"CNI!R1366","v":0},{"$f":"CNI!S1366","v":0},{"$f":"CNI!T1366","v":0},{"$f":"CNI!U1366","v":0},{"$f":"CNI!V1366","v":4580},{"$f":"CNI!W1366","v":0},{"$f":"CNI!X1366","v":0},{"$f":"CNI!Y1366","v":0},{"$f":"CNI!Z1366","v":0},{"$f":"CNI!AA1366","v":0},{"$f":"CNI!AB1366","v":4580},{"$f":"CNI!AC1366","v":0},{"$f":"CNI!AD1366","v":0},{"$f":"CNI!AE1366","v":0},{"$f":"CNI!AF1366","v":0},{"$f":"CNI!AG1366","v":0},{"$f":"CNI!AH1366","v":4580},{"$f":"CNI!AI1366","v":0},0]
[{"$f":"CNI!$A$1369","v":"Water Heaters"},null,{"$f":"CNI!B1370","v":7},null,{"$f":"CNI!B1372","v":2},{"$f":"CNI!H1376","v":"LUMP SUM"},{"$f":"CNI!G1376","v":1},{"$f":"IF(CNI!O1376=0,0,CNI!G1376)","v":0},{"$f":"CNI!I1376","v":18600},0,55800,{"$f":"CNI!P1376","v":0},{"$f":"CNI!Q1376","v":18600},{"$f":"CNI!R1376","v":0},{"$f":"CNI!S1376","v":0},{"$f":"CNI!T1376","v":0},{"$f":"CNI!U1376","v":0},{"$f":"CNI!V1376","v":0},{"$f":"CNI!W1376","v":0},{"$f":"CNI!X1376","v":18600},{"$f":"CNI!Y1376","v":0},{"$f":"CNI!Z1376","v":0},{"$f":"CNI!AA1376","v":0},{"$f":"CNI!AB1376","v":0},{"$f":"CNI!AC1376","v":0},{"$f":"CNI!AD1376","v":0},{"$f":"CNI!AE1376","v":18600},{"$f":"CNI!AF1376","v":0},{"$f":"CNI!AG1376","v":0},{"$f":"CNI!AH1376","v":0},{"$f":"CNI!AI1376","v":0},0]
[{"$f":"CNI!$A$1379","v":"Domestic Water - Boilers"},null,{"$f":"CNI!B1380","v":8},null,{"$f":"CNI!B1382","v":3},{"$f":"CNI!H1386","v":0},{"$f":"CNI!G1386","v":0},{"$f":"IF(CNI!O1386=0,0,CNI!G1386)","v":0},{"$f":"CNI!I1386","v":0},0,0,{"$f":"CNI!P1386","v":0},{"$f":"CNI!Q1386","v":0},{"$f":"CNI!R1386","v":0},{"$f":"CNI!S1386","v":0},{"$f":"CNI!T1386","v":0},{"$f":"CNI!U1386","v":0},{"$f":"CNI!V1386","v":0},{"$f":"CNI!W1386","v":0},{"$f":"CNI!X1386","v":0},{"$f":"CNI!Y1386","v":0},{"$f":"CNI!Z1386","v":0},{"$f":"CNI!AA1386","v":0},{"$f":"CNI!AB1386","v":0},{"$f":"CNI!AC1386","v":0},{"$f":"CNI!AD1386","v":0},{"$f":"CNI!AE1386","v":0},{"$f":"CNI!AF1386","v":0},{"$f":"CNI!AG1386","v":0},{"$f":"CNI!AH1386","v":0},{"$f":"CNI!AI1386","v":0},0]
[{"$f":"CNI!$A$1389","v":"Domestic Water-Pumps"},null,{"$f":"CNI!B1390","v":9},null,{"$f":"CNI!B1392","v":4},{"$f":"CNI!H1396","v":0},{"$f":"CNI!G1396","v":0},{"$f":"IF(CNI!O1396=0,0,CNI!G1396)","v":0},{"$f":"CNI!I1396","v":0},0,0,{"$f":"CNI!P1396","v":0},{"$f":"CNI!Q1396","v":0},{"$f":"CNI!R1396","v":0},{"$f":"CNI!S1396","v":0},{"$f":"CNI!T1396","v":0},{"$f":"CNI!U1396","v":0},{"$f":"CNI!V1396","v":0},{"$f":"CNI!W1396","v":0},{"$f":"CNI!X1396","v":0},{"$f":"CNI!Y1396","v":0},{"$f":"CNI!Z1396","v":0},{"$f":"CNI!AA1396","v":0},{"$f":"CNI!AB1396","v":0},{"$f":"CNI!AC1396","v":0},{"$f":"CNI!AD1396","v":0},{"$f":"CNI!AE1396","v":0},{"$f":"CNI!AF1396","v":0},{"$f":"CNI!AG1396","v":0},{"$f":"CNI!AH1396","v":0},{"$f":"CNI!AI1396","v":0},0]
[{"$f":"CNI!$A$1399","v":"Unit Sub-Panels"},null,{"$f":"CNI!B1400","v":10},null,{"$f":"CNI!B1402","v":5},{"$f":"CNI!H1406","v":0},{"$f":"CNI!G1406","v":0},{"$f":"IF(CNI!O1406=0,0,CNI!G1406)","v":0},{"$f":"CNI!I1406","v":0},0,0,{"$f":"CNI!P1406","v":0},{"$f":"CNI!Q1406","v":0},{"$f":"CNI!R1406","v":0},{"$f":"CNI!S1406","v":0},{"$f":"CNI!T1406","v":0},{"$f":"CNI!U1406","v":0},{"$f":"CNI!V1406","v":0},{"$f":"CNI!W1406","v":0},{"$f":"CNI!X1406","v":0},{"$f":"CNI!Y1406","v":0},{"$f":"CNI!Z1406","v":0},{"$f":"CNI!AA1406","v":0},{"$f":"CNI!AB1406","v":0},{"$f":"CNI!AC1406","v":0},{"$f":"CNI!AD1406","v":0},{"$f":"CNI!AE1406","v":0},{"$f":"CNI!AF1406","v":0},{"$f":"CNI!AG1406","v":0},{"$f":"CNI!AH1406","v":0},{"$f":"CNI!AI1406","v":0},0]
[{"$f":"CNI!$A$1409","v":"Trash Compactor"},null,{"$f":"CNI!B1410","v":11},null,{"$f":"CNI!B1412","v":6},{"$f":"CNI!H1416","v":0},{"$f":"CNI!G1416","v":0},{"$f":"IF(CNI!O1416=0,0,CNI!G1416)","v":0},{"$f":"CNI!I1416","v":0},0,0,{"$f":"CNI!P1416","v":0},{"$f":"CNI!Q1416","v":0},{"$f":"CNI!R1416","v":0},{"$f":"CNI!S1416","v":0},{"$f":"CNI!T1416","v":0},{"$f":"CNI!U1416","v":0},{"$f":"CNI!V1416","v":0},{"$f":"CNI!W1416","v":0},{"$f":"CNI!X1416","v":0},{"$f":"CNI!Y1416","v":0},{"$f":"CNI!Z1416","v":0},{"$f":"CNI!AA1416","v":0},{"$f":"CNI!AB1416","v":0},{"$f":"CNI!AC1416","v":0},{"$f":"CNI!AD1416","v":0},{"$f":"CNI!AE1416","v":0},{"$f":"CNI!AF1416","v":0},{"$f":"CNI!AG1416","v":0},{"$f":"CNI!AH1416","v":0},{"$f":"CNI!AI1416","v":0},0]
[{"$f":"CNI!$A$1419","v":"Cooling Equipment/Systems"},null,{"$f":"CNI!B1420","v":12},null,{"$f":"CNI!B1422","v":7},{"$f":"CNI!H1426","v":0},{"$f":"CNI!G1426","v":0},{"$f":"IF(CNI!O1426=0,0,CNI!G1426)","v":0},{"$f":"CNI!I1426","v":0},0,0,{"$f":"CNI!P1426","v":0},{"$f":"CNI!Q1426","v":0},{"$f":"CNI!R1426","v":0},{"$f":"CNI!S1426","v":0},{"$f":"CNI!T1426","v":0},{"$f":"CNI!U1426","v":0},{"$f":"CNI!V1426","v":0},{"$f":"CNI!W1426","v":0},{"$f":"CNI!X1426","v":0},{"$f":"CNI!Y1426","v":0},{"$f":"CNI!Z1426","v":0},{"$f":"CNI!AA1426","v":0},{"$f":"CNI!AB1426","v":0},{"$f":"CNI!AC1426","v":0},{"$f":"CNI!AD1426","v":0},{"$f":"CNI!AE1426","v":0},{"$f":"CNI!AF1426","v":0},{"$f":"CNI!AG1426","v":0},{"$f":"CNI!AH1426","v":0},{"$f":"CNI!AI1426","v":0},0]
[{"$f":"CNI!$A$1429","v":"Smoke/Fire Detection"},null,{"$f":"CNI!B1430","v":13},null,{"$f":"CNI!B1432","v":8},{"$f":"CNI!H1436","v":0},{"$f":"CNI!G1436","v":0},{"$f":"IF(CNI!O1436=0,0,CNI!G1436)","v":0},{"$f":"CNI!I1436","v":0},0,0,{"$f":"CNI!P1436","v":0},{"$f":"CNI!Q1436","v":0},{"$f":"CNI!R1436","v":0},{"$f":"CNI!S1436","v":0},{"$f":"CNI!T1436","v":0},{"$f":"CNI!U1436","v":0},{"$f":"CNI!V1436","v":0},{"$f":"CNI!W1436","v":0},{"$f":"CNI!X1436","v":0},{"$f":"CNI!Y1436","v":0},{"$f":"CNI!Z1436","v":0},{"$f":"CNI!AA1436","v":0},{"$f":"CNI!AB1436","v":0},{"$f":"CNI!AC1436","v":0},{"$f":"CNI!AD1436","v":0},{"$f":"CNI!AE1436","v":0},{"$f":"CNI!AF1436","v":0},{"$f":"CNI!AG1436","v":0},{"$f":"CNI!AH1436","v":0},{"$f":"CNI!AI1436","v":0},0]
[{"$f":"CNI!$A$1439","v":"Unit Reconfiguration"},null,{"$f":"CNI!B1440","v":14},null,{"$f":"CNI!B1442","v":9},{"$f":"CNI!H1446","v":0},{"$f":"CNI!G1446","v":0},{"$f":"IF(CNI!O1446=0,0,CNI!G1446)","v":0},{"$f":"CNI!I1446","v":0},0,0,{"$f":"CNI!P1446","v":0},{"$f":"CNI!Q1446","v":0},{"$f":"CNI!R1446","v":0},{"$f":"CNI!S1446","v":0},{"$f":"CNI!T1446","v":0},{"$f":"CNI!U1446","v":0},{"$f":"CNI!V1446","v":0},{"$f":"CNI!W1446","v":0},{"$f":"CNI!X1446","v":0},{"$f":"CNI!Y1446","v":0},{"$f":"CNI!Z1446","v":0},{"$f":"CNI!AA1446","v":0},{"$f":"CNI!AB1446","v":0},{"$f":"CNI!AC1446","v":0},{"$f":"CNI!AD1446","v":0},{"$f":"CNI!AE1446","v":0},{"$f":"CNI!AF1446","v":0},{"$f":"CNI!AG1446","v":0},{"$f":"CNI!AH1446","v":0},{"$f":"CNI!AI1446","v":0},0]
[{"$f":"CNI!$A$1449","v":"Security/Fire Alarm"},null,{"$f":"CNI!B1450","v":15},null,{"$f":"CNI!B1452","v":10},{"$f":"CNI!H1456","v":0},{"$f":"CNI!G1456","v":0},{"$f":"IF(CNI!O1456=0,0,CNI!G1456)","v":0},{"$f":"CNI!I1456","v":0},0,0,{"$f":"CNI!P1456","v":0},{"$f":"CNI!Q1456","v":0},{"$f":"CNI!R1456","v":0},{"$f":"CNI!S1456","v":0},{"$f":"CNI!T1456","v":0},{"$f":"CNI!U1456","v":0},{"$f":"CNI!V1456","v":0},{"$f":"CNI!W1456","v":0},{"$f":"CNI!X1456","v":0},{"$f":"CNI!Y1456","v":0},{"$f":"CNI!Z1456","v":0},{"$f":"CNI!AA1456","v":0},{"$f":"CNI!AB1456","v":0},{"$f":"CNI!AC1456","v":0},{"$f":"CNI!AD1456","v":0},{"$f":"CNI!AE1456","v":0},{"$f":"CNI!AF1456","v":0},{"$f":"CNI!AG1456","v":0},{"$f":"CNI!AH1456","v":0},{"$f":"CNI!AI1456","v":0},0]
[{"$f":"CNI!$A$1459","v":"Fire Supression System"},null,{"$f":"CNI!B1460","v":16},null,{"$f":"CNI!B1462","v":11},{"$f":"CNI!H1466","v":0},{"$f":"CNI!G1466","v":0},{"$f":"IF(CNI!O1466=0,0,CNI!G1466)","v":0},{"$f":"CNI!I1466","v":0},0,0,{"$f":"CNI!P1466","v":0},{"$f":"CNI!Q1466","v":0},{"$f":"CNI!R1466","v":0},{"$f":"CNI!S1466","v":0},{"$f":"CNI!T1466","v":0},{"$f":"CNI!U1466","v":0},{"$f":"CNI!V1466","v":0},{"$f":"CNI!W1466","v":0},{"$f":"CNI!X1466","v":0},{"$f":"CNI!Y1466","v":0},{"$f":"CNI!Z1466","v":0},{"$f":"CNI!AA1466","v":0},{"$f":"CNI!AB1466","v":0},{"$f":"CNI!AC1466","v":0},{"$f":"CNI!AD1466","v":0},{"$f":"CNI!AE1466","v":0},{"$f":"CNI!AF1466","v":0},{"$f":"CNI!AG1466","v":0},{"$f":"CNI!AH1466","v":0},{"$f":"CNI!AI1466","v":0},0]
[{"$f":"CNI!$A$1469","v":"Generator"},null,{"$f":"CNI!B1470","v":17},null,{"$f":"CNI!B1472","v":12},{"$f":"CNI!H1476","v":0},{"$f":"CNI!G1476","v":0},{"$f":"IF(CNI!O1476=0,0,CNI!G1476)","v":0},{"$f":"CNI!I1476","v":0},0,0,{"$f":"CNI!P1476","v":0},{"$f":"CNI!Q1476","v":0},{"$f":"CNI!R1476","v":0},{"$f":"CNI!S1476","v":0},{"$f":"CNI!T1476","v":0},{"$f":"CNI!U1476","v":0},{"$f":"CNI!V1476","v":0},{"$f":"CNI!W1476","v":0},{"$f":"CNI!X1476","v":0},{"$f":"CNI!Y1476","v":0},{"$f":"CNI!Z1476","v":0},{"$f":"CNI!AA1476","v":0},{"$f":"CNI!AB1476","v":0},{"$f":"CNI!AC1476","v":0},{"$f":"CNI!AD1476","v":0},{"$f":"CNI!AE1476","v":0},{"$f":"CNI!AF1476","v":0},{"$f":"CNI!AG1476","v":0},{"$f":"CNI!AH1476","v":0},{"$f":"CNI!AI1476","v":0},0]
[{"$f":"CNI!$A$1479","v":"Emergency Lighting"},null,{"$f":"CNI!B1480","v":18},null,{"$f":"CNI!B1482","v":13},{"$f":"CNI!H1486","v":0},{"$f":"CNI!G1486","v":0},{"$f":"IF(CNI!O1486=0,0,CNI!G1486)","v":0},{"$f":"CNI!I1486","v":0},0,0,{"$f":"CNI!P1486","v":0},{"$f":"CNI!Q1486","v":0},{"$f":"CNI!R1486","v":0},{"$f":"CNI!S1486","v":0},{"$f":"CNI!T1486","v":0},{"$f":"CNI!U1486","v":0},{"$f":"CNI!V1486","v":0},{"$f":"CNI!W1486","v":0},{"$f":"CNI!X1486","v":0},{"$f":"CNI!Y1486","v":0},{"$f":"CNI!Z1486","v":0},{"$f":"CNI!AA1486","v":0},{"$f":"CNI!AB1486","v":0},{"$f":"CNI!AC1486","v":0},{"$f":"CNI!AD1486","v":0},{"$f":"CNI!AE1486","v":0},{"$f":"CNI!AF1486","v":0},{"$f":"CNI!AG1486","v":0},{"$f":"CNI!AH1486","v":0},{"$f":"CNI!AI1486","v":0},0]
[{"$f":"CNI!$A$1489","v":"Elevator"},null,{"$f":"CNI!B1490","v":19},null,{"$f":"CNI!B1492","v":14},{"$f":"CNI!H1496","v":0},{"$f":"CNI!G1496","v":0},{"$f":"IF(CNI!O1496=0,0,CNI!G1496)","v":0},{"$f":"CNI!I1496","v":0},0,0,{"$f":"CNI!P1496","v":0},{"$f":"CNI!Q1496","v":0},{"$f":"CNI!R1496","v":0},{"$f":"CNI!S1496","v":0},{"$f":"CNI!T1496","v":0},{"$f":"CNI!U1496","v":0},{"$f":"CNI!V1496","v":0},{"$f":"CNI!W1496","v":0},{"$f":"CNI!X1496","v":0},{"$f":"CNI!Y1496","v":0},{"$f":"CNI!Z1496","v":0},{"$f":"CNI!AA1496","v":0},{"$f":"CNI!AB1496","v":0},{"$f":"CNI!AC1496","v":0},{"$f":"CNI!AD1496","v":0},{"$f":"CNI!AE1496","v":0},{"$f":"CNI!AF1496","v":0},{"$f":"CNI!AG1496","v":0},{"$f":"CNI!AH1496","v":0},{"$f":"CNI!AI1496","v":0},0]
[{"$f":"CNI!$A$1499","v":"Mechanical-Other 1 (Specify)"},null,{"$f":"CNI!B1500","v":20},null,{"$f":"CNI!B1502","v":15},{"$f":"CNI!H1506","v":0},{"$f":"CNI!G1506","v":0},{"$f":"IF(CNI!O1506=0,0,CNI!G1506)","v":0},{"$f":"CNI!I1506","v":0},0,0,{"$f":"CNI!P1506","v":0},{"$f":"CNI!Q1506","v":0},{"$f":"CNI!R1506","v":0},{"$f":"CNI!S1506","v":0},{"$f":"CNI!T1506","v":0},{"$f":"CNI!U1506","v":0},{"$f":"CNI!V1506","v":0},{"$f":"CNI!W1506","v":0},{"$f":"CNI!X1506","v":0},{"$f":"CNI!Y1506","v":0},{"$f":"CNI!Z1506","v":0},{"$f":"CNI!AA1506","v":0},{"$f":"CNI!AB1506","v":0},{"$f":"CNI!AC1506","v":0},{"$f":"CNI!AD1506","v":0},{"$f":"CNI!AE1506","v":0},{"$f":"CNI!AF1506","v":0},{"$f":"CNI!AG1506","v":0},{"$f":"CNI!AH1506","v":0},{"$f":"CNI!AI1506","v":0},0]
[{"$f":"CNI!$A$1509","v":"Mechanical-Other 2 (Specify)"},null,{"$f":"CNI!B1510","v":4},null,{"$f":"CNI!B1512","v":0},{"$f":"CNI!H1516","v":0},{"$f":"CNI!G1516","v":0},{"$f":"IF(CNI!O1516=0,0,CNI!G1516)","v":0},{"$f":"CNI!I1516","v":0},0,0,{"$f":"CNI!P1516","v":0},{"$f":"CNI!Q1516","v":0},{"$f":"CNI!R1516","v":0},{"$f":"CNI!S1516","v":0},{"$f":"CNI!T1516","v":0},{"$f":"CNI!U1516","v":0},{"$f":"CNI!V1516","v":0},{"$f":"CNI!W1516","v":0},{"$f":"CNI!X1516","v":0},{"$f":"CNI!Y1516","v":0},{"$f":"CNI!Z1516","v":0},{"$f":"CNI!AA1516","v":0},{"$f":"CNI!AB1516","v":0},{"$f":"CNI!AC1516","v":0},{"$f":"CNI!AD1516","v":0},{"$f":"CNI!AE1516","v":0},{"$f":"CNI!AF1516","v":0},{"$f":"CNI!AG1516","v":0},{"$f":"CNI!AH1516","v":0},{"$f":"CNI!AI1516","v":0},0]
[{"$f":"CNI!$A$1519","v":"Mechanical-Other 3 (Specify)"},null,{"$f":"CNI!B1520","v":5},null,{"$f":"CNI!B1522","v":1},{"$f":"CNI!H1526","v":0},{"$f":"CNI!G1526","v":0},{"$f":"IF(CNI!O1526=0,0,CNI!G1526)","v":0},{"$f":"CNI!I1526","v":0},0,0,{"$f":"CNI!P1526","v":0},{"$f":"CNI!Q1526","v":0},{"$f":"CNI!R1526","v":0},{"$f":"CNI!S1526","v":0},{"$f":"CNI!T1526","v":0},{"$f":"CNI!U1526","v":0},{"$f":"CNI!V1526","v":0},{"$f":"CNI!W1526","v":0},{"$f":"CNI!X1526","v":0},{"$f":"CNI!Y1526","v":0},{"$f":"CNI!Z1526","v":0},{"$f":"CNI!AA1526","v":0},{"$f":"CNI!AB1526","v":0},{"$f":"CNI!AC1526","v":0},{"$f":"CNI!AD1526","v":0},{"$f":"CNI!AE1526","v":0},{"$f":"CNI!AF1526","v":0},{"$f":"CNI!AG1526","v":0},{"$f":"CNI!AH1526","v":0},{"$f":"CNI!AI1526","v":0},0]
[{"$f":"CNI!$A$1529","v":"Mechanical-Other 4(Specify)"},null,{"$f":"CNI!B1530","v":6},null,{"$f":"CNI!B1532","v":2},{"$f":"CNI!H1536","v":0},{"$f":"CNI!G1536","v":0},{"$f":"IF(CNI!O1536=0,0,CNI!G1536)","v":0},{"$f":"CNI!I1536","v":0},0,0,{"$f":"CNI!P1536","v":0},{"$f":"CNI!Q1536","v":0},{"$f":"CNI!R1536","v":0},{"$f":"CNI!S1536","v":0},{"$f":"CNI!T1536","v":0},{"$f":"CNI!U1536","v":0},{"$f":"CNI!V1536","v":0},{"$f":"CNI!W1536","v":0},{"$f":"CNI!X1536","v":0},{"$f":"CNI!Y1536","v":0},{"$f":"CNI!Z1536","v":0},{"$f":"CNI!AA1536","v":0},{"$f":"CNI!AB1536","v":0},{"$f":"CNI!AC1536","v":0},{"$f":"CNI!AD1536","v":0},{"$f":"CNI!AE1536","v":0},{"$f":"CNI!AF1536","v":0},{"$f":"CNI!AG1536","v":0},{"$f":"CNI!AH1536","v":0},{"$f":"CNI!AI1536","v":0},0]
[{"$f":"CNI!$A$1539","v":"Mechanical-Other 5 (Specify)"},null,{"$f":"CNI!B1540","v":7},null,{"$f":"CNI!B1542","v":3},{"$f":"CNI!H1546","v":0},{"$f":"CNI!G1546","v":0},{"$f":"IF(CNI!O1546=0,0,CNI!G1546)","v":0},{"$f":"CNI!I1546","v":0},0,0,{"$f":"CNI!P1546","v":0},{"$f":"CNI!Q1546","v":0},{"$f":"CNI!R1546","v":0},{"$f":"CNI!S1546","v":0},{"$f":"CNI!T1546","v":0},{"$f":"CNI!U1546","v":0},{"$f":"CNI!V1546","v":0},{"$f":"CNI!W1546","v":0},{"$f":"CNI!X1546","v":0},{"$f":"CNI!Y1546","v":0},{"$f":"CNI!Z1546","v":0},{"$f":"CNI!AA1546","v":0},{"$f":"CNI!AB1546","v":0},{"$f":"CNI!AC1546","v":0},{"$f":"CNI!AD1546","v":0},{"$f":"CNI!AE1546","v":0},{"$f":"CNI!AF1546","v":0},{"$f":"CNI!AG1546","v":0},{"$f":"CNI!AH1546","v":0},{"$f":"CNI!AI1546","v":0},0]
[{"$f":"CNI!$A$1549","v":"Mechanical-Other 6 (Specify)"},null,{"$f":"CNI!B1550","v":8},null,{"$f":"CNI!B1552","v":4},{"$f":"CNI!H1556","v":0},{"$f":"CNI!G1556","v":0},{"$f":"IF(CNI!O1556=0,0,CNI!G1556)","v":0},{"$f":"CNI!I1556","v":0},0,0,{"$f":"CNI!P1556","v":0},{"$f":"CNI!Q1556","v":0},{"$f":"CNI!R1556","v":0},{"$f":"CNI!S1556","v":0},{"$f":"CNI!T1556","v":0},{"$f":"CNI!U1556","v":0},{"$f":"CNI!V1556","v":0},{"$f":"CNI!W1556","v":0},{"$f":"CNI!X1556","v":0},{"$f":"CNI!Y1556","v":0},{"$f":"CNI!Z1556","v":0},{"$f":"CNI!AA1556","v":0},{"$f":"CNI!AB1556","v":0},{"$f":"CNI!AC1556","v":0},{"$f":"CNI!AD1556","v":0},{"$f":"CNI!AE1556","v":0},{"$f":"CNI!AF1556","v":0},{"$f":"CNI!AG1556","v":0},{"$f":"CNI!AH1556","v":0},{"$f":"CNI!AI1556","v":0},0]
[{"$f":"CNI!$A$1559","v":"Mechanical-Other 7 (Specify)"},null,{"$f":"CNI!B1560","v":9},null,{"$f":"CNI!B1562","v":5},{"$f":"CNI!H1566","v":0},{"$f":"CNI!G1566","v":0},{"$f":"IF(CNI!O1566=0,0,CNI!G1566)","v":0},{"$f":"CNI!I1566","v":0},0,0,{"$f":"CNI!P1566","v":0},{"$f":"CNI!Q1566","v":0},{"$f":"CNI!R1566","v":0},{"$f":"CNI!S1566","v":0},{"$f":"CNI!T1566","v":0},{"$f":"CNI!U1566","v":0},{"$f":"CNI!V1566","v":0},{"$f":"CNI!W1566","v":0},{"$f":"CNI!X1566","v":0},{"$f":"CNI!Y1566","v":0},{"$f":"CNI!Z1566","v":0},{"$f":"CNI!AA1566","v":0},{"$f":"CNI!AB1566","v":0},{"$f":"CNI!AC1566","v":0},{"$f":"CNI!AD1566","v":0},{"$f":"CNI!AE1566","v":0},{"$f":"CNI!AF1566","v":0},{"$f":"CNI!AG1566","v":0},{"$f":"CNI!AH1566","v":0},{"$f":"CNI!AI1566","v":0},0]
[{"$f":"CNI!$A$1569","v":"Mechanical-Other 8 (Specify)"},null,{"$f":"CNI!B1570","v":10},null,{"$f":"CNI!B1572","v":6},{"$f":"CNI!H1576","v":0},{"$f":"CNI!G1576","v":0},{"$f":"IF(CNI!O1576=0,0,CNI!G1576)","v":0},{"$f":"CNI!I1576","v":0},0,0,{"$f":"CNI!P1576","v":0},{"$f":"CNI!Q1576","v":0},{"$f":"CNI!R1576","v":0},{"$f":"CNI!S1576","v":0},{"$f":"CNI!T1576","v":0},{"$f":"CNI!U1576","v":0},{"$f":"CNI!V1576","v":0},{"$f":"CNI!W1576","v":0},{"$f":"CNI!X1576","v":0},{"$f":"CNI!Y1576","v":0},{"$f":"CNI!Z1576","v":0},{"$f":"CNI!AA1576","v":0},{"$f":"CNI!AB1576","v":0},{"$f":"CNI!AC1576","v":0},{"$f":"CNI!AD1576","v":0},{"$f":"CNI!AE1576","v":0},{"$f":"CNI!AF1576","v":0},{"$f":"CNI!AG1576","v":0},{"$f":"CNI!AH1576","v":0},{"$f":"CNI!AI1576","v":0},0]
[{"$f":"CNI!$A$1579","v":"Mechanical-Other 9 (Specify)"},null,{"$f":"CNI!B1580","v":11},null,{"$f":"CNI!B1582","v":7},{"$f":"CNI!H1586","v":0},{"$f":"CNI!G1586","v":0},{"$f":"IF(CNI!O1586=0,0,CNI!G1586)","v":0},{"$f":"CNI!I1586","v":0},0,0,{"$f":"CNI!P1586","v":0},{"$f":"CNI!Q1586","v":0},{"$f":"CNI!R1586","v":0},{"$f":"CNI!S1586","v":0},{"$f":"CNI!T1586","v":0},{"$f":"CNI!U1586","v":0},{"$f":"CNI!V1586","v":0},{"$f":"CNI!W1586","v":0},{"$f":"CNI!X1586","v":0},{"$f":"CNI!Y1586","v":0},{"$f":"CNI!Z1586","v":0},{"$f":"CNI!AA1586","v":0},{"$f":"CNI!AB1586","v":0},{"$f":"CNI!AC1586","v":0},{"$f":"CNI!AD1586","v":0},{"$f":"CNI!AE1586","v":0},{"$f":"CNI!AF1586","v":0},{"$f":"CNI!AG1586","v":0},{"$f":"CNI!AH1586","v":0},{"$f":"CNI!AI1586","v":0},0]
[{"$f":"CNI!$A$1589","v":"Mechanical-Other 10 (Specify)"},null,{"$f":"CNI!B1590","v":12},null,{"$f":"CNI!B1592","v":8},{"$f":"CNI!H1596","v":0},{"$f":"CNI!G1596","v":0},{"$f":"IF(CNI!O1596=0,0,CNI!G1596)","v":0},{"$f":"CNI!I1596","v":0},0,0,{"$f":"CNI!P1596","v":0},{"$f":"CNI!Q1596","v":0},{"$f":"CNI!R1596","v":0},{"$f":"CNI!S1596","v":0},{"$f":"CNI!T1596","v":0},{"$f":"CNI!U1596","v":0},{"$f":"CNI!V1596","v":0},{"$f":"CNI!W1596","v":0},{"$f":"CNI!X1596","v":0},{"$f":"CNI!Y1596","v":0},{"$f":"CNI!Z1596","v":0},{"$f":"CNI!AA1596","v":0},{"$f":"CNI!AB1596","v":0},{"$f":"CNI!AC1596","v":0},{"$f":"CNI!AD1596","v":0},{"$f":"CNI!AE1596","v":0},{"$f":"CNI!AF1596","v":0},{"$f":"CNI!AG1596","v":0},{"$f":"CNI!AH1596","v":0},{"$f":"CNI!AI1596","v":0},0]
["Mechanical-STANDARD Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(J256:J281)","v":112000},{"$f":"SUM(L281:AE281)","v":0},{"$f":"SUM(L256:L281)","v":4580},18600,0,0,112000,0,4580,0,18600,112000,0,0,4580,4500,112000,18600,0,0,4580,112000,526620]
[]
["(4.0) Standard Physical Needs Cost Estimate (Cont'd)"]
[]
["(4.1) Category",null,"(4.2) Estimated Useful Life",null,"(4.3)                Useful Life Remaining","(4.4)             Method","(4.5)                   Total          Quantity","(4.6)             Current Needs Quantity","(4.7)                Cost per      Quantity","(4.8)         Immediate Repairs Needed"]
["(4.15) New Construction-STANDARD",null,"years",null,"years"]
[{"$f":"CNI!$A$1609","v":"Dwelling Units"},null,{"$f":"CNI!B1610","v":13},null,{"$f":"CNI!B1612","v":9},{"$f":"CNI!H1616","v":0},{"$f":"CNI!G1616","v":0},{"$f":"CNI!G1616","v":0},{"$f":"CNI!I1616","v":0},{"$f":"ROUNDUP(+H288*I288,-2)","v":0}]
[{"$f":"CNI!$A$1619","v":"Administrative Building"},null,{"$f":"CNI!B1620","v":14},null,{"$f":"CNI!B1622","v":10},{"$f":"CNI!H1626","v":0},{"$f":"CNI!G1626","v":0},{"$f":"CNI!G1626","v":0},{"$f":"CNI!I1626","v":0},0]
[{"$f":"CNI!$A$1629","v":"Community Building"},null,{"$f":"CNI!B1630","v":15},null,{"$f":"CNI!B1632","v":11},{"$f":"CNI!H1636","v":"LUMP SUM"},{"$f":"CNI!G1636","v":1},{"$f":"CNI!G1636","v":1},{"$f":"CNI!I1636","v":150000},150000]
[{"$f":"CNI!$A$1639","v":"Shop"},null,{"$f":"CNI!B1640","v":16},null,{"$f":"CNI!B1642","v":12},{"$f":"CNI!H1646","v":0},{"$f":"CNI!G1646","v":0},{"$f":"CNI!G1646","v":0},{"$f":"CNI!I1646","v":0},0]
[{"$f":"CNI!$A$1649","v":"Storage Area"},null,{"$f":"CNI!B1650","v":17},null,{"$f":"CNI!B1652","v":13},{"$f":"CNI!H1656","v":0},{"$f":"CNI!G1656","v":0},{"$f":"CNI!G1656","v":0},{"$f":"CNI!I1656","v":0},0]
[{"$f":"CNI!$A$1659","v":"Family Investment Center"},null,{"$f":"CNI!B1660","v":18},null,{"$f":"CNI!B1662","v":14},{"$f":"CNI!H1666","v":0},{"$f":"CNI!G1666","v":0},{"$f":"CNI!G1666","v":0},{"$f":"CNI!I1666","v":0},0]
[{"$f":"CNI!$A$1669","v":"Day Care Center"},null,{"$f":"CNI!B1670","v":19},null,{"$f":"CNI!B1672","v":15},{"$f":"CNI!H1676","v":0},{"$f":"CNI!G1676","v":0},{"$f":"CNI!G1676","v":0},{"$f":"CNI!I1676","v":0},0]
[{"$f":"CNI!$A$1679","v":"Laundry Areas"},null,{"$f":"CNI!B1680","v":20},null,{"$f":"CNI!B1682","v":16},{"$f":"CNI!H1686","v":0},{"$f":"CNI!G1686","v":0},{"$f":"CNI!G1686","v":0},{"$f":"CNI!I1686","v":0},0]
[{"$f":"CNI!$A$1689","v":"NC-Other 1 (Specify)"},null,{"$f":"CNI!B1690","v":3},null,{"$f":"CNI!B1692","v":0},{"$f":"CNI!H1696","v":0},{"$f":"CNI!G1696","v":0},{"$f":"CNI!G1696","v":0},{"$f":"CNI!I1696","v":0},0]
[{"$f":"CNI!$A$1699","v":"NC-Other 2 (Specify)"},null,{"$f":"CNI!B1700","v":4},null,{"$f":"CNI!B1702","v":1},{"$f":"CNI!H1706","v":0},{"$f":"CNI!G1706","v":0},{"$f":"CNI!G1706","v":0},{"$f":"CNI!I1706","v":0},0]
[{"$f":"CNI!$A$1709","v":"NC-Other 3 (Specify)"},null,{"$f":"CNI!B1710","v":5},null,{"$f":"CNI!B1712","v":2},{"$f":"CNI!H1716","v":0},{"$f":"CNI!G1716","v":0},{"$f":"CNI!G1716","v":0},{"$f":"CNI!I1716","v":0},0]
[{"$f":"CNI!$A$1719","v":"NC-Other 4 (Specify)"},null,{"$f":"CNI!B1720","v":6},null,{"$f":"CNI!B1722","v":3},{"$f":"CNI!H1726","v":0},{"$f":"CNI!G1726","v":0},{"$f":"CNI!G1726","v":0},{"$f":"CNI!I1726","v":0},0]
[{"$f":"CNI!$A$1729","v":"NC-Other 5(Specify)"},null,{"$f":"CNI!B1730","v":7},null,{"$f":"CNI!B1732","v":4},{"$f":"CNI!H1736","v":0},{"$f":"CNI!G1736","v":0},{"$f":"CNI!G1736","v":0},{"$f":"CNI!I1736","v":0},0]
[{"$f":"CNI!$A$1739","v":"NC-Other 6 (Specify)"},null,{"$f":"CNI!B1740","v":8},null,{"$f":"CNI!B1742","v":5},{"$f":"CNI!H1746","v":0},{"$f":"CNI!G1746","v":0},{"$f":"CNI!G1746","v":0},{"$f":"CNI!I1746","v":0},0]
[{"$f":"CNI!$A$1749","v":"NC-Other 7 (Specify)"},null,{"$f":"CNI!B1750","v":9},null,{"$f":"CNI!B1752","v":6},{"$f":"CNI!H1756","v":0},{"$f":"CNI!G1756","v":0},{"$f":"CNI!G1756","v":0},{"$f":"CNI!I1756","v":0},0]
[{"$f":"CNI!$A$1759","v":"NC-Other 8 (Specify)"},null,{"$f":"CNI!B1760","v":10},null,{"$f":"CNI!B1762","v":7},{"$f":"CNI!H1766","v":0},{"$f":"CNI!G1766","v":0},{"$f":"CNI!G1766","v":0},{"$f":"CNI!I1766","v":0},0]
[{"$f":"CNI!$A$1769","v":"NC-Other 9 (Specify)"},null,{"$f":"CNI!B1770","v":11},null,{"$f":"CNI!B1772","v":8},{"$f":"CNI!H1776","v":0},{"$f":"CNI!G1776","v":0},{"$f":"CNI!G1776","v":0},{"$f":"CNI!I1776","v":0},0]
[{"$f":"CNI!$A$1779","v":"NC-Other 10 (Specify)"},null,{"$f":"CNI!B1780","v":12},null,{"$f":"CNI!B1782","v":9},{"$f":"CNI!H1786","v":0},{"$f":"CNI!G1786","v":0},{"$f":"CNI!G1786","v":0},{"$f":"CNI!I1786","v":0},0]
["New Const.-STANDARD Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(J288:J305)","v":150000}]
[]
["(4.1) Category",null,"(4.2) Estimated Useful Life",null,"(4.3)                Useful Life Remaining","(4.4)             Method","(4.5)                   Total          Quantity","(4.6)             Current Needs Quantity","(4.7)                Cost per      Quantity","(4.8)         Immediate Repairs Needed"]
["(4.16) Other",null,"years",null,"years",null,null,null,"$","$"]
["Site Acquisition",null,{"$f":"CNI!B1800","v":13},null,{"$f":"CNI!B1802","v":10},{"$f":"CNI!H1806","v":0},{"$f":"CNI!G1806","v":0},{"$f":"CNI!G1806","v":0},{"$f":"CNI!I1806","v":0},{"$f":"ROUNDUP(+H310*I310,-2)","v":0}]
["Other Fees and Costs",null,{"$f":"CNI!B1810","v":14},null,{"$f":"CNI!B1812","v":11},{"$f":"CNI!H1816","v":"LUMP SUM"},{"$f":"CNI!G1816","v":1},{"$f":"CNI!G1816","v":1},{"$f":"CNI!I1816","v":23000},23000]
["Demolition",null,{"$f":"CNI!B1820","v":15},null,{"$f":"CNI!B1822","v":12},{"$f":"CNI!H1826","v":0},{"$f":"CNI!G1826","v":0},{"$f":"CNI!G1826","v":0},{"$f":"CNI!I1826","v":0},0]
["Dwelling Unit Conversion",null,{"$f":"CNI!B1830","v":16},null,{"$f":"CNI!B1832","v":13},{"$f":"CNI!H1836","v":0},{"$f":"CNI!G1836","v":0},{"$f":"CNI!G1836","v":0},{"$f":"CNI!I1836","v":0},0]
["Contingency",null,{"$f":"CNI!B1840","v":17},null,{"$f":"CNI!B1842","v":14},{"$f":"CNI!H1846","v":0},{"$f":"CNI!G1846","v":0},{"$f":"CNI!G1846","v":0},{"$f":"CNI!I1846","v":0},0]
["Other-Other 1 (Specify)",null,{"$f":"CNI!B1850","v":18},null,{"$f":"CNI!B1852","v":15},{"$f":"CNI!H1856","v":0},{"$f":"CNI!G1856","v":0},{"$f":"CNI!G1856","v":0},{"$f":"CNI!I1856","v":0},0]
["Other-Other 2 (Specify)",null,{"$f":"CNI!B1860","v":19},null,{"$f":"CNI!B1862","v":16},{"$f":"CNI!H1866","v":0},{"$f":"CNI!G1866","v":0},{"$f":"CNI!G1866","v":0},{"$f":"CNI!I1866","v":0},0]
["Other-Other 3 (Specify)",null,{"$f":"CNI!B1870","v":20},null,{"$f":"CNI!B1872","v":17},{"$f":"CNI!H1876","v":0},{"$f":"CNI!G1876","v":0},{"$f":"CNI!G1876","v":0},{"$f":"CNI!I1876","v":0},0]
["Other-Other 4 (Specify)",null,{"$f":"CNI!B1880","v":3},null,{"$f":"CNI!B1882","v":1},{"$f":"CNI!H1886","v":0},{"$f":"CNI!G1886","v":0},{"$f":"CNI!G1886","v":0},{"$f":"CNI!I1886","v":0},0]
["Other-Other 5 (Specify)",null,{"$f":"CNI!B1890","v":4},null,{"$f":"CNI!B1892","v":2},{"$f":"CNI!H1896","v":0},{"$f":"CNI!G1896","v":0},{"$f":"CNI!G1896","v":0},{"$f":"CNI!I1896","v":0},0]
["Other-Other 6 (Specify)",null,{"$f":"CNI!B1900","v":5},null,{"$f":"CNI!B1902","v":3},{"$f":"CNI!H1906","v":0},{"$f":"CNI!G1906","v":0},{"$f":"CNI!G1906","v":0},{"$f":"CNI!I1906","v":0},0]
["Other-Other 7 (Specify)",null,{"$f":"CNI!B1910","v":6},null,{"$f":"CNI!B1912","v":4},{"$f":"CNI!H1916","v":0},{"$f":"CNI!G1916","v":0},{"$f":"CNI!G1916","v":0},{"$f":"CNI!I1916","v":0},0]
["Other-Other 8 (Specify)",null,{"$f":"CNI!B1920","v":7},null,{"$f":"CNI!B1922","v":5},{"$f":"CNI!H1926","v":0},{"$f":"CNI!G1926","v":0},{"$f":"CNI!G1926","v":0},{"$f":"CNI!I1926","v":0},0]
["Other-Other 9 (Specify)",null,{"$f":"CNI!B1930","v":8},null,{"$f":"CNI!B1932","v":6},{"$f":"CNI!H1936","v":0},{"$f":"CNI!G1936","v":0},{"$f":"CNI!G1936","v":0},{"$f":"CNI!I1936","v":0},0]
["Other-Other 10 (Specify)",null,{"$f":"CNI!B1940","v":9},null,{"$f":"CNI!B1942","v":7},{"$f":"CNI!H1946","v":0},{"$f":"CNI!G1946","v":0},{"$f":"CNI!G1946","v":0},{"$f":"CNI!I1946","v":0},0]
["Other Subtotals (No Green)",null,null,null,null,null,null,null,null,{"$f":"SUM(J310:J324)","v":23000}]
[]
["(4.1) Category",null,"(4.2) Estimated Useful Life",null,"(4.3)                Useful Life Remaining","(4.4)             Method","(4.5)                   Total          Quantity","(4.6)             Current Needs Quantity","(4.7)                Cost per      Quantity","(4.8)         Immediate Repairs Needed"]
["(4.17) Special Categories",null,"years",null,"years"]
["Amt of PNA Lead Paint/Asbestos Compliance",null,{"$f":"CNI!B1960","v":10},null,{"$f":"CNI!B1962","v":8},{"$f":"CNI!H1966","v":"LUMP SUM"},{"$f":"CNI!G1966","v":1},{"$f":"CNI!G1966","v":1},{"$f":"CNI!I1966","v":15000},{"$f":"ROUNDUP(+H329*I329,-2)","v":15000}]
["Amount of PNA Relating to Section 504 Compliance",null,{"$f":"CNI!B1970","v":11},null,{"$f":"CNI!B1972","v":9},{"$f":"CNI!H1976","v":"LUMP SUM"},{"$f":"CNI!G1976","v":1},{"$f":"CNI!G1976","v":1},{"$f":"CNI!I1976","v":10000},{"$f":"ROUNDUP(+H330*I330,-2)","v":10000}]
["Special Cat. Subtotals (No Green)",null,null,null,null,null,null,null,null,{"$f":"SUM(J315:J330)","v":48000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["(5.0) Green Physical Needs Cost Estimate"]
[]
["(5.1) Category",null,"(5.2) Estimated Useful Life",null,"(5.3)                Useful Life Remaining","(5.4)             Method","(5.5)                   Total          Quantity","(5.6)             Current Needs Quantity","(5.7)                Cost per      Quantity","(5.8)         Immediate Repairs Needed","(5.9) Total Long Term Needs",{"$f":"+$G$7+1","v":2011},{"$f":"1+L357","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["(5.10) Site-GREEN",null,"years",null,"years",null,null,null,"$","$","$",null,null,null,"Years 1-5",{"$f":"SUM(L386:P386)","v":272200},null,null,null,"Years 6-10",{"$f":"SUM(Q386:U386)","v":15640},null,null,null,"Years 11-15",{"$f":"SUM(V386:Z386)","v":110040},null,null,null,"Years 16-20",{"$f":"SUM(AA386:AE386)","v":204140}]
[{"$f":"CNI!$A$5","v":"Asphalt/Concrete"},null,{"$f":"CNI!B6","v":6},null,{"$f":"CNI!B8","v":0},{"$f":"CNI!H13","v":"per 1000 SF"},{"$f":"CNI!G13","v":10},{"$f":"IF(CNI!O13=0,0,CNI!G13)","v":10},{"$f":"CNI!I13","v":804},{"$f":"ROUNDUP(+H359*I359,-2)","v":8100},{"$f":"SUM(L359:AE359)","v":24120},{"$f":"CNI!P13","v":0},{"$f":"CNI!Q13","v":0},{"$f":"CNI!R13","v":0},{"$f":"CNI!S13","v":0},{"$f":"CNI!T13","v":0},{"$f":"CNI!U13","v":8040},{"$f":"CNI!V13","v":0},{"$f":"CNI!W13","v":0},{"$f":"CNI!X13","v":0},{"$f":"CNI!Y13","v":0},{"$f":"CNI!Z13","v":0},{"$f":"CNI!AA13","v":8040},{"$f":"CNI!AB13","v":0},{"$f":"CNI!AC13","v":0},{"$f":"CNI!AD13","v":0},{"$f":"CNI!AE13","v":0},{"$f":"CNI!AF13","v":0},{"$f":"CNI!AG13","v":8040},{"$f":"CNI!AH13","v":0},{"$f":"CNI!AI13","v":0},{"$f":"SUM(L359:AE359)-K359","v":0}]
[{"$f":"CNI!$A$15","v":"Seal Coat"},null,{"$f":"CNI!B16","v":9},null,{"$f":"CNI!B18","v":0},{"$f":"CNI!H23","v":"per 10000 SF"},{"$f":"CNI!G23","v":2},{"$f":"IF(CNI!O23=0,0,CNI!G23)","v":2},{"$f":"CNI!I23","v":3800},{"$f":"ROUNDUP(+H360*I360,-2)","v":7600},15200,{"$f":"CNI!P23","v":0},{"$f":"CNI!Q23","v":0},{"$f":"CNI!R23","v":0},{"$f":"CNI!S23","v":0},{"$f":"CNI!T23","v":0},{"$f":"CNI!U23","v":0},{"$f":"CNI!V23","v":0},{"$f":"CNI!W23","v":0},{"$f":"CNI!X23","v":7600},{"$f":"CNI!Y23","v":0},{"$f":"CNI!Z23","v":0},{"$f":"CNI!AA23","v":0},{"$f":"CNI!AB23","v":0},{"$f":"CNI!AC23","v":0},{"$f":"CNI!AD23","v":0},{"$f":"CNI!AE23","v":0},{"$f":"CNI!AF23","v":0},{"$f":"CNI!AG23","v":7600},{"$f":"CNI!AH23","v":0},{"$f":"CNI!AI23","v":0},{"$f":"SUM(L360:AE360)-K360","v":0}]
[{"$f":"CNI!$A$25","v":"Striping"},null,{"$f":"CNI!B26","v":20},null,{"$f":"CNI!B28","v":0},{"$f":"CNI!H33","v":"per linear ft."},{"$f":"CNI!G33","v":600},{"$f":"IF(CNI!O33=0,0,CNI!G33)","v":600},{"$f":"CNI!I33","v":25},{"$f":"ROUNDUP(+H361*I361,-2)","v":15000},15000,{"$f":"CNI!P33","v":0},{"$f":"CNI!Q33","v":0},{"$f":"CNI!R33","v":0},{"$f":"CNI!S33","v":0},{"$f":"CNI!T33","v":0},{"$f":"CNI!U33","v":0},{"$f":"CNI!V33","v":0},{"$f":"CNI!W33","v":0},{"$f":"CNI!X33","v":0},{"$f":"CNI!Y33","v":0},{"$f":"CNI!Z33","v":0},{"$f":"CNI!AA33","v":0},{"$f":"CNI!AB33","v":0},{"$f":"CNI!AC33","v":0},{"$f":"CNI!AD33","v":0},{"$f":"CNI!AE33","v":0},{"$f":"CNI!AF33","v":0},{"$f":"CNI!AG33","v":0},{"$f":"CNI!AH33","v":0},{"$f":"CNI!AI33","v":15000},0]
[{"$f":"CNI!$A$35","v":"Curb and Gutter"},null,{"$f":"CNI!B36","v":19},null,{"$f":"CNI!B38","v":0},{"$f":"CNI!H43","v":"per linear ft."},{"$f":"CNI!G43","v":800},{"$f":"IF(CNI!O43=0,0,CNI!G43)","v":800},{"$f":"CNI!I43","v":26},{"$f":"ROUNDUP(+H362*I362,-2)","v":20800},20800,{"$f":"CNI!P43","v":0},{"$f":"CNI!Q43","v":0},{"$f":"CNI!R43","v":0},{"$f":"CNI!S43","v":0},{"$f":"CNI!T43","v":0},{"$f":"CNI!U43","v":0},{"$f":"CNI!V43","v":0},{"$f":"CNI!W43","v":0},{"$f":"CNI!X43","v":0},{"$f":"CNI!Y43","v":0},{"$f":"CNI!Z43","v":0},{"$f":"CNI!AA43","v":0},{"$f":"CNI!AB43","v":0},{"$f":"CNI!AC43","v":0},{"$f":"CNI!AD43","v":0},{"$f":"CNI!AE43","v":0},{"$f":"CNI!AF43","v":0},{"$f":"CNI!AG43","v":0},{"$f":"CNI!AH43","v":20800},{"$f":"CNI!AI43","v":0},0]
[{"$f":"CNI!$A$45","v":"Pedestrian Paving"},null,{"$f":"CNI!B46","v":20},null,{"$f":"CNI!B48","v":1},{"$f":"CNI!H53","v":"per linear ft."},{"$f":"CNI!G53","v":19},{"$f":"IF(CNI!O53=0,0,CNI!G53)","v":0},{"$f":"CNI!I53","v":900},0,17100,{"$f":"CNI!P53","v":17100},{"$f":"CNI!Q53","v":0},{"$f":"CNI!R53","v":0},{"$f":"CNI!S53","v":0},{"$f":"CNI!T53","v":0},{"$f":"CNI!U53","v":0},{"$f":"CNI!V53","v":0},{"$f":"CNI!W53","v":0},{"$f":"CNI!X53","v":0},{"$f":"CNI!Y53","v":0},{"$f":"CNI!Z53","v":0},{"$f":"CNI!AA53","v":0},{"$f":"CNI!AB53","v":0},{"$f":"CNI!AC53","v":0},{"$f":"CNI!AD53","v":0},{"$f":"CNI!AE53","v":0},{"$f":"CNI!AF53","v":0},{"$f":"CNI!AG53","v":0},{"$f":"CNI!AH53","v":0},{"$f":"CNI!AI53","v":0},0]
[{"$f":"CNI!$A$55","v":"Signage"},null,{"$f":"CNI!B56","v":18},null,{"$f":"CNI!B58","v":0},{"$f":"CNI!H63","v":"each"},{"$f":"CNI!G63","v":100},{"$f":"IF(CNI!O63=0,0,CNI!G63)","v":100},{"$f":"CNI!I63","v":37},3700,3700,{"$f":"CNI!P63","v":0},{"$f":"CNI!Q63","v":0},{"$f":"CNI!R63","v":0},{"$f":"CNI!S63","v":0},{"$f":"CNI!T63","v":0},{"$f":"CNI!U63","v":0},{"$f":"CNI!V63","v":0},{"$f":"CNI!W63","v":0},{"$f":"CNI!X63","v":0},{"$f":"CNI!Y63","v":0},{"$f":"CNI!Z63","v":0},{"$f":"CNI!AA63","v":0},{"$f":"CNI!AB63","v":0},{"$f":"CNI!AC63","v":0},{"$f":"CNI!AD63","v":0},{"$f":"CNI!AE63","v":0},{"$f":"CNI!AF63","v":0},{"$f":"CNI!AG63","v":3700},{"$f":"CNI!AH63","v":0},{"$f":"CNI!AI63","v":0},0]
[{"$f":"CNI!$A$65","v":"Water Lines/Mains"},null,{"$f":"CNI!B66","v":19},null,{"$f":"CNI!B68","v":1},{"$f":"CNI!H73","v":"per linear ft."},{"$f":"CNI!G73","v":3000},{"$f":"IF(CNI!O73=0,0,CNI!G73)","v":0},{"$f":"CNI!I73","v":12},0,72000,{"$f":"CNI!P73","v":36000},{"$f":"CNI!Q73","v":0},{"$f":"CNI!R73","v":0},{"$f":"CNI!S73","v":0},{"$f":"CNI!T73","v":0},{"$f":"CNI!U73","v":0},{"$f":"CNI!V73","v":0},{"$f":"CNI!W73","v":0},{"$f":"CNI!X73","v":0},{"$f":"CNI!Y73","v":0},{"$f":"CNI!Z73","v":0},{"$f":"CNI!AA73","v":0},{"$f":"CNI!AB73","v":0},{"$f":"CNI!AC73","v":0},{"$f":"CNI!AD73","v":0},{"$f":"CNI!AE73","v":0},{"$f":"CNI!AF73","v":0},{"$f":"CNI!AG73","v":0},{"$f":"CNI!AH73","v":0},{"$f":"CNI!AI73","v":36000},0]
[{"$f":"CNI!$A$75","v":"Sewer Lines/Mains"},null,{"$f":"CNI!B76","v":20},null,{"$f":"CNI!B78","v":2},{"$f":"CNI!H83","v":"per 10000 SF"},{"$f":"CNI!G83","v":4000},{"$f":"IF(CNI!O83=0,0,CNI!G83)","v":0},{"$f":"CNI!I83","v":8},0,32000,{"$f":"CNI!P83","v":0},{"$f":"CNI!Q83","v":32000},{"$f":"CNI!R83","v":0},{"$f":"CNI!S83","v":0},{"$f":"CNI!T83","v":0},{"$f":"CNI!U83","v":0},{"$f":"CNI!V83","v":0},{"$f":"CNI!W83","v":0},{"$f":"CNI!X83","v":0},{"$f":"CNI!Y83","v":0},{"$f":"CNI!Z83","v":0},{"$f":"CNI!AA83","v":0},{"$f":"CNI!AB83","v":0},{"$f":"CNI!AC83","v":0},{"$f":"CNI!AD83","v":0},{"$f":"CNI!AE83","v":0},{"$f":"CNI!AF83","v":0},{"$f":"CNI!AG83","v":0},{"$f":"CNI!AH83","v":0},{"$f":"CNI!AI83","v":0},0]
[{"$f":"CNI!$A$85","v":"Irrigation"},null,{"$f":"CNI!B86","v":17},null,{"$f":"CNI!B92","v":0},{"$f":"CNI!H99","v":"LUMP SUM"},{"$f":"CNI!G99","v":3},{"$f":"IF(CNI!O99=0,0,CNI!G99)","v":3},{"$f":"CNI!I99","v":32000},96000,96000,{"$f":"CNI!P99","v":0},{"$f":"CNI!Q99","v":0},{"$f":"CNI!R99","v":0},{"$f":"CNI!S99","v":0},{"$f":"CNI!T99","v":0},{"$f":"CNI!U99","v":0},{"$f":"CNI!V99","v":0},{"$f":"CNI!W99","v":0},{"$f":"CNI!X99","v":0},{"$f":"CNI!Y99","v":0},{"$f":"CNI!Z99","v":0},{"$f":"CNI!AA99","v":0},{"$f":"CNI!AB99","v":0},{"$f":"CNI!AC99","v":0},{"$f":"CNI!AD99","v":0},{"$f":"CNI!AE99","v":0},{"$f":"CNI!AF99","v":96000},{"$f":"CNI!AG99","v":0},{"$f":"CNI!AH99","v":0},{"$f":"CNI!AI99","v":0},0]
[{"$f":"CNI!$A$101","v":"Lighting"},null,{"$f":"CNI!B102","v":15},null,{"$f":"CNI!B108","v":0},{"$f":"CNI!H115","v":"each"},{"$f":"CNI!G115","v":3000},{"$f":"IF(CNI!O115=0,0,CNI!G115)","v":3000},{"$f":"CNI!I115","v":34},102000,102000,{"$f":"CNI!P115","v":0},{"$f":"CNI!Q115","v":0},{"$f":"CNI!R115","v":0},{"$f":"CNI!S115","v":0},{"$f":"CNI!T115","v":0},{"$f":"CNI!U115","v":0},{"$f":"CNI!V115","v":0},{"$f":"CNI!W115","v":0},{"$f":"CNI!X115","v":0},{"$f":"CNI!Y115","v":0},{"$f":"CNI!Z115","v":0},{"$f":"CNI!AA115","v":0},{"$f":"CNI!AB115","v":0},{"$f":"CNI!AC115","v":0},{"$f":"CNI!AD115","v":102000},{"$f":"CNI!AE115","v":0},{"$f":"CNI!AF115","v":0},{"$f":"CNI!AG115","v":0},{"$f":"CNI!AH115","v":0},{"$f":"CNI!AI115","v":0},0]
[{"$f":"CNI!$A$117","v":"Storm Drainage"},null,{"$f":"CNI!B118","v":19},null,{"$f":"CNI!B120","v":2},{"$f":"CNI!H125","v":"per linear ft."},{"$f":"CNI!G125","v":300},{"$f":"IF(CNI!O125=0,0,CNI!G125)","v":0},{"$f":"CNI!I125","v":325},0,97500,{"$f":"CNI!P125","v":0},{"$f":"CNI!Q125","v":97500},{"$f":"CNI!R125","v":0},{"$f":"CNI!S125","v":0},{"$f":"CNI!T125","v":0},{"$f":"CNI!U125","v":0},{"$f":"CNI!V125","v":0},{"$f":"CNI!W125","v":0},{"$f":"CNI!X125","v":0},{"$f":"CNI!Y125","v":0},{"$f":"CNI!Z125","v":0},{"$f":"CNI!AA125","v":0},{"$f":"CNI!AB125","v":0},{"$f":"CNI!AC125","v":0},{"$f":"CNI!AD125","v":0},{"$f":"CNI!AE125","v":0},{"$f":"CNI!AF125","v":0},{"$f":"CNI!AG125","v":0},{"$f":"CNI!AH125","v":0},{"$f":"CNI!AI125","v":0},0]
[{"$f":"CNI!$A$127","v":"Landscaping"},null,{"$f":"CNI!B128","v":20},null,{"$f":"CNI!B130","v":3},{"$f":"CNI!H135","v":"LUMP SUM"},{"$f":"CNI!G135","v":1},{"$f":"IF(CNI!O135=0,0,CNI!G135)","v":0},{"$f":"CNI!I135","v":36000},0,36000,{"$f":"CNI!P135","v":0},{"$f":"CNI!Q135","v":0},{"$f":"CNI!R135","v":36000},{"$f":"CNI!S135","v":0},{"$f":"CNI!T135","v":0},{"$f":"CNI!U135","v":0},{"$f":"CNI!V135","v":0},{"$f":"CNI!W135","v":0},{"$f":"CNI!X135","v":0},{"$f":"CNI!Y135","v":0},{"$f":"CNI!Z135","v":0},{"$f":"CNI!AA135","v":0},{"$f":"CNI!AB135","v":0},{"$f":"CNI!AC135","v":0},{"$f":"CNI!AD135","v":0},{"$f":"CNI!AE135","v":0},{"$f":"CNI!AF135","v":0},{"$f":"CNI!AG135","v":0},{"$f":"CNI!AH135","v":0},{"$f":"CNI!AI135","v":0},0]
[{"$f":"CNI!$A$137","v":"Fencing"},null,{"$f":"CNI!B138","v":16},null,{"$f":"CNI!B140","v":0},{"$f":"CNI!H145","v":"per linear ft."},{"$f":"CNI!G145","v":500},{"$f":"IF(CNI!O145=0,0,CNI!G145)","v":500},{"$f":"CNI!I145","v":8},4000,4000,{"$f":"CNI!P145","v":0},{"$f":"CNI!Q145","v":0},{"$f":"CNI!R145","v":0},{"$f":"CNI!S145","v":0},{"$f":"CNI!T145","v":0},{"$f":"CNI!U145","v":0},{"$f":"CNI!V145","v":0},{"$f":"CNI!W145","v":0},{"$f":"CNI!X145","v":0},{"$f":"CNI!Y145","v":0},{"$f":"CNI!Z145","v":0},{"$f":"CNI!AA145","v":0},{"$f":"CNI!AB145","v":0},{"$f":"CNI!AC145","v":0},{"$f":"CNI!AD145","v":0},{"$f":"CNI!AE145","v":4000},{"$f":"CNI!AF145","v":0},{"$f":"CNI!AG145","v":0},{"$f":"CNI!AH145","v":0},{"$f":"CNI!AI145","v":0},0]
[{"$f":"CNI!$A$147","v":"Fence Painting"},null,{"$f":"CNI!B148","v":17},null,{"$f":"CNI!B150","v":1},{"$f":"CNI!H155","v":"per square ft."},{"$f":"CNI!G155","v":2000},{"$f":"IF(CNI!O155=0,0,CNI!G155)","v":0},{"$f":"CNI!I155","v":4},0,16000,{"$f":"CNI!P155","v":8000},{"$f":"CNI!Q155","v":0},{"$f":"CNI!R155","v":0},{"$f":"CNI!S155","v":0},{"$f":"CNI!T155","v":0},{"$f":"CNI!U155","v":0},{"$f":"CNI!V155","v":0},{"$f":"CNI!W155","v":0},{"$f":"CNI!X155","v":0},{"$f":"CNI!Y155","v":0},{"$f":"CNI!Z155","v":0},{"$f":"CNI!AA155","v":0},{"$f":"CNI!AB155","v":0},{"$f":"CNI!AC155","v":0},{"$f":"CNI!AD155","v":0},{"$f":"CNI!AE155","v":0},{"$f":"CNI!AF155","v":0},{"$f":"CNI!AG155","v":8000},{"$f":"CNI!AH155","v":0},{"$f":"CNI!AI155","v":0},0]
[{"$f":"CNI!$A$157","v":"Dumpsters & Enclosures"},null,{"$f":"CNI!B158","v":18},null,{"$f":"CNI!B160","v":2},{"$f":"CNI!H165","v":"LUMP SUM"},{"$f":"CNI!G165","v":1},{"$f":"IF(CNI!O165=0,0,CNI!G165)","v":0},{"$f":"CNI!I165","v":5000},0,10000,{"$f":"CNI!P165","v":0},{"$f":"CNI!Q165","v":5000},{"$f":"CNI!R165","v":0},{"$f":"CNI!S165","v":0},{"$f":"CNI!T165","v":0},{"$f":"CNI!U165","v":0},{"$f":"CNI!V165","v":0},{"$f":"CNI!W165","v":0},{"$f":"CNI!X165","v":0},{"$f":"CNI!Y165","v":0},{"$f":"CNI!Z165","v":0},{"$f":"CNI!AA165","v":0},{"$f":"CNI!AB165","v":0},{"$f":"CNI!AC165","v":0},{"$f":"CNI!AD165","v":0},{"$f":"CNI!AE165","v":0},{"$f":"CNI!AF165","v":0},{"$f":"CNI!AG165","v":0},{"$f":"CNI!AH165","v":0},{"$f":"CNI!AI165","v":5000},0]
[{"$f":"CNI!$A$167","v":"Electrical Distibution"},null,{"$f":"CNI!B168","v":19},null,{"$f":"CNI!B170","v":3},{"$f":"CNI!H175","v":"LUMP SUM"},{"$f":"CNI!G175","v":1},{"$f":"IF(CNI!O175=0,0,CNI!G175)","v":0},{"$f":"CNI!I175","v":34000},0,34000,{"$f":"CNI!P175","v":0},{"$f":"CNI!Q175","v":0},{"$f":"CNI!R175","v":34000},{"$f":"CNI!S175","v":0},{"$f":"CNI!T175","v":0},{"$f":"CNI!U175","v":0},{"$f":"CNI!V175","v":0},{"$f":"CNI!W175","v":0},{"$f":"CNI!X175","v":0},{"$f":"CNI!Y175","v":0},{"$f":"CNI!Z175","v":0},{"$f":"CNI!AA175","v":0},{"$f":"CNI!AB175","v":0},{"$f":"CNI!AC175","v":0},{"$f":"CNI!AD175","v":0},{"$f":"CNI!AE175","v":0},{"$f":"CNI!AF175","v":0},{"$f":"CNI!AG175","v":0},{"$f":"CNI!AH175","v":0},{"$f":"CNI!AI175","v":0},0]
[{"$f":"CNI!$A$177","v":"Playground Areas/Equipment"},null,{"$f":"CNI!B178","v":20},null,{"$f":"CNI!B180","v":4},{"$f":"CNI!H185","v":"LUMP SUM"},{"$f":"CNI!G185","v":1},{"$f":"IF(CNI!O185=0,0,CNI!G185)","v":0},{"$f":"CNI!I185","v":6600},0,{"$f":"SUM(L375:AE375)","v":6600},{"$f":"CNI!P185","v":0},{"$f":"CNI!Q185","v":0},{"$f":"CNI!R185","v":0},{"$f":"CNI!S185","v":6600},{"$f":"CNI!T185","v":0},{"$f":"CNI!U185","v":0},{"$f":"CNI!V185","v":0},{"$f":"CNI!W185","v":0},{"$f":"CNI!X185","v":0},{"$f":"CNI!Y185","v":0},{"$f":"CNI!Z185","v":0},{"$f":"CNI!AA185","v":0},{"$f":"CNI!AB185","v":0},{"$f":"CNI!AC185","v":0},{"$f":"CNI!AD185","v":0},{"$f":"CNI!AE185","v":0},{"$f":"CNI!AF185","v":0},{"$f":"CNI!AG185","v":0},{"$f":"CNI!AH185","v":0},{"$f":"CNI!AI185","v":0},0]
[{"$f":"CNI!$A$187","v":"Site-Other 1 (Specify)"},null,{"$f":"CNI!B188","v":15},null,{"$f":"CNI!B190","v":0},{"$f":"CNI!H195","v":0},{"$f":"CNI!G195","v":0},{"$f":"IF(CNI!O195=0,0,CNI!G195)","v":0},{"$f":"CNI!I195","v":0},0,0,{"$f":"CNI!P195","v":0},{"$f":"CNI!Q195","v":0},{"$f":"CNI!R195","v":0},{"$f":"CNI!S195","v":0},{"$f":"CNI!T195","v":0},{"$f":"CNI!U195","v":0},{"$f":"CNI!V195","v":0},{"$f":"CNI!W195","v":0},{"$f":"CNI!X195","v":0},{"$f":"CNI!Y195","v":0},{"$f":"CNI!Z195","v":0},{"$f":"CNI!AA195","v":0},{"$f":"CNI!AB195","v":0},{"$f":"CNI!AC195","v":0},{"$f":"CNI!AD195","v":0},{"$f":"CNI!AE195","v":0},{"$f":"CNI!AF195","v":0},{"$f":"CNI!AG195","v":0},{"$f":"CNI!AH195","v":0},{"$f":"CNI!AI195","v":0},0]
[{"$f":"CNI!$A$197","v":"Site-Other 2 (Specify)"},null,{"$f":"CNI!B198","v":16},null,{"$f":"CNI!B200","v":1},{"$f":"CNI!H205","v":0},{"$f":"CNI!G205","v":0},{"$f":"IF(CNI!O205=0,0,CNI!G205)","v":0},{"$f":"CNI!I205","v":0},0,0,{"$f":"CNI!P205","v":0},{"$f":"CNI!Q205","v":0},{"$f":"CNI!R205","v":0},{"$f":"CNI!S205","v":0},{"$f":"CNI!T205","v":0},{"$f":"CNI!U205","v":0},{"$f":"CNI!V205","v":0},{"$f":"CNI!W205","v":0},{"$f":"CNI!X205","v":0},{"$f":"CNI!Y205","v":0},{"$f":"CNI!Z205","v":0},{"$f":"CNI!AA205","v":0},{"$f":"CNI!AB205","v":0},{"$f":"CNI!AC205","v":0},{"$f":"CNI!AD205","v":0},{"$f":"CNI!AE205","v":0},{"$f":"CNI!AF205","v":0},{"$f":"CNI!AG205","v":0},{"$f":"CNI!AH205","v":0},{"$f":"CNI!AI205","v":0},0]
[{"$f":"CNI!$A$207","v":"Site-Other 3 (Specify)"},null,{"$f":"CNI!B208","v":17},null,{"$f":"CNI!B210","v":2},{"$f":"CNI!H215","v":0},{"$f":"CNI!G215","v":0},{"$f":"IF(CNI!O215=0,0,CNI!G215)","v":0},{"$f":"CNI!I215","v":0},0,0,{"$f":"CNI!P215","v":0},{"$f":"CNI!Q215","v":0},{"$f":"CNI!R215","v":0},{"$f":"CNI!S215","v":0},{"$f":"CNI!T215","v":0},{"$f":"CNI!U215","v":0},{"$f":"CNI!V215","v":0},{"$f":"CNI!W215","v":0},{"$f":"CNI!X215","v":0},{"$f":"CNI!Y215","v":0},{"$f":"CNI!Z215","v":0},{"$f":"CNI!AA215","v":0},{"$f":"CNI!AB215","v":0},{"$f":"CNI!AC215","v":0},{"$f":"CNI!AD215","v":0},{"$f":"CNI!AE215","v":0},{"$f":"CNI!AF215","v":0},{"$f":"CNI!AG215","v":0},{"$f":"CNI!AH215","v":0},{"$f":"CNI!AI215","v":0},0]
[{"$f":"CNI!$A$217","v":"Site-Other 4 (Specify)"},null,{"$f":"CNI!B218","v":18},null,{"$f":"CNI!B220","v":3},{"$f":"CNI!H225","v":0},{"$f":"CNI!G225","v":0},{"$f":"IF(CNI!O225=0,0,CNI!G225)","v":0},{"$f":"CNI!I225","v":0},0,0,{"$f":"CNI!P225","v":0},{"$f":"CNI!Q225","v":0},{"$f":"CNI!R225","v":0},{"$f":"CNI!S225","v":0},{"$f":"CNI!T225","v":0},{"$f":"CNI!U225","v":0},{"$f":"CNI!V225","v":0},{"$f":"CNI!W225","v":0},{"$f":"CNI!X225","v":0},{"$f":"CNI!Y225","v":0},{"$f":"CNI!Z225","v":0},{"$f":"CNI!AA225","v":0},{"$f":"CNI!AB225","v":0},{"$f":"CNI!AC225","v":0},{"$f":"CNI!AD225","v":0},{"$f":"CNI!AE225","v":0},{"$f":"CNI!AF225","v":0},{"$f":"CNI!AG225","v":0},{"$f":"CNI!AH225","v":0},{"$f":"CNI!AI225","v":0},0]
[{"$f":"CNI!$A$227","v":"Site-Other 5 (Specify)"},null,{"$f":"CNI!B228","v":19},null,{"$f":"CNI!B230","v":4},{"$f":"CNI!H235","v":0},{"$f":"CNI!G235","v":0},{"$f":"IF(CNI!O235=0,0,CNI!G235)","v":0},{"$f":"CNI!I235","v":0},0,0,{"$f":"CNI!P235","v":0},{"$f":"CNI!Q235","v":0},{"$f":"CNI!R235","v":0},{"$f":"CNI!S235","v":0},{"$f":"CNI!T235","v":0},{"$f":"CNI!U235","v":0},{"$f":"CNI!V235","v":0},{"$f":"CNI!W235","v":0},{"$f":"CNI!X235","v":0},{"$f":"CNI!Y235","v":0},{"$f":"CNI!Z235","v":0},{"$f":"CNI!AA235","v":0},{"$f":"CNI!AB235","v":0},{"$f":"CNI!AC235","v":0},{"$f":"CNI!AD235","v":0},{"$f":"CNI!AE235","v":0},{"$f":"CNI!AF235","v":0},{"$f":"CNI!AG235","v":0},{"$f":"CNI!AH235","v":0},{"$f":"CNI!AI235","v":0},0]
[{"$f":"CNI!$A$237","v":"Site-Other 6 (Specify)"},null,{"$f":"CNI!B238","v":20},null,{"$f":"CNI!B240","v":5},{"$f":"CNI!H245","v":0},{"$f":"CNI!G245","v":0},{"$f":"IF(CNI!O245=0,0,CNI!G245)","v":0},{"$f":"CNI!I245","v":0},0,0,{"$f":"CNI!P245","v":0},{"$f":"CNI!Q245","v":0},{"$f":"CNI!R245","v":0},{"$f":"CNI!S245","v":0},{"$f":"CNI!T245","v":0},{"$f":"CNI!U245","v":0},{"$f":"CNI!V245","v":0},{"$f":"CNI!W245","v":0},{"$f":"CNI!X245","v":0},{"$f":"CNI!Y245","v":0},{"$f":"CNI!Z245","v":0},{"$f":"CNI!AA245","v":0},{"$f":"CNI!AB245","v":0},{"$f":"CNI!AC245","v":0},{"$f":"CNI!AD245","v":0},{"$f":"CNI!AE245","v":0},{"$f":"CNI!AF245","v":0},{"$f":"CNI!AG245","v":0},{"$f":"CNI!AH245","v":0},{"$f":"CNI!AI245","v":0},0]
[{"$f":"CNI!$A$247","v":"Site-Other 7 (Specify)"},null,{"$f":"CNI!B248","v":14},null,{"$f":"CNI!B250","v":0},{"$f":"CNI!H255","v":0},{"$f":"CNI!G255","v":0},{"$f":"IF(CNI!O255=0,0,CNI!G255)","v":0},{"$f":"CNI!I255","v":0},0,0,{"$f":"CNI!P255","v":0},{"$f":"CNI!Q255","v":0},{"$f":"CNI!R255","v":0},{"$f":"CNI!S255","v":0},{"$f":"CNI!T255","v":0},{"$f":"CNI!U255","v":0},{"$f":"CNI!V255","v":0},{"$f":"CNI!W255","v":0},{"$f":"CNI!X255","v":0},{"$f":"CNI!Y255","v":0},{"$f":"CNI!Z255","v":0},{"$f":"CNI!AA255","v":0},{"$f":"CNI!AB255","v":0},{"$f":"CNI!AC255","v":0},{"$f":"CNI!AD255","v":0},{"$f":"CNI!AE255","v":0},{"$f":"CNI!AF255","v":0},{"$f":"CNI!AG255","v":0},{"$f":"CNI!AH255","v":0},{"$f":"CNI!AI255","v":0},0]
[{"$f":"CNI!$A$257","v":"Site-Other 8 (Specify)"},null,{"$f":"CNI!B258","v":15},null,{"$f":"CNI!B260","v":1},{"$f":"CNI!H265","v":0},{"$f":"CNI!G265","v":0},{"$f":"IF(CNI!O265=0,0,CNI!G265)","v":0},{"$f":"CNI!I265","v":0},0,0,{"$f":"CNI!P265","v":0},{"$f":"CNI!Q265","v":0},{"$f":"CNI!R265","v":0},{"$f":"CNI!S265","v":0},{"$f":"CNI!T265","v":0},{"$f":"CNI!U265","v":0},{"$f":"CNI!V265","v":0},{"$f":"CNI!W265","v":0},{"$f":"CNI!X265","v":0},{"$f":"CNI!Y265","v":0},{"$f":"CNI!Z265","v":0},{"$f":"CNI!AA265","v":0},{"$f":"CNI!AB265","v":0},{"$f":"CNI!AC265","v":0},{"$f":"CNI!AD265","v":0},{"$f":"CNI!AE265","v":0},{"$f":"CNI!AF265","v":0},{"$f":"CNI!AG265","v":0},{"$f":"CNI!AH265","v":0},{"$f":"CNI!AI265","v":0},0]
[{"$f":"CNI!$A$267","v":"Site-Other 9 (Specify)"},null,{"$f":"CNI!B268","v":16},null,{"$f":"CNI!B270","v":2},{"$f":"CNI!H275","v":0},{"$f":"CNI!G275","v":0},{"$f":"IF(CNI!O275=0,0,CNI!G275)","v":0},{"$f":"CNI!I275","v":0},0,0,{"$f":"CNI!P275","v":0},{"$f":"CNI!Q275","v":0},{"$f":"CNI!R275","v":0},{"$f":"CNI!S275","v":0},{"$f":"CNI!T275","v":0},{"$f":"CNI!U275","v":0},{"$f":"CNI!V275","v":0},{"$f":"CNI!W275","v":0},{"$f":"CNI!X275","v":0},{"$f":"CNI!Y275","v":0},{"$f":"CNI!Z275","v":0},{"$f":"CNI!AA275","v":0},{"$f":"CNI!AB275","v":0},{"$f":"CNI!AC275","v":0},{"$f":"CNI!AD275","v":0},{"$f":"CNI!AE275","v":0},{"$f":"CNI!AF275","v":0},{"$f":"CNI!AG275","v":0},{"$f":"CNI!AH275","v":0},{"$f":"CNI!AI275","v":0},0]
[{"$f":"CNI!$A$277","v":"Site-Other 10 (Specify)"},null,{"$f":"CNI!B278","v":17},null,{"$f":"CNI!B280","v":3},{"$f":"CNI!H285","v":0},{"$f":"CNI!G285","v":0},{"$f":"IF(CNI!O285=0,0,CNI!G285)","v":0},{"$f":"CNI!I285","v":0},0,0,{"$f":"CNI!P285","v":0},{"$f":"CNI!Q285","v":0},{"$f":"CNI!R285","v":0},{"$f":"CNI!S285","v":0},{"$f":"CNI!T285","v":0},{"$f":"CNI!U285","v":0},{"$f":"CNI!V285","v":0},{"$f":"CNI!W285","v":0},{"$f":"CNI!X285","v":0},{"$f":"CNI!Y285","v":0},{"$f":"CNI!Z285","v":0},{"$f":"CNI!AA285","v":0},{"$f":"CNI!AB285","v":0},{"$f":"CNI!AC285","v":0},{"$f":"CNI!AD285","v":0},{"$f":"CNI!AE285","v":0},{"$f":"CNI!AF285","v":0},{"$f":"CNI!AG285","v":0},{"$f":"CNI!AH285","v":0},{"$f":"CNI!AI285","v":0},0]
["Site-GREEN Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(J359:J385)","v":257200},{"$f":"SUM(L386:AE386)","v":602020},{"$f":"SUM(L359:L385)","v":61100},{"$f":"SUM(M359:M385)","v":134500},70000,6600,0,8040,0,0,7600,0,0,8040,0,0,102000,4000,96000,27340,20800,56000,0]
[]
[]
["(5.1) Category",null,"(5.2) Estimated Useful Life",null,"(5.3)                Useful Life Remaining","(5.4)             Method","(5.5)                   Total          Quantity","(5.6)             Current Needs Quantity","(5.7)                Cost per      Quantity","(5.8)         Immediate Repairs Needed","(5.9) Total Long Term Needs"]
["(5.11) Common Bldgs-Rehab GREEN",null,"years",null,"years",null,null,null,"$","$","$",{"$f":"+$G$7+1","v":2011},{"$f":"1+L390","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[{"$f":"CNI!$A$297","v":"Administrative Building"},null,{"$f":"CNI!B298","v":18},null,{"$f":"CNI!B300","v":4},{"$f":"CNI!H305","v":"LUMP SUM"},{"$f":"CNI!G305","v":1},{"$f":"IF(CNI!O305=0,0,CNI!G305)","v":0},{"$f":"CNI!I305","v":12500},{"$f":"ROUNDUP(+H391*I391,-2)","v":0},{"$f":"SUM(L392:AE392)","v":12500},null,null,null,"Years 1-5",{"$f":"SUM(L416:P416)","v":91330},null,null,null,"Years 6-10",{"$f":"SUM(Q416:U416)","v":20100},null,null,null,"Years 11-15",{"$f":"SUM(U416:Y416)","v":7050},null,null,null,"Years 16-20",{"$f":"SUM(Z416:AD416)","v":13750}]
[{"$f":"CNI!$A$307","v":"Community Building"},null,{"$f":"CNI!B308","v":19},null,{"$f":"CNI!B310","v":5},{"$f":"CNI!H315","v":"LUMP SUM"},{"$f":"CNI!G315","v":1},{"$f":"IF(CNI!O315=0,0,CNI!G315)","v":0},{"$f":"CNI!I315","v":56000},0,{"$f":"SUM(L393:AE393)","v":56000},{"$f":"CNI!P305","v":0},{"$f":"CNI!Q305","v":0},{"$f":"CNI!R305","v":0},{"$f":"CNI!S305","v":12500},{"$f":"CNI!T305","v":0},{"$f":"CNI!U305","v":0},{"$f":"CNI!V305","v":0},{"$f":"CNI!W305","v":0},{"$f":"CNI!X305","v":0},{"$f":"CNI!Y305","v":0},{"$f":"CNI!Z305","v":0},{"$f":"CNI!AA305","v":0},{"$f":"CNI!AB305","v":0},{"$f":"CNI!AC305","v":0},{"$f":"CNI!AD305","v":0},{"$f":"CNI!AE305","v":0},{"$f":"CNI!AF305","v":0},{"$f":"CNI!AG305","v":0},{"$f":"CNI!AH305","v":0},{"$f":"CNI!AI305","v":0},{"$f":"SUM(L392:AE392)-K391","v":0}]
[{"$f":"CNI!$A$317","v":"Shop"},null,{"$f":"CNI!B318","v":20},null,{"$f":"CNI!B320","v":6},{"$f":"CNI!H325","v":"LUMP SUM"},{"$f":"CNI!G325","v":1},{"$f":"IF(CNI!O325=0,0,CNI!G325)","v":0},{"$f":"CNI!I325","v":1600},0,1600,{"$f":"CNI!P315","v":0},{"$f":"CNI!Q315","v":0},{"$f":"CNI!R315","v":0},{"$f":"CNI!S315","v":0},{"$f":"CNI!T315","v":56000},{"$f":"CNI!U315","v":0},{"$f":"CNI!V315","v":0},{"$f":"CNI!W315","v":0},{"$f":"CNI!X315","v":0},{"$f":"CNI!Y315","v":0},{"$f":"CNI!Z315","v":0},{"$f":"CNI!AA315","v":0},{"$f":"CNI!AB315","v":0},{"$f":"CNI!AC315","v":0},{"$f":"CNI!AD315","v":0},{"$f":"CNI!AE315","v":0},{"$f":"CNI!AF315","v":0},{"$f":"CNI!AG315","v":0},{"$f":"CNI!AH315","v":0},{"$f":"CNI!AI315","v":0},0]
[{"$f":"CNI!$A$327","v":"Storage Area"},null,{"$f":"CNI!B328","v":13},null,{"$f":"CNI!B330","v":0},{"$f":"CNI!H335","v":"LUMP SUM"},{"$f":"CNI!G335","v":1},{"$f":"IF(CNI!O335=0,0,CNI!G335)","v":1},{"$f":"CNI!I335","v":450},500,450,{"$f":"CNI!P325","v":0},{"$f":"CNI!Q325","v":0},{"$f":"CNI!R325","v":0},{"$f":"CNI!S325","v":0},{"$f":"CNI!T325","v":0},{"$f":"CNI!U325","v":1600},{"$f":"CNI!V325","v":0},{"$f":"CNI!W325","v":0},{"$f":"CNI!X325","v":0},{"$f":"CNI!Y325","v":0},{"$f":"CNI!Z325","v":0},{"$f":"CNI!AA325","v":0},{"$f":"CNI!AB325","v":0},{"$f":"CNI!AC325","v":0},{"$f":"CNI!AD325","v":0},{"$f":"CNI!AE325","v":0},{"$f":"CNI!AF325","v":0},{"$f":"CNI!AG325","v":0},{"$f":"CNI!AH325","v":0},{"$f":"CNI!AI325","v":0},0]
[{"$f":"CNI!$A$337","v":"Central Boiler"},null,{"$f":"CNI!B338","v":14},null,{"$f":"CNI!B340","v":1},{"$f":"CNI!H345","v":"LUMP SUM"},{"$f":"CNI!G345","v":1},{"$f":"IF(CNI!O345=0,0,CNI!G345)","v":0},{"$f":"CNI!I345","v":3800},0,7600,{"$f":"CNI!P335","v":0},{"$f":"CNI!Q335","v":0},{"$f":"CNI!R335","v":0},{"$f":"CNI!S335","v":0},{"$f":"CNI!T335","v":0},{"$f":"CNI!U335","v":0},{"$f":"CNI!V335","v":0},{"$f":"CNI!W335","v":0},{"$f":"CNI!X335","v":0},{"$f":"CNI!Y335","v":0},{"$f":"CNI!Z335","v":0},{"$f":"CNI!AA335","v":0},{"$f":"CNI!AB335","v":450},{"$f":"CNI!AC335","v":0},{"$f":"CNI!AD335","v":0},{"$f":"CNI!AE335","v":0},{"$f":"CNI!AF335","v":0},{"$f":"CNI!AG335","v":0},{"$f":"CNI!AH335","v":0},{"$f":"CNI!AI335","v":0},0]
[{"$f":"CNI!$A$347","v":"Central Chiller"},null,{"$f":"CNI!B348","v":15},null,{"$f":"CNI!B350","v":2},{"$f":"CNI!H355","v":"LUMP SUM"},{"$f":"CNI!G355","v":1},{"$f":"IF(CNI!O355=0,0,CNI!G355)","v":0},{"$f":"CNI!I355","v":5600},0,11200,{"$f":"CNI!P345","v":3800},{"$f":"CNI!Q345","v":0},{"$f":"CNI!R345","v":0},{"$f":"CNI!S345","v":0},{"$f":"CNI!T345","v":0},{"$f":"CNI!U345","v":0},{"$f":"CNI!V345","v":0},{"$f":"CNI!W345","v":0},{"$f":"CNI!X345","v":0},{"$f":"CNI!Y345","v":0},{"$f":"CNI!Z345","v":0},{"$f":"CNI!AA345","v":0},{"$f":"CNI!AB345","v":0},{"$f":"CNI!AC345","v":0},{"$f":"CNI!AD345","v":3800},{"$f":"CNI!AE345","v":0},{"$f":"CNI!AF345","v":0},{"$f":"CNI!AG345","v":0},{"$f":"CNI!AH345","v":0},{"$f":"CNI!AI345","v":0},0]
[{"$f":"CNI!$A$357","v":"Family Investment Center"},null,{"$f":"CNI!B358","v":16},null,{"$f":"CNI!B360","v":3},{"$f":"CNI!H365","v":"LUMP SUM"},{"$f":"CNI!G365","v":1},{"$f":"IF(CNI!O365=0,0,CNI!G365)","v":0},{"$f":"CNI!I365","v":650},0,1300,{"$f":"CNI!P355","v":0},{"$f":"CNI!Q355","v":5600},{"$f":"CNI!R355","v":0},{"$f":"CNI!S355","v":0},{"$f":"CNI!T355","v":0},{"$f":"CNI!U355","v":0},{"$f":"CNI!V355","v":0},{"$f":"CNI!W355","v":0},{"$f":"CNI!X355","v":0},{"$f":"CNI!Y355","v":0},{"$f":"CNI!Z355","v":0},{"$f":"CNI!AA355","v":0},{"$f":"CNI!AB355","v":0},{"$f":"CNI!AC355","v":0},{"$f":"CNI!AD355","v":0},{"$f":"CNI!AE355","v":0},{"$f":"CNI!AF355","v":5600},{"$f":"CNI!AG355","v":0},{"$f":"CNI!AH355","v":0},{"$f":"CNI!AI355","v":0},0]
[{"$f":"CNI!$A$367","v":"Day Care Center"},null,{"$f":"CNI!B368","v":17},null,{"$f":"CNI!B370","v":4},{"$f":"CNI!H375","v":"LUMP SUM"},{"$f":"CNI!G375","v":1},{"$f":"IF(CNI!O375=0,0,CNI!G375)","v":0},{"$f":"CNI!I375","v":2400},0,2400,{"$f":"CNI!P365","v":0},{"$f":"CNI!Q365","v":0},{"$f":"CNI!R365","v":650},{"$f":"CNI!S365","v":0},{"$f":"CNI!T365","v":0},{"$f":"CNI!U365","v":0},{"$f":"CNI!V365","v":0},{"$f":"CNI!W365","v":0},{"$f":"CNI!X365","v":0},{"$f":"CNI!Y365","v":0},{"$f":"CNI!Z365","v":0},{"$f":"CNI!AA365","v":0},{"$f":"CNI!AB365","v":0},{"$f":"CNI!AC365","v":0},{"$f":"CNI!AD365","v":0},{"$f":"CNI!AE365","v":0},{"$f":"CNI!AF365","v":0},{"$f":"CNI!AG365","v":0},{"$f":"CNI!AH365","v":650},{"$f":"CNI!AI365","v":0},0]
[{"$f":"CNI!$A$377","v":"Laundry Areas"},null,{"$f":"CNI!B378","v":18},null,{"$f":"CNI!B380","v":5},{"$f":"CNI!H385","v":"LUMP SUM"},{"$f":"CNI!G385","v":1},{"$f":"IF(CNI!O385=0,0,CNI!G385)","v":0},{"$f":"CNI!I385","v":5780},0,5780,{"$f":"CNI!P375","v":0},{"$f":"CNI!Q375","v":0},{"$f":"CNI!R375","v":0},{"$f":"CNI!S375","v":2400},{"$f":"CNI!T375","v":0},{"$f":"CNI!U375","v":0},{"$f":"CNI!V375","v":0},{"$f":"CNI!W375","v":0},{"$f":"CNI!X375","v":0},{"$f":"CNI!Y375","v":0},{"$f":"CNI!Z375","v":0},{"$f":"CNI!AA375","v":0},{"$f":"CNI!AB375","v":0},{"$f":"CNI!AC375","v":0},{"$f":"CNI!AD375","v":0},{"$f":"CNI!AE375","v":0},{"$f":"CNI!AF375","v":0},{"$f":"CNI!AG375","v":0},{"$f":"CNI!AH375","v":0},{"$f":"CNI!AI375","v":0},0]
[{"$f":"CNI!$A$387","v":"Common Area Washers"},null,{"$f":"CNI!B388","v":19},null,{"$f":"CNI!B390","v":6},{"$f":"CNI!H395","v":"each"},{"$f":"CNI!G395","v":20},{"$f":"IF(CNI!O395=0,0,CNI!G395)","v":0},{"$f":"CNI!I395","v":385},0,7700,{"$f":"CNI!P385","v":0},{"$f":"CNI!Q385","v":0},{"$f":"CNI!R385","v":0},{"$f":"CNI!S385","v":0},{"$f":"CNI!T385","v":5780},{"$f":"CNI!U385","v":0},{"$f":"CNI!V385","v":0},{"$f":"CNI!W385","v":0},{"$f":"CNI!X385","v":0},{"$f":"CNI!Y385","v":0},{"$f":"CNI!Z385","v":0},{"$f":"CNI!AA385","v":0},{"$f":"CNI!AB385","v":0},{"$f":"CNI!AC385","v":0},{"$f":"CNI!AD385","v":0},{"$f":"CNI!AE385","v":0},{"$f":"CNI!AF385","v":0},{"$f":"CNI!AG385","v":0},{"$f":"CNI!AH385","v":0},{"$f":"CNI!AI385","v":0},0]
[{"$f":"CNI!$A$397","v":"Common Area Dryers"},null,{"$f":"CNI!B398","v":20},null,{"$f":"CNI!B400","v":7},{"$f":"CNI!H405","v":"each"},{"$f":"CNI!G405","v":20},{"$f":"IF(CNI!O405=0,0,CNI!G405)","v":0},{"$f":"CNI!I405","v":540},0,10800,{"$f":"CNI!P395","v":0},{"$f":"CNI!Q395","v":0},{"$f":"CNI!R395","v":0},{"$f":"CNI!S395","v":0},{"$f":"CNI!T395","v":0},{"$f":"CNI!U395","v":7700},{"$f":"CNI!V395","v":0},{"$f":"CNI!W395","v":0},{"$f":"CNI!X395","v":0},{"$f":"CNI!Y395","v":0},{"$f":"CNI!Z395","v":0},{"$f":"CNI!AA395","v":0},{"$f":"CNI!AB395","v":0},{"$f":"CNI!AC395","v":0},{"$f":"CNI!AD395","v":0},{"$f":"CNI!AE395","v":0},{"$f":"CNI!AF395","v":0},{"$f":"CNI!AG395","v":0},{"$f":"CNI!AH395","v":0},{"$f":"CNI!AI395","v":0},0]
[{"$f":"CNI!$A$407","v":"Common Facilities Kitchen"},null,{"$f":"CNI!B408","v":12},null,{"$f":"CNI!B410","v":0},{"$f":"CNI!H415","v":"LUMP SUM"},{"$f":"CNI!G415","v":1},{"$f":"IF(CNI!O415=0,0,CNI!G415)","v":1},{"$f":"CNI!I415","v":5700},5700,5700,{"$f":"CNI!P405","v":0},{"$f":"CNI!Q405","v":0},{"$f":"CNI!R405","v":0},{"$f":"CNI!S405","v":0},{"$f":"CNI!T405","v":0},{"$f":"CNI!U405","v":0},{"$f":"CNI!V405","v":10800},{"$f":"CNI!W405","v":0},{"$f":"CNI!X405","v":0},{"$f":"CNI!Y405","v":0},{"$f":"CNI!Z405","v":0},{"$f":"CNI!AA405","v":0},{"$f":"CNI!AB405","v":0},{"$f":"CNI!AC405","v":0},{"$f":"CNI!AD405","v":0},{"$f":"CNI!AE405","v":0},{"$f":"CNI!AF405","v":0},{"$f":"CNI!AG405","v":0},{"$f":"CNI!AH405","v":0},{"$f":"CNI!AI405","v":0},0]
[{"$f":"CNI!$A$417","v":"Common Facilities Appliances"},null,{"$f":"CNI!B418","v":13},null,{"$f":"CNI!B420","v":1},{"$f":"CNI!H425","v":"each"},{"$f":"CNI!G425","v":2},{"$f":"IF(CNI!O425=0,0,CNI!G425)","v":0},{"$f":"CNI!I425","v":450},0,1800,{"$f":"CNI!P415","v":0},{"$f":"CNI!Q415","v":0},{"$f":"CNI!R415","v":0},{"$f":"CNI!S415","v":0},{"$f":"CNI!T415","v":0},{"$f":"CNI!U415","v":0},{"$f":"CNI!V415","v":0},{"$f":"CNI!W415","v":0},{"$f":"CNI!X415","v":0},{"$f":"CNI!Y415","v":0},{"$f":"CNI!Z415","v":0},{"$f":"CNI!AA415","v":5700},{"$f":"CNI!AB415","v":0},{"$f":"CNI!AC415","v":0},{"$f":"CNI!AD415","v":0},{"$f":"CNI!AE415","v":0},{"$f":"CNI!AF415","v":0},{"$f":"CNI!AG415","v":0},{"$f":"CNI!AH415","v":0},{"$f":"CNI!AI415","v":0},0]
[{"$f":"CNI!$A$427","v":"Common Area Finishes"},null,{"$f":"CNI!B428","v":14},null,{"$f":"CNI!B430","v":2},{"$f":"CNI!H435","v":"LUMP SUM"},{"$f":"CNI!G435","v":1},{"$f":"IF(CNI!O435=0,0,CNI!G435)","v":0},{"$f":"CNI!I435","v":3700},0,7400,{"$f":"CNI!P425","v":900},{"$f":"CNI!Q425","v":0},{"$f":"CNI!R425","v":0},{"$f":"CNI!S425","v":0},{"$f":"CNI!T425","v":0},{"$f":"CNI!U425","v":0},{"$f":"CNI!V425","v":0},{"$f":"CNI!W425","v":0},{"$f":"CNI!X425","v":0},{"$f":"CNI!Y425","v":0},{"$f":"CNI!Z425","v":0},{"$f":"CNI!AA425","v":0},{"$f":"CNI!AB425","v":0},{"$f":"CNI!AC425","v":900},{"$f":"CNI!AD425","v":0},{"$f":"CNI!AE425","v":0},{"$f":"CNI!AF425","v":0},{"$f":"CNI!AG425","v":0},{"$f":"CNI!AH425","v":0},{"$f":"CNI!AI425","v":0},0]
[{"$f":"CNI!$A$437","v":"Common-Other 1 (Specify)"},null,{"$f":"CNI!B438","v":15},null,{"$f":"CNI!B440","v":3},{"$f":"CNI!H445","v":0},{"$f":"CNI!G445","v":0},{"$f":"IF(CNI!O445=0,0,CNI!G445)","v":0},{"$f":"CNI!I445","v":0},0,0,{"$f":"CNI!P435","v":0},{"$f":"CNI!Q435","v":3700},{"$f":"CNI!R435","v":0},{"$f":"CNI!S435","v":0},{"$f":"CNI!T435","v":0},{"$f":"CNI!U435","v":0},{"$f":"CNI!V435","v":0},{"$f":"CNI!W435","v":0},{"$f":"CNI!X435","v":0},{"$f":"CNI!Y435","v":0},{"$f":"CNI!Z435","v":0},{"$f":"CNI!AA435","v":0},{"$f":"CNI!AB435","v":0},{"$f":"CNI!AC435","v":0},{"$f":"CNI!AD435","v":0},{"$f":"CNI!AE435","v":3700},{"$f":"CNI!AF435","v":0},{"$f":"CNI!AG435","v":0},{"$f":"CNI!AH435","v":0},{"$f":"CNI!AI435","v":0},0]
[{"$f":"CNI!$A$447","v":"Common-Other 2 (Specify)"},null,{"$f":"CNI!B448","v":16},null,{"$f":"CNI!B450","v":4},{"$f":"CNI!H455","v":0},{"$f":"CNI!G455","v":0},{"$f":"IF(CNI!O455=0,0,CNI!G455)","v":0},{"$f":"CNI!I455","v":0},0,0,{"$f":"CNI!P445","v":0},{"$f":"CNI!Q445","v":0},{"$f":"CNI!R445","v":0},{"$f":"CNI!S445","v":0},{"$f":"CNI!T445","v":0},{"$f":"CNI!U445","v":0},{"$f":"CNI!V445","v":0},{"$f":"CNI!W445","v":0},{"$f":"CNI!X445","v":0},{"$f":"CNI!Y445","v":0},{"$f":"CNI!Z445","v":0},{"$f":"CNI!AA445","v":0},{"$f":"CNI!AB445","v":0},{"$f":"CNI!AC445","v":0},{"$f":"CNI!AD445","v":0},{"$f":"CNI!AE445","v":0},{"$f":"CNI!AF445","v":0},{"$f":"CNI!AG445","v":0},{"$f":"CNI!AH445","v":0},{"$f":"CNI!AI445","v":0},0]
[{"$f":"CNI!$A$457","v":"Common-Other 3 (Specify)"},null,{"$f":"CNI!B458","v":17},null,{"$f":"CNI!B460","v":5},{"$f":"CNI!H465","v":0},{"$f":"CNI!G3537","v":0},{"$f":"IF(CNI!O465=0,0,CNI!G465)","v":0},{"$f":"CNI!I465","v":0},0,0,{"$f":"CNI!P455","v":0},{"$f":"CNI!Q455","v":0},{"$f":"CNI!R455","v":0},{"$f":"CNI!S455","v":0},{"$f":"CNI!T455","v":0},{"$f":"CNI!U455","v":0},{"$f":"CNI!V455","v":0},{"$f":"CNI!W455","v":0},{"$f":"CNI!X455","v":0},{"$f":"CNI!Y455","v":0},{"$f":"CNI!Z455","v":0},{"$f":"CNI!AA455","v":0},{"$f":"CNI!AB455","v":0},{"$f":"CNI!AC455","v":0},{"$f":"CNI!AD455","v":0},{"$f":"CNI!AE455","v":0},{"$f":"CNI!AF455","v":0},{"$f":"CNI!AG455","v":0},{"$f":"CNI!AH455","v":0},{"$f":"CNI!AI455","v":0},0]
[{"$f":"CNI!$A$467","v":"Common-Other 4 (Specify)"},null,{"$f":"CNI!B468","v":18},null,{"$f":"CNI!B470","v":6},{"$f":"CNI!H475","v":0},{"$f":"CNI!G475","v":0},{"$f":"IF(CNI!O475=0,0,CNI!G475)","v":0},{"$f":"CNI!I475","v":0},0,0,{"$f":"CNI!P465","v":0},{"$f":"CNI!Q465","v":0},{"$f":"CNI!R465","v":0},{"$f":"CNI!S465","v":0},{"$f":"CNI!T465","v":0},{"$f":"CNI!U465","v":0},{"$f":"CNI!V465","v":0},{"$f":"CNI!W465","v":0},{"$f":"CNI!X465","v":0},{"$f":"CNI!Y465","v":0},{"$f":"CNI!Z465","v":0},{"$f":"CNI!AA465","v":0},{"$f":"CNI!AB465","v":0},{"$f":"CNI!AC465","v":0},{"$f":"CNI!AD465","v":0},{"$f":"CNI!AE465","v":0},{"$f":"CNI!AF465","v":0},{"$f":"CNI!AG465","v":0},{"$f":"CNI!AH465","v":0},{"$f":"CNI!AI465","v":0},0]
[{"$f":"CNI!$A$477","v":"Common-Other 5 (Specify)"},null,{"$f":"CNI!B478","v":19},null,{"$f":"CNI!B480","v":7},{"$f":"CNI!H485","v":0},{"$f":"CNI!G485","v":0},{"$f":"IF(CNI!O485=0,0,CNI!G485)","v":0},{"$f":"CNI!I485","v":0},0,0,{"$f":"CNI!P475","v":0},{"$f":"CNI!Q475","v":0},{"$f":"CNI!R475","v":0},{"$f":"CNI!S475","v":0},{"$f":"CNI!T475","v":0},{"$f":"CNI!U475","v":0},{"$f":"CNI!V475","v":0},{"$f":"CNI!W475","v":0},{"$f":"CNI!X475","v":0},{"$f":"CNI!Y475","v":0},{"$f":"CNI!Z475","v":0},{"$f":"CNI!AA475","v":0},{"$f":"CNI!AB475","v":0},{"$f":"CNI!AC475","v":0},{"$f":"CNI!AD475","v":0},{"$f":"CNI!AE475","v":0},{"$f":"CNI!AF475","v":0},{"$f":"CNI!AG475","v":0},{"$f":"CNI!AH475","v":0},{"$f":"CNI!AI475","v":0},0]
[{"$f":"CNI!$A$487","v":"Common-Other 6 (Specify)"},null,{"$f":"CNI!B488","v":20},null,{"$f":"CNI!B490","v":8},{"$f":"CNI!H495","v":0},{"$f":"CNI!G495","v":0},{"$f":"IF(CNI!O495=0,0,CNI!G495)","v":0},{"$f":"CNI!I495","v":0},0,0,{"$f":"CNI!P485","v":0},{"$f":"CNI!Q485","v":0},{"$f":"CNI!R485","v":0},{"$f":"CNI!S485","v":0},{"$f":"CNI!T485","v":0},{"$f":"CNI!U485","v":0},{"$f":"CNI!V485","v":0},{"$f":"CNI!W485","v":0},{"$f":"CNI!X485","v":0},{"$f":"CNI!Y485","v":0},{"$f":"CNI!Z485","v":0},{"$f":"CNI!AA485","v":0},{"$f":"CNI!AB485","v":0},{"$f":"CNI!AC485","v":0},{"$f":"CNI!AD485","v":0},{"$f":"CNI!AE485","v":0},{"$f":"CNI!AF485","v":0},{"$f":"CNI!AG485","v":0},{"$f":"CNI!AH485","v":0},{"$f":"CNI!AI485","v":0},0]
[{"$f":"CNI!$A$497","v":"Common-Other 7 (Specify)"},null,{"$f":"CNI!B498","v":11},null,{"$f":"CNI!B500","v":0},{"$f":"CNI!H505","v":0},{"$f":"CNI!G505","v":0},{"$f":"IF(CNI!O505=0,0,CNI!G505)","v":0},{"$f":"CNI!I505","v":0},0,0,{"$f":"CNI!P495","v":0},{"$f":"CNI!Q495","v":0},{"$f":"CNI!R495","v":0},{"$f":"CNI!S495","v":0},{"$f":"CNI!T495","v":0},{"$f":"CNI!U495","v":0},{"$f":"CNI!V495","v":0},{"$f":"CNI!W495","v":0},{"$f":"CNI!X495","v":0},{"$f":"CNI!Y495","v":0},{"$f":"CNI!Z495","v":0},{"$f":"CNI!AA495","v":0},{"$f":"CNI!AB495","v":0},{"$f":"CNI!AC495","v":0},{"$f":"CNI!AD495","v":0},{"$f":"CNI!AE495","v":0},{"$f":"CNI!AF495","v":0},{"$f":"CNI!AG495","v":0},{"$f":"CNI!AH495","v":0},{"$f":"CNI!AI495","v":0},0]
[{"$f":"CNI!$A$507","v":"Common-Other 8 (Specify)"},null,{"$f":"CNI!B508","v":12},null,{"$f":"CNI!B510","v":1},{"$f":"CNI!H515","v":0},{"$f":"CNI!G515","v":0},{"$f":"IF(CNI!O515=0,0,CNI!G515)","v":0},{"$f":"CNI!I515","v":0},0,0,{"$f":"CNI!P505","v":0},{"$f":"CNI!Q505","v":0},{"$f":"CNI!R505","v":0},{"$f":"CNI!S505","v":0},{"$f":"CNI!T505","v":0},{"$f":"CNI!U505","v":0},{"$f":"CNI!V505","v":0},{"$f":"CNI!W505","v":0},{"$f":"CNI!X505","v":0},{"$f":"CNI!Y505","v":0},{"$f":"CNI!Z505","v":0},{"$f":"CNI!AA505","v":0},{"$f":"CNI!AB505","v":0},{"$f":"CNI!AC505","v":0},{"$f":"CNI!AD505","v":0},{"$f":"CNI!AE505","v":0},{"$f":"CNI!AF505","v":0},{"$f":"CNI!AG505","v":0},{"$f":"CNI!AH505","v":0},{"$f":"CNI!AI505","v":0},0]
[{"$f":"CNI!$A$517","v":"Common-Other 9 (Specify)"},null,{"$f":"CNI!B518","v":13},null,{"$f":"CNI!B520","v":2},{"$f":"CNI!H525","v":0},{"$f":"CNI!G525","v":0},{"$f":"IF(CNI!O525=0,0,CNI!G525)","v":0},{"$f":"CNI!I525","v":0},0,0,{"$f":"CNI!P515","v":0},{"$f":"CNI!Q515","v":0},{"$f":"CNI!R515","v":0},{"$f":"CNI!S515","v":0},{"$f":"CNI!T515","v":0},{"$f":"CNI!U515","v":0},{"$f":"CNI!V515","v":0},{"$f":"CNI!W515","v":0},{"$f":"CNI!X515","v":0},{"$f":"CNI!Y515","v":0},{"$f":"CNI!Z515","v":0},{"$f":"CNI!AA515","v":0},{"$f":"CNI!AB515","v":0},{"$f":"CNI!AC515","v":0},{"$f":"CNI!AD515","v":0},{"$f":"CNI!AE515","v":0},{"$f":"CNI!AF515","v":0},{"$f":"CNI!AG515","v":0},{"$f":"CNI!AH515","v":0},{"$f":"CNI!AI515","v":0},0]
[{"$f":"CNI!$A$527","v":"Common-Other 10 (Specify)"},null,{"$f":"CNI!B528","v":14},null,{"$f":"CNI!B530","v":3},{"$f":"CNI!H535","v":0},{"$f":"CNI!G535","v":0},{"$f":"IF(CNI!O535=0,0,CNI!G535)","v":0},{"$f":"CNI!I535","v":0},0,0,{"$f":"CNI!P525","v":0},{"$f":"CNI!Q525","v":0},{"$f":"CNI!R525","v":0},{"$f":"CNI!S525","v":0},{"$f":"CNI!T525","v":0},{"$f":"CNI!U525","v":0},{"$f":"CNI!V525","v":0},{"$f":"CNI!W525","v":0},{"$f":"CNI!X525","v":0},{"$f":"CNI!Y525","v":0},{"$f":"CNI!Z525","v":0},{"$f":"CNI!AA525","v":0},{"$f":"CNI!AB525","v":0},{"$f":"CNI!AC525","v":0},{"$f":"CNI!AD525","v":0},{"$f":"CNI!AE525","v":0},{"$f":"CNI!AF525","v":0},{"$f":"CNI!AG525","v":0},{"$f":"CNI!AH525","v":0},{"$f":"CNI!AI525","v":0},0]
["Common Bldgs-GREEN Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(J391:J414)","v":6200},{"$f":"SUM(L415:AE415)","v":0},{"$f":"CNI!P535","v":0},{"$f":"CNI!Q535","v":0},{"$f":"CNI!R535","v":0},{"$f":"CNI!S535","v":0},{"$f":"CNI!T535","v":0},{"$f":"CNI!U535","v":0},{"$f":"CNI!V535","v":0},{"$f":"CNI!W535","v":0},{"$f":"CNI!X535","v":0},{"$f":"CNI!Y535","v":0},{"$f":"CNI!Z535","v":0},{"$f":"CNI!AA535","v":0},{"$f":"CNI!AB535","v":0},{"$f":"CNI!AC535","v":0},{"$f":"CNI!AD535","v":0},{"$f":"CNI!AE535","v":0},{"$f":"CNI!AF535","v":0},{"$f":"CNI!AG535","v":0},{"$f":"CNI!AH535","v":0},{"$f":"CNI!AI535","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L392:L415)","v":4700},{"$f":"SUM(M392:M415)","v":9300},{"$f":"SUM(N392:N415)","v":650},{"$f":"SUM(O392:O415)","v":14900},{"$f":"SUM(P392:P415)","v":61780},{"$f":"SUM(Q392:Q415)","v":9300},10800,0,0,0,0,5700,450,900,3800,3700,5600,0,650,0,132230]
["(5.0) Green Physical Needs Cost Estimate (Cont'd)"]
[]
["(5.1) Category",null,"(5.2) Estimated Useful Life",null,"(5.3)                Useful Life Remaining","(5.4)             Method","(5.5)                   Total          Quantity","(5.6)             Current Needs Quantity","(5.7)                Cost per      Quantity","(5.8)         Immediate Repairs Needed","(5.9) Total Long Term Needs",{"$f":"+$G$7+1","v":2011},{"$f":"1+L419","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["(5.12) Unit Exteriors",null,"years",null,"years",null,null,null,"$","$","$",null,null,null,"Years 1-5",{"$f":"SUM(L457:P457)","v":81940},null,null,null,"Years 6-10",{"$f":"SUM(Q457:U457)","v":32221},null,null,null,"Years 11-15",{"$f":"SUM(V457:Z457)","v":447120},null,null,null,"Years 16-20",{"$f":"SUM(AA457:AE457)","v":81935}]
[{"$f":"CNI!$A$547","v":"Carports/Surface Garage"},null,{"$f":"CNI!B548","v":15},null,{"$f":"CNI!B550","v":4},{"$f":"CNI!H555","v":"LUMP SUM"},{"$f":"CNI!G555","v":1},{"$f":"IF(CNI!O555=0,0,CNI!G555)","v":0},{"$f":"CNI!I555","v":5600},{"$f":"ROUNDUP(+H421*I421,-2)","v":0},{"$f":"SUM(L421:AE421)","v":11200},{"$f":"CNI!P555","v":0},{"$f":"CNI!Q555","v":0},{"$f":"CNI!R555","v":0},{"$f":"CNI!S555","v":5600},{"$f":"CNI!T555","v":0},{"$f":"CNI!U555","v":0},{"$f":"CNI!V555","v":0},{"$f":"CNI!W555","v":0},{"$f":"CNI!X555","v":0},{"$f":"CNI!Y555","v":0},{"$f":"CNI!Z555","v":0},{"$f":"CNI!AA555","v":0},{"$f":"CNI!AB555","v":0},{"$f":"CNI!AC555","v":0},{"$f":"CNI!AD555","v":0},{"$f":"CNI!AE555","v":0},{"$f":"CNI!AF555","v":0},{"$f":"CNI!AG555","v":0},{"$f":"CNI!AH555","v":5600},{"$f":"CNI!AI555","v":0},{"$f":"SUM(L421:AE421)-K421","v":0}]
[{"$f":"CNI!$A$557","v":"Foundation"},null,{"$f":"CNI!B558","v":16},null,{"$f":"CNI!B560","v":5},{"$f":"CNI!H565","v":0},{"$f":"CNI!G565","v":0},{"$f":"IF(CNI!O565=0,0,CNI!G565)","v":0},{"$f":"CNI!I565","v":0},0,0,{"$f":"CNI!P565","v":0},{"$f":"CNI!Q565","v":0},{"$f":"CNI!R565","v":0},{"$f":"CNI!S565","v":0},{"$f":"CNI!T565","v":0},{"$f":"CNI!U565","v":0},{"$f":"CNI!V565","v":0},{"$f":"CNI!W565","v":0},{"$f":"CNI!X565","v":0},{"$f":"CNI!Y565","v":0},{"$f":"CNI!Z565","v":0},{"$f":"CNI!AA565","v":0},{"$f":"CNI!AB565","v":0},{"$f":"CNI!AC565","v":0},{"$f":"CNI!AD565","v":0},{"$f":"CNI!AE565","v":0},{"$f":"CNI!AF565","v":0},{"$f":"CNI!AG565","v":0},{"$f":"CNI!AH565","v":0},{"$f":"CNI!AI565","v":0},{"$f":"SUM(L422:AE422)-K422","v":0}]
[{"$f":"CNI!$A$567","v":"Foundation Waterproofing"},null,{"$f":"CNI!B568","v":17},null,{"$f":"CNI!B570","v":6},{"$f":"CNI!H575","v":0},{"$f":"CNI!G575","v":0},{"$f":"IF(CNI!O575=0,0,CNI!G575)","v":0},{"$f":"CNI!I575","v":0},0,0,{"$f":"CNI!P575","v":0},{"$f":"CNI!Q575","v":0},{"$f":"CNI!R575","v":0},{"$f":"CNI!S575","v":0},{"$f":"CNI!T575","v":0},{"$f":"CNI!U575","v":0},{"$f":"CNI!V575","v":0},{"$f":"CNI!W575","v":0},{"$f":"CNI!X575","v":0},{"$f":"CNI!Y575","v":0},{"$f":"CNI!Z575","v":0},{"$f":"CNI!AA575","v":0},{"$f":"CNI!AB575","v":0},{"$f":"CNI!AC575","v":0},{"$f":"CNI!AD575","v":0},{"$f":"CNI!AE575","v":0},{"$f":"CNI!AF575","v":0},{"$f":"CNI!AG575","v":0},{"$f":"CNI!AH575","v":0},{"$f":"CNI!AI575","v":0},0]
[{"$f":"CNI!$A$577","v":"Building Slab"},null,{"$f":"CNI!B578","v":18},null,{"$f":"CNI!B580","v":7},{"$f":"CNI!H585","v":0},{"$f":"CNI!G585","v":0},{"$f":"IF(CNI!O585=0,0,CNI!G585)","v":0},{"$f":"CNI!I585","v":0},0,0,{"$f":"CNI!P585","v":0},{"$f":"CNI!Q585","v":0},{"$f":"CNI!R585","v":0},{"$f":"CNI!S585","v":0},{"$f":"CNI!T585","v":0},{"$f":"CNI!U585","v":0},{"$f":"CNI!V585","v":0},{"$f":"CNI!W585","v":0},{"$f":"CNI!X585","v":0},{"$f":"CNI!Y585","v":0},{"$f":"CNI!Z585","v":0},{"$f":"CNI!AA585","v":0},{"$f":"CNI!AB585","v":0},{"$f":"CNI!AC585","v":0},{"$f":"CNI!AD585","v":0},{"$f":"CNI!AE585","v":0},{"$f":"CNI!AF585","v":0},{"$f":"CNI!AG585","v":0},{"$f":"CNI!AH585","v":0},{"$f":"CNI!AI585","v":0},0]
[{"$f":"CNI!$A$587","v":"Roofs"},null,{"$f":"CNI!B588","v":15},null,{"$f":"CNI!B594","v":0},{"$f":"CNI!H601","v":"LUMP SUM"},{"$f":"CNI!G601","v":3},{"$f":"IF(CNI!O601=0,0,CNI!G601)","v":3},{"$f":"CNI!I601","v":32500},97500,97500,{"$f":"CNI!P601","v":0},{"$f":"CNI!Q601","v":0},{"$f":"CNI!R601","v":0},{"$f":"CNI!S601","v":0},{"$f":"CNI!T601","v":0},{"$f":"CNI!U601","v":0},{"$f":"CNI!V601","v":0},{"$f":"CNI!W601","v":0},{"$f":"CNI!X601","v":0},{"$f":"CNI!Y601","v":0},{"$f":"CNI!Z601","v":0},{"$f":"CNI!AA601","v":0},{"$f":"CNI!AB601","v":0},{"$f":"CNI!AC601","v":0},{"$f":"CNI!AD601","v":97500},{"$f":"CNI!AE601","v":0},{"$f":"CNI!AF601","v":0},{"$f":"CNI!AG601","v":0},{"$f":"CNI!AH601","v":0},{"$f":"CNI!AI601","v":0},0]
[{"$f":"CNI!$A$603","v":"Exterior Walls - Structural"},null,{"$f":"CNI!B604","v":15},null,{"$f":"CNI!B610","v":0},{"$f":"CNI!H617","v":"LUMP SUM"},{"$f":"CNI!G617","v":3},{"$f":"IF(CNI!O617=0,0,CNI!G617)","v":3},{"$f":"CNI!I617","v":21450},64400,64350,{"$f":"CNI!P617","v":0},{"$f":"CNI!Q617","v":0},{"$f":"CNI!R617","v":0},{"$f":"CNI!S617","v":0},{"$f":"CNI!T617","v":0},{"$f":"CNI!U617","v":0},{"$f":"CNI!V617","v":0},{"$f":"CNI!W617","v":0},{"$f":"CNI!X617","v":0},{"$f":"CNI!Y617","v":0},{"$f":"CNI!Z617","v":0},{"$f":"CNI!AA617","v":0},{"$f":"CNI!AB617","v":0},{"$f":"CNI!AC617","v":0},{"$f":"CNI!AD617","v":64350},{"$f":"CNI!AE617","v":0},{"$f":"CNI!AF617","v":0},{"$f":"CNI!AG617","v":0},{"$f":"CNI!AH617","v":0},{"$f":"CNI!AI617","v":0},0]
[{"$f":"CNI!$A$619","v":"Exterior Walls - Finishes"},null,{"$f":"CNI!B620","v":10},null,{"$f":"CNI!B622","v":0},{"$f":"CNI!H627","v":"LUMP SUM"},{"$f":"CNI!G627","v":1},{"$f":"IF(CNI!O627=0,0,CNI!G627)","v":1},{"$f":"CNI!I627","v":18900},18900,37800,{"$f":"CNI!P627","v":0},{"$f":"CNI!Q627","v":0},{"$f":"CNI!R627","v":0},{"$f":"CNI!S627","v":0},{"$f":"CNI!T627","v":0},{"$f":"CNI!U627","v":0},{"$f":"CNI!V627","v":0},{"$f":"CNI!W627","v":0},{"$f":"CNI!X627","v":0},{"$f":"CNI!Y627","v":18900},{"$f":"CNI!Z627","v":0},{"$f":"CNI!AA627","v":0},{"$f":"CNI!AB627","v":0},{"$f":"CNI!AC627","v":0},{"$f":"CNI!AD627","v":0},{"$f":"CNI!AE627","v":0},{"$f":"CNI!AF627","v":0},{"$f":"CNI!AG627","v":0},{"$f":"CNI!AH627","v":0},{"$f":"CNI!AI627","v":18900},0]
[{"$f":"CNI!$A$629","v":"Canopies"},null,{"$f":"CNI!B630","v":11},null,{"$f":"CNI!B632","v":1},{"$f":"CNI!H637","v":0},{"$f":"CNI!G637","v":0},{"$f":"IF(CNI!O637=0,0,CNI!G637)","v":0},{"$f":"CNI!I637","v":0},0,0,{"$f":"CNI!P637","v":0},{"$f":"CNI!Q637","v":0},{"$f":"CNI!R637","v":0},{"$f":"CNI!S637","v":0},{"$f":"CNI!T637","v":0},{"$f":"CNI!U637","v":0},{"$f":"CNI!V637","v":0},{"$f":"CNI!W637","v":0},{"$f":"CNI!X637","v":0},{"$f":"CNI!Y637","v":0},{"$f":"CNI!Z637","v":0},{"$f":"CNI!AA637","v":0},{"$f":"CNI!AB637","v":0},{"$f":"CNI!AC637","v":0},{"$f":"CNI!AD637","v":0},{"$f":"CNI!AE637","v":0},{"$f":"CNI!AF637","v":0},{"$f":"CNI!AG637","v":0},{"$f":"CNI!AH637","v":0},{"$f":"CNI!AI637","v":0},0]
[{"$f":"CNI!$A$639","v":"Tuck-Pointing"},null,{"$f":"CNI!B640","v":12},null,{"$f":"CNI!B642","v":2},{"$f":"CNI!H647","v":0},{"$f":"CNI!G647","v":0},{"$f":"IF(CNI!O647=0,0,CNI!G647)","v":0},{"$f":"CNI!I647","v":0},0,0,{"$f":"CNI!P647","v":0},{"$f":"CNI!Q647","v":0},{"$f":"CNI!R647","v":0},{"$f":"CNI!S647","v":0},{"$f":"CNI!T647","v":0},{"$f":"CNI!U647","v":0},{"$f":"CNI!V647","v":0},{"$f":"CNI!W647","v":0},{"$f":"CNI!X647","v":0},{"$f":"CNI!Y647","v":0},{"$f":"CNI!Z647","v":0},{"$f":"CNI!AA647","v":0},{"$f":"CNI!AB647","v":0},{"$f":"CNI!AC647","v":0},{"$f":"CNI!AD647","v":0},{"$f":"CNI!AE647","v":0},{"$f":"CNI!AF647","v":0},{"$f":"CNI!AG647","v":0},{"$f":"CNI!AH647","v":0},{"$f":"CNI!AI647","v":0},0]
[{"$f":"CNI!$A$649","v":"Exterior Paint & Caulking"},null,{"$f":"CNI!B650","v":13},null,{"$f":"CNI!B652","v":3},{"$f":"CNI!H657","v":"LUMP SUM"},{"$f":"CNI!G657","v":1},{"$f":"IF(CNI!O657=0,0,CNI!G657)","v":0},{"$f":"CNI!I657","v":35000},0,70000,{"$f":"CNI!P657","v":0},{"$f":"CNI!Q657","v":0},{"$f":"CNI!R657","v":35000},{"$f":"CNI!S657","v":0},{"$f":"CNI!T657","v":0},{"$f":"CNI!U657","v":0},{"$f":"CNI!V657","v":0},{"$f":"CNI!W657","v":0},{"$f":"CNI!X657","v":0},{"$f":"CNI!Y657","v":0},{"$f":"CNI!Z657","v":0},{"$f":"CNI!AA657","v":0},{"$f":"CNI!AB657","v":0},{"$f":"CNI!AC657","v":0},{"$f":"CNI!AD657","v":0},{"$f":"CNI!AE657","v":35000},{"$f":"CNI!AF657","v":0},{"$f":"CNI!AG657","v":0},{"$f":"CNI!AH657","v":0},{"$f":"CNI!AI657","v":0},0]
[{"$f":"CNI!$A$659","v":"Soffits"},null,{"$f":"CNI!B660","v":14},null,{"$f":"CNI!B662","v":4},{"$f":"CNI!H667","v":"LUMP SUM"},{"$f":"CNI!G667","v":1},{"$f":"IF(CNI!O667=0,0,CNI!G667)","v":0},{"$f":"CNI!I667","v":1570},0,3140,{"$f":"CNI!P667","v":0},{"$f":"CNI!Q667","v":0},{"$f":"CNI!R667","v":0},{"$f":"CNI!S667","v":1570},{"$f":"CNI!T667","v":0},{"$f":"CNI!U667","v":0},{"$f":"CNI!V667","v":0},{"$f":"CNI!W667","v":0},{"$f":"CNI!X667","v":0},{"$f":"CNI!Y667","v":0},{"$f":"CNI!Z667","v":0},{"$f":"CNI!AA667","v":0},{"$f":"CNI!AB667","v":0},{"$f":"CNI!AC667","v":0},{"$f":"CNI!AD667","v":0},{"$f":"CNI!AE667","v":0},{"$f":"CNI!AF667","v":0},{"$f":"CNI!AG667","v":1570},{"$f":"CNI!AH667","v":0},{"$f":"CNI!AI667","v":0},0]
[{"$f":"CNI!$A$669","v":"Siding"},null,{"$f":"CNI!B670","v":15},null,{"$f":"CNI!B672","v":5},{"$f":"CNI!H677","v":"LUMP SUM"},{"$f":"CNI!G677","v":1},{"$f":"IF(CNI!O677=0,0,CNI!G677)","v":0},{"$f":"CNI!I677","v":3800},0,7600,{"$f":"CNI!P677","v":0},{"$f":"CNI!Q677","v":0},{"$f":"CNI!R677","v":0},{"$f":"CNI!S677","v":0},{"$f":"CNI!T677","v":3800},{"$f":"CNI!U677","v":0},{"$f":"CNI!V677","v":0},{"$f":"CNI!W677","v":0},{"$f":"CNI!X677","v":0},{"$f":"CNI!Y677","v":0},{"$f":"CNI!Z677","v":0},{"$f":"CNI!AA677","v":0},{"$f":"CNI!AB677","v":0},{"$f":"CNI!AC677","v":0},{"$f":"CNI!AD677","v":0},{"$f":"CNI!AE677","v":0},{"$f":"CNI!AF677","v":0},{"$f":"CNI!AG677","v":0},{"$f":"CNI!AH677","v":0},{"$f":"CNI!AI677","v":3800},0]
[{"$f":"CNI!$A$679","v":"Exterior Stairwells/Fire Escapes"},null,{"$f":"CNI!B680","v":16},null,{"$f":"CNI!B682","v":6},{"$f":"CNI!H687","v":0},{"$f":"CNI!G687","v":0},{"$f":"IF(CNI!O687=0,0,CNI!G687)","v":0},{"$f":"CNI!I687","v":0},0,0,{"$f":"CNI!P687","v":0},{"$f":"CNI!Q687","v":0},{"$f":"CNI!R687","v":0},{"$f":"CNI!S687","v":0},{"$f":"CNI!T687","v":0},{"$f":"CNI!U687","v":0},{"$f":"CNI!V687","v":0},{"$f":"CNI!W687","v":0},{"$f":"CNI!X687","v":0},{"$f":"CNI!Y687","v":0},{"$f":"CNI!Z687","v":0},{"$f":"CNI!AA687","v":0},{"$f":"CNI!AB687","v":0},{"$f":"CNI!AC687","v":0},{"$f":"CNI!AD687","v":0},{"$f":"CNI!AE687","v":0},{"$f":"CNI!AF687","v":0},{"$f":"CNI!AG687","v":0},{"$f":"CNI!AH687","v":0},{"$f":"CNI!AI687","v":0},0]
[{"$f":"CNI!$A$689","v":"Landings & Railings"},null,{"$f":"CNI!B690","v":17},null,{"$f":"CNI!B692","v":7},{"$f":"CNI!H697","v":0},{"$f":"CNI!G697","v":0},{"$f":"IF(CNI!O697=0,0,CNI!G697)","v":0},{"$f":"CNI!I697","v":0},0,0,{"$f":"CNI!P697","v":0},{"$f":"CNI!Q697","v":0},{"$f":"CNI!R697","v":0},{"$f":"CNI!S697","v":0},{"$f":"CNI!T697","v":0},{"$f":"CNI!U697","v":0},{"$f":"CNI!V697","v":0},{"$f":"CNI!W697","v":0},{"$f":"CNI!X697","v":0},{"$f":"CNI!Y697","v":0},{"$f":"CNI!Z697","v":0},{"$f":"CNI!AA697","v":0},{"$f":"CNI!AB697","v":0},{"$f":"CNI!AC697","v":0},{"$f":"CNI!AD697","v":0},{"$f":"CNI!AE697","v":0},{"$f":"CNI!AF697","v":0},{"$f":"CNI!AG697","v":0},{"$f":"CNI!AH697","v":0},{"$f":"CNI!AI697","v":0},0]
[{"$f":"CNI!$A$699","v":"Balconies & Railings"},null,{"$f":"CNI!B700","v":18},null,{"$f":"CNI!B702","v":8},{"$f":"CNI!H707","v":0},{"$f":"CNI!G707","v":0},{"$f":"IF(CNI!O707=0,0,CNI!G707)","v":0},{"$f":"CNI!I707","v":0},0,0,{"$f":"CNI!P707","v":0},{"$f":"CNI!Q707","v":0},{"$f":"CNI!R707","v":0},{"$f":"CNI!S707","v":0},{"$f":"CNI!T707","v":0},{"$f":"CNI!U707","v":0},{"$f":"CNI!V707","v":0},{"$f":"CNI!W707","v":0},{"$f":"CNI!X707","v":0},{"$f":"CNI!Y707","v":0},{"$f":"CNI!Z707","v":0},{"$f":"CNI!AA707","v":0},{"$f":"CNI!AB707","v":0},{"$f":"CNI!AC707","v":0},{"$f":"CNI!AD707","v":0},{"$f":"CNI!AE707","v":0},{"$f":"CNI!AF707","v":0},{"$f":"CNI!AG707","v":0},{"$f":"CNI!AH707","v":0},{"$f":"CNI!AI707","v":0},0]
[{"$f":"CNI!$A$709","v":"Mail Facilities"},null,{"$f":"CNI!B710","v":19},null,{"$f":"CNI!B712","v":9},{"$f":"CNI!H717","v":0},{"$f":"CNI!G717","v":0},{"$f":"IF(CNI!O717=0,0,CNI!G717)","v":0},{"$f":"CNI!I717","v":0},0,0,{"$f":"CNI!P717","v":0},{"$f":"CNI!Q717","v":0},{"$f":"CNI!R717","v":0},{"$f":"CNI!S717","v":0},{"$f":"CNI!T717","v":0},{"$f":"CNI!U717","v":0},{"$f":"CNI!V717","v":0},{"$f":"CNI!W717","v":0},{"$f":"CNI!X717","v":0},{"$f":"CNI!Y717","v":0},{"$f":"CNI!Z717","v":0},{"$f":"CNI!AA717","v":0},{"$f":"CNI!AB717","v":0},{"$f":"CNI!AC717","v":0},{"$f":"CNI!AD717","v":0},{"$f":"CNI!AE717","v":0},{"$f":"CNI!AF717","v":0},{"$f":"CNI!AG717","v":0},{"$f":"CNI!AH717","v":0},{"$f":"CNI!AI717","v":0},0]
[{"$f":"CNI!$A$719","v":"Exterior Doors"},null,{"$f":"CNI!B720","v":15},null,{"$f":"CNI!B726","v":0},{"$f":"CNI!H733","v":"LUMP SUM"},{"$f":"CNI!G733","v":3},{"$f":"IF(CNI!O733=0,0,CNI!G733)","v":3},{"$f":"CNI!I733","v":3500},10500,10500,{"$f":"CNI!P733","v":0},{"$f":"CNI!Q733","v":0},{"$f":"CNI!R733","v":0},{"$f":"CNI!S733","v":0},{"$f":"CNI!T733","v":0},{"$f":"CNI!U733","v":0},{"$f":"CNI!V733","v":0},{"$f":"CNI!W733","v":0},{"$f":"CNI!X733","v":0},{"$f":"CNI!Y733","v":0},{"$f":"CNI!Z733","v":0},{"$f":"CNI!AA733","v":0},{"$f":"CNI!AB733","v":0},{"$f":"CNI!AC733","v":0},{"$f":"CNI!AD733","v":10500},{"$f":"CNI!AE733","v":0},{"$f":"CNI!AF733","v":0},{"$f":"CNI!AG733","v":0},{"$f":"CNI!AH733","v":0},{"$f":"CNI!AI733","v":0},0]
[{"$f":"CNI!$A$735","v":"Exterior Door Frames"},null,{"$f":"CNI!B736","v":9},null,{"$f":"CNI!B738","v":0},{"$f":"CNI!H743","v":"LUMP SUM"},{"$f":"CNI!G743","v":1},{"$f":"IF(CNI!O743=0,0,CNI!G743)","v":1},{"$f":"CNI!I743","v":1765},1800,3530,{"$f":"CNI!P743","v":0},{"$f":"CNI!Q743","v":0},{"$f":"CNI!R743","v":0},{"$f":"CNI!S743","v":0},{"$f":"CNI!T743","v":0},{"$f":"CNI!U743","v":0},{"$f":"CNI!V743","v":0},{"$f":"CNI!W743","v":0},{"$f":"CNI!X743","v":1765},{"$f":"CNI!Y743","v":0},{"$f":"CNI!Z743","v":0},{"$f":"CNI!AA743","v":0},{"$f":"CNI!AB743","v":0},{"$f":"CNI!AC743","v":0},{"$f":"CNI!AD743","v":0},{"$f":"CNI!AE743","v":0},{"$f":"CNI!AF743","v":0},{"$f":"CNI!AG743","v":1765},{"$f":"CNI!AH743","v":0},{"$f":"CNI!AI743","v":0},0]
[{"$f":"CNI!$A$745","v":"Patio Doors"},null,{"$f":"CNI!B746","v":10},null,{"$f":"CNI!B748","v":1},{"$f":"CNI!H753","v":"LUMP SUM"},{"$f":"CNI!G753","v":1},{"$f":"IF(CNI!O753=0,0,CNI!G753)","v":0},{"$f":"CNI!I753","v":4670},0,9340,{"$f":"CNI!P753","v":4670},{"$f":"CNI!Q753","v":0},{"$f":"CNI!R753","v":0},{"$f":"CNI!S753","v":0},{"$f":"CNI!T753","v":0},{"$f":"CNI!U753","v":0},{"$f":"CNI!V753","v":0},{"$f":"CNI!W753","v":0},{"$f":"CNI!X753","v":0},{"$f":"CNI!Y753","v":0},{"$f":"CNI!Z753","v":4670},{"$f":"CNI!AA753","v":0},{"$f":"CNI!AB753","v":0},{"$f":"CNI!AC753","v":0},{"$f":"CNI!AD753","v":0},{"$f":"CNI!AE753","v":0},{"$f":"CNI!AF753","v":0},{"$f":"CNI!AG753","v":0},{"$f":"CNI!AH753","v":0},{"$f":"CNI!AI753","v":0},0]
[{"$f":"CNI!$A$755","v":"Windows"},null,{"$f":"CNI!B756","v":15},null,{"$f":"CNI!B762","v":0},{"$f":"CNI!H769","v":"LUMP SUM"},{"$f":"CNI!G769","v":3},{"$f":"IF(CNI!O769=0,0,CNI!G769)","v":3},{"$f":"CNI!I769","v":39700},119100,119100,{"$f":"CNI!P769","v":0},{"$f":"CNI!Q769","v":0},{"$f":"CNI!R769","v":0},{"$f":"CNI!S769","v":0},{"$f":"CNI!T769","v":0},{"$f":"CNI!U769","v":0},{"$f":"CNI!V769","v":0},{"$f":"CNI!W769","v":0},{"$f":"CNI!X769","v":0},{"$f":"CNI!Y769","v":0},{"$f":"CNI!Z769","v":0},{"$f":"CNI!AA769","v":0},{"$f":"CNI!AB769","v":0},{"$f":"CNI!AC769","v":0},{"$f":"CNI!AD769","v":119100},{"$f":"CNI!AE769","v":0},{"$f":"CNI!AF769","v":0},{"$f":"CNI!AG769","v":0},{"$f":"CNI!AH769","v":0},{"$f":"CNI!AI769","v":0},0]
[{"$f":"CNI!$A$771","v":"Window Frames"},null,{"$f":"CNI!B772","v":12},null,{"$f":"CNI!B774","v":3},{"$f":"CNI!H779","v":"LUMP SUM"},{"$f":"CNI!G779","v":1},{"$f":"IF(CNI!O779=0,0,CNI!G779)","v":0},{"$f":"CNI!I779","v":16000},0,32000,{"$f":"CNI!P779","v":0},{"$f":"CNI!Q779","v":0},{"$f":"CNI!R779","v":16000},{"$f":"CNI!S779","v":0},{"$f":"CNI!T779","v":0},{"$f":"CNI!U779","v":0},{"$f":"CNI!V779","v":0},{"$f":"CNI!W779","v":0},{"$f":"CNI!X779","v":0},{"$f":"CNI!Y779","v":0},{"$f":"CNI!Z779","v":0},{"$f":"CNI!AA779","v":0},{"$f":"CNI!AB779","v":0},{"$f":"CNI!AC779","v":0},{"$f":"CNI!AD779","v":16000},{"$f":"CNI!AE779","v":0},{"$f":"CNI!AF779","v":0},{"$f":"CNI!AG779","v":0},{"$f":"CNI!AH779","v":0},{"$f":"CNI!AI779","v":0},0]
[{"$f":"CNI!$A$781","v":"Gutters/Downspouts"},null,{"$f":"CNI!B782","v":13},null,{"$f":"CNI!B784","v":4},{"$f":"CNI!H789","v":"LUMP SUM"},{"$f":"CNI!G789","v":1},{"$f":"IF(CNI!O789=0,0,CNI!G789)","v":0},{"$f":"CNI!I789","v":12500},0,25000,{"$f":"CNI!P789","v":0},{"$f":"CNI!Q789","v":0},{"$f":"CNI!R789","v":0},{"$f":"CNI!S789","v":12500},{"$f":"CNI!T789","v":0},{"$f":"CNI!U789","v":0},{"$f":"CNI!V789","v":0},{"$f":"CNI!W789","v":0},{"$f":"CNI!X789","v":0},{"$f":"CNI!Y789","v":0},{"$f":"CNI!Z789","v":0},{"$f":"CNI!AA789","v":0},{"$f":"CNI!AB789","v":0},{"$f":"CNI!AC789","v":0},{"$f":"CNI!AD789","v":0},{"$f":"CNI!AE789","v":0},{"$f":"CNI!AF789","v":12500},{"$f":"CNI!AG789","v":0},{"$f":"CNI!AH789","v":0},{"$f":"CNI!AI789","v":0},0]
[{"$f":"CNI!$A$791","v":"Columns & Porches"},null,{"$f":"CNI!B792","v":14},null,{"$f":"CNI!B794","v":5},{"$f":"CNI!H799","v":"LUMP SUM"},{"$f":"CNI!G799","v":1},{"$f":"IF(CNI!O799=0,0,CNI!G799)","v":0},{"$f":"CNI!I799","v":2800},0,5600,{"$f":"CNI!P799","v":0},{"$f":"CNI!Q799","v":0},{"$f":"CNI!R799","v":0},{"$f":"CNI!S799","v":0},{"$f":"CNI!T799","v":2800},{"$f":"CNI!U799","v":0},{"$f":"CNI!V799","v":0},{"$f":"CNI!W799","v":0},{"$f":"CNI!X799","v":0},{"$f":"CNI!Y799","v":0},{"$f":"CNI!Z799","v":0},{"$f":"CNI!AA799","v":0},{"$f":"CNI!AB799","v":0},{"$f":"CNI!AC799","v":0},{"$f":"CNI!AD799","v":0},{"$f":"CNI!AE799","v":0},{"$f":"CNI!AF799","v":0},{"$f":"CNI!AG799","v":0},{"$f":"CNI!AH799","v":2800},{"$f":"CNI!AI799","v":0},0]
[{"$f":"CNI!$A$801","v":"Decks & Patios"},null,{"$f":"CNI!B802","v":15},null,{"$f":"CNI!B804","v":6},{"$f":"CNI!H809","v":"LUMP SUM"},{"$f":"CNI!G809","v":1},{"$f":"IF(CNI!O809=0,0,CNI!G809)","v":0},{"$f":"CNI!I809","v":1556},0,1556,{"$f":"CNI!P809","v":0},{"$f":"CNI!Q809","v":0},{"$f":"CNI!R809","v":0},{"$f":"CNI!S809","v":0},{"$f":"CNI!T809","v":0},{"$f":"CNI!U809","v":1556},{"$f":"CNI!V809","v":0},{"$f":"CNI!W809","v":0},{"$f":"CNI!X809","v":0},{"$f":"CNI!Y809","v":0},{"$f":"CNI!Z809","v":0},{"$f":"CNI!AA809","v":0},{"$f":"CNI!AB809","v":0},{"$f":"CNI!AC809","v":0},{"$f":"CNI!AD809","v":0},{"$f":"CNI!AE809","v":0},{"$f":"CNI!AF809","v":0},{"$f":"CNI!AG809","v":0},{"$f":"CNI!AH809","v":0},{"$f":"CNI!AI809","v":0},0]
[{"$f":"CNI!$A$811","v":"Patio/Unit Fencing"},null,{"$f":"CNI!B812","v":16},null,{"$f":"CNI!B814","v":7},{"$f":"CNI!H819","v":"per linear ft."},{"$f":"CNI!G819","v":5000},{"$f":"IF(CNI!O819=0,0,CNI!G819)","v":0},{"$f":"CNI!I819","v":2},0,10000,{"$f":"CNI!P819","v":0},{"$f":"CNI!Q819","v":0},{"$f":"CNI!R819","v":0},{"$f":"CNI!S819","v":0},{"$f":"CNI!T819","v":0},{"$f":"CNI!U819","v":0},{"$f":"CNI!V819","v":10000},{"$f":"CNI!W819","v":0},{"$f":"CNI!X819","v":0},{"$f":"CNI!Y819","v":0},{"$f":"CNI!Z819","v":0},{"$f":"CNI!AA819","v":0},{"$f":"CNI!AB819","v":0},{"$f":"CNI!AC819","v":0},{"$f":"CNI!AD819","v":0},{"$f":"CNI!AE819","v":0},{"$f":"CNI!AF819","v":0},{"$f":"CNI!AG819","v":0},{"$f":"CNI!AH819","v":0},{"$f":"CNI!AI819","v":0},0]
[{"$f":"CNI!$A$821","v":"Exterior Lighting"},null,{"$f":"CNI!B822","v":15},null,{"$f":"CNI!B828","v":0},{"$f":"CNI!H835","v":"LUMP SUM"},{"$f":"CNI!G835","v":3},{"$f":"IF(CNI!O835=0,0,CNI!G835)","v":3},{"$f":"CNI!I835","v":45000},135000,135000,{"$f":"CNI!P835","v":0},{"$f":"CNI!Q835","v":0},{"$f":"CNI!R835","v":0},{"$f":"CNI!S835","v":0},{"$f":"CNI!T835","v":0},{"$f":"CNI!U835","v":0},{"$f":"CNI!V835","v":0},{"$f":"CNI!W835","v":0},{"$f":"CNI!X835","v":0},{"$f":"CNI!Y835","v":0},{"$f":"CNI!Z835","v":0},{"$f":"CNI!AA835","v":0},{"$f":"CNI!AB835","v":0},{"$f":"CNI!AC835","v":0},{"$f":"CNI!AD835","v":135000},{"$f":"CNI!AE835","v":0},{"$f":"CNI!AF835","v":0},{"$f":"CNI!AG835","v":0},{"$f":"CNI!AH835","v":0},{"$f":"CNI!AI835","v":0},0]
[{"$f":"CNI!$A$837","v":"Exterior-Other 1 (Specify)"},null,{"$f":"CNI!B838","v":18},null,{"$f":"CNI!B840","v":9},{"$f":"CNI!H845","v":0},{"$f":"CNI!G845","v":0},{"$f":"IF(CNI!O845=0,0,CNI!G845)","v":0},{"$f":"CNI!I845","v":0},0,0,{"$f":"CNI!P845","v":0},{"$f":"CNI!Q845","v":0},{"$f":"CNI!R845","v":0},{"$f":"CNI!S845","v":0},{"$f":"CNI!T845","v":0},{"$f":"CNI!U845","v":0},{"$f":"CNI!V845","v":0},{"$f":"CNI!W845","v":0},{"$f":"CNI!X845","v":0},{"$f":"CNI!Y845","v":0},{"$f":"CNI!Z845","v":0},{"$f":"CNI!AA845","v":0},{"$f":"CNI!AB845","v":0},{"$f":"CNI!AC845","v":0},{"$f":"CNI!AD845","v":0},{"$f":"CNI!AE845","v":0},{"$f":"CNI!AF845","v":0},{"$f":"CNI!AG845","v":0},{"$f":"CNI!AH845","v":0},{"$f":"CNI!AI845","v":0},0]
[{"$f":"CNI!$A$847","v":"Exterior-Other 2 (Specify)"},null,{"$f":"CNI!B848","v":19},null,{"$f":"CNI!B850","v":10},{"$f":"CNI!H855","v":0},{"$f":"CNI!G855","v":0},{"$f":"IF(CNI!O855=0,0,CNI!G855)","v":0},{"$f":"CNI!I855","v":0},0,0,{"$f":"CNI!P855","v":0},{"$f":"CNI!Q855","v":0},{"$f":"CNI!R855","v":0},{"$f":"CNI!S855","v":0},{"$f":"CNI!T855","v":0},{"$f":"CNI!U855","v":0},{"$f":"CNI!V855","v":0},{"$f":"CNI!W855","v":0},{"$f":"CNI!X855","v":0},{"$f":"CNI!Y855","v":0},{"$f":"CNI!Z855","v":0},{"$f":"CNI!AA855","v":0},{"$f":"CNI!AB855","v":0},{"$f":"CNI!AC855","v":0},{"$f":"CNI!AD855","v":0},{"$f":"CNI!AE855","v":0},{"$f":"CNI!AF855","v":0},{"$f":"CNI!AG855","v":0},{"$f":"CNI!AH855","v":0},{"$f":"CNI!AI855","v":0},0]
[{"$f":"CNI!$A$857","v":"Exterior-Other 3 (Specify)"},null,{"$f":"CNI!B858","v":20},null,{"$f":"CNI!B860","v":11},{"$f":"CNI!H865","v":0},{"$f":"CNI!G865","v":0},{"$f":"IF(CNI!O865=0,0,CNI!G865)","v":0},{"$f":"CNI!I865","v":0},0,0,{"$f":"CNI!P865","v":0},{"$f":"CNI!Q865","v":0},{"$f":"CNI!R865","v":0},{"$f":"CNI!S865","v":0},{"$f":"CNI!T865","v":0},{"$f":"CNI!U865","v":0},{"$f":"CNI!V865","v":0},{"$f":"CNI!W865","v":0},{"$f":"CNI!X865","v":0},{"$f":"CNI!Y865","v":0},{"$f":"CNI!Z865","v":0},{"$f":"CNI!AA865","v":0},{"$f":"CNI!AB865","v":0},{"$f":"CNI!AC865","v":0},{"$f":"CNI!AD865","v":0},{"$f":"CNI!AE865","v":0},{"$f":"CNI!AF865","v":0},{"$f":"CNI!AG865","v":0},{"$f":"CNI!AH865","v":0},{"$f":"CNI!AI865","v":0},0]
[{"$f":"CNI!$A$867","v":"Exterior-Other 4 (Specify)"},null,{"$f":"CNI!B868","v":8},null,{"$f":"CNI!B870","v":0},{"$f":"CNI!H875","v":0},{"$f":"CNI!G875","v":0},{"$f":"IF(CNI!O875=0,0,CNI!G875)","v":0},{"$f":"CNI!I875","v":0},0,0,{"$f":"CNI!P875","v":0},{"$f":"CNI!Q875","v":0},{"$f":"CNI!R875","v":0},{"$f":"CNI!S875","v":0},{"$f":"CNI!T875","v":0},{"$f":"CNI!U875","v":0},{"$f":"CNI!V875","v":0},{"$f":"CNI!W875","v":0},{"$f":"CNI!X875","v":0},{"$f":"CNI!Y875","v":0},{"$f":"CNI!Z875","v":0},{"$f":"CNI!AA875","v":0},{"$f":"CNI!AB875","v":0},{"$f":"CNI!AC875","v":0},{"$f":"CNI!AD875","v":0},{"$f":"CNI!AE875","v":0},{"$f":"CNI!AF875","v":0},{"$f":"CNI!AG875","v":0},{"$f":"CNI!AH875","v":0},{"$f":"CNI!AI875","v":0},0]
[{"$f":"CNI!$A$877","v":"Exterior-Other 5 (Specify)"},null,{"$f":"CNI!B878","v":9},null,{"$f":"CNI!B880","v":1},{"$f":"CNI!H885","v":0},{"$f":"CNI!G885","v":0},{"$f":"IF(CNI!O885=0,0,CNI!G885)","v":0},{"$f":"CNI!I885","v":0},0,0,{"$f":"CNI!P885","v":0},{"$f":"CNI!Q885","v":0},{"$f":"CNI!R885","v":0},{"$f":"CNI!S885","v":0},{"$f":"CNI!T885","v":0},{"$f":"CNI!U885","v":0},{"$f":"CNI!V885","v":0},{"$f":"CNI!W885","v":0},{"$f":"CNI!X885","v":0},{"$f":"CNI!Y885","v":0},{"$f":"CNI!Z885","v":0},{"$f":"CNI!AA885","v":0},{"$f":"CNI!AB885","v":0},{"$f":"CNI!AC885","v":0},{"$f":"CNI!AD885","v":0},{"$f":"CNI!AE885","v":0},{"$f":"CNI!AF885","v":0},{"$f":"CNI!AG885","v":0},{"$f":"CNI!AH885","v":0},{"$f":"CNI!AI885","v":0},0]
[{"$f":"CNI!$A$887","v":"Exterior-Other 6 (Specify)"},null,{"$f":"CNI!B888","v":10},null,{"$f":"CNI!B890","v":2},{"$f":"CNI!H895","v":0},{"$f":"CNI!G895","v":0},{"$f":"IF(CNI!O895=0,0,CNI!G895)","v":0},{"$f":"CNI!I895","v":0},0,0,{"$f":"CNI!P895","v":0},{"$f":"CNI!Q895","v":0},{"$f":"CNI!R895","v":0},{"$f":"CNI!S895","v":0},{"$f":"CNI!T895","v":0},{"$f":"CNI!U895","v":0},{"$f":"CNI!V895","v":0},{"$f":"CNI!W895","v":0},{"$f":"CNI!X895","v":0},{"$f":"CNI!Y895","v":0},{"$f":"CNI!Z895","v":0},{"$f":"CNI!AA895","v":0},{"$f":"CNI!AB895","v":0},{"$f":"CNI!AC895","v":0},{"$f":"CNI!AD895","v":0},{"$f":"CNI!AE895","v":0},{"$f":"CNI!AF895","v":0},{"$f":"CNI!AG895","v":0},{"$f":"CNI!AH895","v":0},{"$f":"CNI!AI895","v":0},0]
[{"$f":"CNI!$A$897","v":"Exterior-Other 7 (Specify)"},null,{"$f":"CNI!B898","v":11},null,{"$f":"CNI!B900","v":3},{"$f":"CNI!H905","v":0},{"$f":"CNI!G905","v":0},{"$f":"IF(CNI!O905=0,0,CNI!G905)","v":0},{"$f":"CNI!I905","v":0},0,0,{"$f":"CNI!P905","v":0},{"$f":"CNI!Q905","v":0},{"$f":"CNI!R905","v":0},{"$f":"CNI!S905","v":0},{"$f":"CNI!T905","v":0},{"$f":"CNI!U905","v":0},{"$f":"CNI!V905","v":0},{"$f":"CNI!W905","v":0},{"$f":"CNI!X905","v":0},{"$f":"CNI!Y905","v":0},{"$f":"CNI!Z905","v":0},{"$f":"CNI!AA905","v":0},{"$f":"CNI!AB905","v":0},{"$f":"CNI!AC905","v":0},{"$f":"CNI!AD905","v":0},{"$f":"CNI!AE905","v":0},{"$f":"CNI!AF905","v":0},{"$f":"CNI!AG905","v":0},{"$f":"CNI!AH905","v":0},{"$f":"CNI!AI905","v":0},0]
[{"$f":"CNI!$A$907","v":"Exterior-Other 8 (Specify)"},null,{"$f":"CNI!B908","v":12},null,{"$f":"CNI!B910","v":4},{"$f":"CNI!H915","v":0},{"$f":"CNI!G915","v":0},{"$f":"IF(CNI!O915=0,0,CNI!G915)","v":0},{"$f":"CNI!I915","v":0},0,0,{"$f":"CNI!P915","v":0},{"$f":"CNI!Q915","v":0},{"$f":"CNI!R915","v":0},{"$f":"CNI!S915","v":0},{"$f":"CNI!T915","v":0},{"$f":"CNI!U915","v":0},{"$f":"CNI!V915","v":0},{"$f":"CNI!W915","v":0},{"$f":"CNI!X915","v":0},{"$f":"CNI!Y915","v":0},{"$f":"CNI!Z915","v":0},{"$f":"CNI!AA915","v":0},{"$f":"CNI!AB915","v":0},{"$f":"CNI!AC915","v":0},{"$f":"CNI!AD915","v":0},{"$f":"CNI!AE915","v":0},{"$f":"CNI!AF915","v":0},{"$f":"CNI!AG915","v":0},{"$f":"CNI!AH915","v":0},{"$f":"CNI!AI915","v":0},0]
[{"$f":"CNI!$A$917","v":"Exterior-Other 9 (Specify)"},null,{"$f":"CNI!B918","v":13},null,{"$f":"CNI!B920","v":5},{"$f":"CNI!H925","v":0},{"$f":"CNI!G925","v":0},{"$f":"IF(CNI!O925=0,0,CNI!G925)","v":0},{"$f":"CNI!I925","v":0},0,0,{"$f":"CNI!P925","v":0},{"$f":"CNI!Q925","v":0},{"$f":"CNI!R925","v":0},{"$f":"CNI!S925","v":0},{"$f":"CNI!T925","v":0},{"$f":"CNI!U925","v":0},{"$f":"CNI!V925","v":0},{"$f":"CNI!W925","v":0},{"$f":"CNI!X925","v":0},{"$f":"CNI!Y925","v":0},{"$f":"CNI!Z925","v":0},{"$f":"CNI!AA925","v":0},{"$f":"CNI!AB925","v":0},{"$f":"CNI!AC925","v":0},{"$f":"CNI!AD925","v":0},{"$f":"CNI!AE925","v":0},{"$f":"CNI!AF925","v":0},{"$f":"CNI!AG925","v":0},{"$f":"CNI!AH925","v":0},{"$f":"CNI!AI925","v":0},0]
[{"$f":"CNI!$A$927","v":"Exterior-Other 10 (Specify)"},null,{"$f":"CNI!B928","v":14},null,{"$f":"CNI!B930","v":6},{"$f":"CNI!H935","v":0},{"$f":"CNI!G935","v":0},{"$f":"IF(CNI!O935=0,0,CNI!G935)","v":0},{"$f":"CNI!I935","v":0},0,0,{"$f":"CNI!P935","v":0},{"$f":"CNI!Q935","v":0},{"$f":"CNI!R935","v":0},{"$f":"CNI!S935","v":0},{"$f":"CNI!T935","v":0},{"$f":"CNI!U935","v":0},{"$f":"CNI!V935","v":0},{"$f":"CNI!W935","v":0},{"$f":"CNI!X935","v":0},{"$f":"CNI!Y935","v":0},{"$f":"CNI!Z935","v":0},{"$f":"CNI!AA935","v":0},{"$f":"CNI!AB935","v":0},{"$f":"CNI!AC935","v":0},{"$f":"CNI!AD935","v":0},{"$f":"CNI!AE935","v":0},{"$f":"CNI!AF935","v":0},{"$f":"CNI!AG935","v":0},{"$f":"CNI!AH935","v":0},{"$f":"CNI!AI935","v":0},0]
["Green Unit Exterior Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(J421:J456)","v":447200},{"$f":"SUM(L457:AE457)","v":643216},{"$f":"SUM(L421:L456)","v":4670},{"$f":"SUM(M421:M456)","v":0},51000,19670,6600,1556,10000,0,1765,18900,4670,0,0,0,442450,35000,12500,3335,8400,22700,0]
[]
["(5.0) Green Physical Needs Cost Estimate (Cont'd)"]
[]
["(5.1) Category",null,"(5.2) Estimated Useful Life",null,"(5.3)                Useful Life Remaining","(5.4)             Method","(5.5)                   Total          Quantity","(5.6)             Current Needs Quantity","(5.7)                Cost per      Quantity","(5.8)         Immediate Repairs Needed","(5.9) Total Long Term Needs",{"$f":"+$G$7+1","v":2011},{"$f":"1+L461","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["(5.13) Unit Interiors",null,"years",null,"years",null,null,null,"$","$","$",null,null,null,"Years 1-5",{"$f":"SUM(L497:P497)","v":264400},null,null,null,"Years 6-10",{"$f":"SUM(Q497:U497)","v":356460},null,null,null,"Years 11-15",{"$f":"SUM(V497:Z497)","v":779700},null,null,null,"Years 16-20",{"$f":"SUM(AA497:AE497)","v":174700}]
[{"$f":"CNI!$A$947","v":"Interior Painting (non-routine)"},null,{"$f":"CNI!B948","v":15},null,{"$f":"CNI!B950","v":7},{"$f":"CNI!H955","v":"LUMP SUM"},{"$f":"CNI!G955","v":1},{"$f":"IF(CNI!O955=0,0,CNI!G955)","v":0},{"$f":"CNI!I955","v":4000},{"$f":"ROUNDUP(+H463*I463,-2)","v":0},{"$f":"SUM(L463:AE463)","v":4000},{"$f":"CNI!P955","v":0},{"$f":"CNI!Q955","v":0},{"$f":"CNI!R955","v":0},{"$f":"CNI!S955","v":0},{"$f":"CNI!T955","v":0},{"$f":"CNI!U955","v":0},{"$f":"CNI!V955","v":4000},{"$f":"CNI!W955","v":0},{"$f":"CNI!X955","v":0},{"$f":"CNI!Y955","v":0},{"$f":"CNI!Z955","v":0},{"$f":"CNI!AA955","v":0},{"$f":"CNI!AB955","v":0},{"$f":"CNI!AC955","v":0},{"$f":"CNI!AD955","v":0},{"$f":"CNI!AE955","v":0},{"$f":"CNI!AF955","v":0},{"$f":"CNI!AG955","v":0},{"$f":"CNI!AH955","v":0},{"$f":"CNI!AI955","v":0},{"$f":"SUM(L463:AE463)-K463","v":0}]
[{"$f":"CNI!$A$957","v":"Interior Doors"},null,{"$f":"CNI!B958","v":16},null,{"$f":"CNI!B960","v":8},{"$f":"CNI!H965","v":"LUMP SUM"},{"$f":"CNI!G965","v":1},{"$f":"IF(CNI!O965=0,0,CNI!G965)","v":0},{"$f":"CNI!I965","v":4600},0,4600,{"$f":"CNI!P965","v":0},{"$f":"CNI!Q965","v":0},{"$f":"CNI!R965","v":0},{"$f":"CNI!S965","v":0},{"$f":"CNI!T965","v":0},{"$f":"CNI!U965","v":0},{"$f":"CNI!V965","v":0},{"$f":"CNI!W965","v":4600},{"$f":"CNI!X965","v":0},{"$f":"CNI!Y965","v":0},{"$f":"CNI!Z965","v":0},{"$f":"CNI!AA965","v":0},{"$f":"CNI!AB965","v":0},{"$f":"CNI!AC965","v":0},{"$f":"CNI!AD965","v":0},{"$f":"CNI!AE965","v":0},{"$f":"CNI!AF965","v":0},{"$f":"CNI!AG965","v":0},{"$f":"CNI!AH965","v":0},{"$f":"CNI!AI965","v":0},{"$f":"SUM(L464:AE464)-K464","v":0}]
[{"$f":"CNI!$A$967","v":"Interior Door Frames"},null,{"$f":"CNI!B968","v":17},null,{"$f":"CNI!B970","v":9},{"$f":"CNI!H975","v":"LUMP SUM"},{"$f":"CNI!G975","v":1},{"$f":"IF(CNI!O975=0,0,CNI!G975)","v":0},{"$f":"CNI!I975","v":1260},0,1260,{"$f":"CNI!P975","v":0},{"$f":"CNI!Q975","v":0},{"$f":"CNI!R975","v":0},{"$f":"CNI!S975","v":0},{"$f":"CNI!T975","v":0},{"$f":"CNI!U975","v":0},{"$f":"CNI!V975","v":0},{"$f":"CNI!W975","v":0},{"$f":"CNI!X975","v":1260},{"$f":"CNI!Y975","v":0},{"$f":"CNI!Z975","v":0},{"$f":"CNI!AA975","v":0},{"$f":"CNI!AB975","v":0},{"$f":"CNI!AC975","v":0},{"$f":"CNI!AD975","v":0},{"$f":"CNI!AE975","v":0},{"$f":"CNI!AF975","v":0},{"$f":"CNI!AG975","v":0},{"$f":"CNI!AH975","v":0},{"$f":"CNI!AI975","v":0},0]
[{"$f":"CNI!$A$977","v":"Flooring (non-routine)"},null,{"$f":"CNI!B978","v":18},null,{"$f":"CNI!B980","v":10},{"$f":"CNI!H985","v":"per 1000 SF"},{"$f":"CNI!G985","v":24},{"$f":"IF(CNI!O985=0,0,CNI!G985)","v":0},{"$f":"CNI!I985","v":4000},0,96000,{"$f":"CNI!P985","v":0},{"$f":"CNI!Q985","v":0},{"$f":"CNI!R985","v":0},{"$f":"CNI!S985","v":0},{"$f":"CNI!T985","v":0},{"$f":"CNI!U985","v":0},{"$f":"CNI!V985","v":0},{"$f":"CNI!W985","v":0},{"$f":"CNI!X985","v":0},{"$f":"CNI!Y985","v":96000},{"$f":"CNI!Z985","v":0},{"$f":"CNI!AA985","v":0},{"$f":"CNI!AB985","v":0},{"$f":"CNI!AC985","v":0},{"$f":"CNI!AD985","v":0},{"$f":"CNI!AE985","v":0},{"$f":"CNI!AF985","v":0},{"$f":"CNI!AG985","v":0},{"$f":"CNI!AH985","v":0},{"$f":"CNI!AI985","v":0},0]
[{"$f":"CNI!$A$987","v":"Shower/Tub Surrounds"},null,{"$f":"CNI!B988","v":15},null,{"$f":"CNI!B994","v":0},{"$f":"CNI!H1001","v":"each"},{"$f":"CNI!G1001","v":200},{"$f":"IF(CNI!O1001=0,0,CNI!G1001)","v":200},{"$f":"CNI!I1001","v":26},5200,5200,{"$f":"CNI!P1001","v":0},{"$f":"CNI!Q1001","v":0},{"$f":"CNI!R1001","v":0},{"$f":"CNI!S1001","v":0},{"$f":"CNI!T1001","v":0},{"$f":"CNI!U1001","v":0},{"$f":"CNI!V1001","v":0},{"$f":"CNI!W1001","v":0},{"$f":"CNI!X1001","v":0},{"$f":"CNI!Y1001","v":0},{"$f":"CNI!Z1001","v":0},{"$f":"CNI!AA1001","v":0},{"$f":"CNI!AB1001","v":0},{"$f":"CNI!AC1001","v":0},{"$f":"CNI!AD1001","v":5200},{"$f":"CNI!AE1001","v":0},{"$f":"CNI!AF1001","v":0},{"$f":"CNI!AG1001","v":0},{"$f":"CNI!AH1001","v":0},{"$f":"CNI!AI1001","v":0},0]
[{"$f":"CNI!$A$1003","v":"Toilets"},null,{"$f":"CNI!B1004","v":15},null,{"$f":"CNI!B1010","v":0},{"$f":"CNI!H1017","v":"each"},{"$f":"CNI!G1017","v":200},{"$f":"IF(CNI!O1017=0,0,CNI!G1017)","v":200},{"$f":"CNI!I1017","v":344},68800,68800,{"$f":"CNI!P1017","v":0},{"$f":"CNI!Q1017","v":0},{"$f":"CNI!R1017","v":0},{"$f":"CNI!S1017","v":0},{"$f":"CNI!T1017","v":0},{"$f":"CNI!U1017","v":0},{"$f":"CNI!V1017","v":0},{"$f":"CNI!W1017","v":0},{"$f":"CNI!X1017","v":0},{"$f":"CNI!Y1017","v":0},{"$f":"CNI!Z1017","v":0},{"$f":"CNI!AA1017","v":0},{"$f":"CNI!AB1017","v":0},{"$f":"CNI!AC1017","v":0},{"$f":"CNI!AD1017","v":68800},{"$f":"CNI!AE1017","v":0},{"$f":"CNI!AF1017","v":0},{"$f":"CNI!AG1017","v":0},{"$f":"CNI!AH1017","v":0},{"$f":"CNI!AI1017","v":0},0]
[{"$f":"CNI!$A$1019","v":"Vanities"},null,{"$f":"CNI!B1020","v":7},null,{"$f":"CNI!B1022","v":0},{"$f":"CNI!H1027","v":"LUMP SUM"},{"$f":"CNI!G1027","v":1},{"$f":"IF(CNI!O1027=0,0,CNI!G1027)","v":1},{"$f":"CNI!I1027","v":15600},15600,31200,{"$f":"CNI!P1027","v":0},{"$f":"CNI!Q1027","v":0},{"$f":"CNI!R1027","v":0},{"$f":"CNI!S1027","v":0},{"$f":"CNI!T1027","v":0},{"$f":"CNI!U1027","v":0},{"$f":"CNI!V1027","v":15600},{"$f":"CNI!W1027","v":0},{"$f":"CNI!X1027","v":0},{"$f":"CNI!Y1027","v":0},{"$f":"CNI!Z1027","v":0},{"$f":"CNI!AA1027","v":0},{"$f":"CNI!AB1027","v":0},{"$f":"CNI!AC1027","v":15600},{"$f":"CNI!AD1027","v":0},{"$f":"CNI!AE1027","v":0},{"$f":"CNI!AF1027","v":0},{"$f":"CNI!AG1027","v":0},{"$f":"CNI!AH1027","v":0},{"$f":"CNI!AI1027","v":0},0]
[{"$f":"CNI!$A$1029","v":"Faucets"},null,{"$f":"CNI!B1030","v":15},null,{"$f":"CNI!B1036","v":0},{"$f":"CNI!H1043","v":"each"},{"$f":"CNI!G1043","v":400},{"$f":"IF(CNI!O1043=0,0,CNI!G1043)","v":400},{"$f":"CNI!I1043","v":4},1600,1600,{"$f":"CNI!P1043","v":0},{"$f":"CNI!Q1043","v":0},{"$f":"CNI!R1043","v":0},{"$f":"CNI!S1043","v":0},{"$f":"CNI!T1043","v":0},{"$f":"CNI!U1043","v":0},{"$f":"CNI!V1043","v":0},{"$f":"CNI!W1043","v":0},{"$f":"CNI!X1043","v":0},{"$f":"CNI!Y1043","v":0},{"$f":"CNI!Z1043","v":0},{"$f":"CNI!AA1043","v":0},{"$f":"CNI!AB1043","v":0},{"$f":"CNI!AC1043","v":0},{"$f":"CNI!AD1043","v":1600},{"$f":"CNI!AE1043","v":0},{"$f":"CNI!AF1043","v":0},{"$f":"CNI!AG1043","v":0},{"$f":"CNI!AH1043","v":0},{"$f":"CNI!AI1043","v":0},0]
[{"$f":"CNI!$A$1045","v":"Bathroom Flooring (non-cyclical)"},null,{"$f":"CNI!B1046","v":9},null,{"$f":"CNI!B1048","v":2},{"$f":"CNI!H1053","v":"per 1000 SF"},{"$f":"CNI!G1053","v":24},{"$f":"IF(CNI!O1053=0,0,CNI!G1053)","v":0},{"$f":"CNI!I1053","v":2700},0,194400,{"$f":"CNI!P1053","v":0},{"$f":"CNI!Q1053","v":64800},{"$f":"CNI!R1053","v":0},{"$f":"CNI!S1053","v":0},{"$f":"CNI!T1053","v":0},{"$f":"CNI!U1053","v":0},{"$f":"CNI!V1053","v":0},{"$f":"CNI!W1053","v":0},{"$f":"CNI!X1053","v":0},{"$f":"CNI!Y1053","v":0},{"$f":"CNI!Z1053","v":64800},{"$f":"CNI!AA1053","v":0},{"$f":"CNI!AB1053","v":0},{"$f":"CNI!AC1053","v":0},{"$f":"CNI!AD1053","v":0},{"$f":"CNI!AE1053","v":0},{"$f":"CNI!AF1053","v":0},{"$f":"CNI!AG1053","v":0},{"$f":"CNI!AH1053","v":0},{"$f":"CNI!AI1053","v":64800},0]
[{"$f":"CNI!$A$1055","v":"Bathroom Cabinets"},null,{"$f":"CNI!B1056","v":10},null,{"$f":"CNI!B1058","v":3},{"$f":"CNI!H1063","v":"LUMP SUM"},{"$f":"CNI!G1063","v":1},{"$f":"IF(CNI!O1063=0,0,CNI!G1063)","v":0},{"$f":"CNI!I1063","v":7700},0,15400,{"$f":"CNI!P1063","v":0},{"$f":"CNI!Q1063","v":0},{"$f":"CNI!R1063","v":7700},{"$f":"CNI!S1063","v":0},{"$f":"CNI!T1063","v":0},{"$f":"CNI!U1063","v":0},{"$f":"CNI!V1063","v":0},{"$f":"CNI!W1063","v":0},{"$f":"CNI!X1063","v":0},{"$f":"CNI!Y1063","v":0},{"$f":"CNI!Z1063","v":0},{"$f":"CNI!AA1063","v":0},{"$f":"CNI!AB1063","v":7700},{"$f":"CNI!AC1063","v":0},{"$f":"CNI!AD1063","v":0},{"$f":"CNI!AE1063","v":0},{"$f":"CNI!AF1063","v":0},{"$f":"CNI!AG1063","v":0},{"$f":"CNI!AH1063","v":0},{"$f":"CNI!AI1063","v":0},0]
[{"$f":"CNI!$A$1065","v":"Bathroom Exhaust Fans"},null,{"$f":"CNI!B1066","v":11},null,{"$f":"CNI!B1068","v":4},{"$f":"CNI!H1073","v":"each"},{"$f":"CNI!G1073","v":200},{"$f":"IF(CNI!O1073=0,0,CNI!G1073)","v":0},{"$f":"CNI!I1073","v":260},0,104000,{"$f":"CNI!P1073","v":0},{"$f":"CNI!Q1073","v":0},{"$f":"CNI!R1073","v":0},{"$f":"CNI!S1073","v":52000},{"$f":"CNI!T1073","v":0},{"$f":"CNI!U1073","v":0},{"$f":"CNI!V1073","v":0},{"$f":"CNI!W1073","v":0},{"$f":"CNI!X1073","v":0},{"$f":"CNI!Y1073","v":0},{"$f":"CNI!Z1073","v":0},{"$f":"CNI!AA1073","v":0},{"$f":"CNI!AB1073","v":0},{"$f":"CNI!AC1073","v":0},{"$f":"CNI!AD1073","v":52000},{"$f":"CNI!AE1073","v":0},{"$f":"CNI!AF1073","v":0},{"$f":"CNI!AG1073","v":0},{"$f":"CNI!AH1073","v":0},{"$f":"CNI!AI1073","v":0},0]
[{"$f":"CNI!$A$1075","v":"Kitchen Cabinets"},null,{"$f":"CNI!B1076","v":12},null,{"$f":"CNI!B1078","v":5},{"$f":"CNI!H1083","v":"LUMP SUM"},{"$f":"CNI!G1083","v":1},{"$f":"IF(CNI!O1083=0,0,CNI!G1083)","v":0},{"$f":"CNI!I1083","v":19900},0,39800,{"$f":"CNI!P1083","v":0},{"$f":"CNI!Q1083","v":0},{"$f":"CNI!R1083","v":0},{"$f":"CNI!S1083","v":0},{"$f":"CNI!T1083","v":19900},{"$f":"CNI!U1083","v":0},{"$f":"CNI!V1083","v":0},{"$f":"CNI!W1083","v":0},{"$f":"CNI!X1083","v":0},{"$f":"CNI!Y1083","v":0},{"$f":"CNI!Z1083","v":0},{"$f":"CNI!AA1083","v":0},{"$f":"CNI!AB1083","v":0},{"$f":"CNI!AC1083","v":0},{"$f":"CNI!AD1083","v":0},{"$f":"CNI!AE1083","v":0},{"$f":"CNI!AF1083","v":19900},{"$f":"CNI!AG1083","v":0},{"$f":"CNI!AH1083","v":0},{"$f":"CNI!AI1083","v":0},0]
[{"$f":"CNI!$A$1085","v":"Ranges"},null,{"$f":"CNI!B1086","v":13},null,{"$f":"CNI!B1088","v":6},{"$f":"CNI!H1093","v":"LUMP SUM"},{"$f":"CNI!G1093","v":200},{"$f":"IF(CNI!O1093=0,0,CNI!G1093)","v":0},{"$f":"CNI!I1093","v":450},0,180000,{"$f":"CNI!P1093","v":0},{"$f":"CNI!Q1093","v":0},{"$f":"CNI!R1093","v":0},{"$f":"CNI!S1093","v":0},{"$f":"CNI!T1093","v":0},{"$f":"CNI!U1093","v":90000},{"$f":"CNI!V1093","v":0},{"$f":"CNI!W1093","v":0},{"$f":"CNI!X1093","v":0},{"$f":"CNI!Y1093","v":0},{"$f":"CNI!Z1093","v":0},{"$f":"CNI!AA1093","v":0},{"$f":"CNI!AB1093","v":0},{"$f":"CNI!AC1093","v":0},{"$f":"CNI!AD1093","v":0},{"$f":"CNI!AE1093","v":0},{"$f":"CNI!AF1093","v":0},{"$f":"CNI!AG1093","v":0},{"$f":"CNI!AH1093","v":90000},{"$f":"CNI!AI1093","v":0},0]
[{"$f":"CNI!$A$1095","v":"Range Hoods"},null,{"$f":"CNI!B1096","v":14},null,{"$f":"CNI!B1098","v":7},{"$f":"CNI!H1103","v":"each"},{"$f":"CNI!G1103","v":200},{"$f":"IF(CNI!O1103=0,0,CNI!G1103)","v":0},{"$f":"CNI!I1103","v":86},0,17200,{"$f":"CNI!P1103","v":0},{"$f":"CNI!Q1103","v":0},{"$f":"CNI!R1103","v":0},{"$f":"CNI!S1103","v":0},{"$f":"CNI!T1103","v":0},{"$f":"CNI!U1103","v":0},{"$f":"CNI!V1103","v":17200},{"$f":"CNI!W1103","v":0},{"$f":"CNI!X1103","v":0},{"$f":"CNI!Y1103","v":0},{"$f":"CNI!Z1103","v":0},{"$f":"CNI!AA1103","v":0},{"$f":"CNI!AB1103","v":0},{"$f":"CNI!AC1103","v":0},{"$f":"CNI!AD1103","v":0},{"$f":"CNI!AE1103","v":0},{"$f":"CNI!AF1103","v":0},{"$f":"CNI!AG1103","v":0},{"$f":"CNI!AH1103","v":0},{"$f":"CNI!AI1103","v":0},0]
[{"$f":"CNI!$A$1105","v":"Refrigerators"},null,{"$f":"CNI!B1106","v":15},null,{"$f":"CNI!B1112","v":0},{"$f":"CNI!H1119","v":"each"},{"$f":"CNI!G1119","v":200},{"$f":"IF(CNI!O1119=0,0,CNI!G1119)","v":200},{"$f":"CNI!I1119","v":540},108000,108000,{"$f":"CNI!P1119","v":0},{"$f":"CNI!Q1119","v":0},{"$f":"CNI!R1119","v":0},{"$f":"CNI!S1119","v":0},{"$f":"CNI!T1119","v":0},{"$f":"CNI!U1119","v":0},{"$f":"CNI!V1119","v":0},{"$f":"CNI!W1119","v":0},{"$f":"CNI!X1119","v":0},{"$f":"CNI!Y1119","v":0},{"$f":"CNI!Z1119","v":0},{"$f":"CNI!AA1119","v":0},{"$f":"CNI!AB1119","v":0},{"$f":"CNI!AC1119","v":0},{"$f":"CNI!AD1119","v":108000},{"$f":"CNI!AE1119","v":0},{"$f":"CNI!AF1119","v":0},{"$f":"CNI!AG1119","v":0},{"$f":"CNI!AH1119","v":0},{"$f":"CNI!AI1119","v":0},0]
[{"$f":"CNI!$A$1121","v":"Counters and Sinks"},null,{"$f":"CNI!B1122","v":16},null,{"$f":"CNI!B1124","v":9},{"$f":"CNI!H1129","v":"LUMP SUM"},{"$f":"CNI!G1129","v":1},{"$f":"IF(CNI!O1129=0,0,CNI!G1129)","v":0},{"$f":"CNI!I1129","v":7800},0,7800,{"$f":"CNI!P1129","v":0},{"$f":"CNI!Q1129","v":0},{"$f":"CNI!R1129","v":0},{"$f":"CNI!S1129","v":0},{"$f":"CNI!T1129","v":0},{"$f":"CNI!U1129","v":0},{"$f":"CNI!V1129","v":0},{"$f":"CNI!W1129","v":0},{"$f":"CNI!X1129","v":7800},{"$f":"CNI!Y1129","v":0},{"$f":"CNI!Z1129","v":0},{"$f":"CNI!AA1129","v":0},{"$f":"CNI!AB1129","v":0},{"$f":"CNI!AC1129","v":0},{"$f":"CNI!AD1129","v":0},{"$f":"CNI!AE1129","v":0},{"$f":"CNI!AF1129","v":0},{"$f":"CNI!AG1129","v":0},{"$f":"CNI!AH1129","v":0},{"$f":"CNI!AI1129","v":0},0]
[{"$f":"CNI!$A$1131","v":"Dishwasher"},null,{"$f":"CNI!B1132","v":15},null,{"$f":"CNI!B1138","v":0},{"$f":"CNI!H1145","v":"each"},{"$f":"CNI!G1145","v":100},{"$f":"IF(CNI!O1145=0,0,CNI!G1145)","v":100},{"$f":"CNI!I1145","v":560},56000,56000,{"$f":"CNI!P1145","v":0},{"$f":"CNI!Q1145","v":0},{"$f":"CNI!R1145","v":0},{"$f":"CNI!S1145","v":0},{"$f":"CNI!T1145","v":0},{"$f":"CNI!U1145","v":0},{"$f":"CNI!V1145","v":0},{"$f":"CNI!W1145","v":0},{"$f":"CNI!X1145","v":0},{"$f":"CNI!Y1145","v":0},{"$f":"CNI!Z1145","v":0},{"$f":"CNI!AA1145","v":0},{"$f":"CNI!AB1145","v":0},{"$f":"CNI!AC1145","v":0},{"$f":"CNI!AD1145","v":56000},{"$f":"CNI!AE1145","v":0},{"$f":"CNI!AF1145","v":0},{"$f":"CNI!AG1145","v":0},{"$f":"CNI!AH1145","v":0},{"$f":"CNI!AI1145","v":0},0]
[{"$f":"CNI!$A$1147","v":"Garbage Disposal"},null,{"$f":"CNI!B1148","v":18},null,{"$f":"CNI!B1150","v":11},{"$f":"CNI!H1155","v":"each"},{"$f":"CNI!G1155","v":200},{"$f":"IF(CNI!O1155=0,0,CNI!G1155)","v":0},{"$f":"CNI!I1155","v":300},0,60000,{"$f":"CNI!P1155","v":0},{"$f":"CNI!Q1155","v":0},{"$f":"CNI!R1155","v":0},{"$f":"CNI!S1155","v":0},{"$f":"CNI!T1155","v":0},{"$f":"CNI!U1155","v":0},{"$f":"CNI!V1155","v":0},{"$f":"CNI!W1155","v":0},{"$f":"CNI!X1155","v":0},{"$f":"CNI!Y1155","v":0},{"$f":"CNI!Z1155","v":60000},{"$f":"CNI!AA1155","v":0},{"$f":"CNI!AB1155","v":0},{"$f":"CNI!AC1155","v":0},{"$f":"CNI!AD1155","v":0},{"$f":"CNI!AE1155","v":0},{"$f":"CNI!AF1155","v":0},{"$f":"CNI!AG1155","v":0},{"$f":"CNI!AH1155","v":0},{"$f":"CNI!AI1155","v":0},0]
[{"$f":"CNI!$A$1157","v":"Microwave"},null,{"$f":"CNI!B1158","v":19},null,{"$f":"CNI!B1160","v":12},{"$f":"CNI!H1165","v":"each"},{"$f":"CNI!G1165","v":200},{"$f":"IF(CNI!O1165=0,0,CNI!G1165)","v":0},{"$f":"CNI!I1165","v":450},0,90000,{"$f":"CNI!P1165","v":0},{"$f":"CNI!Q1165","v":0},{"$f":"CNI!R1165","v":0},{"$f":"CNI!S1165","v":0},{"$f":"CNI!T1165","v":0},{"$f":"CNI!U1165","v":0},{"$f":"CNI!V1165","v":0},{"$f":"CNI!W1165","v":0},{"$f":"CNI!X1165","v":0},{"$f":"CNI!Y1165","v":0},{"$f":"CNI!Z1165","v":0},{"$f":"CNI!AA1165","v":90000},{"$f":"CNI!AB1165","v":0},{"$f":"CNI!AC1165","v":0},{"$f":"CNI!AD1165","v":0},{"$f":"CNI!AE1165","v":0},{"$f":"CNI!AF1165","v":0},{"$f":"CNI!AG1165","v":0},{"$f":"CNI!AH1165","v":0},{"$f":"CNI!AI1165","v":0},0]
[{"$f":"CNI!$A$1167","v":"Lighting"},null,{"$f":"CNI!B1168","v":15},null,{"$f":"CNI!B1174","v":0},{"$f":"CNI!H1181","v":"each"},{"$f":"CNI!G1181","v":800},{"$f":"IF(CNI!O1181=0,0,CNI!G1181)","v":800},{"$f":"CNI!I1181","v":50},40000,40000,{"$f":"CNI!P1181","v":0},{"$f":"CNI!Q1181","v":0},{"$f":"CNI!R1181","v":0},{"$f":"CNI!S1181","v":0},{"$f":"CNI!T1181","v":0},{"$f":"CNI!U1181","v":0},{"$f":"CNI!V1181","v":0},{"$f":"CNI!W1181","v":0},{"$f":"CNI!X1181","v":0},{"$f":"CNI!Y1181","v":0},{"$f":"CNI!Z1181","v":0},{"$f":"CNI!AA1181","v":0},{"$f":"CNI!AB1181","v":0},{"$f":"CNI!AC1181","v":0},{"$f":"CNI!AD1181","v":40000},{"$f":"CNI!AE1181","v":0},{"$f":"CNI!AF1181","v":0},{"$f":"CNI!AG1181","v":0},{"$f":"CNI!AH1181","v":0},{"$f":"CNI!AI1181","v":0},0]
[{"$f":"CNI!$A$1183","v":"Washing Machines"},null,{"$f":"CNI!B1184","v":15},null,{"$f":"CNI!B1190","v":0},{"$f":"CNI!H1197","v":"each"},{"$f":"CNI!G1197","v":200},{"$f":"IF(CNI!O1197=0,0,CNI!G1197)","v":200},{"$f":"CNI!I1197","v":450},90000,90000,{"$f":"CNI!P1197","v":0},{"$f":"CNI!Q1197","v":0},{"$f":"CNI!R1197","v":0},{"$f":"CNI!S1197","v":0},{"$f":"CNI!T1197","v":0},{"$f":"CNI!U1197","v":0},{"$f":"CNI!V1197","v":0},{"$f":"CNI!W1197","v":0},{"$f":"CNI!X1197","v":0},{"$f":"CNI!Y1197","v":0},{"$f":"CNI!Z1197","v":0},{"$f":"CNI!AA1197","v":0},{"$f":"CNI!AB1197","v":0},{"$f":"CNI!AC1197","v":0},{"$f":"CNI!AD1197","v":90000},{"$f":"CNI!AE1197","v":0},{"$f":"CNI!AF1197","v":0},{"$f":"CNI!AG1197","v":0},{"$f":"CNI!AH1197","v":0},{"$f":"CNI!AI1197","v":0},0]
[{"$f":"CNI!$A$1199","v":"Dryers"},null,{"$f":"CNI!B1200","v":7},null,{"$f":"CNI!B1202","v":1},{"$f":"CNI!H1207","v":"each"},{"$f":"CNI!G1207","v":200},{"$f":"IF(CNI!O1207=0,0,CNI!G1207)","v":0},{"$f":"CNI!I1207","v":600},0,360000,{"$f":"CNI!P1207","v":120000},{"$f":"CNI!Q1207","v":0},{"$f":"CNI!R1207","v":0},{"$f":"CNI!S1207","v":0},{"$f":"CNI!T1207","v":0},{"$f":"CNI!U1207","v":0},{"$f":"CNI!V1207","v":0},{"$f":"CNI!W1207","v":120000},{"$f":"CNI!X1207","v":0},{"$f":"CNI!Y1207","v":0},{"$f":"CNI!Z1207","v":0},{"$f":"CNI!AA1207","v":0},{"$f":"CNI!AB1207","v":0},{"$f":"CNI!AC1207","v":0},{"$f":"CNI!AD1207","v":120000},{"$f":"CNI!AE1207","v":0},{"$f":"CNI!AF1207","v":0},{"$f":"CNI!AG1207","v":0},{"$f":"CNI!AH1207","v":0},{"$f":"CNI!AI1207","v":0},0]
[{"$f":"CNI!$A$1209","v":"Call-For-Aid Systems"},null,{"$f":"CNI!B1210","v":8},null,{"$f":"CNI!B1212","v":2},{"$f":"CNI!H1217","v":0},{"$f":"CNI!G1217","v":0},{"$f":"IF(CNI!O1217=0,0,CNI!G1217)","v":0},{"$f":"CNI!I1217","v":0},0,0,{"$f":"CNI!P1217","v":0},{"$f":"CNI!Q1217","v":0},{"$f":"CNI!R1217","v":0},{"$f":"CNI!S1217","v":0},{"$f":"CNI!T1217","v":0},{"$f":"CNI!U1217","v":0},{"$f":"CNI!V1217","v":0},{"$f":"CNI!W1217","v":0},{"$f":"CNI!X1217","v":0},{"$f":"CNI!Y1217","v":0},{"$f":"CNI!Z1217","v":0},{"$f":"CNI!AA1217","v":0},{"$f":"CNI!AB1217","v":0},{"$f":"CNI!AC1217","v":0},{"$f":"CNI!AD1217","v":0},{"$f":"CNI!AE1217","v":0},{"$f":"CNI!AF1217","v":0},{"$f":"CNI!AG1217","v":0},{"$f":"CNI!AH1217","v":0},{"$f":"CNI!AI1217","v":0},0]
[{"$f":"CNI!$A$1219","v":"Stairs and Handrails"},null,{"$f":"CNI!B1220","v":9},null,{"$f":"CNI!B1222","v":3},{"$f":"CNI!H1227","v":0},{"$f":"CNI!G1227","v":0},{"$f":"IF(CNI!O1227=0,0,CNI!G1227)","v":0},{"$f":"CNI!I1227","v":0},0,0,{"$f":"CNI!P1227","v":0},{"$f":"CNI!Q1227","v":0},{"$f":"CNI!R1227","v":0},{"$f":"CNI!S1227","v":0},{"$f":"CNI!T1227","v":0},{"$f":"CNI!U1227","v":0},{"$f":"CNI!V1227","v":0},{"$f":"CNI!W1227","v":0},{"$f":"CNI!X1227","v":0},{"$f":"CNI!Y1227","v":0},{"$f":"CNI!Z1227","v":0},{"$f":"CNI!AA1227","v":0},{"$f":"CNI!AB1227","v":0},{"$f":"CNI!AC1227","v":0},{"$f":"CNI!AD1227","v":0},{"$f":"CNI!AE1227","v":0},{"$f":"CNI!AF1227","v":0},{"$f":"CNI!AG1227","v":0},{"$f":"CNI!AH1227","v":0},{"$f":"CNI!AI1227","v":0},0]
[{"$f":"CNI!$A$1229","v":"Interior-Other 1 (Specify)"},null,{"$f":"CNI!B1230","v":10},null,{"$f":"CNI!B1232","v":4},{"$f":"CNI!H1237","v":0},{"$f":"CNI!G1237","v":0},{"$f":"IF(CNI!O1237=0,0,CNI!G1237)","v":0},{"$f":"CNI!I1237","v":0},0,0,{"$f":"CNI!P1237","v":0},{"$f":"CNI!Q1237","v":0},{"$f":"CNI!R1237","v":0},{"$f":"CNI!S1237","v":0},{"$f":"CNI!T1237","v":0},{"$f":"CNI!U1237","v":0},{"$f":"CNI!V1237","v":0},{"$f":"CNI!W1237","v":0},{"$f":"CNI!X1237","v":0},{"$f":"CNI!Y1237","v":0},{"$f":"CNI!Z1237","v":0},{"$f":"CNI!AA1237","v":0},{"$f":"CNI!AB1237","v":0},{"$f":"CNI!AC1237","v":0},{"$f":"CNI!AD1237","v":0},{"$f":"CNI!AE1237","v":0},{"$f":"CNI!AF1237","v":0},{"$f":"CNI!AG1237","v":0},{"$f":"CNI!AH1237","v":0},{"$f":"CNI!AI1237","v":0},0]
[{"$f":"CNI!$A$1239","v":"Interior-Other 2 (Specify)"},null,{"$f":"CNI!B1240","v":11},null,{"$f":"CNI!B1242","v":5},{"$f":"CNI!H1247","v":0},{"$f":"CNI!G1247","v":0},{"$f":"IF(CNI!O1247=0,0,CNI!G1247)","v":0},{"$f":"CNI!I1247","v":0},0,0,{"$f":"CNI!P1247","v":0},{"$f":"CNI!Q1247","v":0},{"$f":"CNI!R1247","v":0},{"$f":"CNI!S1247","v":0},{"$f":"CNI!T1247","v":0},{"$f":"CNI!U1247","v":0},{"$f":"CNI!V1247","v":0},{"$f":"CNI!W1247","v":0},{"$f":"CNI!X1247","v":0},{"$f":"CNI!Y1247","v":0},{"$f":"CNI!Z1247","v":0},{"$f":"CNI!AA1247","v":0},{"$f":"CNI!AB1247","v":0},{"$f":"CNI!AC1247","v":0},{"$f":"CNI!AD1247","v":0},{"$f":"CNI!AE1247","v":0},{"$f":"CNI!AF1247","v":0},{"$f":"CNI!AG1247","v":0},{"$f":"CNI!AH1247","v":0},{"$f":"CNI!AI1247","v":0},0]
[{"$f":"CNI!$A$1249","v":"Interior-Other 3 (Specify)"},null,{"$f":"CNI!B1250","v":12},null,{"$f":"CNI!B1252","v":6},{"$f":"CNI!H1257","v":0},{"$f":"CNI!G1257","v":0},{"$f":"IF(CNI!O1257=0,0,CNI!G1257)","v":0},{"$f":"CNI!I1257","v":0},0,0,{"$f":"CNI!P1257","v":0},{"$f":"CNI!Q1257","v":0},{"$f":"CNI!R1257","v":0},{"$f":"CNI!S1257","v":0},{"$f":"CNI!T1257","v":0},{"$f":"CNI!U1257","v":0},{"$f":"CNI!V1257","v":0},{"$f":"CNI!W1257","v":0},{"$f":"CNI!X1257","v":0},{"$f":"CNI!Y1257","v":0},{"$f":"CNI!Z1257","v":0},{"$f":"CNI!AA1257","v":0},{"$f":"CNI!AB1257","v":0},{"$f":"CNI!AC1257","v":0},{"$f":"CNI!AD1257","v":0},{"$f":"CNI!AE1257","v":0},{"$f":"CNI!AF1257","v":0},{"$f":"CNI!AG1257","v":0},{"$f":"CNI!AH1257","v":0},{"$f":"CNI!AI1257","v":0},0]
[{"$f":"CNI!$A$1259","v":"Interior-Other 4 (Specify)"},null,{"$f":"CNI!B1260","v":13},null,{"$f":"CNI!B1262","v":7},{"$f":"CNI!H1267","v":0},{"$f":"CNI!G1267","v":0},{"$f":"IF(CNI!O1267=0,0,CNI!G1267)","v":0},{"$f":"CNI!I1267","v":0},0,0,{"$f":"CNI!P1267","v":0},{"$f":"CNI!Q1267","v":0},{"$f":"CNI!R1267","v":0},{"$f":"CNI!S1267","v":0},{"$f":"CNI!T1267","v":0},{"$f":"CNI!U1267","v":0},{"$f":"CNI!V1267","v":0},{"$f":"CNI!W1267","v":0},{"$f":"CNI!X1267","v":0},{"$f":"CNI!Y1267","v":0},{"$f":"CNI!Z1267","v":0},{"$f":"CNI!AA1267","v":0},{"$f":"CNI!AB1267","v":0},{"$f":"CNI!AC1267","v":0},{"$f":"CNI!AD1267","v":0},{"$f":"CNI!AE1267","v":0},{"$f":"CNI!AF1267","v":0},{"$f":"CNI!AG1267","v":0},{"$f":"CNI!AH1267","v":0},{"$f":"CNI!AI1267","v":0},0]
[{"$f":"CNI!$A$1269","v":"Interior-Other 5 (Specify)"},null,{"$f":"CNI!B1270","v":14},null,{"$f":"CNI!B1272","v":8},{"$f":"CNI!H1277","v":0},{"$f":"CNI!G1277","v":0},{"$f":"IF(CNI!O1277=0,0,CNI!G1277)","v":0},{"$f":"CNI!I1277","v":0},0,0,{"$f":"CNI!P1277","v":0},{"$f":"CNI!Q1277","v":0},{"$f":"CNI!R1277","v":0},{"$f":"CNI!S1277","v":0},{"$f":"CNI!T1277","v":0},{"$f":"CNI!U1277","v":0},{"$f":"CNI!V1277","v":0},{"$f":"CNI!W1277","v":0},{"$f":"CNI!X1277","v":0},{"$f":"CNI!Y1277","v":0},{"$f":"CNI!Z1277","v":0},{"$f":"CNI!AA1277","v":0},{"$f":"CNI!AB1277","v":0},{"$f":"CNI!AC1277","v":0},{"$f":"CNI!AD1277","v":0},{"$f":"CNI!AE1277","v":0},{"$f":"CNI!AF1277","v":0},{"$f":"CNI!AG1277","v":0},{"$f":"CNI!AH1277","v":0},{"$f":"CNI!AI1277","v":0},0]
[{"$f":"CNI!$A$1279","v":"Interior-Other 6 (Specify)"},null,{"$f":"CNI!B1280","v":15},null,{"$f":"CNI!B1282","v":9},{"$f":"CNI!H1287","v":0},{"$f":"CNI!G1287","v":0},{"$f":"IF(CNI!O1287=0,0,CNI!G1287)","v":0},{"$f":"CNI!I1287","v":0},0,0,{"$f":"CNI!P1287","v":0},{"$f":"CNI!Q1287","v":0},{"$f":"CNI!R1287","v":0},{"$f":"CNI!S1287","v":0},{"$f":"CNI!T1287","v":0},{"$f":"CNI!U1287","v":0},{"$f":"CNI!V1287","v":0},{"$f":"CNI!W1287","v":0},{"$f":"CNI!X1287","v":0},{"$f":"CNI!Y1287","v":0},{"$f":"CNI!Z1287","v":0},{"$f":"CNI!AA1287","v":0},{"$f":"CNI!AB1287","v":0},{"$f":"CNI!AC1287","v":0},{"$f":"CNI!AD1287","v":0},{"$f":"CNI!AE1287","v":0},{"$f":"CNI!AF1287","v":0},{"$f":"CNI!AG1287","v":0},{"$f":"CNI!AH1287","v":0},{"$f":"CNI!AI1287","v":0},0]
[{"$f":"CNI!$A$1289","v":"Interior-Other 7 (Specify)"},null,{"$f":"CNI!B1290","v":16},null,{"$f":"CNI!B1292","v":10},{"$f":"CNI!H1297","v":0},{"$f":"CNI!G1297","v":0},{"$f":"IF(CNI!O1297=0,0,CNI!G1297)","v":0},{"$f":"CNI!I1297","v":0},0,0,{"$f":"CNI!P1297","v":0},{"$f":"CNI!Q1297","v":0},{"$f":"CNI!R1297","v":0},{"$f":"CNI!S1297","v":0},{"$f":"CNI!T1297","v":0},{"$f":"CNI!U1297","v":0},{"$f":"CNI!V1297","v":0},{"$f":"CNI!W1297","v":0},{"$f":"CNI!X1297","v":0},{"$f":"CNI!Y1297","v":0},{"$f":"CNI!Z1297","v":0},{"$f":"CNI!AA1297","v":0},{"$f":"CNI!AB1297","v":0},{"$f":"CNI!AC1297","v":0},{"$f":"CNI!AD1297","v":0},{"$f":"CNI!AE1297","v":0},{"$f":"CNI!AF1297","v":0},{"$f":"CNI!AG1297","v":0},{"$f":"CNI!AH1297","v":0},{"$f":"CNI!AI1297","v":0},0]
[{"$f":"CNI!$A$1299","v":"Interior-Other 8 (Specify)"},null,{"$f":"CNI!B1300","v":17},null,{"$f":"CNI!B1302","v":11},{"$f":"CNI!H1307","v":0},{"$f":"CNI!G1307","v":0},{"$f":"IF(CNI!O1307=0,0,CNI!G1307)","v":0},{"$f":"CNI!I1307","v":0},0,0,{"$f":"CNI!P1307","v":0},{"$f":"CNI!Q1307","v":0},{"$f":"CNI!R1307","v":0},{"$f":"CNI!S1307","v":0},{"$f":"CNI!T1307","v":0},{"$f":"CNI!U1307","v":0},{"$f":"CNI!V1307","v":0},{"$f":"CNI!W1307","v":0},{"$f":"CNI!X1307","v":0},{"$f":"CNI!Y1307","v":0},{"$f":"CNI!Z1307","v":0},{"$f":"CNI!AA1307","v":0},{"$f":"CNI!AB1307","v":0},{"$f":"CNI!AC1307","v":0},{"$f":"CNI!AD1307","v":0},{"$f":"CNI!AE1307","v":0},{"$f":"CNI!AF1307","v":0},{"$f":"CNI!AG1307","v":0},{"$f":"CNI!AH1307","v":0},{"$f":"CNI!AI1307","v":0},0]
[{"$f":"CNI!$A$1309","v":"Interior-Other 9 (Specify)"},null,{"$f":"CNI!B1310","v":18},null,{"$f":"CNI!B1312","v":12},{"$f":"CNI!H1317","v":0},{"$f":"CNI!G1317","v":0},{"$f":"IF(CNI!O1317=0,0,CNI!G1317)","v":0},{"$f":"CNI!I1317","v":0},0,0,{"$f":"CNI!P1317","v":0},{"$f":"CNI!Q1317","v":0},{"$f":"CNI!R1317","v":0},{"$f":"CNI!S1317","v":0},{"$f":"CNI!T1317","v":0},{"$f":"CNI!U1317","v":0},{"$f":"CNI!V1317","v":0},{"$f":"CNI!W1317","v":0},{"$f":"CNI!X1317","v":0},{"$f":"CNI!Y1317","v":0},{"$f":"CNI!Z1317","v":0},{"$f":"CNI!AA1317","v":0},{"$f":"CNI!AB1317","v":0},{"$f":"CNI!AC1317","v":0},{"$f":"CNI!AD1317","v":0},{"$f":"CNI!AE1317","v":0},{"$f":"CNI!AF1317","v":0},{"$f":"CNI!AG1317","v":0},{"$f":"CNI!AH1317","v":0},{"$f":"CNI!AI1317","v":0},0]
[{"$f":"CNI!$A$1319","v":"Interior-Other 10 (Specify)"},null,{"$f":"CNI!B1320","v":19},null,{"$f":"CNI!B1322","v":13},{"$f":"CNI!H1327","v":0},{"$f":"CNI!G1327","v":0},{"$f":"IF(CNI!O1327=0,0,CNI!G1327)","v":0},{"$f":"CNI!I1327","v":0},0,0,{"$f":"CNI!P1327","v":0},{"$f":"CNI!Q1327","v":0},{"$f":"CNI!R1327","v":0},{"$f":"CNI!S1327","v":0},{"$f":"CNI!T1327","v":0},{"$f":"CNI!U1327","v":0},{"$f":"CNI!V1327","v":0},{"$f":"CNI!W1327","v":0},{"$f":"CNI!X1327","v":0},{"$f":"CNI!Y1327","v":0},{"$f":"CNI!Z1327","v":0},{"$f":"CNI!AA1327","v":0},{"$f":"CNI!AB1327","v":0},{"$f":"CNI!AC1327","v":0},{"$f":"CNI!AD1327","v":0},{"$f":"CNI!AE1327","v":0},{"$f":"CNI!AF1327","v":0},{"$f":"CNI!AG1327","v":0},{"$f":"CNI!AH1327","v":0},{"$f":"CNI!AI1327","v":0},0]
["Green Unit Interior Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(J463:J496)","v":385200},1575260,{"$f":"SUM(L463:L496)","v":120000},64800,7700,52000,19900,90000,36800,124600,9060,96000,124800,90000,7700,15600,541600,0,19900,0,90000,64800,0]
[]
[]
[]
["(5.1) Category",null,"(5.2) Estimated Useful Life",null,"(5.3)                Useful Life Remaining","(5.4)             Method","(5.5)                   Total          Quantity","(5.6)             Current Needs Quantity","(5.7)                Cost per      Quantity","(5.8)         Immediate Repairs Needed","(5.9) Total Long Term Needs",{"$f":"+$G$7+1","v":2011},{"$f":"1+L501","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["(5.14) Mechanical",null,"years",null,"years",null,null,null,"$","$","$",null,null,null,"Years 1-5",{"$f":"SUM(L529:P529)","v":187890},null,null,null,"Years 6-10",{"$f":"SUM(Q529:U529)","v":187890},null,null,null,"Years 11-15",{"$f":"SUM(V529:Z529)","v":167390},null,null,null,"Years 16-20",{"$f":"SUM(AA529:AE529)","v":187890}]
[{"$f":"CNI!$A$1339","v":"Water Distribution"},null,{"$f":"CNI!B1340","v":20},null,{"$f":"CNI!B1342","v":14},{"$f":"CNI!H1347","v":"per linear ft."},{"$f":"CNI!G1347","v":4500},{"$f":"IF(CNI!O1347=0,0,CNI!G1347)","v":0},{"$f":"CNI!I1347","v":1},{"$f":"ROUNDUP(+H503*I503,-2)","v":0},{"$f":"SUM(L503:AE503)","v":4500},{"$f":"CNI!P1347","v":0},{"$f":"CNI!Q1347","v":0},{"$f":"CNI!R1347","v":0},{"$f":"CNI!S1347","v":0},{"$f":"CNI!T1347","v":0},{"$f":"CNI!U1347","v":0},{"$f":"CNI!V1347","v":0},{"$f":"CNI!W1347","v":0},{"$f":"CNI!X1347","v":0},{"$f":"CNI!Y1347","v":0},{"$f":"CNI!Z1347","v":0},{"$f":"CNI!AA1347","v":0},{"$f":"CNI!AB1347","v":0},{"$f":"CNI!AC1347","v":4500},{"$f":"CNI!AD1347","v":0},{"$f":"CNI!AE1347","v":0},{"$f":"CNI!AF1347","v":0},{"$f":"CNI!AG1347","v":0},{"$f":"CNI!AH1347","v":0},{"$f":"CNI!AI1347","v":0},{"$f":"SUM(L503:AE503)-K503","v":0}]
[{"$f":"CNI!$A$1349","v":"Heating Equipment/System"},null,{"$f":"CNI!B1350","v":5},null,{"$f":"CNI!B1352","v":0},{"$f":"CNI!H1357","v":"per linear ft."},{"$f":"CNI!G1357","v":20},{"$f":"IF(CNI!O1357=0,0,CNI!G1357)","v":20},{"$f":"CNI!I1357","v":7800},156000,{"$f":"SUM(L504:AE504)","v":624000},{"$f":"CNI!P1357","v":0},{"$f":"CNI!Q1357","v":0},{"$f":"CNI!R1357","v":0},{"$f":"CNI!S1357","v":0},{"$f":"CNI!T1357","v":156000},{"$f":"CNI!U1357","v":0},{"$f":"CNI!V1357","v":0},{"$f":"CNI!W1357","v":0},{"$f":"CNI!X1357","v":0},{"$f":"CNI!Y1357","v":156000},{"$f":"CNI!Z1357","v":0},{"$f":"CNI!AA1357","v":0},{"$f":"CNI!AB1357","v":0},{"$f":"CNI!AC1357","v":0},{"$f":"CNI!AD1357","v":156000},{"$f":"CNI!AE1357","v":0},{"$f":"CNI!AF1357","v":0},{"$f":"CNI!AG1357","v":0},{"$f":"CNI!AH1357","v":0},{"$f":"CNI!AI1357","v":156000},{"$f":"SUM(L504:AE504)-K504","v":0}]
[{"$f":"CNI!$A$1359","v":"Electric Distribution"},null,{"$f":"CNI!B1360","v":6},null,{"$f":"CNI!B1362","v":1},{"$f":"CNI!H1367","v":"LUMP SUM"},{"$f":"CNI!G1367","v":1},{"$f":"IF(CNI!O1367=0,0,CNI!G1367)","v":0},{"$f":"CNI!I1367","v":6890},0,27560,{"$f":"CNI!P1367","v":6890},{"$f":"CNI!Q1367","v":0},{"$f":"CNI!R1367","v":0},{"$f":"CNI!S1367","v":0},{"$f":"CNI!T1367","v":0},{"$f":"CNI!U1367","v":0},{"$f":"CNI!V1367","v":6890},{"$f":"CNI!W1367","v":0},{"$f":"CNI!X1367","v":0},{"$f":"CNI!Y1367","v":0},{"$f":"CNI!Z1367","v":0},{"$f":"CNI!AA1367","v":0},{"$f":"CNI!AB1367","v":6890},{"$f":"CNI!AC1367","v":0},{"$f":"CNI!AD1367","v":0},{"$f":"CNI!AE1367","v":0},{"$f":"CNI!AF1367","v":0},{"$f":"CNI!AG1367","v":0},{"$f":"CNI!AH1367","v":6890},{"$f":"CNI!AI1367","v":0},0]
[{"$f":"CNI!$A$1369","v":"Water Heaters"},null,{"$f":"CNI!B1370","v":7},null,{"$f":"CNI!B1372","v":2},{"$f":"CNI!H1377","v":"LUMP SUM"},{"$f":"CNI!G1377","v":1},{"$f":"IF(CNI!O1377=0,0,CNI!G1377)","v":0},{"$f":"CNI!I1377","v":25000},0,75000,{"$f":"CNI!P1377","v":0},{"$f":"CNI!Q1377","v":25000},{"$f":"CNI!R1377","v":0},{"$f":"CNI!S1377","v":0},{"$f":"CNI!T1377","v":0},{"$f":"CNI!U1377","v":0},{"$f":"CNI!V1377","v":0},{"$f":"CNI!W1377","v":0},{"$f":"CNI!X1377","v":25000},{"$f":"CNI!Y1377","v":0},{"$f":"CNI!Z1377","v":0},{"$f":"CNI!AA1377","v":0},{"$f":"CNI!AB1377","v":0},{"$f":"CNI!AC1377","v":0},{"$f":"CNI!AD1377","v":0},{"$f":"CNI!AE1377","v":25000},{"$f":"CNI!AF1377","v":0},{"$f":"CNI!AG1377","v":0},{"$f":"CNI!AH1377","v":0},{"$f":"CNI!AI1377","v":0},0]
[{"$f":"CNI!$A$1379","v":"Domestic Water - Boilers"},null,{"$f":"CNI!B1380","v":8},null,{"$f":"CNI!B1382","v":3},{"$f":"CNI!H1387","v":0},{"$f":"CNI!G1387","v":0},{"$f":"IF(CNI!O1387=0,0,CNI!G1387)","v":0},{"$f":"CNI!I1387","v":0},0,0,{"$f":"CNI!P1387","v":0},{"$f":"CNI!Q1387","v":0},{"$f":"CNI!R1387","v":0},{"$f":"CNI!S1387","v":0},{"$f":"CNI!T1387","v":0},{"$f":"CNI!U1387","v":0},{"$f":"CNI!V1387","v":0},{"$f":"CNI!W1387","v":0},{"$f":"CNI!X1387","v":0},{"$f":"CNI!Y1387","v":0},{"$f":"CNI!Z1387","v":0},{"$f":"CNI!AA1387","v":0},{"$f":"CNI!AB1387","v":0},{"$f":"CNI!AC1387","v":0},{"$f":"CNI!AD1387","v":0},{"$f":"CNI!AE1387","v":0},{"$f":"CNI!AF1387","v":0},{"$f":"CNI!AG1387","v":0},{"$f":"CNI!AH1387","v":0},{"$f":"CNI!AI1387","v":0},0]
[{"$f":"CNI!$A$1389","v":"Domestic Water-Pumps"},null,{"$f":"CNI!B1390","v":9},null,{"$f":"CNI!B1392","v":4},{"$f":"CNI!H1397","v":0},{"$f":"CNI!G1397","v":0},{"$f":"IF(CNI!O1397=0,0,CNI!G1397)","v":0},{"$f":"CNI!I1397","v":0},0,0,{"$f":"CNI!P1397","v":0},{"$f":"CNI!Q1397","v":0},{"$f":"CNI!R1397","v":0},{"$f":"CNI!S1397","v":0},{"$f":"CNI!T1397","v":0},{"$f":"CNI!U1397","v":0},{"$f":"CNI!V1397","v":0},{"$f":"CNI!W1397","v":0},{"$f":"CNI!X1397","v":0},{"$f":"CNI!Y1397","v":0},{"$f":"CNI!Z1397","v":0},{"$f":"CNI!AA1397","v":0},{"$f":"CNI!AB1397","v":0},{"$f":"CNI!AC1397","v":0},{"$f":"CNI!AD1397","v":0},{"$f":"CNI!AE1397","v":0},{"$f":"CNI!AF1397","v":0},{"$f":"CNI!AG1397","v":0},{"$f":"CNI!AH1397","v":0},{"$f":"CNI!AI1397","v":0},0]
[{"$f":"CNI!$A$1399","v":"Unit Sub-Panels"},null,{"$f":"CNI!B1400","v":10},null,{"$f":"CNI!B1402","v":5},{"$f":"CNI!H1407","v":0},{"$f":"CNI!G1407","v":0},{"$f":"IF(CNI!O1407=0,0,CNI!G1407)","v":0},{"$f":"CNI!I1407","v":0},0,0,{"$f":"CNI!P1407","v":0},{"$f":"CNI!Q1407","v":0},{"$f":"CNI!R1407","v":0},{"$f":"CNI!S1407","v":0},{"$f":"CNI!T1407","v":0},{"$f":"CNI!U1407","v":0},{"$f":"CNI!V1407","v":0},{"$f":"CNI!W1407","v":0},{"$f":"CNI!X1407","v":0},{"$f":"CNI!Y1407","v":0},{"$f":"CNI!Z1407","v":0},{"$f":"CNI!AA1407","v":0},{"$f":"CNI!AB1407","v":0},{"$f":"CNI!AC1407","v":0},{"$f":"CNI!AD1407","v":0},{"$f":"CNI!AE1407","v":0},{"$f":"CNI!AF1407","v":0},{"$f":"CNI!AG1407","v":0},{"$f":"CNI!AH1407","v":0},{"$f":"CNI!AI1407","v":0},0]
[{"$f":"CNI!$A$1409","v":"Trash Compactor"},null,{"$f":"CNI!B1410","v":11},null,{"$f":"CNI!B1412","v":6},{"$f":"CNI!H1417","v":0},{"$f":"CNI!G1417","v":0},{"$f":"IF(CNI!O1417=0,0,CNI!G1417)","v":0},{"$f":"CNI!I1417","v":0},0,0,{"$f":"CNI!P1417","v":0},{"$f":"CNI!Q1417","v":0},{"$f":"CNI!R1417","v":0},{"$f":"CNI!S1417","v":0},{"$f":"CNI!T1417","v":0},{"$f":"CNI!U1417","v":0},{"$f":"CNI!V1417","v":0},{"$f":"CNI!W1417","v":0},{"$f":"CNI!X1417","v":0},{"$f":"CNI!Y1417","v":0},{"$f":"CNI!Z1417","v":0},{"$f":"CNI!AA1417","v":0},{"$f":"CNI!AB1417","v":0},{"$f":"CNI!AC1417","v":0},{"$f":"CNI!AD1417","v":0},{"$f":"CNI!AE1417","v":0},{"$f":"CNI!AF1417","v":0},{"$f":"CNI!AG1417","v":0},{"$f":"CNI!AH1417","v":0},{"$f":"CNI!AI1417","v":0},0]
[{"$f":"CNI!$A$1419","v":"Cooling Equipment/Systems"},null,{"$f":"CNI!B1420","v":12},null,{"$f":"CNI!B1422","v":7},{"$f":"CNI!H355","v":"LUMP SUM"},{"$f":"CNI!G1427","v":0},{"$f":"IF(CNI!O1427=0,0,CNI!G1427)","v":0},{"$f":"CNI!I1427","v":0},0,0,{"$f":"CNI!P1427","v":0},{"$f":"CNI!Q1427","v":0},{"$f":"CNI!R1427","v":0},{"$f":"CNI!S1427","v":0},{"$f":"CNI!T1427","v":0},{"$f":"CNI!U1427","v":0},{"$f":"CNI!V1427","v":0},{"$f":"CNI!W1427","v":0},{"$f":"CNI!X1427","v":0},{"$f":"CNI!Y1427","v":0},{"$f":"CNI!Z1427","v":0},{"$f":"CNI!AA1427","v":0},{"$f":"CNI!AB1427","v":0},{"$f":"CNI!AC1427","v":0},{"$f":"CNI!AD1427","v":0},{"$f":"CNI!AE1427","v":0},{"$f":"CNI!AF1427","v":0},{"$f":"CNI!AG1427","v":0},{"$f":"CNI!AH1427","v":0},{"$f":"CNI!AI1427","v":0},0]
[{"$f":"CNI!$A$1429","v":"Smoke/Fire Detection"},null,{"$f":"CNI!B1430","v":13},null,{"$f":"CNI!B1432","v":8},{"$f":"CNI!H1437","v":0},{"$f":"CNI!G1437","v":0},{"$f":"IF(CNI!O1437=0,0,CNI!G1437)","v":0},{"$f":"CNI!I1437","v":0},0,0,{"$f":"CNI!P1437","v":0},{"$f":"CNI!Q1437","v":0},{"$f":"CNI!R1437","v":0},{"$f":"CNI!S1437","v":0},{"$f":"CNI!T1437","v":0},{"$f":"CNI!U1437","v":0},{"$f":"CNI!V1437","v":0},{"$f":"CNI!W1437","v":0},{"$f":"CNI!X1437","v":0},{"$f":"CNI!Y1437","v":0},{"$f":"CNI!Z1437","v":0},{"$f":"CNI!AA1437","v":0},{"$f":"CNI!AB1437","v":0},{"$f":"CNI!AC1437","v":0},{"$f":"CNI!AD1437","v":0},{"$f":"CNI!AE1437","v":0},{"$f":"CNI!AF1437","v":0},{"$f":"CNI!AG1437","v":0},{"$f":"CNI!AH1437","v":0},{"$f":"CNI!AI1437","v":0},0]
[{"$f":"CNI!$A$1439","v":"Unit Reconfiguration"},null,{"$f":"CNI!B1440","v":14},null,{"$f":"CNI!B1442","v":9},{"$f":"CNI!H1447","v":0},{"$f":"CNI!G1447","v":0},{"$f":"IF(CNI!O1447=0,0,CNI!G1447)","v":0},{"$f":"CNI!I1447","v":0},0,0,{"$f":"CNI!P1447","v":0},{"$f":"CNI!Q1447","v":0},{"$f":"CNI!R1447","v":0},{"$f":"CNI!S1447","v":0},{"$f":"CNI!T1447","v":0},{"$f":"CNI!U1447","v":0},{"$f":"CNI!V1447","v":0},{"$f":"CNI!W1447","v":0},{"$f":"CNI!X1447","v":0},{"$f":"CNI!Y1447","v":0},{"$f":"CNI!Z1447","v":0},{"$f":"CNI!AA1447","v":0},{"$f":"CNI!AB1447","v":0},{"$f":"CNI!AC1447","v":0},{"$f":"CNI!AD1447","v":0},{"$f":"CNI!AE1447","v":0},{"$f":"CNI!AF1447","v":0},{"$f":"CNI!AG1447","v":0},{"$f":"CNI!AH1447","v":0},{"$f":"CNI!AI1447","v":0},0]
[{"$f":"CNI!$A$1449","v":"Security/Fire Alarm"},null,{"$f":"CNI!B1450","v":15},null,{"$f":"CNI!B1452","v":10},{"$f":"CNI!H1457","v":0},{"$f":"CNI!G1457","v":0},{"$f":"IF(CNI!O1457=0,0,CNI!G1457)","v":0},{"$f":"CNI!I1457","v":0},0,0,{"$f":"CNI!P1457","v":0},{"$f":"CNI!Q1457","v":0},{"$f":"CNI!R1457","v":0},{"$f":"CNI!S1457","v":0},{"$f":"CNI!T1457","v":0},{"$f":"CNI!U1457","v":0},{"$f":"CNI!V1457","v":0},{"$f":"CNI!W1457","v":0},{"$f":"CNI!X1457","v":0},{"$f":"CNI!Y1457","v":0},{"$f":"CNI!Z1457","v":0},{"$f":"CNI!AA1457","v":0},{"$f":"CNI!AB1457","v":0},{"$f":"CNI!AC1457","v":0},{"$f":"CNI!AD1457","v":0},{"$f":"CNI!AE1457","v":0},{"$f":"CNI!AF1457","v":0},{"$f":"CNI!AG1457","v":0},{"$f":"CNI!AH1457","v":0},{"$f":"CNI!AI1457","v":0},0]
[{"$f":"CNI!$A$1459","v":"Fire Supression System"},null,{"$f":"CNI!B1460","v":16},null,{"$f":"CNI!B1462","v":11},{"$f":"CNI!H1467","v":0},{"$f":"CNI!G1467","v":0},{"$f":"IF(CNI!O1467=0,0,CNI!G1467)","v":0},{"$f":"CNI!I1467","v":0},0,0,{"$f":"CNI!P1467","v":0},{"$f":"CNI!Q1467","v":0},{"$f":"CNI!R1467","v":0},{"$f":"CNI!S1467","v":0},{"$f":"CNI!T1467","v":0},{"$f":"CNI!U1467","v":0},{"$f":"CNI!V1467","v":0},{"$f":"CNI!W1467","v":0},{"$f":"CNI!X1467","v":0},{"$f":"CNI!Y1467","v":0},{"$f":"CNI!Z1467","v":0},{"$f":"CNI!AA1467","v":0},{"$f":"CNI!AB1467","v":0},{"$f":"CNI!AC1467","v":0},{"$f":"CNI!AD1467","v":0},{"$f":"CNI!AE1467","v":0},{"$f":"CNI!AF1467","v":0},{"$f":"CNI!AG1467","v":0},{"$f":"CNI!AH1467","v":0},{"$f":"CNI!AI1467","v":0},0]
[{"$f":"CNI!$A$1469","v":"Generator"},null,{"$f":"CNI!B1470","v":17},null,{"$f":"CNI!B1472","v":12},{"$f":"CNI!H1477","v":0},{"$f":"CNI!G1477","v":0},{"$f":"IF(CNI!O1477=0,0,CNI!G1477)","v":0},{"$f":"CNI!I1477","v":0},0,0,{"$f":"CNI!P1477","v":0},{"$f":"CNI!Q1477","v":0},{"$f":"CNI!R1477","v":0},{"$f":"CNI!S1477","v":0},{"$f":"CNI!T1477","v":0},{"$f":"CNI!U1477","v":0},{"$f":"CNI!V1477","v":0},{"$f":"CNI!W1477","v":0},{"$f":"CNI!X1477","v":0},{"$f":"CNI!Y1477","v":0},{"$f":"CNI!Z1477","v":0},{"$f":"CNI!AA1477","v":0},{"$f":"CNI!AB1477","v":0},{"$f":"CNI!AC1477","v":0},{"$f":"CNI!AD1477","v":0},{"$f":"CNI!AE1477","v":0},{"$f":"CNI!AF1477","v":0},{"$f":"CNI!AG1477","v":0},{"$f":"CNI!AH1477","v":0},{"$f":"CNI!AI1477","v":0},0]
[{"$f":"CNI!$A$1479","v":"Emergency Lighting"},null,{"$f":"CNI!B1480","v":18},null,{"$f":"CNI!B1482","v":13},{"$f":"CNI!H1487","v":0},{"$f":"CNI!G1487","v":0},{"$f":"IF(CNI!O1487=0,0,CNI!G1487)","v":0},{"$f":"CNI!I1487","v":0},0,0,{"$f":"CNI!P1487","v":0},{"$f":"CNI!Q1487","v":0},{"$f":"CNI!R1487","v":0},{"$f":"CNI!S1487","v":0},{"$f":"CNI!T1487","v":0},{"$f":"CNI!U1487","v":0},{"$f":"CNI!V1487","v":0},{"$f":"CNI!W1487","v":0},{"$f":"CNI!X1487","v":0},{"$f":"CNI!Y1487","v":0},{"$f":"CNI!Z1487","v":0},{"$f":"CNI!AA1487","v":0},{"$f":"CNI!AB1487","v":0},{"$f":"CNI!AC1487","v":0},{"$f":"CNI!AD1487","v":0},{"$f":"CNI!AE1487","v":0},{"$f":"CNI!AF1487","v":0},{"$f":"CNI!AG1487","v":0},{"$f":"CNI!AH1487","v":0},{"$f":"CNI!AI1487","v":0},0]
[{"$f":"CNI!$A$1489","v":"Elevator"},null,{"$f":"CNI!B1490","v":19},null,{"$f":"CNI!B1492","v":14},{"$f":"CNI!H1497","v":0},{"$f":"CNI!G1497","v":0},{"$f":"IF(CNI!O1497=0,0,CNI!G1497)","v":0},{"$f":"CNI!I1497","v":0},0,0,{"$f":"CNI!P1497","v":0},{"$f":"CNI!Q1497","v":0},{"$f":"CNI!R1497","v":0},{"$f":"CNI!S1497","v":0},{"$f":"CNI!T1497","v":0},{"$f":"CNI!U1497","v":0},{"$f":"CNI!V1497","v":0},{"$f":"CNI!W1497","v":0},{"$f":"CNI!X1497","v":0},{"$f":"CNI!Y1497","v":0},{"$f":"CNI!Z1497","v":0},{"$f":"CNI!AA1497","v":0},{"$f":"CNI!AB1497","v":0},{"$f":"CNI!AC1497","v":0},{"$f":"CNI!AD1497","v":0},{"$f":"CNI!AE1497","v":0},{"$f":"CNI!AF1497","v":0},{"$f":"CNI!AG1497","v":0},{"$f":"CNI!AH1497","v":0},{"$f":"CNI!AI1497","v":0},0]
[{"$f":"CNI!$A$1499","v":"Mechanical-Other 1 (Specify)"},null,{"$f":"CNI!B1500","v":20},null,{"$f":"CNI!B1502","v":15},{"$f":"CNI!H1507","v":0},{"$f":"CNI!G1507","v":0},{"$f":"IF(CNI!O1507=0,0,CNI!G1507)","v":0},{"$f":"CNI!I1507","v":0},0,0,{"$f":"CNI!P1507","v":0},{"$f":"CNI!Q1507","v":0},{"$f":"CNI!R1507","v":0},{"$f":"CNI!S1507","v":0},{"$f":"CNI!T1507","v":0},{"$f":"CNI!U1507","v":0},{"$f":"CNI!V1507","v":0},{"$f":"CNI!W1507","v":0},{"$f":"CNI!X1507","v":0},{"$f":"CNI!Y1507","v":0},{"$f":"CNI!Z1507","v":0},{"$f":"CNI!AA1507","v":0},{"$f":"CNI!AB1507","v":0},{"$f":"CNI!AC1507","v":0},{"$f":"CNI!AD1507","v":0},{"$f":"CNI!AE1507","v":0},{"$f":"CNI!AF1507","v":0},{"$f":"CNI!AG1507","v":0},{"$f":"CNI!AH1507","v":0},{"$f":"CNI!AI1507","v":0},0]
[{"$f":"CNI!$A$1509","v":"Mechanical-Other 2 (Specify)"},null,{"$f":"CNI!B1510","v":4},null,{"$f":"CNI!B1512","v":0},{"$f":"CNI!H1517","v":0},{"$f":"CNI!G1517","v":0},{"$f":"IF(CNI!O1517=0,0,CNI!G1517)","v":0},{"$f":"CNI!I1517","v":0},0,0,{"$f":"CNI!P1517","v":0},{"$f":"CNI!Q1517","v":0},{"$f":"CNI!R1517","v":0},{"$f":"CNI!S1517","v":0},{"$f":"CNI!T1517","v":0},{"$f":"CNI!U1517","v":0},{"$f":"CNI!V1517","v":0},{"$f":"CNI!W1517","v":0},{"$f":"CNI!X1517","v":0},{"$f":"CNI!Y1517","v":0},{"$f":"CNI!Z1517","v":0},{"$f":"CNI!AA1517","v":0},{"$f":"CNI!AB1517","v":0},{"$f":"CNI!AC1517","v":0},{"$f":"CNI!AD1517","v":0},{"$f":"CNI!AE1517","v":0},{"$f":"CNI!AF1517","v":0},{"$f":"CNI!AG1517","v":0},{"$f":"CNI!AH1517","v":0},{"$f":"CNI!AI1517","v":0},0]
[{"$f":"CNI!$A$1519","v":"Mechanical-Other 3 (Specify)"},null,{"$f":"CNI!B1520","v":5},null,{"$f":"CNI!B1522","v":1},{"$f":"CNI!H1527","v":0},{"$f":"CNI!G1527","v":0},{"$f":"IF(CNI!O1527=0,0,CNI!G1527)","v":0},{"$f":"CNI!I1527","v":0},0,0,{"$f":"CNI!P1527","v":0},{"$f":"CNI!Q1527","v":0},{"$f":"CNI!R1527","v":0},{"$f":"CNI!S1527","v":0},{"$f":"CNI!T1527","v":0},{"$f":"CNI!U1527","v":0},{"$f":"CNI!V1527","v":0},{"$f":"CNI!W1527","v":0},{"$f":"CNI!X1527","v":0},{"$f":"CNI!Y1527","v":0},{"$f":"CNI!Z1527","v":0},{"$f":"CNI!AA1527","v":0},{"$f":"CNI!AB1527","v":0},{"$f":"CNI!AC1527","v":0},{"$f":"CNI!AD1527","v":0},{"$f":"CNI!AE1527","v":0},{"$f":"CNI!AF1527","v":0},{"$f":"CNI!AG1527","v":0},{"$f":"CNI!AH1527","v":0},{"$f":"CNI!AI1527","v":0},0]
[{"$f":"CNI!$A$1529","v":"Mechanical-Other 4(Specify)"},null,{"$f":"CNI!B1530","v":6},null,{"$f":"CNI!B1532","v":2},{"$f":"CNI!H1537","v":0},{"$f":"CNI!G1537","v":0},{"$f":"IF(CNI!O1537=0,0,CNI!G1537)","v":0},{"$f":"CNI!I1537","v":0},0,0,{"$f":"CNI!P1537","v":0},{"$f":"CNI!Q1537","v":0},{"$f":"CNI!R1537","v":0},{"$f":"CNI!S1537","v":0},{"$f":"CNI!T1537","v":0},{"$f":"CNI!U1537","v":0},{"$f":"CNI!V1537","v":0},{"$f":"CNI!W1537","v":0},{"$f":"CNI!X1537","v":0},{"$f":"CNI!Y1537","v":0},{"$f":"CNI!Z1537","v":0},{"$f":"CNI!AA1537","v":0},{"$f":"CNI!AB1537","v":0},{"$f":"CNI!AC1537","v":0},{"$f":"CNI!AD1537","v":0},{"$f":"CNI!AE1537","v":0},{"$f":"CNI!AF1537","v":0},{"$f":"CNI!AG1537","v":0},{"$f":"CNI!AH1537","v":0},{"$f":"CNI!AI1537","v":0},0]
[{"$f":"CNI!$A$1539","v":"Mechanical-Other 5 (Specify)"},null,{"$f":"CNI!B1540","v":7},null,{"$f":"CNI!B1542","v":3},{"$f":"CNI!H1547","v":0},{"$f":"CNI!G1547","v":0},{"$f":"IF(CNI!O1547=0,0,CNI!G1547)","v":0},{"$f":"CNI!I1547","v":0},0,0,{"$f":"CNI!P1547","v":0},{"$f":"CNI!Q1547","v":0},{"$f":"CNI!R1547","v":0},{"$f":"CNI!S1547","v":0},{"$f":"CNI!T1547","v":0},{"$f":"CNI!U1547","v":0},{"$f":"CNI!V1547","v":0},{"$f":"CNI!W1547","v":0},{"$f":"CNI!X1547","v":0},{"$f":"CNI!Y1547","v":0},{"$f":"CNI!Z1547","v":0},{"$f":"CNI!AA1547","v":0},{"$f":"CNI!AB1547","v":0},{"$f":"CNI!AC1547","v":0},{"$f":"CNI!AD1547","v":0},{"$f":"CNI!AE1547","v":0},{"$f":"CNI!AF1547","v":0},{"$f":"CNI!AG1547","v":0},{"$f":"CNI!AH1547","v":0},{"$f":"CNI!AI1547","v":0},0]
[{"$f":"CNI!$A$1549","v":"Mechanical-Other 6 (Specify)"},null,{"$f":"CNI!B1550","v":8},null,{"$f":"CNI!B1552","v":4},{"$f":"CNI!H1557","v":0},{"$f":"CNI!G1557","v":0},{"$f":"IF(CNI!O1557=0,0,CNI!G1557)","v":0},{"$f":"CNI!I1557","v":0},0,0,{"$f":"CNI!P1557","v":0},{"$f":"CNI!Q1557","v":0},{"$f":"CNI!R1557","v":0},{"$f":"CNI!S1557","v":0},{"$f":"CNI!T1557","v":0},{"$f":"CNI!U1557","v":0},{"$f":"CNI!V1557","v":0},{"$f":"CNI!W1557","v":0},{"$f":"CNI!X1557","v":0},{"$f":"CNI!Y1557","v":0},{"$f":"CNI!Z1557","v":0},{"$f":"CNI!AA1557","v":0},{"$f":"CNI!AB1557","v":0},{"$f":"CNI!AC1557","v":0},{"$f":"CNI!AD1557","v":0},{"$f":"CNI!AE1557","v":0},{"$f":"CNI!AF1557","v":0},{"$f":"CNI!AG1557","v":0},{"$f":"CNI!AH1557","v":0},{"$f":"CNI!AI1557","v":0},0]
[{"$f":"CNI!$A$1559","v":"Mechanical-Other 7 (Specify)"},null,{"$f":"CNI!B1560","v":9},null,{"$f":"CNI!B1562","v":5},{"$f":"CNI!H1567","v":0},{"$f":"CNI!G1567","v":0},{"$f":"IF(CNI!O1567=0,0,CNI!G1567)","v":0},{"$f":"CNI!I1567","v":0},0,0,{"$f":"CNI!P1567","v":0},{"$f":"CNI!Q1567","v":0},{"$f":"CNI!R1567","v":0},{"$f":"CNI!S1567","v":0},{"$f":"CNI!T1567","v":0},{"$f":"CNI!U1567","v":0},{"$f":"CNI!V1567","v":0},{"$f":"CNI!W1567","v":0},{"$f":"CNI!X1567","v":0},{"$f":"CNI!Y1567","v":0},{"$f":"CNI!Z1567","v":0},{"$f":"CNI!AA1567","v":0},{"$f":"CNI!AB1567","v":0},{"$f":"CNI!AC1567","v":0},{"$f":"CNI!AD1567","v":0},{"$f":"CNI!AE1567","v":0},{"$f":"CNI!AF1567","v":0},{"$f":"CNI!AG1567","v":0},{"$f":"CNI!AH1567","v":0},{"$f":"CNI!AI1567","v":0},0]
[{"$f":"CNI!$A$1569","v":"Mechanical-Other 8 (Specify)"},null,{"$f":"CNI!B1570","v":10},null,{"$f":"CNI!B1572","v":6},{"$f":"CNI!H1577","v":0},{"$f":"CNI!G1577","v":0},{"$f":"IF(CNI!O1577=0,0,CNI!G1577)","v":0},{"$f":"CNI!I1577","v":0},0,0,{"$f":"CNI!P1577","v":0},{"$f":"CNI!Q1577","v":0},{"$f":"CNI!R1577","v":0},{"$f":"CNI!S1577","v":0},{"$f":"CNI!T1577","v":0},{"$f":"CNI!U1577","v":0},{"$f":"CNI!V1577","v":0},{"$f":"CNI!W1577","v":0},{"$f":"CNI!X1577","v":0},{"$f":"CNI!Y1577","v":0},{"$f":"CNI!Z1577","v":0},{"$f":"CNI!AA1577","v":0},{"$f":"CNI!AB1577","v":0},{"$f":"CNI!AC1577","v":0},{"$f":"CNI!AD1577","v":0},{"$f":"CNI!AE1577","v":0},{"$f":"CNI!AF1577","v":0},{"$f":"CNI!AG1577","v":0},{"$f":"CNI!AH1577","v":0},{"$f":"CNI!AI1577","v":0},0]
[{"$f":"CNI!$A$1579","v":"Mechanical-Other 9 (Specify)"},null,{"$f":"CNI!B1580","v":11},null,{"$f":"CNI!B1582","v":7},{"$f":"CNI!H1587","v":0},{"$f":"CNI!G1587","v":0},{"$f":"IF(CNI!O1587=0,0,CNI!G1587)","v":0},{"$f":"CNI!I1587","v":0},0,0,{"$f":"CNI!P1587","v":0},{"$f":"CNI!Q1587","v":0},{"$f":"CNI!R1587","v":0},{"$f":"CNI!S1587","v":0},{"$f":"CNI!T1587","v":0},{"$f":"CNI!U1587","v":0},{"$f":"CNI!V1587","v":0},{"$f":"CNI!W1587","v":0},{"$f":"CNI!X1587","v":0},{"$f":"CNI!Y1587","v":0},{"$f":"CNI!Z1587","v":0},{"$f":"CNI!AA1587","v":0},{"$f":"CNI!AB1587","v":0},{"$f":"CNI!AC1587","v":0},{"$f":"CNI!AD1587","v":0},{"$f":"CNI!AE1587","v":0},{"$f":"CNI!AF1587","v":0},{"$f":"CNI!AG1587","v":0},{"$f":"CNI!AH1587","v":0},{"$f":"CNI!AI1587","v":0},0]
[{"$f":"CNI!$A$1589","v":"Mechanical-Other 10 (Specify)"},null,{"$f":"CNI!B1590","v":12},null,{"$f":"CNI!B1592","v":8},{"$f":"CNI!H1597","v":0},{"$f":"CNI!G1597","v":0},{"$f":"IF(CNI!O1597=0,0,CNI!G1597)","v":0},{"$f":"CNI!I1597","v":0},0,0,{"$f":"CNI!P1597","v":0},{"$f":"CNI!Q1597","v":0},{"$f":"CNI!R1597","v":0},{"$f":"CNI!S1597","v":0},{"$f":"CNI!T1597","v":0},{"$f":"CNI!U1597","v":0},{"$f":"CNI!V1597","v":0},{"$f":"CNI!W1597","v":0},{"$f":"CNI!X1597","v":0},{"$f":"CNI!Y1597","v":0},{"$f":"CNI!Z1597","v":0},{"$f":"CNI!AA1597","v":0},{"$f":"CNI!AB1597","v":0},{"$f":"CNI!AC1597","v":0},{"$f":"CNI!AD1597","v":0},{"$f":"CNI!AE1597","v":0},{"$f":"CNI!AF1597","v":0},{"$f":"CNI!AG1597","v":0},{"$f":"CNI!AH1597","v":0},{"$f":"CNI!AI1597","v":0},0]
["Green Mechanical Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(J503:J528)","v":156000},{"$f":"SUM(L528:AE528)","v":0},{"$f":"SUM(L503:L528)","v":6890},25000,0,0,156000,0,6890,0,25000,156000,0,0,6890,4500,156000,25000,0,0,6890,156000,731060]
[]
[]
[]
["(5.1) Category",null,"(5.2) Estimated Useful Life",null,"(5.3)                Useful Life Remaining","(5.4)             Method","(5.5)                   Total          Quantity","(5.6)             Current Needs Quantity","(5.7)                Cost per      Quantity","(5.8)         Immediate Repairs Needed"]
["(5.15) New Construction",null,"years",null,"years"]
[{"$f":"CNI!$A$1609","v":"Dwelling Units"},null,{"$f":"CNI!B1610","v":13},null,{"$f":"CNI!B1612","v":9},{"$f":"CNI!H1617","v":0},{"$f":"CNI!G1617","v":0},{"$f":"CNI!G1617","v":0},{"$f":"CNI!I1617","v":0},{"$f":"ROUNDUP(+H535*I535,-2)","v":0}]
[{"$f":"CNI!$A$1619","v":"Administrative Building"},null,{"$f":"CNI!B1620","v":14},null,{"$f":"CNI!B1622","v":10},{"$f":"CNI!H1627","v":0},{"$f":"CNI!G1627","v":0},{"$f":"CNI!G1627","v":0},{"$f":"CNI!I1627","v":0},0]
[{"$f":"CNI!$A$1629","v":"Community Building"},null,{"$f":"CNI!B1630","v":15},null,{"$f":"CNI!B1632","v":11},{"$f":"CNI!H1637","v":"LUMP SUM"},{"$f":"CNI!G1637","v":1},{"$f":"CNI!G1637","v":1},{"$f":"CNI!I1637","v":165000},165000]
[{"$f":"CNI!$A$1639","v":"Shop"},null,{"$f":"CNI!B1640","v":16},null,{"$f":"CNI!B1642","v":12},{"$f":"CNI!H1647","v":0},{"$f":"CNI!G1647","v":0},{"$f":"CNI!G1647","v":0},{"$f":"CNI!I1647","v":0},0]
[{"$f":"CNI!$A$1649","v":"Storage Area"},null,{"$f":"CNI!B1650","v":17},null,{"$f":"CNI!B1652","v":13},{"$f":"CNI!H1657","v":0},{"$f":"CNI!G1657","v":0},{"$f":"CNI!G1657","v":0},{"$f":"CNI!I1657","v":0},0]
[{"$f":"CNI!$A$1659","v":"Family Investment Center"},null,{"$f":"CNI!B1660","v":18},null,{"$f":"CNI!B1662","v":14},{"$f":"CNI!H1667","v":0},{"$f":"CNI!G1667","v":0},{"$f":"CNI!G1667","v":0},{"$f":"CNI!I1667","v":0},0]
[{"$f":"CNI!$A$1669","v":"Day Care Center"},null,{"$f":"CNI!B1670","v":19},null,{"$f":"CNI!B1672","v":15},{"$f":"CNI!H1677","v":0},{"$f":"CNI!G1677","v":0},{"$f":"CNI!G1677","v":0},{"$f":"CNI!I1677","v":0},0]
[{"$f":"CNI!$A$1679","v":"Laundry Areas"},null,{"$f":"CNI!B1680","v":20},null,{"$f":"CNI!B1682","v":16},{"$f":"CNI!H1687","v":0},{"$f":"CNI!G1687","v":0},{"$f":"CNI!G1687","v":0},{"$f":"CNI!I1687","v":0},0]
[{"$f":"CNI!$A$1689","v":"NC-Other 1 (Specify)"},null,{"$f":"CNI!B1690","v":3},null,{"$f":"CNI!B1692","v":0},{"$f":"CNI!H1697","v":0},{"$f":"CNI!G1697","v":0},{"$f":"CNI!G1697","v":0},{"$f":"CNI!I1697","v":0}]
[{"$f":"CNI!$A$1699","v":"NC-Other 2 (Specify)"},null,{"$f":"CNI!B1700","v":4},null,{"$f":"CNI!B1702","v":1},{"$f":"CNI!H1707","v":0},{"$f":"CNI!G1707","v":0},{"$f":"CNI!G1707","v":0},{"$f":"CNI!I1707","v":0}]
[{"$f":"CNI!$A$1709","v":"NC-Other 3 (Specify)"},null,{"$f":"CNI!B1710","v":5},null,{"$f":"CNI!B1712","v":2},{"$f":"CNI!H1717","v":0},{"$f":"CNI!G1717","v":0},{"$f":"CNI!G1717","v":0},{"$f":"CNI!I1717","v":0}]
[{"$f":"CNI!$A$1719","v":"NC-Other 4 (Specify)"},null,{"$f":"CNI!B1720","v":6},null,{"$f":"CNI!B1722","v":3},{"$f":"CNI!H1727","v":0},{"$f":"CNI!G1727","v":0},{"$f":"CNI!G1727","v":0},{"$f":"CNI!I1727","v":0}]
[{"$f":"CNI!$A$1729","v":"NC-Other 5(Specify)"},null,{"$f":"CNI!B1730","v":7},null,{"$f":"CNI!B1732","v":4},{"$f":"CNI!H1737","v":0},{"$f":"CNI!G1737","v":0},{"$f":"CNI!G1737","v":0},{"$f":"CNI!I1737","v":0}]
[{"$f":"CNI!$A$1739","v":"NC-Other 6 (Specify)"},null,{"$f":"CNI!B1740","v":8},null,{"$f":"CNI!B1742","v":5},{"$f":"CNI!H1747","v":0},{"$f":"CNI!G1747","v":0},{"$f":"CNI!G1747","v":0},{"$f":"CNI!I1747","v":0}]
[{"$f":"CNI!$A$1749","v":"NC-Other 7 (Specify)"},null,{"$f":"CNI!B1750","v":9},null,{"$f":"CNI!B1752","v":6},{"$f":"CNI!H1757","v":0},{"$f":"CNI!G1757","v":0},{"$f":"CNI!G1757","v":0},{"$f":"CNI!I1757","v":0}]
[{"$f":"CNI!$A$1759","v":"NC-Other 8 (Specify)"},null,{"$f":"CNI!B1760","v":10},null,{"$f":"CNI!B1762","v":7},{"$f":"CNI!H1767","v":0},{"$f":"CNI!G1767","v":0},{"$f":"CNI!G1767","v":0},{"$f":"CNI!I1767","v":0},0]
[{"$f":"CNI!$A$1769","v":"NC-Other 9 (Specify)"},null,{"$f":"CNI!B1770","v":11},null,{"$f":"CNI!B1772","v":8},{"$f":"CNI!H1777","v":0},{"$f":"CNI!G1777","v":0},{"$f":"CNI!G1777","v":0},{"$f":"CNI!I1777","v":0},0]
[{"$f":"CNI!$A$1779","v":"NC-Other 10 (Specify)"},null,{"$f":"CNI!B1780","v":12},null,{"$f":"CNI!B1782","v":9},{"$f":"CNI!H1787","v":0},{"$f":"CNI!G1787","v":0},{"$f":"CNI!G1787","v":0},{"$f":"CNI!I1787","v":0},0]
["Standard New Construction Subtotals",null,null,null,null,null,null,null,null,{"$f":"SUM(J535:J552)","v":165000}]

{"sheet":"20 year","index":5,"n_rows":1597,"n_cols":36,"rows_kept":1597,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asphalt/Concrete",null,null,null,null,null,null,null,null,null,null,"Asphalt/Concrete"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,7640,0,0,0,0,0,7640,0,0,0,0,0,7640,0,0,0,0,0,7640,0,0,22920]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,7640,0,0,0,0,0,7640,0,0,0,0,0,7640,0,0,0,0,0,7640,0,0,22920]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,8040,0,0,0,0,0,8040,0,0,0,0,0,8040,0,0,0,0,0,8040,0,0,24120]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seal Coat",null,null,null,null,null,null,null,null,null,null,"Seal Coat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,6850,0,0,0,0,0,0,0,0,6850,0,0,0,0,0,0,0,0,6850,0,0,13700]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,6850,0,0,0,0,0,0,0,0,6850,0,0,0,0,0,0,0,0,6850,0,0,13700]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,7600,0,0,0,0,0,0,0,0,7600,0,0,0,0,0,0,0,0,7600,0,0,15200]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Striping",null,null,null,null,null,null,null,null,null,null,"Striping"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,15000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,15000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,15000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curb and Gutter",null,null,null,null,null,null,null,null,null,null,"Curb and Gutter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,20800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20800,0,20800]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,20800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20800,0,20800]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,20800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20800,0,20800]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pedestrian Paving",null,null,null,null,null,null,null,null,null,null,"Pedestrian Paving"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,14516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14516]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,14516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14516]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,17100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17100]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Signage",null,null,null,null,null,null,null,null,null,null,"Signage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3500,0,0,3500]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3500,0,0,3500]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,3700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3700,0,0,3700]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Lines/Mains",null,null,null,null,null,null,null,null,null,null,"Water Lines/Mains"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,72000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,72000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36000,72000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewer Lines/Mains",null,null,null,null,null,null,null,null,null,null,"Sewer Lines/Mains"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,32000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,32000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,32000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32000]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irrigation",null,null,null,null,null,null,null,null,null,null,"Irrigation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing 1",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,0,0,0,500]
[null,null,"Existing 2",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,0,0,0,0,0,500]
[null,null,"Existing 3",null,null,null,null,null,null,null,null,null,null,null,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,500]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,45000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45000,0,0,0,45000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,96000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96000,0,0,0,96000]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting",null,null,null,null,null,null,null,null,null,null,"Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing 1",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,27000,0,0,0,0,0,0,0,0,27000]
[null,null,"Existing 2",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,27000,0,0,0,0,0,0,0,0,0,27000]
[null,null,"Existing 3",null,null,null,null,null,null,null,null,null,null,null,9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27000,0,0,0,0,0,27000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,60000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,102000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102000,0,0,0,0,0,102000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storm Drainage",null,null,null,null,null,null,null,null,null,null,"Storm Drainage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,90000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,90000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,97500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,97500]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landscaping",null,null,null,null,null,null,null,null,null,null,"Landscaping"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,36000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fencing",null,null,null,null,null,null,null,null,null,null,"Fencing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,0,0,0,0,4000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,0,0,0,0,4000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,0,0,0,0,4000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fence Painting",null,null,null,null,null,null,null,null,null,null,"Fence Painting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,0,0,8000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,0,0,8000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,8000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8000,0,0,16000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dumpsters & Enclosures",null,null,null,null,null,null,null,null,null,null,"Dumpsters & Enclosures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,10000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,10000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,10000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electrical Distibution",null,null,null,null,null,null,null,null,null,null,"Electrical Distibution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,34000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,34000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,34000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Playground Areas/Equipment",null,null,null,null,null,null,null,null,null,null,"Playground Areas/Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,5600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5600]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,5600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5600]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,6600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6600]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site-Other 1 (Specify)",null,null,null,null,null,null,null,null,null,null,"Site-Other 1 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Site-Other 2 (Specify)",null,null,null,null,null,null,null,null,null,null,"Site-Other 2 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Site-Other 3 (Specify)",null,null,null,null,null,null,null,null,null,null,"Site-Other 3 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Site-Other 4 (Specify)",null,null,null,null,null,null,null,null,null,null,"Site-Other 4 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Site-Other 5 (Specify)",null,null,null,null,null,null,null,null,null,null,"Site-Other 5 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Site-Other 6 (Specify)",null,null,null,null,null,null,null,null,null,null,"Site-Other 6 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Site-Other 7 (Specify)",null,null,null,null,null,null,null,null,null,null,"Site-Other 7 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Site-Other 8 (Specify)",null,null,null,null,null,null,null,null,null,null,"Site-Other 8 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Site-Other 9 (Specify)",null,null,null,null,null,null,null,null,null,null,"Site-Other 9 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Site-Other 10 (Specify)",null,null,null,null,null,null,null,null,null,null,"Site-Other 10 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Administrative Building",null,null,null,null,null,null,null,null,null,null,"Administrative Building"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12500]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community Building",null,null,null,null,null,null,null,null,null,null,"Community Building"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,56000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shop",null,null,null,null,null,null,null,null,null,null,"Shop"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1600]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1600]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1600]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storage Area",null,null,null,null,null,null,null,null,null,null,"Storage Area"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,450,0,0,0,0,0,0,0,0,0,0,0,0,450,0,0,0,0,0,0,0,450]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,450,0,0,0,0,0,0,0,0,0,0,0,0,450,0,0,0,0,0,0,0,450]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,450,0,0,0,0,0,0,0,0,0,0,0,0,450,0,0,0,0,0,0,0,450]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Boiler",null,null,null,null,null,null,null,null,null,null,"Central Boiler"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,2400,0,0,0,0,0,0,0,0,0,0,0,0,0,2400,0,0,0,0,0,4800]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,2400,0,0,0,0,0,0,0,0,0,0,0,0,0,2400,0,0,0,0,0,4800]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,3800,0,0,0,0,0,0,0,0,0,0,0,0,0,3800,0,0,0,0,0,7600]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central Chiller",null,null,null,null,null,null,null,null,null,null,"Central Chiller"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,0,0,0,5000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,0,0,0,5000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,5600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5600,0,0,0,11200]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Family Investment Center",null,null,null,null,null,null,null,null,null,null,"Family Investment Center"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,650,0,1300]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,650,0,1300]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,650,0,1300]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Day Care Center",null,null,null,null,null,null,null,null,null,null,"Day Care Center"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1750]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1750]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laundry Areas",null,null,null,null,null,null,null,null,null,null,"Laundry Areas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4680]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4680,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4680]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5780]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Area Washers",null,null,null,null,null,null,null,null,null,null,"Common Area Washers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,7700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7700]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Area Dryers",null,null,null,null,null,null,null,null,null,null,"Common Area Dryers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,10000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,10000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10800,0,0,0,0,0,0,0,0,0,0,0,0,0,10800]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Facilities Kitchen",null,null,null,null,null,null,null,null,null,null,"Common Facilities Kitchen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,5400,0,0,0,0,0,0,0,0,0,0,0,5400,0,0,0,0,0,0,0,0,5400]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,5400,0,0,0,0,0,0,0,0,0,0,0,5400,0,0,0,0,0,0,0,0,5400]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,5700,0,0,0,0,0,0,0,0,0,0,0,5700,0,0,0,0,0,0,0,0,5700]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Facilities Appliances",null,null,null,null,null,null,null,null,null,null,"Common Facilities Appliances"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,700,0,0,0,0,0,0,0,0,0,0,0,0,700,0,0,0,0,0,0,1400]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,700,0,0,0,0,0,0,0,0,0,0,0,0,700,0,0,0,0,0,0,1400]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,900,0,0,0,0,0,0,0,0,0,0,0,0,900,0,0,0,0,0,0,1800]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Area Finishes",null,null,null,null,null,null,null,null,null,null,"Common Area Finishes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,3500,0,0,0,0,7000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,3500,0,0,0,0,7000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,3700,0,0,0,0,0,0,0,0,0,0,0,0,0,3700,0,0,0,0,7400]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common-Other 1 (Specify)",null,null,null,null,null,null,null,null,null,null,"Common-Other 1 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Common-Other 2 (Specify)",null,null,null,null,null,null,null,null,null,null,"Common-Other 2 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Common-Other 3 (Specify)",null,null,null,null,null,null,null,null,null,null,"Common-Other 3 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Common-Other 4 (Specify)",null,null,null,null,null,null,null,null,null,null,"Common-Other 4 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Common-Other 5 (Specify)",null,null,null,null,null,null,null,null,null,null,"Common-Other 5 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Common-Other 6 (Specify)",null,null,null,null,null,null,null,null,null,null,"Common-Other 6 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Common-Other 7 (Specify)",null,null,null,null,null,null,null,null,null,null,"Common-Other 7 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Common-Other 8 (Specify)",null,null,null,null,null,null,null,null,null,null,"Common-Other 8 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Common-Other 9 (Specify)",null,null,null,null,null,null,null,null,null,null,"Common-Other 9 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Common-Other 10 (Specify)",null,null,null,null,null,null,null,null,null,null,"Common-Other 10 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Carports/Surface Garage",null,null,null,null,null,null,null,null,null,null,"Carports/Surface Garage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,0,10000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000,0,10000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,5600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5600,0,11200]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation",null,null,null,null,null,null,null,null,null,null,"Foundation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Foundation Waterproofing",null,null,null,null,null,null,null,null,null,null,"Foundation Waterproofing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Building Slab",null,null,null,null,null,null,null,null,null,null,"Building Slab"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Roofs",null,null,null,null,null,null,null,null,null,null,"Roofs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,25400,0,0,0,0,0,0,0,0,25400]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,25400,0,0,0,0,0,0,0,0,0,25400]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,25400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25400,0,0,0,0,0,25400]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,76200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76200,0,0,0,0,0,76200]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,97500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,97500,0,0,0,0,0,97500]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exterior Walls - Structural",null,null,null,null,null,null,null,null,null,null,"Exterior Walls - Structural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,17600,0,0,0,0,0,0,0,0,17600]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,5600,0,0,0,0,0,0,0,0,0,5600]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,2300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2300,0,0,0,0,0,2300]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,52800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52800,0,0,0,0,0,52800]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,64350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64350,0,0,0,0,0,64350]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exterior Walls - Finishes",null,null,null,null,null,null,null,null,null,null,"Exterior Walls - Finishes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,12500,0,0,0,0,0,0,0,0,0,12500,0,0,0,0,0,0,0,0,0,12500,25000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,12500,0,0,0,0,0,0,0,0,0,12500,0,0,0,0,0,0,0,0,0,12500,25000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,18900,0,0,0,0,0,0,0,0,0,18900,0,0,0,0,0,0,0,0,0,18900,37800]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canopies",null,null,null,null,null,null,null,null,null,null,"Canopies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Tuck-Pointing",null,null,null,null,null,null,null,null,null,null,"Tuck-Pointing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Exterior Paint & Caulking",null,null,null,null,null,null,null,null,null,null,"Exterior Paint & Caulking"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,23600,0,0,0,0,0,0,0,0,0,0,0,0,23600,0,0,0,0,47200]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,23600,0,0,0,0,0,0,0,0,0,0,0,0,23600,0,0,0,0,47200]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,35000,0,0,0,0,0,0,0,0,0,0,0,0,35000,0,0,0,0,70000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soffits",null,null,null,null,null,null,null,null,null,null,"Soffits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,3000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,3000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1570,0,0,0,0,0,0,0,0,0,0,0,0,0,1570,0,0,3140]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Siding",null,null,null,null,null,null,null,null,null,null,"Siding"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,5000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,5000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,3800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3800,7600]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exterior Stairwells/Fire Escapes",null,null,null,null,null,null,null,null,null,null,"Exterior Stairwells/Fire Escapes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Landings & Railings",null,null,null,null,null,null,null,null,null,null,"Landings & Railings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Balconies & Railings",null,null,null,null,null,null,null,null,null,null,"Balconies & Railings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Mail Facilities",null,null,null,null,null,null,null,null,null,null,"Mail Facilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Exterior Doors",null,null,null,null,null,null,null,null,null,null,"Exterior Doors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2400,0,0,0,0,0,0,0,0,2400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,2300,0,0,0,0,0,0,0,0,0,2300]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,2200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2200,0,0,0,0,0,2200]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,7200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7200,0,0,0,0,0,7200]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,10500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10500,0,0,0,0,0,10500]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exterior Door Frames",null,null,null,null,null,null,null,null,null,null,"Exterior Door Frames"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,1265,0,0,0,0,0,0,0,0,1265,0,0,0,0,0,0,0,0,1265,0,0,2530]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,1265,0,0,0,0,0,0,0,0,1265,0,0,0,0,0,0,0,0,1265,0,0,2530]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,1765,0,0,0,0,0,0,0,0,1765,0,0,0,0,0,0,0,0,1765,0,0,3530]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Patio Doors",null,null,null,null,null,null,null,null,null,null,"Patio Doors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,3560,0,0,0,0,0,0,0,0,0,3560,0,0,0,0,0,0,0,0,0,7120]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,3560,0,0,0,0,0,0,0,0,0,3560,0,0,0,0,0,0,0,0,0,7120]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,4670,0,0,0,0,0,0,0,0,0,4670,0,0,0,0,0,0,0,0,0,9340]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows",null,null,null,null,null,null,null,null,null,null,"Windows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,32000,0,0,0,0,0,0,0,0,32000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,31000,0,0,0,0,0,0,0,0,0,31000]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30000,0,0,0,0,0,30000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,96000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96000,0,0,0,0,0,96000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,119100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119100,0,0,0,0,0,119100]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Window Frames",null,null,null,null,null,null,null,null,null,null,"Window Frames"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,14000,0,0,0,0,0,0,0,0,0,0,0,14000,0,0,0,0,0,28000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,14000,0,0,0,0,0,0,0,0,0,0,0,14000,0,0,0,0,0,28000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,16000,0,0,0,0,0,0,0,0,0,0,0,16000,0,0,0,0,0,32000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gutters/Downspouts",null,null,null,null,null,null,null,null,null,null,"Gutters/Downspouts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,3500,0,0,0,7000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,3500,0,0,0,7000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,12500,0,0,0,0,0,0,0,0,0,0,0,0,12500,0,0,0,25000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Columns & Porches",null,null,null,null,null,null,null,null,null,null,"Columns & Porches"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,0,5000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,2500,0,5000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2800,0,0,0,0,0,0,0,0,0,0,0,0,0,2800,0,5600]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decks & Patios",null,null,null,null,null,null,null,null,null,null,"Decks & Patios"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1445]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1445]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1556]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Patio/Unit Fencing",null,null,null,null,null,null,null,null,null,null,"Patio/Unit Fencing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,12000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,12000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,10000]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exterior Lighting",null,null,null,null,null,null,null,null,null,null,"Exterior Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,35000,0,0,0,0,0,0,0,0,35000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,34000,0,0,0,0,0,0,0,0,0,34000]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,33000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33000,0,0,0,0,0,33000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,105000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105000,0,0,0,0,0,105000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,135000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135000,0,0,0,0,0,135000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exterior-Other 1 (Specify)",null,null,null,null,null,null,null,null,null,null,"Exterior-Other 1 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Exterior-Other 2 (Specify)",null,null,null,null,null,null,null,null,null,null,"Exterior-Other 2 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Exterior-Other 3 (Specify)",null,null,null,null,null,null,null,null,null,null,"Exterior-Other 3 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Exterior-Other 4 (Specify)",null,null,null,null,null,null,null,null,null,null,"Exterior-Other 4 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Exterior-Other 5 (Specify)",null,null,null,null,null,null,null,null,null,null,"Exterior-Other 5 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Exterior-Other 6 (Specify)",null,null,null,null,null,null,null,null,null,null,"Exterior-Other 6 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Exterior-Other 7 (Specify)",null,null,null,null,null,null,null,null,null,null,"Exterior-Other 7 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Exterior-Other 8 (Specify)",null,null,null,null,null,null,null,null,null,null,"Exterior-Other 8 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Exterior-Other 9 (Specify)",null,null,null,null,null,null,null,null,null,null,"Exterior-Other 9 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Exterior-Other 10 (Specify)",null,null,null,null,null,null,null,null,null,null,"Exterior-Other 10 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Interior Painting (non-routine)",null,null,null,null,null,null,null,null,null,null,"Interior Painting (non-routine)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,3500]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,3500]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,4000,0,0,0,0,0,0,0,0,0,0,0,0,0,4000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interior Doors",null,null,null,null,null,null,null,null,null,null,"Interior Doors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,4500,0,0,0,0,0,0,0,0,0,0,0,0,4500]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,4500,0,0,0,0,0,0,0,0,0,0,0,0,4500]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,4600,0,0,0,0,0,0,0,0,0,0,0,0,4600]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interior Door Frames",null,null,null,null,null,null,null,null,null,null,"Interior Door Frames"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,1200,0,0,0,0,0,0,0,0,0,0,0,1200]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,1200,0,0,0,0,0,0,0,0,0,0,0,1200]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,1260,0,0,0,0,0,0,0,0,0,0,0,1260]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flooring (non-routine)",null,null,null,null,null,null,null,null,null,null,"Flooring (non-routine)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,72000,0,0,0,0,0,0,0,0,0,0,72000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,72000,0,0,0,0,0,0,0,0,0,0,72000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,96000,0,0,0,0,0,0,0,0,0,0,96000]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shower/Tub Surrounds",null,null,null,null,null,null,null,null,null,null,"Shower/Tub Surrounds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2400,0,0,0,0,0,0,0,0,2400]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1200,0,0,0,0,0,0,0,0,0,1200]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200,0,0,0,0,0,1200]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,4800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4800,0,0,0,0,0,4800]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,5200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5200,0,0,0,0,0,5200]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toilets",null,null,null,null,null,null,null,null,null,null,"Toilets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,30000,0,0,0,0,0,0,0,0,30000]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,15000,0,0,0,0,0,0,0,0,0,15000]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,0,0,0,0,0,15000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,60000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,68800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68800,0,0,0,0,0,68800]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vanities",null,null,null,null,null,null,null,null,null,null,"Vanities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,13400,0,0,0,0,0,0,13400,0,0,0,0,0,0,13400,0,0,0,0,0,0,26800]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,13400,0,0,0,0,0,0,13400,0,0,0,0,0,0,13400,0,0,0,0,0,0,26800]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,15600,0,0,0,0,0,0,15600,0,0,0,0,0,0,15600,0,0,0,0,0,0,31200]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Faucets",null,null,null,null,null,null,null,null,null,null,"Faucets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,600,0,0,0,0,0,0,0,0,600]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,300,0,0,0,0,0,0,0,0,0,300]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300,0,0,0,0,0,300]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200,0,0,0,0,0,1200]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,1600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1600,0,0,0,0,0,1600]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bathroom Flooring (non-cyclical)",null,null,null,null,null,null,null,null,null,null,"Bathroom Flooring (non-cyclical)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,60000,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,60000,180000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,60000,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,60000,180000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,64800,0,0,0,0,0,0,0,0,64800,0,0,0,0,0,0,0,0,64800,194400]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bathroom Cabinets",null,null,null,null,null,null,null,null,null,null,"Bathroom Cabinets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,5800,0,0,0,0,0,0,0,0,0,5800,0,0,0,0,0,0,0,11600]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,5800,0,0,0,0,0,0,0,0,0,5800,0,0,0,0,0,0,0,11600]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,7700,0,0,0,0,0,0,0,0,0,7700,0,0,0,0,0,0,0,15400]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bathroom Exhaust Fans",null,null,null,null,null,null,null,null,null,null,"Bathroom Exhaust Fans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,46000,0,0,0,0,0,0,0,0,0,0,46000,0,0,0,0,0,92000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,46000,0,0,0,0,0,0,0,0,0,0,46000,0,0,0,0,0,92000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,52000,0,0,0,0,0,0,0,0,0,0,52000,0,0,0,0,0,104000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchen Cabinets",null,null,null,null,null,null,null,null,null,null,"Kitchen Cabinets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,18700,0,0,0,0,0,0,0,0,0,0,0,18700,0,0,0,37400]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,18700,0,0,0,0,0,0,0,0,0,0,0,18700,0,0,0,37400]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,19900,0,0,0,0,0,0,0,0,0,0,0,19900,0,0,0,39800]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ranges",null,null,null,null,null,null,null,null,null,null,"Ranges"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,90000,0,0,0,0,0,0,0,0,0,0,0,0,90000,0,180000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,90000,0,0,0,0,0,0,0,0,0,0,0,0,90000,0,180000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,90000,0,0,0,0,0,0,0,0,0,0,0,0,90000,0,180000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Range Hoods",null,null,null,null,null,null,null,null,null,null,"Range Hoods"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,17200,0,0,0,0,0,0,0,0,0,0,0,0,0,17200]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,17200,0,0,0,0,0,0,0,0,0,0,0,0,0,17200]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,17200,0,0,0,0,0,0,0,0,0,0,0,0,0,17200]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refrigerators",null,null,null,null,null,null,null,null,null,null,"Refrigerators"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,35000,0,0,0,0,0,0,0,0,35000]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,17500,0,0,0,0,0,0,0,0,0,17500]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,17500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17500,0,0,0,0,0,17500]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,0,0,0,0,0,70000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,108000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108000,0,0,0,0,0,108000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Counters and Sinks",null,null,null,null,null,null,null,null,null,null,"Counters and Sinks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,5600,0,0,0,0,0,0,0,0,0,0,0,5600]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,5600,0,0,0,0,0,0,0,0,0,0,0,5600]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,7800,0,0,0,0,0,0,0,0,0,0,0,7800]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dishwasher",null,null,null,null,null,null,null,null,null,null,"Dishwasher"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,45000,0,0,0,0,0,0,0,0,45000]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,22500,0,0,0,0,0,0,0,0,0,22500]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,22500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22500,0,0,0,0,0,22500]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,45000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45000,0,0,0,0,0,45000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,56000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56000,0,0,0,0,0,56000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garbage Disposal",null,null,null,null,null,null,null,null,null,null,"Garbage Disposal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,60000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,60000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,60000,0,0,0,0,0,0,0,0,0,60000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Microwave",null,null,null,null,null,null,null,null,null,null,"Microwave"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,90000,0,0,0,0,0,0,0,0,90000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,90000,0,0,0,0,0,0,0,0,90000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,90000,0,0,0,0,0,0,0,0,90000]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting",null,null,null,null,null,null,null,null,null,null,"Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,2000,0,0,0,0,0,0,0,0,2000]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,1500]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,0,0,500]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4000,0,0,0,0,0,4000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40000,0,0,0,0,0,40000]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Washing Machines",null,null,null,null,null,null,null,null,null,null,"Washing Machines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,35000,0,0,0,0,0,0,0,0,35000]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,17500,0,0,0,0,0,0,0,0,0,17500]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,17500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17500,0,0,0,0,0,17500]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,0,0,0,0,0,70000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,90000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90000,0,0,0,0,0,90000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dryers",null,null,null,null,null,null,null,null,null,null,"Dryers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,120000,0,0,0,0,0,0,120000,0,0,0,0,0,0,120000,0,0,0,0,0,360000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,120000,0,0,0,0,0,0,120000,0,0,0,0,0,0,120000,0,0,0,0,0,360000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,120000,0,0,0,0,0,0,120000,0,0,0,0,0,0,120000,0,0,0,0,0,360000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Call-For-Aid Systems",null,null,null,null,null,null,null,null,null,null,"Call-For-Aid Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Stairs and Handrails",null,null,null,null,null,null,null,null,null,null,"Stairs and Handrails"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Interior-Other 1 (Specify)",null,null,null,null,null,null,null,null,null,null,"Interior-Other 1 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Interior-Other 2 (Specify)",null,null,null,null,null,null,null,null,null,null,"Interior-Other 2 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Interior-Other 3 (Specify)",null,null,null,null,null,null,null,null,null,null,"Interior-Other 3 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Interior-Other 4 (Specify)",null,null,null,null,null,null,null,null,null,null,"Interior-Other 4 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Interior-Other 5 (Specify)",null,null,null,null,null,null,null,null,null,null,"Interior-Other 5 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Interior-Other 6 (Specify)",null,null,null,null,null,null,null,null,null,null,"Interior-Other 6 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Interior-Other 7 (Specify)",null,null,null,null,null,null,null,null,null,null,"Interior-Other 7 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Interior-Other 8 (Specify)",null,null,null,null,null,null,null,null,null,null,"Interior-Other 8 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Interior-Other 9 (Specify)",null,null,null,null,null,null,null,null,null,null,"Interior-Other 9 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Interior-Other 10 (Specify)",null,null,null,null,null,null,null,null,null,null,"Interior-Other 10 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Water Distribution",null,null,null,null,null,null,null,null,null,null,"Water Distribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4500,0,0,0,0,0,0,4500]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4500,0,0,0,0,0,0,4500]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4500,0,0,0,0,0,0,4500]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating Equipment/System",null,null,null,null,null,null,null,null,null,null,"Heating Equipment/System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,112000,0,0,0,0,112000,0,0,0,0,112000,0,0,0,0,112000,0,0,0,0,112000,448000]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,112000,0,0,0,0,112000,0,0,0,0,112000,0,0,0,0,112000,0,0,0,0,112000,448000]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,156000,0,0,0,0,156000,0,0,0,0,156000,0,0,0,0,156000,0,0,0,0,156000,624000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Distribution",null,null,null,null,null,null,null,null,null,null,"Electric Distribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,4580,0,0,0,0,0,4580,0,0,0,0,0,4580,0,0,0,0,0,4580,0,18320]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,4580,0,0,0,0,0,4580,0,0,0,0,0,4580,0,0,0,0,0,4580,0,18320]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,6890,0,0,0,0,0,6890,0,0,0,0,0,6890,0,0,0,0,0,6890,0,27560]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Heaters",null,null,null,null,null,null,null,null,null,null,"Water Heaters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,18600,0,0,0,0,0,0,18600,0,0,0,0,0,0,18600,0,0,0,0,55800]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,18600,0,0,0,0,0,0,18600,0,0,0,0,0,0,18600,0,0,0,0,55800]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,25000,0,0,0,0,0,0,25000,0,0,0,0,0,0,25000,0,0,0,0,75000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic Water - Boilers",null,null,null,null,null,null,null,null,null,null,"Domestic Water - Boilers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Domestic Water-Pumps",null,null,null,null,null,null,null,null,null,null,"Domestic Water-Pumps"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Unit Sub-Panels",null,null,null,null,null,null,null,null,null,null,"Unit Sub-Panels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Trash Compactor",null,null,null,null,null,null,null,null,null,null,"Trash Compactor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Cooling Equipment/Systems",null,null,null,null,null,null,null,null,null,null,"Cooling Equipment/Systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Smoke/Fire Detection",null,null,null,null,null,null,null,null,null,null,"Smoke/Fire Detection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Unit Reconfiguration",null,null,null,null,null,null,null,null,null,null,"Unit Reconfiguration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Security/Fire Alarm",null,null,null,null,null,null,null,null,null,null,"Security/Fire Alarm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Fire Supression System",null,null,null,null,null,null,null,null,null,null,"Fire Supression System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Generator",null,null,null,null,null,null,null,null,null,null,"Generator"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Emergency Lighting",null,null,null,null,null,null,null,null,null,null,"Emergency Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Elevator",null,null,null,null,null,null,null,null,null,null,"Elevator"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Mechanical-Other 1 (Specify)",null,null,null,null,null,null,null,null,null,null,"Mechanical-Other 1 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Mechanical-Other 2 (Specify)",null,null,null,null,null,null,null,null,null,null,"Mechanical-Other 2 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Mechanical-Other 3 (Specify)",null,null,null,null,null,null,null,null,null,null,"Mechanical-Other 3 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Mechanical-Other 4(Specify)",null,null,null,null,null,null,null,null,null,null,"Mechanical-Other 4(Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Mechanical-Other 5 (Specify)",null,null,null,null,null,null,null,null,null,null,"Mechanical-Other 5 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Mechanical-Other 6 (Specify)",null,null,null,null,null,null,null,null,null,null,"Mechanical-Other 6 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Mechanical-Other 7 (Specify)",null,null,null,null,null,null,null,null,null,null,"Mechanical-Other 7 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Mechanical-Other 8 (Specify)",null,null,null,null,null,null,null,null,null,null,"Mechanical-Other 8 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Mechanical-Other 9 (Specify)",null,null,null,null,null,null,null,null,null,null,"Mechanical-Other 9 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,"Mechanical-Other 10 (Specify)",null,null,null,null,null,null,null,null,null,null,"Mechanical-Other 10 (Specify)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate Needs","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","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 Long-Term"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"Existing",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Standard",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Controls","index":6,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EUL","       Benchmark",null,null,null,"Yes"]
[null,5,4,"years",null,null,"No"]
[null,{"$f":"+B3+1","v":6},5,"years"]
[null,7,5,"years"]
[null,8,6,"years"]
[null,9,7,"years"]
[null,10,7,"years"]
[null,11,8,"years"]
[null,12,8,"years"]
[null,13,9,"years"]
[null,14,9,"years"]
[null,15,10,"years"]
[null,16,10,"years"]
[null,17,10,"years"]
[null,18,11,"years"]
[null,19,11,"years"]
[null,20,12,"years"]
[null,{"$f":"+B18+5","v":25},13,"years"]
[null,30,14,"years"]
[null,35,15,"years"]
[null,40,15,"years"]
[null,45,16,"years"]
[null,50,16,"years"]
[]
[]
[null,{"$f":"'[1]Program Variables'!D24","v":1.5},"Program Standard Early Replacement Threshold"]
[null,{"$f":"'[1]Program Variables'!D25","v":0.15},"Program Standard % of EUL for Early Replacement"]
[]
[]
[]
[null,"Pass","Fail"]
[null,"Yes","No"]
[null,"Green #1","Green #2","N/A"]
[]
[null,"Now","End of Cycle"]
[null,"Green","Traditional"]

{"sheet":"Summary","index":7,"n_rows":189,"n_cols":30,"rows_kept":189,"cut":false,"hidden":false,"merged":[[190,0,190,6],[188,0,188,6],[0,0,0,6],[159,0,159,6],[0,8,0,14],[2,8,2,9],[3,8,3,9],[9,8,9,9],[10,8,10,9]]}
["Energy Executive Summary",null,null,null,null,null,null,null,"Capital Needs Summary"]
["Site","Utility Saver (Y/N)","Incremental Cost","Annual Utility / Water Savings","Annual Savings","Simple Payback"]
[{"$f":"CNI!A5","v":"Asphalt/Concrete"},{"$f":"IF(CNI!K11=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK13","v":1200},{"$f":"IF(B3=\"No\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B3=\"no\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B3=\"no\",\"n/a\",\"value\")","v":"n/a"},null,null,null,null,{"$f":"StartInput!$F$25+1","v":2011},{"$f":"StartInput!$F$25+2","v":2012},{"$f":"StartInput!$F$25+3","v":2013},{"$f":"StartInput!$F$25+4","v":2014},{"$f":"StartInput!$F$25+5","v":2015},{"$f":"StartInput!$F$25+6","v":2016},{"$f":"StartInput!$F$25+7","v":2017},{"$f":"StartInput!$F$25+8","v":2018},{"$f":"StartInput!$F$25+9","v":2019},{"$f":"StartInput!$F$25+10","v":2020},{"$f":"StartInput!$F$25+11","v":2021},{"$f":"StartInput!$F$25+12","v":2022},{"$f":"StartInput!$F$25+13","v":2023},{"$f":"StartInput!$F$25+14","v":2024},{"$f":"StartInput!$F$25+15","v":2025},{"$f":"StartInput!$F$25+16","v":2026},{"$f":"StartInput!$F$25+17","v":2027},{"$f":"StartInput!$F$25+18","v":2028},{"$f":"StartInput!$F$25+19","v":2029},{"$f":"StartInput!$F$25+20","v":2030}]
[{"$f":"CNI!A15","v":"Seal Coat"},{"$f":"IF(CNI!K21=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK23","v":1500},{"$f":"IF(B4=\"No\",\"n/a\",\"value\")","v":"n/a"},"n/a","n/a",null,null,"Site",null,{"$f":"'PNA Summary'!L138","v":54516},{"$f":"'PNA Summary'!M138","v":127000},{"$f":"'PNA Summary'!N138","v":69000},{"$f":"'PNA Summary'!O138","v":5600},{"$f":"'PNA Summary'!P138","v":0},{"$f":"'PNA Summary'!Q138","v":7640},{"$f":"'PNA Summary'!R138","v":0},{"$f":"'PNA Summary'!S138","v":0},{"$f":"'PNA Summary'!T138","v":6850},{"$f":"'PNA Summary'!U138","v":0},{"$f":"'PNA Summary'!V138","v":0},{"$f":"'PNA Summary'!W138","v":7640},{"$f":"'PNA Summary'!X138","v":0},{"$f":"'PNA Summary'!Y138","v":0},{"$f":"'PNA Summary'!Z138","v":60000},{"$f":"'PNA Summary'!AA138","v":4000},{"$f":"'PNA Summary'!AB138","v":45000},{"$f":"'PNA Summary'!AC138","v":21990},{"$f":"'PNA Summary'!AD138","v":20800},{"$f":"'PNA Summary'!AE138","v":56000}]
[{"$f":"CNI!A25","v":"Striping"},{"$f":"IF(CNI!K31=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK33","v":0},"n/a","n/a","n/a",null,null,"Common Areas",null,{"$f":"'PNA Summary'!L168","v":3100},{"$f":"'PNA Summary'!M168","v":6000},{"$f":"'PNA Summary'!N168","v":650},{"$f":"'PNA Summary'!O168","v":13750},{"$f":"'PNA Summary'!P168","v":54680},{"$f":"'PNA Summary'!Q168","v":8600},{"$f":"'PNA Summary'!R168","v":10000},{"$f":"'PNA Summary'!S168","v":0},{"$f":"'PNA Summary'!T168","v":0},{"$f":"'PNA Summary'!U168","v":0},{"$f":"'PNA Summary'!V168","v":0},{"$f":"'PNA Summary'!W168","v":5400},{"$f":"'PNA Summary'!X168","v":450},{"$f":"'PNA Summary'!Y168","v":700},{"$f":"'PNA Summary'!Z168","v":2400},{"$f":"'PNA Summary'!AA168","v":3500},{"$f":"'PNA Summary'!AB168","v":2500},{"$f":"'PNA Summary'!AC168","v":0},{"$f":"'PNA Summary'!AD168","v":650},{"$f":"'PNA Summary'!AE168","v":0}]
[{"$f":"CNI!A35","v":"Curb and Gutter"},{"$f":"IF(CNI!K41=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK43","v":0},"n/a","n/a","n/a",null,null,"Unit Exteriors",null,{"$f":"'PNA Summary'!L210","v":3560},{"$f":"'PNA Summary'!M210","v":0},{"$f":"'PNA Summary'!N210","v":37600},{"$f":"'PNA Summary'!O210","v":10000},{"$f":"'PNA Summary'!P210","v":5000},{"$f":"'PNA Summary'!Q210","v":1445},{"$f":"'PNA Summary'!R210","v":12000},{"$f":"'PNA Summary'!S210","v":0},{"$f":"'PNA Summary'!T210","v":1265},{"$f":"'PNA Summary'!U210","v":12500},{"$f":"'PNA Summary'!V210","v":3560},{"$f":"'PNA Summary'!W210","v":0},{"$f":"'PNA Summary'!X210","v":0},{"$f":"'PNA Summary'!Y210","v":0},{"$f":"'PNA Summary'!Z210","v":351200},{"$f":"'PNA Summary'!AA210","v":23600},{"$f":"'PNA Summary'!AB210","v":3500},{"$f":"'PNA Summary'!AC210","v":2765},{"$f":"'PNA Summary'!AD210","v":7500},{"$f":"'PNA Summary'!AE210","v":15000}]
[{"$f":"CNI!A45","v":"Pedestrian Paving"},{"$f":"IF(CNI!K51=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK53","v":2584},"n/a","n/a","n/a",null,null,"Unit Interiors",null,{"$f":"'PNA Summary'!L250","v":120000},{"$f":"'PNA Summary'!M250","v":60000},{"$f":"'PNA Summary'!N250","v":5800},{"$f":"'PNA Summary'!O250","v":46000},{"$f":"'PNA Summary'!P250","v":18700},{"$f":"'PNA Summary'!Q250","v":90000},{"$f":"'PNA Summary'!R250","v":34100},{"$f":"'PNA Summary'!S250","v":124500},{"$f":"'PNA Summary'!T250","v":6800},{"$f":"'PNA Summary'!U250","v":72000},{"$f":"'PNA Summary'!V250","v":120000},{"$f":"'PNA Summary'!W250","v":90000},{"$f":"'PNA Summary'!X250","v":5800},{"$f":"'PNA Summary'!Y250","v":13400},{"$f":"'PNA Summary'!Z250","v":421000},{"$f":"'PNA Summary'!AA250","v":0},{"$f":"'PNA Summary'!AB250","v":18700},{"$f":"'PNA Summary'!AC250","v":0},{"$f":"'PNA Summary'!AD250","v":90000},{"$f":"'PNA Summary'!AE250","v":60000}]
[{"$f":"CNI!A55","v":"Signage"},{"$f":"IF(CNI!K61=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK63","v":200},"n/a","n/a","n/a",null,null,"Mechanical",null,{"$f":"'PNA Summary'!L282","v":4580},{"$f":"'PNA Summary'!M282","v":18600},{"$f":"'PNA Summary'!N282","v":0},{"$f":"'PNA Summary'!O282","v":0},{"$f":"'PNA Summary'!P282","v":112000},{"$f":"'PNA Summary'!Q282","v":0},{"$f":"'PNA Summary'!R282","v":4580},{"$f":"'PNA Summary'!S282","v":0},{"$f":"'PNA Summary'!T282","v":18600},{"$f":"'PNA Summary'!U282","v":112000},{"$f":"'PNA Summary'!V282","v":0},{"$f":"'PNA Summary'!W282","v":0},{"$f":"'PNA Summary'!X282","v":4580},{"$f":"'PNA Summary'!Y282","v":4500},{"$f":"'PNA Summary'!Z282","v":112000},{"$f":"'PNA Summary'!AA282","v":18600},{"$f":"'PNA Summary'!AB282","v":0},{"$f":"'PNA Summary'!AC282","v":0},{"$f":"'PNA Summary'!AD282","v":4580},{"$f":"'PNA Summary'!AE282","v":112000}]
[{"$f":"CNI!A65","v":"Water Lines/Mains"},{"$f":"IF(CNI!K71=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK73","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A75","v":"Sewer Lines/Mains"},{"$f":"IF(CNI!K81=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK83","v":0},"n/a","n/a","n/a",null,null,null,null,{"$f":"StartInput!$F$25+1","v":2011},{"$f":"StartInput!$F$25+2","v":2012},{"$f":"StartInput!$F$25+3","v":2013},{"$f":"StartInput!$F$25+4","v":2014},{"$f":"StartInput!$F$25+5","v":2015},{"$f":"StartInput!$F$25+6","v":2016},{"$f":"StartInput!$F$25+7","v":2017},{"$f":"StartInput!$F$25+8","v":2018},{"$f":"StartInput!$F$25+9","v":2019},{"$f":"StartInput!$F$25+10","v":2020},{"$f":"StartInput!$F$25+11","v":2021},{"$f":"StartInput!$F$25+12","v":2022},{"$f":"StartInput!$F$25+13","v":2023},{"$f":"StartInput!$F$25+14","v":2024},{"$f":"StartInput!$F$25+15","v":2025},{"$f":"StartInput!$F$25+16","v":2026},{"$f":"StartInput!$F$25+17","v":2027},{"$f":"StartInput!$F$25+18","v":2028},{"$f":"StartInput!$F$25+19","v":2029},{"$f":"StartInput!$F$25+20","v":2030}]
[{"$f":"CNI!A85","v":"Irrigation"},{"$f":"IF(CNI!K95=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK99","v":51000},{"$f":"IF(B11=\"No\",\"n/a\",CNI!K95-CNI!K99&\" \"&CNI!L95)","v":"5000000 Gallons"},{"$f":"CNI!AL99","v":22500},{"$f":"IF(B11=\"no\",\"n/a\",CNI!AM99)","v":2.2666666666666666},null,null,"Site",null,{"$f":"'PNA Summary'!L386","v":61100},{"$f":"'PNA Summary'!M386","v":134500},{"$f":"'PNA Summary'!N386","v":70000},{"$f":"'PNA Summary'!O386","v":6600},{"$f":"'PNA Summary'!P386","v":0},{"$f":"'PNA Summary'!Q386","v":8040},{"$f":"'PNA Summary'!R386","v":0},{"$f":"'PNA Summary'!S386","v":0},{"$f":"'PNA Summary'!T386","v":7600},{"$f":"'PNA Summary'!U386","v":0},{"$f":"'PNA Summary'!V386","v":0},{"$f":"'PNA Summary'!W386","v":8040},{"$f":"'PNA Summary'!X386","v":0},{"$f":"'PNA Summary'!Y386","v":0},{"$f":"'PNA Summary'!Z386","v":102000},{"$f":"'PNA Summary'!AA386","v":4000},{"$f":"'PNA Summary'!AB386","v":96000},{"$f":"'PNA Summary'!AC386","v":27340},{"$f":"'PNA Summary'!AD386","v":20800},{"$f":"'PNA Summary'!AE386","v":56000}]
[{"$f":"CNI!A101","v":"Lighting"},{"$f":"IF(CNI!K111=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK115","v":42000},{"$f":"IF(B12=\"No\",\"n/a\",CNI!K111-CNI!K115&\" \"&CNI!L111)","v":"17480 KWH"},{"$f":"CNI!AL115","v":7227},{"$f":"CNI!AM115","v":5.8115400581154004},null,null,"Common Areas",null,{"$f":"'PNA Summary'!L416","v":4700},{"$f":"'PNA Summary'!M416","v":9300},{"$f":"'PNA Summary'!N416","v":650},{"$f":"'PNA Summary'!O416","v":14900},{"$f":"'PNA Summary'!P416","v":61780},{"$f":"'PNA Summary'!Q416","v":9300},{"$f":"'PNA Summary'!R416","v":10800},{"$f":"'PNA Summary'!S416","v":0},{"$f":"'PNA Summary'!T416","v":0},{"$f":"'PNA Summary'!U416","v":0},{"$f":"'PNA Summary'!V416","v":0},{"$f":"'PNA Summary'!W416","v":5700},{"$f":"'PNA Summary'!X416","v":450},{"$f":"'PNA Summary'!Y416","v":900},{"$f":"'PNA Summary'!Z416","v":3800},{"$f":"'PNA Summary'!AA416","v":3700},{"$f":"'PNA Summary'!AB416","v":5600},{"$f":"'PNA Summary'!AC416","v":0},{"$f":"'PNA Summary'!AD416","v":650},{"$f":"'PNA Summary'!AE416","v":0}]
[{"$f":"CNI!A117","v":"Storm Drainage"},{"$f":"IF(CNI!K123=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK125","v":7500},"n/a",{"$f":"IF(B13=\"no\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B13=\"no\",\"n/a\",\"value\")","v":"n/a"},null,null,"Unit Exteriors",null,{"$f":"'PNA Summary'!L457","v":4670},{"$f":"'PNA Summary'!M457","v":0},{"$f":"'PNA Summary'!N457","v":51000},{"$f":"'PNA Summary'!O457","v":19670},{"$f":"'PNA Summary'!P457","v":6600},{"$f":"'PNA Summary'!Q457","v":1556},{"$f":"'PNA Summary'!R457","v":10000},{"$f":"'PNA Summary'!S457","v":0},{"$f":"'PNA Summary'!T457","v":1765},{"$f":"'PNA Summary'!U457","v":18900},{"$f":"'PNA Summary'!V457","v":4670},{"$f":"'PNA Summary'!W457","v":0},{"$f":"'PNA Summary'!X457","v":0},{"$f":"'PNA Summary'!Y457","v":0},{"$f":"'PNA Summary'!Z457","v":442450},{"$f":"'PNA Summary'!AA457","v":35000},{"$f":"'PNA Summary'!AB457","v":12500},{"$f":"'PNA Summary'!AC457","v":3335},{"$f":"'PNA Summary'!AD457","v":8400},{"$f":"'PNA Summary'!AE457","v":22700}]
[{"$f":"CNI!A127","v":"Landscaping"},{"$f":"IF(CNI!K133=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK135","v":1000},"n/a","n/a","n/a",null,null,"Unit Interiors",null,{"$f":"'PNA Summary'!L497","v":120000},{"$f":"'PNA Summary'!M497","v":64800},{"$f":"'PNA Summary'!N497","v":7700},{"$f":"'PNA Summary'!O497","v":52000},{"$f":"'PNA Summary'!P497","v":19900},{"$f":"'PNA Summary'!Q497","v":90000},{"$f":"'PNA Summary'!R497","v":36800},{"$f":"'PNA Summary'!S497","v":124600},{"$f":"'PNA Summary'!T497","v":9060},{"$f":"'PNA Summary'!U497","v":96000},{"$f":"'PNA Summary'!V497","v":124800},{"$f":"'PNA Summary'!W497","v":90000},{"$f":"'PNA Summary'!X497","v":7700},{"$f":"'PNA Summary'!Y497","v":15600},{"$f":"'PNA Summary'!Z497","v":541600},{"$f":"'PNA Summary'!AA497","v":0},{"$f":"'PNA Summary'!AB497","v":19900},{"$f":"'PNA Summary'!AC497","v":0},{"$f":"'PNA Summary'!AD497","v":90000},{"$f":"'PNA Summary'!AE497","v":64800}]
[{"$f":"CNI!A137","v":"Fencing"},{"$f":"IF(CNI!K143=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK145","v":0},"n/a","n/a","n/a",null,null,"Mechanical",null,{"$f":"'PNA Summary'!L529","v":6890},{"$f":"'PNA Summary'!M529","v":25000},{"$f":"'PNA Summary'!N529","v":0},{"$f":"'PNA Summary'!O529","v":0},{"$f":"'PNA Summary'!P529","v":156000},{"$f":"'PNA Summary'!Q529","v":0},{"$f":"'PNA Summary'!R529","v":6890},{"$f":"'PNA Summary'!S529","v":0},{"$f":"'PNA Summary'!T529","v":25000},{"$f":"'PNA Summary'!U529","v":156000},{"$f":"'PNA Summary'!V529","v":0},{"$f":"'PNA Summary'!W529","v":0},{"$f":"'PNA Summary'!X529","v":6890},{"$f":"'PNA Summary'!Y529","v":4500},{"$f":"'PNA Summary'!Z529","v":156000},{"$f":"'PNA Summary'!AA529","v":25000},{"$f":"'PNA Summary'!AB529","v":0},{"$f":"'PNA Summary'!AC529","v":0},{"$f":"'PNA Summary'!AD529","v":6890},{"$f":"'PNA Summary'!AE529","v":156000}]
[{"$f":"CNI!A147","v":"Fence Painting"},{"$f":"IF(CNI!K153=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK155","v":8000},"n/a","n/a","n/a"]
[{"$f":"CNI!A157","v":"Dumpsters & Enclosures"},{"$f":"IF(CNI!K163=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK165","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A167","v":"Electrical Distibution"},{"$f":"IF(CNI!K173=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK175","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A177","v":"Playground Areas/Equipment"},{"$f":"IF(CNI!K183=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK185","v":1000},"n/a","n/a","n/a"]
[{"$f":"CNI!A187","v":"Site-Other 1 (Specify)"},{"$f":"IF(CNI!K193=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK195","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A197","v":"Site-Other 2 (Specify)"},{"$f":"IF(CNI!K203=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK205","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A207","v":"Site-Other 3 (Specify)"},{"$f":"IF(CNI!K213=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK215","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A217","v":"Site-Other 4 (Specify)"},{"$f":"IF(CNI!K223=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK225","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A227","v":"Site-Other 5 (Specify)"},{"$f":"IF(CNI!K233=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK235","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A237","v":"Site-Other 6 (Specify)"},{"$f":"IF(CNI!K243=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK245","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A247","v":"Site-Other 7 (Specify)"},{"$f":"IF(CNI!K253=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK255","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A257","v":"Site-Other 8 (Specify)"},{"$f":"IF(CNI!K263=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK265","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A267","v":"Site-Other 9 (Specify)"},{"$f":"IF(CNI!K273=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK275","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A277","v":"Site-Other 10 (Specify)"},{"$f":"IF(CNI!K283=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK285","v":0},"n/a","n/a","n/a"]
[]
["Common Areas","Utility Saver (Y/N)","Incremental Cost","Annual Utility / Water Savings","Annual Savings","Simple Payback"]
[{"$f":"CNI!A297","v":"Administrative Building"},{"$f":"IF(CNI!K303=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK305","v":500},{"$f":"IF(B32=\"No\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B32=\"no\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B32=\"no\",\"n/a\",\"value\")","v":"n/a"}]
[{"$f":"CNI!A307","v":"Community Building"},{"$f":"IF(CNI!K313=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK315","v":6000},{"$f":"IF(B33=\"No\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B33=\"no\",\"n/a\",\"value\")","v":"n/a"},"n/a"]
[{"$f":"CNI!A317","v":"Shop"},{"$f":"IF(CNI!K323=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK325","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A327","v":"Storage Area"},{"$f":"IF(CNI!K333=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK335","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A337","v":"Central Boiler"},{"$f":"IF(CNI!K343=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK345","v":2800},"n/a","n/a","n/a"]
[{"$f":"CNI!A347","v":"Central Chiller"},{"$f":"IF(CNI!K353=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK355","v":6200},"n/a","n/a","n/a"]
[{"$f":"CNI!A357","v":"Family Investment Center"},{"$f":"IF(CNI!K363=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK365","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A367","v":"Day Care Center"},{"$f":"IF(CNI!K373=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK375","v":650},"n/a","n/a","n/a"]
[{"$f":"CNI!A377","v":"Laundry Areas"},{"$f":"IF(CNI!K383=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK385","v":1100},"n/a","n/a","n/a"]
[{"$f":"CNI!A387","v":"Common Area Washers"},{"$f":"IF(CNI!K393=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK395","v":700},"n/a","n/a","n/a"]
[{"$f":"CNI!A397","v":"Common Area Dryers"},{"$f":"IF(CNI!K403=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK405","v":800},"n/a","n/a","n/a"]
[{"$f":"CNI!A407","v":"Common Facilities Kitchen"},{"$f":"IF(CNI!K413=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK415","v":300},"n/a","n/a","n/a"]
[{"$f":"CNI!A417","v":"Common Facilities Appliances"},{"$f":"IF(CNI!K423=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK425","v":400},"n/a","n/a","n/a"]
[{"$f":"CNI!A427","v":"Common Area Finishes"},{"$f":"IF(CNI!K433=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK435","v":400},"n/a","n/a","n/a"]
[{"$f":"CNI!A437","v":"Common-Other 1 (Specify)"},{"$f":"IF(CNI!K443=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK445","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A447","v":"Common-Other 2 (Specify)"},{"$f":"IF(CNI!K453=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK455","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A457","v":"Common-Other 3 (Specify)"},{"$f":"IF(CNI!K463=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK465","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A467","v":"Common-Other 4 (Specify)"},{"$f":"IF(CNI!K473=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK475","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A477","v":"Common-Other 5 (Specify)"},{"$f":"IF(CNI!K483=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK485","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A487","v":"Common-Other 6 (Specify)"},{"$f":"IF(CNI!K493=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK495","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A497","v":"Common-Other 7 (Specify)"},{"$f":"IF(CNI!K503=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK505","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A507","v":"Common-Other 8 (Specify)"},{"$f":"IF(CNI!K513=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK515","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A517","v":"Common-Other 9 (Specify)"},{"$f":"IF(CNI!K523=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK525","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A527","v":"Common-Other 10 (Specify)"},{"$f":"IF(CNI!K533=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK535","v":0},"n/a","n/a","n/a"]
[]
["Unit Exteriors","Utility Saver (Y/N)","Incremental Cost","Annual Utility / Water Savings","Annual Savings","Simple Payback"]
[{"$f":"CNI!A547","v":"Carports/Surface Garage"},{"$f":"IF(CNI!K553=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK555","v":1200},{"$f":"IF(B58=\"No\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B58=\"no\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B58=\"no\",\"n/a\",\"value\")","v":"n/a"}]
[{"$f":"CNI!A557","v":"Foundation"},{"$f":"IF(CNI!K563=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK565","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A567","v":"Foundation Waterproofing"},{"$f":"IF(CNI!K573=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK575","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A577","v":"Building Slab"},{"$f":"IF(CNI!K583=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK585","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A587","v":"Roofs"},{"$f":"IF(CNI!K597=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK601","v":21300},{"$f":"#REF!&\" \"&CNI!AN601","v":{"$error":"#REF!"}},{"$f":"CNI!AL601","v":22050},{"$f":"CNI!AM601","v":0.96598639455782309}]
[{"$f":"CNI!A603","v":"Exterior Walls - Structural"},{"$f":"IF(CNI!K613=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK617","v":11550},{"$f":"#REF!&\" \"&CNI!AN617","v":{"$error":"#REF!"}},{"$f":"CNI!AL617","v":1350},{"$f":"CNI!AM617","v":8.5555555555555554}]
[{"$f":"CNI!A619","v":"Exterior Walls - Finishes"},{"$f":"IF(CNI!K625=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK627","v":12800},"n/a","n/a","n/a"]
[{"$f":"CNI!A629","v":"Canopies"},{"$f":"IF(CNI!K635=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK637","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A639","v":"Tuck-Pointing"},{"$f":"IF(CNI!K645=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK647","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A649","v":"Exterior Paint & Caulking"},{"$f":"IF(CNI!K655=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK657","v":22800},"n/a","n/a","n/a"]
[{"$f":"CNI!A659","v":"Soffits"},{"$f":"IF(CNI!K665=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK667","v":140},"n/a","n/a","n/a"]
[{"$f":"CNI!A669","v":"Siding"},{"$f":"IF(CNI!K675=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK677","v":2600},"n/a","n/a","n/a"]
[{"$f":"CNI!A679","v":"Exterior Stairwells/Fire Escapes"},{"$f":"IF(CNI!K685=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK687","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A689","v":"Landings & Railings"},{"$f":"IF(CNI!K695=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK697","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A699","v":"Balconies & Railings"},{"$f":"IF(CNI!K705=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK707","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A709","v":"Mail Facilities"},{"$f":"IF(CNI!K715=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK717","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A719","v":"Exterior Doors"},{"$f":"IF(CNI!K729=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK733","v":3300},{"$f":"#REF!&\" \"&CNI!AN733","v":{"$error":"#REF!"}},{"$f":"CNI!AL733","v":9000},{"$f":"CNI!AM733","v":0.36666666666666664}]
[{"$f":"CNI!A735","v":"Exterior Door Frames"},{"$f":"IF(CNI!K741=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK743","v":1000},"n/a","n/a","n/a"]
[{"$f":"CNI!A745","v":"Patio Doors"},{"$f":"IF(CNI!K751=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK753","v":2220},"n/a","n/a","n/a"]
[{"$f":"CNI!A755","v":"Windows"},{"$f":"IF(CNI!K765=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK769","v":23100},{"$f":"#REF!&\" \"&CNI!AN769","v":{"$error":"#REF!"}},{"$f":"CNI!AL769","v":31500},{"$f":"CNI!AM769","v":0.73333333333333328}]
[{"$f":"CNI!A771","v":"Window Frames"},{"$f":"IF(CNI!K777=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK779","v":4000},"n/a","n/a","n/a"]
[{"$f":"CNI!A781","v":"Gutters/Downspouts"},{"$f":"IF(CNI!K787=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK789","v":18000},"n/a","n/a","n/a"]
[{"$f":"CNI!A791","v":"Columns & Porches"},{"$f":"IF(CNI!K797=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK799","v":600},"n/a","n/a","n/a"]
[{"$f":"CNI!A801","v":"Decks & Patios"},{"$f":"IF(CNI!K807=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK809","v":111},"n/a","n/a","n/a"]
[{"$f":"CNI!A811","v":"Patio/Unit Fencing"},{"$f":"IF(CNI!K817=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK819","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A821","v":"Exterior Lighting"},{"$f":"IF(CNI!K831=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK835","v":30000},{"$f":"CNI!K831-CNI!K835&\" \"&CNI!L831","v":"-23000 KWH"},{"$f":"CNI!AL835","v":19050},{"$f":"CNI!AM835","v":1.5748031496062993}]
[{"$f":"CNI!A837","v":"Exterior-Other 1 (Specify)"},{"$f":"IF(CNI!K843=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK845","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A847","v":"Exterior-Other 2 (Specify)"},{"$f":"IF(CNI!K853=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK855","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A857","v":"Exterior-Other 3 (Specify)"},{"$f":"IF(CNI!K863=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK865","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A867","v":"Exterior-Other 4 (Specify)"},{"$f":"IF(CNI!K873=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK875","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A877","v":"Exterior-Other 5 (Specify)"},{"$f":"IF(CNI!K883=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK885","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A887","v":"Exterior-Other 6 (Specify)"},{"$f":"IF(CNI!K893=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK895","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A897","v":"Exterior-Other 7 (Specify)"},{"$f":"IF(CNI!K903=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK905","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A907","v":"Exterior-Other 8 (Specify)"},{"$f":"IF(CNI!K913=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK915","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A917","v":"Exterior-Other 9 (Specify)"},{"$f":"IF(CNI!K923=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK925","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A927","v":"Exterior-Other 10 (Specify)"},{"$f":"IF(CNI!K933=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK935","v":0},"n/a","n/a","n/a"]
[]
["Unit Interiors","Utility Saver (Y/N)","Incremental Cost","Annual Utility / Water Savings","Annual Savings","Simple Payback"]
[{"$f":"CNI!A947","v":"Interior Painting (non-routine)"},{"$f":"IF(CNI!K953=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK955","v":500},{"$f":"IF(B96=\"No\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B96=\"no\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B96=\"no\",\"n/a\",\"value\")","v":"n/a"}]
[{"$f":"CNI!A957","v":"Interior Doors"},{"$f":"IF(CNI!K963=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK965","v":100},"n/a",{"$f":"IF(B97=\"no\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B97=\"no\",\"n/a\",\"value\")","v":"n/a"}]
[{"$f":"CNI!A967","v":"Interior Door Frames"},{"$f":"IF(CNI!K973=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK975","v":60},"n/a","n/a","n/a"]
[{"$f":"CNI!A977","v":"Flooring (non-routine)"},{"$f":"IF(CNI!K983=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK985","v":24000},"n/a","n/a","n/a"]
[{"$f":"CNI!A987","v":"Shower/Tub Surrounds"},{"$f":"IF(CNI!K997=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK1001","v":400},{"$f":"CNI!K997-CNI!K1001&\" \"&CNI!L997","v":"-85000 Gallons"},{"$f":"CNI!AL1001","v":307.5},{"$f":"CNI!AM1001","v":1.3008130081300813}]
[{"$f":"CNI!A1003","v":"Toilets"},{"$f":"IF(CNI!K1013=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK1017","v":8800},{"$f":"CNI!K1013-CNI!K1017&\" \"&CNI!L1013","v":"751600 Gallons"},{"$f":"CNI!AL1017","v":6449.4},{"$f":"CNI!AM1017","v":1.3644680125282973}]
[{"$f":"CNI!A1019","v":"Vanities"},{"$f":"IF(CNI!K1025=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1027","v":4400},"n/a","n/a","n/a"]
[{"$f":"CNI!A1029","v":"Faucets"},{"$f":"IF(CNI!K1039=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK1043","v":400},{"$f":"CNI!K1043&\" \"&CNI!L1039","v":"2248400 Gallons"},{"$f":"CNI!AL1043","v":1127.4000000000001},{"$f":"CNI!AM1043","v":0.35479865176512326}]
[{"$f":"CNI!A1045","v":"Bathroom Flooring (non-cyclical)"},{"$f":"IF(CNI!K1051=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1053","v":14400},"n/a","n/a","n/a"]
[{"$f":"CNI!A1055","v":"Bathroom Cabinets"},{"$f":"IF(CNI!K1061=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1063","v":3800},"n/a","n/a","n/a"]
[{"$f":"CNI!A1065","v":"Bathroom Exhaust Fans"},{"$f":"IF(CNI!K1071=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1073","v":12000},"n/a","n/a","n/a"]
[{"$f":"CNI!A1075","v":"Kitchen Cabinets"},{"$f":"IF(CNI!K1081=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1083","v":2400},"n/a","n/a","n/a"]
[{"$f":"CNI!A1085","v":"Ranges"},{"$f":"IF(CNI!K1091=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1093","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1095","v":"Range Hoods"},{"$f":"IF(CNI!K1101=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1103","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1105","v":"Refrigerators"},{"$f":"IF(CNI!K1115=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK1119","v":38000},{"$f":"CNI!K1115-CNI!K1119&\" \"&CNI!L1115","v":"-280000 KWH"},{"$f":"CNI!AL1119","v":3000},{"$f":"CNI!AM1119","v":12.666666666666666}]
[{"$f":"CNI!A1121","v":"Counters and Sinks"},{"$f":"IF(CNI!K1127=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1129","v":2200},"n/a","n/a","n/a"]
[{"$f":"CNI!A1131","v":"Dishwasher"},{"$f":"IF(CNI!K1141=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK1145","v":11000},{"$f":"CNI!K1141-CNI!K1145&\" \"&CNI!L1141","v":"-280000 KWH"},{"$f":"CNI!AL1145","v":6000},{"$f":"CNI!AM1145","v":1.8333333333333333}]
[{"$f":"CNI!A1147","v":"Garbage Disposal"},{"$f":"IF(CNI!K1153=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1155","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1157","v":"Microwave"},{"$f":"IF(CNI!K1163=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1165","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1167","v":"Lighting"},{"$f":"IF(CNI!K1177=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK1181","v":36000},{"$f":"CNI!K1177-CNI!K1181&\" \"&CNI!L1177","v":"-225000 KWH"},{"$f":"CNI!AL1181","v":14250},{"$f":"CNI!AM1181","v":2.5263157894736841}]
[{"$f":"CNI!A1183","v":"Washing Machines"},{"$f":"IF(CNI!K1193=\"Non-Utility Saver\",\"no\",\"yes\")","v":"yes"},{"$f":"CNI!AK1197","v":20000},{"$f":"CNI!K1193-CNI!K1197&\" \"&CNI!L1193","v":"-10000 KWH"},{"$f":"CNI!AL1197","v":11000.15},{"$f":"CNI!AM1197","v":1.8181570251314756}]
[{"$f":"CNI!A1199","v":"Dryers"},{"$f":"IF(CNI!K1205=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1207","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1209","v":"Call-For-Aid Systems"},{"$f":"IF(CNI!K1215=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1217","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1219","v":"Stairs and Handrails"},{"$f":"IF(CNI!K1225=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1227","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1229","v":"Interior-Other 1 (Specify)"},{"$f":"IF(CNI!K1235=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1237","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1239","v":"Interior-Other 2 (Specify)"},{"$f":"IF(CNI!K1245=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1247","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1249","v":"Interior-Other 3 (Specify)"},{"$f":"IF(CNI!K1255=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1257","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1259","v":"Interior-Other 4 (Specify)"},{"$f":"IF(CNI!K1265=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1267","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1269","v":"Interior-Other 5 (Specify)"},{"$f":"IF(CNI!K1275=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1277","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1279","v":"Interior-Other 6 (Specify)"},{"$f":"IF(CNI!K1285=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1287","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1289","v":"Interior-Other 7 (Specify)"},{"$f":"IF(CNI!K1295=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1297","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1299","v":"Interior-Other 8 (Specify)"},{"$f":"IF(CNI!K1305=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1307","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1309","v":"Interior-Other 9 (Specify)"},{"$f":"IF(CNI!K1315=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1317","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1319","v":"Interior-Other 10 (Specify)"},{"$f":"IF(CNI!K1325=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1327","v":0},"n/a","n/a","n/a"]
[]
["Mechanical","Utility Saver (Y/N)","Incremental Cost","Annual Utility / Water Savings","Annual Savings","Simple Payback"]
[{"$f":"CNI!A1339","v":"Water Distribution"},{"$f":"IF(CNI!K1345=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1347","v":0},{"$f":"IF(B132=\"No\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B132=\"no\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B132=\"no\",\"n/a\",\"value\")","v":"n/a"}]
[{"$f":"CNI!A1349","v":"Heating Equipment/System"},{"$f":"IF(CNI!K1355=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1357","v":176000},{"$f":"IF(B133=\"No\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B133=\"no\",\"n/a\",\"value\")","v":"n/a"},{"$f":"IF(B133=\"no\",\"n/a\",\"value\")","v":"n/a"}]
[{"$f":"CNI!A1359","v":"Electric Distribution"},{"$f":"IF(CNI!K1365=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1367","v":9240},"n/a","n/a","n/a"]
[{"$f":"CNI!A1369","v":"Water Heaters"},{"$f":"IF(CNI!K1375=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1377","v":19200},"n/a","n/a","n/a"]
[{"$f":"CNI!A1379","v":"Domestic Water - Boilers"},{"$f":"IF(CNI!K1385=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1387","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1389","v":"Domestic Water-Pumps"},{"$f":"IF(CNI!K1395=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1397","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1399","v":"Unit Sub-Panels"},{"$f":"IF(CNI!K1405=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1407","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1409","v":"Trash Compactor"},{"$f":"IF(CNI!K1415=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1417","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1419","v":"Cooling Equipment/Systems"},{"$f":"IF(CNI!K1425=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1427","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1429","v":"Smoke/Fire Detection"},{"$f":"IF(CNI!K1435=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1437","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1439","v":"Unit Reconfiguration"},{"$f":"IF(CNI!K1445=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1447","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1449","v":"Security/Fire Alarm"},{"$f":"IF(CNI!K1455=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1457","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1459","v":"Fire Supression System"},{"$f":"IF(CNI!K1465=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1467","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1469","v":"Generator"},{"$f":"IF(CNI!K1475=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1477","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1479","v":"Emergency Lighting"},{"$f":"IF(CNI!K1485=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1487","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1489","v":"Elevator"},{"$f":"IF(CNI!K1495=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1497","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1499","v":"Mechanical-Other 1 (Specify)"},{"$f":"IF(CNI!K1505=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1507","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1509","v":"Mechanical-Other 2 (Specify)"},{"$f":"IF(CNI!K1515=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1517","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1519","v":"Mechanical-Other 3 (Specify)"},{"$f":"IF(CNI!K1525=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1527","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1529","v":"Mechanical-Other 4(Specify)"},{"$f":"IF(CNI!K1535=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1537","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1539","v":"Mechanical-Other 5 (Specify)"},{"$f":"IF(CNI!K1545=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1547","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1549","v":"Mechanical-Other 6 (Specify)"},{"$f":"IF(CNI!K1555=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1557","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1559","v":"Mechanical-Other 7 (Specify)"},{"$f":"IF(CNI!K1565=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1567","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1569","v":"Mechanical-Other 8 (Specify)"},{"$f":"IF(CNI!K1575=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1577","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1579","v":"Mechanical-Other 9 (Specify)"},{"$f":"IF(CNI!K1585=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1587","v":0},"n/a","n/a","n/a"]
[{"$f":"CNI!A1589","v":"Mechanical-Other 10 (Specify)"},{"$f":"IF(CNI!K1595=\"Non-Utility Saver\",\"no\",\"yes\")","v":"no"},{"$f":"CNI!AK1597","v":0},"n/a","n/a","n/a"]
[]
[]
["Capital Needs Summary - Standard"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Capital Needs Summary - Green"]