{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["References","Start","Main","Input","Summary","Cash Flow","Calculations","Project Main","Whole Project Input","Whole Project Summary","Whole Project Cash Flow","Whole Project Calculations","L Input","L Summary","L Cash Flow","L Calculations","M Input","M Summary","M Cash Flow","M Calculations","P Input","P Summary","P Cash Flow","P Calculations","O Input","O Summary","O Cash Flow","O Calculations","AnnualizedNPV"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":1,"comments":13,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"References","index":0,"n_rows":130,"n_cols":43,"rows_kept":130,"cut":false,"hidden":false,"merged":[[1,1,1,6],[3,4,3,5],[12,1,12,2],[3,1,3,2],[3,12,3,13],[1,12,1,13],[2,12,2,13]]}
[]
[null,"Below is reference information used within this calculator. Changing the information below will affect calculations on other pages."]
[]
[null,"Greenhouse Gas Conversions",null,null,"Suggested Factors & Rates",null,null,null,"Risk Level","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity Analysis",null,null,null,"Opt 1","Opt 2","Opt 3","Opt 4"]
[null,"Source","Coefficient",null,"Source","%",null,null,"Low Risk:  Technology is standard practice or >3 successful county examples exist",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Summary!F19","v":"N/A"},{"$f":"+Summary!I19","v":"N/A"},{"$f":"+Summary!L11","v":"N/A"},{"$f":"+Summary!O19","v":"N/A"}]
[null,"Electricity (kWh)",6.3840000000000001E-4,null,"Electricity (PSE)",3.1E-2,null,null,"Mild Risk:  One or more successful county examples exist, but the technology is not standard practice",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"N/A","N/A","N/A","N/A"]
[null,"Natural Gas (Therm)",5.3E-3,null,"Electricity (SCL)",0.05,null,null,"Moderate Risk:   No known county projects exist, but technology is believed to be a viable alternative for the project",0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1E-3,"N/A","N/A","N/A","N/A"]
[null,"Water (CCF)",1.5426999999999999E-3,null,"Electricity (Other)",0,null,null,"High Risk:  Technology is unproven ",0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,2E-3,"N/A","N/A","N/A","N/A"]
[null,"Propane (Gallon)",5.7400000000000003E-3,null,"Natural Gas",0.05,null,null,null,null,null,null,"Choose a strategy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"See below",null,3.0000000000000001E-3,"N/A","N/A","N/A","N/A"]
[null,"Gasoline (Gallon)",8.8100000000000001E-3,null,"Water",0.05,null,null,null,null,null,null,"Strategy 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000001E-3,"N/A","N/A","N/A","N/A"]
[null,"Diesel (Gallon)",1.0149999999999999E-2,null,"Wastewater",0.05,null,null,null,null,null,null,"Strategy 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3,"N/A","N/A","N/A","N/A"]
[null,null,null,null,"Carbon Emissions",0.01,null,null,null,null,null,null,"Strategy 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0000000000000001E-3,"N/A","N/A","N/A","N/A"]
[null,"Conversion to Millions of BTUs",null,null,"Labor",0.03,null,null,null,null,null,null,"Strategy 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000001E-3,"N/A","N/A","N/A","N/A"]
[null,"Source","Equivalent",null,"Real Discount Rate",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0000000000000002E-3,"N/A","N/A","N/A","N/A"]
[null,"Propane (Gallon)",9.1647999999999993E-2,null,"Inflation",2.8000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0000000000000011E-3,"N/A","N/A","N/A","N/A"]
[null,"Gasoline (Gallon)",0.124238,null,"Nominal Discount Rate",4.4999999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000000002E-2,"N/A","N/A","N/A","N/A"]
[null,"Diesel (Gallon)",0.13689999999999999,null,"Investment Rate",1.0999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000003E-2,"N/A","N/A","N/A","N/A"]
[null,"B20 Biodiesel (Gallon)",0.127,null,"Vehicle Fuels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2000000000000004E-2,"N/A","N/A","N/A","N/A"]
[null,"Electric  (KWh)",3.4120000000000001E-3,null,"Propane (Gallon)",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3000000000000005E-2,"N/A","N/A","N/A","N/A"]
[null,"Natural Gas (Therm)",0.1,null,"Gasoline (Gallon)",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4000000000000005E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,"Diesel (Gallon)",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5000000000000006E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,"B20 Biodiesel (Gallon)",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6000000000000007E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,"Electric  (KWh)",0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7000000000000008E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,"Natural Gas (Therm)",0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8000000000000009E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,"Financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.900000000000001E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,"Debt Interest Rate",2.8000000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0000000000000011E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,"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,2.1000000000000012E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,"Replacement Limit",0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2000000000000013E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3000000000000013E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4000000000000014E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000015E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6000000000000016E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7000000000000017E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8000000000000018E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9000000000000019E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.000000000000002E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1000000000000021E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2000000000000021E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3000000000000022E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4000000000000023E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5000000000000024E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6000000000000025E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7000000000000026E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8000000000000027E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9000000000000028E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0000000000000029E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1000000000000029E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.200000000000003E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3000000000000031E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4000000000000032E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5000000000000033E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.6000000000000034E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7000000000000035E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8000000000000036E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9000000000000037E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000037E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1000000000000038E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2000000000000039E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.300000000000004E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4000000000000041E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5000000000000042E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6000000000000043E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7000000000000044E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8000000000000045E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9000000000000045E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0000000000000046E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1000000000000047E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2000000000000048E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3000000000000042E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4000000000000043E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5000000000000044E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6000000000000045E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7000000000000046E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8000000000000047E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9000000000000047E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000048E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1000000000000049E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.200000000000005E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3000000000000051E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4000000000000052E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5000000000000053E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6000000000000054E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7000000000000055E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8000000000000055E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9000000000000056E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0000000000000057E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1000000000000058E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2000000000000059E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.300000000000006E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4000000000000061E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5000000000000062E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6000000000000063E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7000000000000063E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8000000000000064E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9000000000000065E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0000000000000066E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1000000000000067E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2000000000000068E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3000000000000069E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.400000000000007E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.500000000000007E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6000000000000071E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7000000000000072E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8000000000000073E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9000000000000074E-2,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10000000000000007,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10100000000000008,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10200000000000008,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10300000000000008,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10400000000000008,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10500000000000008,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10600000000000008,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10700000000000008,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10800000000000008,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10900000000000008,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11000000000000008,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11100000000000008,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11200000000000009,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11300000000000009,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11400000000000009,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11500000000000009,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11600000000000009,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11700000000000009,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11800000000000009,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11900000000000009,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12000000000000009,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12100000000000009,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12200000000000009,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1230000000000001,"N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1240000000000001,"N/A","N/A","N/A","N/A"]

{"sheet":"Start","index":1,"n_rows":10,"n_cols":6,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,1,1,7],[3,1,3,7],[7,1,7,7],[5,1,5,7],[9,5,10,7],[9,1,9,3]]}
[null,"Febuary 2018"]
[null,"Resource Life Cycle Cost Analysis (rLCCA)"]
[]
[null,"This tool can be used for:\n- Determine the cost-effective of a single feature\n- Compare two or more alternatives for a single feature of a project\n- Compile comprehensive cost effectiveness information for a whole project that includes lighting, mechanical, plumbing and/or other systems"]
[]
[null,"Please DO NOT add/delete rows or columns in this file. This calculator uses macros which control very specific functions. Please direct any questions or problems about this calculator to david.broustis@kingcounty.gov"]
[]
[null,"Each page in this calculator has a box that looks like this with directions for that specific page. Some cells have  comments that offer additional help/guidance. If the comments are not displaying accurately, click the below button.\n\n\n"]
[]
[null,"Choose project scale below:",null,null,null,"Jump to a page:"]

{"sheet":"Main","index":2,"n_rows":12,"n_cols":4,"rows_kept":12,"cut":false,"hidden":false,"merged":[[11,4,33,4],[5,1,7,1],[3,1,3,4],[1,1,1,4]]}
[]
[]
[]
[null,"Enter the basic project information for this project in the yellow boxes and then click on the \"Input\" button to start filling in data."]
[]
[null,"Jump to a page:",null,{"$f":"IF(ISBLANK(Main!$E$9),\"\",Main!$E$9)","v":""}]
[null,null,null,"Resource Life Cycle Cost Analysis (rLCCA) - Project Overview"]
[]
[null,null,null,"Project Name:"]
[null,null,null,"Project Manager:"]
[null,null,null,"Department/Division:"]
[null,null,null,"Project Scope/Description:"]

{"sheet":"Input","index":3,"n_rows":48,"n_cols":20,"rows_kept":48,"cut":false,"hidden":false,"merged":[[47,18,47,19],[48,18,48,19],[48,6,48,7],[48,10,48,11],[48,14,48,15],[45,5,46,5],[47,6,47,7],[47,10,47,11],[45,9,46,9],[47,14,47,15],[45,13,46,13],[45,17,46,17],[17,9,30,9],[17,13,30,13],[36,9,37,9],[36,13,37,13],[31,9,35,9],[31,13,35,13],[31,17,35,17],[36,17,37,17],[27,10,27,11],[27,14,27,15],[36,5,37,5],[31,5,35,5],[14,6,14,7],[13,2,13,3],[13,6,13,7],[17,5,30,5],[27,6,27,7],[36,1,37,1],[22,2,22,3],[14,2,14,3],[9,1,9,3],[10,1,10,3],[17,1,30,1],[31,1,35,1],[1,1,1,7],[7,1,7,7],[3,1,5,3],[3,5,5,7],[13,18,13,19],[13,10,13,11],[13,14,13,15],[10,7,10,10],[14,18,14,19],[17,17,30,17],[12,18,12,19],[12,2,12,3],[12,6,12,7],[12,10,12,11],[12,14,12,15],[14,10,14,11],[14,14,14,15],[21,6,21,7],[21,10,21,11],[21,14,21,15],[21,18,21,19],[24,6,24,7],[24,10,24,11],[24,14,24,15],[38,5,42,5],[38,1,42,1],[38,9,42,9],[38,13,42,13],[38,17,42,17],[24,18,24,19],[18,6,19,7],[18,10,19,11],[18,14,19,15],[18,18,19,19],[27,18,27,19],[37,6,37,7],[37,10,37,11],[37,14,37,15],[37,18,37,19],[30,6,30,7],[30,10,30,11],[30,14,30,15],[30,18,30,19]]}
[]
[]
[]
[null,"Click the # of options to be compared for this strategy:",null,null,null,"Choose which cost factors to include:"]
[]
[]
[]
[null,"First: Choose the number of options to be compared.\nSecond: Choose the cost factors to include.\nThird: Fill in all appropriate information in any of the yellow boxes. The light green boxes will automatically populate, but you can manual replace the information as necessary. The blue boxes are drop down menus which need to be selected. "]
[]
[null,{"$f":"IF(ISBLANK(Main!$E$9),\"\",Main!$E$9)","v":""}]
[null,"Resource Life Cycle Cost Analysis (rLCCA) - Input"]
[]
[null,null,"Status Quo or Baseline Standard",null,null,null,"Strategy Option 1",null,null,null,"Strategy Option 2",null,null,null,"Strategy Option 3",null,null,null,"Strategy Option 4"]
[null,null,"Baseline Strategy",null,null,null,"Strategy Option 1 - Name",null,null,null,"Strategy Option 2 - Name",null,null,null,"Strategy Option 3 - Name",null,null,null,"Strategy Option 4 - Name"]
[null,null,"Description",null,null,null,"Description",null,null,null,"Description.",null,null,null,"Description",null,null,null,"Description"]
[null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)"]
[null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)",{"$f":"$D$17","v":0},null,null,"Estimate Life of Strategy (Years)",{"$f":"$D$17","v":0},null,null,"Estimate Life of Strategy (Years)",{"$f":"$D$17","v":0},null,null,"Estimate Life of Strategy (Years)",{"$f":"$D$17","v":0}]
[null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)"]
[null,null,"Electricity Rate ($ Per kWh)"]
[null,null,"Electricity Provider","Electricity (PSE)"]
[null,null,"One Time Electrical Rebate ($)",0,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)"]
[null,null,"Electricity Demand Rate ($ Per kW)"]
[null,null,null,null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)"]
[null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)"]
[null,null,"Natural Gas Rate ($ Per Therm) "]
[null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)"]
[null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)"]
[null,null,"Water Rate ($ Per CCF)"]
[null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)"]
[null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)"]
[null,null,"Wastewater Rate ($ Per CCF)"]
[null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)"]
[null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)"]
[null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gallon, therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gallon, therm, or KWh)"]
[null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(D32,References!$B$15:$C$20,2,FALSE)*D33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(H32,References!$B$15:$C$20,2,FALSE)*H33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(L32,References!$B$15:$C$20,2,FALSE)*L33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(P32,References!$B$15:$C$20,2,FALSE)*P33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(T32,References!$B$15:$C$20,2,FALSE)*T33,\"Choose Fuel\")","v":"Choose Fuel"}]
[null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(D34/(VLOOKUP(D32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(H34/(VLOOKUP(H32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(L34/(VLOOKUP(L32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(P34/(VLOOKUP(P32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(T34/(VLOOKUP(T32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"}]
[null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*D18)+(References!$C$7*D24)+(References!$C$8*D27)+(IFERROR(VLOOKUP(D32,References!$B$6:$C$11,2,FALSE),0)*D33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*H18)+(References!$C$7*H24)+(References!$C$8*H27)+(IFERROR(VLOOKUP(H32,References!$B$6:$C$11,2,FALSE),0)*H33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*L18)+(References!$C$7*L24)+(References!$C$8*L27)+(IFERROR(VLOOKUP(L32,References!$B$6:$C$11,2,FALSE),0)*L33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*P18)+(References!$C$7*P24)+(References!$C$8*P27)+(IFERROR(VLOOKUP(P32,References!$B$6:$C$11,2,FALSE),0)*P33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*T18)+(References!$C$7*T24)+(References!$C$8*T27)+(IFERROR(VLOOKUP(T32,References!$B$6:$C$11,2,FALSE),0)*T33)","v":0}]
[null,null,"Carbon Value ($ per MTE)",0]
[null,"Maintenance","Annual Maintenance ($)",0,null,"Maintenance","Annual Maintenance ($)",0,null,"Maintenance","Annual Maintenance ($)",0,null,"Maintenance","Annual Maintenance ($)",0,null,"Maintenance","Annual Maintenance ($)",0]
[null,null,"One Time Equip. Replacement Cost ($)",0,null,null,"One Time Equip. Replacement Cost ($)",0,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)"]
[null,null,"One Time Equip. Replacement (Year X)",0,null,null,"One Time Equip. Replacement (Year X)",0,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)"]
[null,null,"Periodic Equip. Replacement Cost ($)",0,null,null,"Periodic Equip. Replacement Cost ($)",0,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)"]
[null,null,"Per. Equip. Replacement (every # of years)",0,null,null,"Per. Equip. Replacement (every # of years)",0,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)"]
[null,null,"Last Year of Equip Expenditure",{"$f":"(D17-ROUND(D17*References!$F$28,0))-1","v":-1},null,null,"Last Year of Equip Expenditure",{"$f":"(H17-ROUND(H17*References!$F$28,0))-1","v":-1},null,null,"Last Year of Equip Expenditure",{"$f":"(L17-ROUND(L17*References!$F$28,0))-1","v":-1},null,null,"Last Year of Equip Expenditure",{"$f":"(P17-ROUND(P17*References!$F$28,0))-1","v":-1},null,null,"Last Year of Equip Expenditure",{"$f":"(T17-ROUND(T17*References!$F$28,0))-1","v":-1}]
[null,null,"Est. Salvage/Resale Value ($)",0,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)"]
[null,null,null,null,null,"Loan","Term (not to exceed Estimated Life)",null,null,"Loan","Term (not to exceed Estimated Life)",null,null,"Loan","Term (not to exceed Estimated Life)",null,null,"Loan","Term (not to exceed Estimated Life)"]
[null,null,null,null,null,null,"Annual Debt Payment ($)",{"$f":"IF(H46>0,-PMT(References!$F$26,H46,H16-$D$16-H21-H26-H29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(L46>0,-PMT(References!$F$26,L46,L16-$D$16-L21-L26-L29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(P46>0,-PMT(References!$F$26,P46,P16-$D$16-P21-P26-P29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(T46>0,-PMT(References!$F$26,T46,T16-$D$16-T21-T26-T29+$D$21+$D$26+$D$29),0)","v":0}]
[null,null,null,null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)"]

{"sheet":"Summary","index":4,"n_rows":57,"n_cols":17,"rows_kept":57,"cut":false,"hidden":false,"merged":[[11,11,11,13],[54,3,54,4],[55,3,55,4],[56,3,56,4],[6,1,6,4],[48,3,48,4],[28,3,28,4],[39,1,51,1],[39,2,47,2],[50,3,50,4],[51,3,51,4],[50,2,51,2],[48,2,49,2],[49,3,49,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[22,2,24,2],[8,3,8,4],[7,3,7,4],[11,3,11,4],[53,3,53,4],[43,3,43,4],[44,3,44,4],[16,3,16,4],[9,3,9,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[22,3,24,4],[26,3,26,4],[27,3,27,4],[29,3,29,4],[30,3,30,4],[10,3,10,4],[12,3,12,4],[38,3,38,4],[53,2,56,2],[37,8,37,10],[38,8,38,10],[37,5,37,7],[32,5,32,7],[33,5,33,7],[34,5,34,7],[32,8,32,10],[33,8,33,10],[34,8,34,10],[35,8,35,10],[36,8,36,10],[37,2,38,2],[35,5,35,7],[36,5,36,7],[48,5,48,7],[45,5,45,7],[42,5,42,7],[42,8,42,10],[48,8,48,10],[45,8,45,10],[50,5,50,7],[50,8,50,10],[39,3,39,4],[37,14,37,16],[18,11,18,13],[18,14,18,16],[19,14,19,16],[26,11,26,13],[26,14,26,16],[22,14,22,16],[27,11,27,13],[27,14,27,16],[36,11,36,13],[28,14,28,16],[29,11,29,13],[29,14,29,16],[30,11,30,13],[37,11,37,13],[31,11,31,13],[32,11,32,13],[35,14,35,16],[36,14,36,16],[30,14,30,16],[31,14,31,16],[32,14,32,16],[33,14,33,16],[34,14,34,16],[7,8,7,10],[8,8,8,10],[10,8,10,10],[30,5,30,7],[31,5,31,7],[28,5,28,7],[19,8,19,10],[26,8,26,10],[22,5,22,7],[22,8,22,10],[12,8,12,10],[18,8,18,10],[29,5,29,7],[29,8,29,10],[18,5,18,7],[11,8,11,10],[7,5,7,7],[8,5,8,7],[11,5,11,7],[10,5,10,7],[12,5,12,7],[19,5,19,7],[15,11,15,13],[14,14,14,16],[9,14,9,16],[1,1,1,5],[3,1,3,5],[30,8,30,10],[31,8,31,10],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,14,16,16],[28,11,28,13],[13,11,13,13],[17,14,17,16],[19,11,19,13],[22,11,22,13],[12,11,12,13],[5,1,5,4],[9,2,19,2],[26,1,38,1],[26,2,34,2],[35,2,36,2],[28,8,28,10],[27,8,27,10],[26,5,26,7],[27,5,27,7],[38,5,38,7],[39,5,39,7],[14,5,14,7],[16,5,16,7],[17,5,17,7],[15,5,15,7],[9,5,9,7],[13,5,13,7],[39,8,39,10],[39,11,39,13],[7,14,7,16],[8,11,8,13],[38,11,38,13],[7,11,7,13],[17,11,17,13],[13,8,13,10],[14,8,14,10],[16,8,16,10],[17,8,17,10],[15,8,15,10],[16,11,16,13],[9,8,9,10],[9,11,9,13],[8,14,8,16],[10,11,10,13],[38,14,38,16],[10,14,10,16],[12,14,12,16],[14,11,14,13],[15,14,15,16],[11,14,11,16],[13,14,13,16],[48,11,48,13],[47,5,47,7],[47,8,47,10],[47,11,47,13],[47,14,47,16],[48,14,48,16],[46,14,46,16],[46,5,46,7],[46,8,46,10],[46,11,46,13],[45,11,45,13],[33,11,33,13],[34,11,34,13],[35,11,35,13],[42,14,42,16],[43,5,43,7],[43,8,43,10],[43,11,43,13],[44,11,44,13],[44,14,44,16],[45,14,45,16],[44,5,44,7],[44,8,44,10],[43,14,43,16],[39,14,39,16],[40,5,40,7],[40,8,40,10],[40,11,40,13],[40,14,40,16],[41,5,41,7],[41,8,41,10],[41,11,41,13],[41,14,41,16],[42,11,42,13],[50,11,50,13],[50,14,50,16],[51,5,51,7],[51,8,51,10],[51,11,51,13],[51,14,51,16],[49,5,49,7],[49,8,49,10],[49,11,49,13],[49,14,49,16]]}
[]
[]
[]
[null,"Below is the summary of the cost effectiveness and general overview of each option. The color formatting for the first three financial is to offer a quick comparison between options.\n(see key below)\n\nTo change  any of the information on this page, you must go back to the Input page."]
[]
[null,{"$f":"IF(ISBLANK(Main!$E$9),\"\",Main!$E$9)","v":""}]
[null,"Resource Life Cycle Cost Analysis (rLCCA) - Summary"]
[null,null,null,null,null,{"$f":"Input!G14","v":"Strategy Option 1 - Name"},null,null,{"$f":"Input!K14","v":"Strategy Option 2 - Name"},null,null,{"$f":"Input!O14","v":"Strategy Option 3 - Name"},null,null,{"$f":"Input!S14","v":"Strategy Option 4 - Name"}]
[null,null,null,null,null,{"$f":"IF(ISBLANK(Input!G15),\"\",Input!G15)","v":"Description"},null,null,{"$f":"IF(ISBLANK(Input!K15),\"\",Input!K15)","v":"Description."},null,null,{"$f":"IF(ISBLANK(Input!O15),\"\",Input!O15)","v":"Description"},null,null,{"$f":"IF(ISBLANK(Input!S15),\"\",Input!S15)","v":"Description"}]
[null,null,null,"Simple Payback Period (Years)",null,{"$f":"IF(E21=\"yes\",\"N/A\",IF(-F15+F17+F18>0,0,(IFERROR(((F15))/(F17+F18),\"N/A\"))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(E21=\"yes\",\"N/A\",IF(-I15+I17+I18>0,0,IFERROR(((I15))/(I17+I18),\"N/A\")))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(E21=\"yes\",\"N/A\",IF(-L15+L17+L18>0,0,IFERROR(((L15))/(L17+L18),\"N/A\")))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(E21=\"yes\",\"N/A\",IF(-O15+O17+O18>0,0,IFERROR(((O15))/(O17+O18),\"N/A\")))","v":{"$error":"#VALUE!"}}]
[null,null,null,"Net Present Value (NPV) ($)",null,{"$f":"IF(AND($E$21=\"Yes\",ISBLANK(Input!H46)),\"Enter Loan Term\",IF(Input!$H$17>0,IFERROR(AnnualizedNPV!C7,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$21=\"Yes\",ISBLANK(Input!$L$46)),\"Enter Loan Term\",IF(Input!$L$17>0,IFERROR(AnnualizedNPV!C8,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$21=\"Yes\",ISBLANK(Input!$P$46)),\"Enter Loan Term\",IF(Input!$P$17>0,IFERROR(AnnualizedNPV!C9,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$21=\"Yes\",ISBLANK(Input!$T$46)),\"Enter Loan Term\",IF(Input!$T$17>0,IFERROR(AnnualizedNPV!C10,\"N/A\"),\"N/A\"))","v":"N/A"}]
[null,null,null,"Years Until Positive NPV ",null,{"$f":"IF($E$21=\"yes\",\"N/A\",IF($F$19<0,\"No Payback\",LOOKUP(1,Calculations!D29:AH29,Calculations!D10:AH10)))","v":30},null,null,{"$f":"IF($E$21=\"yes\",\"N/A\",IF($I$19<0,\"No Payback\",LOOKUP(1,Calculations!D29:AH49,Calculations!D30:AH30)))","v":30},null,null,{"$f":"IF($E$21=\"yes\",\"N/A\",IF($L$19<0,\"No Payback\",LOOKUP(1,Calculations!D69:AH69,Calculations!D50:AH50)))","v":30},null,null,{"$f":"IF($E$21=\"yes\",\"N/A\",IF($O$19<0,\"No Payback\",LOOKUP(1,Calculations!G89:AK89,Calculations!G70:AK70)))","v":30}]
[null,null,null,"Savings to Investment Ratio",null,{"$f":"IF(AND(F15<0,F19>0),\"N/A\",IF(F19<0,(F15+F19)/F15,IF(F19=0,0,((F15+F19)/F15))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(AND(I15<0,I19>0),\"N/A\",IF(I19<0,(I15+I19)/I15,IF(I19=0,0,((I15+I19)/I15))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(AND(L15<0,L19>0),\"N/A\",IF(L19<0,(L15+L19)/L15,IF(L19=0,0,((L15+L19)/L15))))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(AND(O15<0,O19>0),\"N/A\",IF(O19<0,(O15+O19)/O15,IF(O19=0,0,((O15+O19)/O15))))","v":{"$error":"#VALUE!"}}]
[null,null,null,"Internal Rate of Return (IRR) (%)",null,{"$f":"IFERROR(IRR(Calculations!$D26:$AH26),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR(Calculations!$D46:$AH46),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR(Calculations!$D65:$AH65),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR(Calculations!$D85:$AH85),\"N/A\")","v":"N/A"}]
[null,null,null,"Project Incremental Cost Above Baseline ($)",null,{"$f":"IF(Input!$H$17>0,IF(ISBLANK(Input!$H$16),0,Input!$H$16-Input!$D$16-(Input!$H$21+Input!$H$26+Input!$H$29)+(Input!$D$21+Input!$D$26+Input!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,IF(ISBLANK(Input!$L$16),0,Input!$L$16-Input!$D$16-(Input!$L$21+Input!$L$26+Input!$L$29)+(Input!$D$21+Input!$D$26+Input!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,IF(ISBLANK(Input!$P$16),0,Input!$P$16-Input!$D$16-(Input!$P$21+Input!$P$26+Input!$P$29)+(Input!$D$21+Input!$D$26+Input!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,IF(ISBLANK(Input!$T$16),0,Input!$T$16-Input!$D$16-(Input!$T$21+Input!$T$26+Input!$T$29)+(Input!$D$21+Input!$D$26+Input!$D$29)),\"N/A\")","v":"N/A"}]
[null,null,null,"Annual Equivalent Value ($)",null,{"$f":"IFERROR(-PMT(References!$F$14,Input!$H$17,F19)*(1+References!$F$15),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$14,Input!$H$17,I19)*(1+References!$F$15),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$14,Input!$H$17,L19)*(1+References!$F$15),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$14,Input!$H$17,O19)*(1+References!$F$15),\"N/A\")","v":"N/A"}]
[null,null,null,"First Year Resource Savings ($)",null,{"$f":"IFERROR(IF(Input!$H$17>0,F48+F50+F52,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF(Input!$L$17>0,I48+I50+I52,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF(Input!$P$17>0,L48+L50+L52,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF(Input!$T$17>0,O48+O50+O52,\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"First Year Non-Resource Savings ($)",null,{"$f":"IF(Input!$H$17>0,Calculations!$E$20+Calculations!$E$22,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,Calculations!$E$40+Calculations!$E$42,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,Calculations!$E$60+Calculations!$E$62,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,Calculations!$E$80+Calculations!$E$82,\"N/A\")","v":"N/A"}]
[null,null,null,"Net Present Value (NPV) ($)",null,{"$f":"IF(Input!$H$17>0,IFERROR(NPV((References!$F$16),Calculations!$E$26:$AH$26)+Calculations!D26,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,IFERROR(NPV((References!$F$16),Calculations!$E$46:$AH$46)+Calculations!D46,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,IFERROR(NPV((References!$F$16),Calculations!$E$66:$AH$66)+Calculations!D66,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,IFERROR(NPV((References!$F$16),Calculations!$E$86:$AH$86)+Calculations!D86,\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Modified Internal Rate of Return (MIRR) (%)",null,{"$f":"IFERROR(MIRR(Calculations!$D$26:$AH$26,References!$F$26,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR(Calculations!$D$46:$AH$46,References!$F$26,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR(Calculations!$D$65:$AH$65,References!$F$26,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR(Calculations!$D$85:$AH$85,References!$F$26,References!$F$17),\"N/A\")","v":"N/A"}]
[null,null,null,"Include financing?","No"]
[]
[null,null,null,"NPV Sensitivity Analysis",null,"Real Discount Rate ",null,null,"Real Discount Rate Adjustment Factor",null,null,"Real Discount Rate Adjustment Factor",null,null,"Real Discount Rate Adjustment Factor"]
[null,null,null,null,null,{"$f":"G24-0.02","v":0},{"$f":"References!$F$14","v":0.02},{"$f":"G24+0.02","v":0.04},{"$f":"J24-0.02","v":0},{"$f":"G24","v":0.02},{"$f":"J24+0.02","v":0.04},{"$f":"M24-0.02","v":0},{"$f":"G24","v":0.02},{"$f":"M24+0.02","v":0.04},{"$f":"P24-0.02","v":0},{"$f":"G24","v":0.02},{"$f":"P24+0.02","v":0.04}]
[null,null,null,null,null,{"$f":"LOOKUP(F24+0.001,References!$AM$6:$AM$130,References!$AN$6:$AN$130)","v":"N/A"},{"$f":"LOOKUP(G24+0.001,References!$AM$6:$AM$130,References!$AN$6:$AN$130)","v":"N/A"},{"$f":"LOOKUP(H24+0.001,References!$AM$6:$AM$130,References!$AN$6:$AN$130)","v":"N/A"},{"$f":"LOOKUP(I24+0.001,References!$AM$6:$AM$130,References!$AO$6:$AO$130)","v":"N/A"},{"$f":"LOOKUP(J24+0.001,References!$AM$6:$AM$130,References!$AO$6:$AO$130)","v":"N/A"},{"$f":"LOOKUP(K24+0.001,References!$AM$6:$AM$130,References!$AO$6:$AO$130)","v":"N/A"},{"$f":"LOOKUP(L24+0.001,References!$AM$6:$AM$130,References!$AP$6:$AP$130)","v":"N/A"},{"$f":"LOOKUP(M24+0.001,References!$AM$6:$AM$130,References!$AP$6:$AP$130)","v":"N/A"},{"$f":"LOOKUP(N24+0.001,References!$AM$6:$AM$130,References!$AP$6:$AP$130)","v":"N/A"},{"$f":"LOOKUP(O24+0.001,References!$AM$6:$AM$130,References!$AQ$6:$AQ$130)","v":"N/A"},{"$f":"LOOKUP(P24+0.001,References!$AM$6:$AM$130,References!$AQ$6:$AQ$130)","v":"N/A"},{"$f":"LOOKUP(Q24+0.001,References!$AM$6:$AM$130,References!$AQ$6:$AQ$130)","v":"N/A"}]
[]
[null,"First Year Costs","Utilities","Electricity Use (kWh)",null,{"$f":"IF(Input!$H$17>0,Input!$H$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,Input!$L$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,Input!$P$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,Input!$T$18,\"N/A\")","v":"N/A"}]
[null,null,null,"Electricity Cost ($)",null,{"$f":"IF(Input!$H$17>0,(Calculations!$E$13+Calculations!$E$14),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,(Calculations!$E$33+Calculations!$E$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,(Calculations!$E$53+Calculations!$E$54),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,(Calculations!$E$73+Calculations!$E$74),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Use (Therm)",null,{"$f":"IF(Input!$H$17>0,Input!$H$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,Input!$L$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,Input!$P$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,Input!$T$24,\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Cost ($)",null,{"$f":"IF(Input!$H$17>0,(Calculations!$E$15),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,(Calculations!$E$35),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,(Calculations!$E$55),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,(Calculations!$E$75),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Use (CCF)",null,{"$f":"IF(Input!$H$17>0,Input!$H$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,Input!$L$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,Input!$P$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,Input!$T$27,\"N/A\")","v":"N/A"}]
[null,null,null,"Water Cost ($)",null,{"$f":"IF(Input!$H$17>0,(Calculations!$E$16),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,(Calculations!$E$36),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,(Calculations!$E$56),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,(Calculations!$E$76),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Use (CCF)",null,{"$f":"IF(Input!$H$17>0,Input!$H$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,Input!$L$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,Input!$P$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,Input!$T$30,\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Cost  ($)",null,{"$f":"IF(Input!$H$17>0,(Calculations!$E$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,(Calculations!$E$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,(Calculations!$E$57),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,(Calculations!$E$77),\"N/A\")","v":"N/A"}]
[null,null,null,"Total Utility Cost ($)",null,{"$f":"IF(Input!$H$17>0,F28+F30+F32+F34,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,I28+I30+I32+I34,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,L28+L30+L32+L34,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,O28+O30+O32+O34,\"N/A\")","v":"N/A"}]
[null,null,"Fuel","Vehicle Fuel Use (MMBTU)",null,{"$f":"IF(Input!$H$17>0,Input!$H$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,Input!$L$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,Input!$P$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,Input!$T$35,\"N/A\")","v":"N/A"}]
[null,null,null,"Vehicle Fuel Cost ($)",null,{"$f":"IF(Input!$H$17>0,(Input!$H$33*Input!$H$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,(Input!$L$33*Input!$L$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,(Input!$P$33*Input!$P$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,(Input!$T$33*Input!$T$34),\"N/A\")","v":"N/A"}]
[null,null,"GHG","Carbon Use (MTE)",null,{"$f":"IF(Input!$H$17>0,Input!$H$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,Input!$L$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,Input!$P$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,Input!$T$37,\"N/A\")","v":"N/A"}]
[null,null,null,"Carbon Cost  ($)",null,{"$f":"IF(Input!$H$17>0,(Calculations!$E$19),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,(Calculations!$E$39),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,(Calculations!$E$59),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,(Calculations!$E$79),\"N/A\")","v":"N/A"}]
[null,"First Year Savings","Utilities","Electricity Use Savings (kWh)",null,{"$f":"IF(Input!$H$17>0,IFERROR((Input!$D$18-Input!$H$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,IFERROR((Input!$D$18-Input!$L$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,IFERROR((Input!$D$18-Input!$P$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,IFERROR((Input!$D$18-Input!$T$18),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Electricity Savings ($)",null,{"$f":"IF(Input!$H$17>0,(Calculations!$E$13+Calculations!$E$14),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,(Calculations!$E$33+Calculations!$E$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,(Calculations!$E$53+Calculations!$E$54),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,(Calculations!$E$73+Calculations!$E$74),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Use Savings (Therm)",null,{"$f":"IF(Input!$H$17>0,IFERROR((Input!$D$24-Input!$H$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,IFERROR((Input!$D$24-Input!$L$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,IFERROR((Input!$D$24-Input!$P$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,IFERROR((Input!$D$24-Input!$T$24),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Savings ($)",null,{"$f":"IF(Input!$H$17>0,(Calculations!$E$15),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,(Calculations!$E$35),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,(Calculations!$E$55),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,(Calculations!$E$75),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Use Savings (CCF)",null,{"$f":"IF(Input!$H$17>0,IFERROR((Input!$D$27-Input!$H$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,IFERROR((Input!$D$27-Input!$L$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,IFERROR((Input!$D$27-Input!$P$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,IFERROR((Input!$D$27-Input!$T$27),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Savings ($)",null,{"$f":"IF(Input!$H$17>0,(Calculations!$E$16),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,(Calculations!$E$36),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,(Calculations!$E$56),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,(Calculations!$E$76),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Use Savings (CCF)",null,{"$f":"IF(Input!$H$17>0,IFERROR((Input!$D$30-Input!$H$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,IFERROR((Input!$D$30-Input!$L$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,IFERROR((Input!$D$30-Input!$P$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,IFERROR((Input!$D$30-Input!$T$30),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Savings ($)",null,{"$f":"IF(Input!$H$17>0,(Calculations!$E$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,(Calculations!$E$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,(Calculations!$E$57),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,(Calculations!$E$77),\"N/A\")","v":"N/A"}]
[null,null,null,"Total Utility Savings ($)",null,{"$f":"IF(Input!$H$17>0,F41+F43+F45+F47,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,I41+I43+I45+I47,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,L41+L43+L45+L47,\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,O41+O43+O45+O47,\"N/A\")","v":"N/A"}]
[null,null,"Fuel","Vehicle Fuel Use Savings (MMBTU)",null,{"$f":"IF(Input!$H$17>0,IFERROR(Input!$D$35-Input!$H$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,IFERROR(Input!$D$35-Input!$L$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,IFERROR(Input!$D$35-Input!$P$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,IFERROR(Input!$D$35-Input!$T$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Vehicle Fuel Savings ($)",null,{"$f":"IF(Input!$H$17>0,(Calculations!$E$18),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,(Calculations!$E$38),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,(Calculations!$E$58),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,(Calculations!$E$78),\"N/A\")","v":"N/A"}]
[null,null,"GHG","Carbon Use Savings (MTE)",null,{"$f":"IF(Input!$H$17>0,IF(Input!$H$37=0,0,Input!$D$37-Input!$H$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,IF(Input!$L$37=0,0,Input!$D$37-Input!$L$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,IF(Input!$P$37=0,0,Input!$D$37-Input!$P$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,IF(Input!$T$37=0,0,Input!$D$37-Input!$T$37),\"N/A\")","v":"N/A"}]
[null,null,null,"Carbon Savings ($)",null,{"$f":"IF(Input!$H$17>0,(Calculations!$E$19),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$L$17>0,(Calculations!$E$39),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$P$17>0,(Calculations!$E$59),\"N/A\")","v":"N/A"},null,null,{"$f":"IF(Input!$T$17>0,(Calculations!$E$79),\"N/A\")","v":"N/A"}]
[]
[null,null,"Key","Green - Better"]
[null,null,null,"Yellow - Average"]
[null,null,null,"Red - Worse"]
[null,null,null,"Gray - No data"]

{"sheet":"Cash Flow","index":5,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[[45,1,45,2],[1,1,1,2],[5,1,5,2],[6,1,6,2],[43,1,43,2],[44,1,44,2],[41,1,41,2],[42,1,42,2],[3,1,3,2]]}
[]
[]
[]
[null,"Below compares the cumulative cash flow of each option. This takes in to account all estimated rate increase, maintenance cost, etc. The color formatting is to offer a quick comparison between options.\n(See key below)\n\nTo change  any of the information on this page, you must go back to the Input page."]
[]
[null,{"$f":"IF(ISBLANK(Main!$E$9),\"\",Main!$E$9)","v":""}]
[null,"Resource Life Cycle Cost Analysis (rLCCA) -  Cumulative Cash Flow"]
[]
[null,"Year",{"$f":"Input!G14","v":"Strategy Option 1 - Name"},{"$f":"Input!K14","v":"Strategy Option 2 - Name"},{"$f":"Input!O14","v":"Strategy Option 3 - Name"},{"$f":"Input!S14","v":"Strategy Option 4 - Name"}]
[null,0,{"$f":"IF(ISBLANK(Input!$H$17),\"\",IF(Input!$H$17>=B10,Calculations!D$27,\" \"))","v":0},{"$f":"IF(ISBLANK(Input!$L$17),\"\",IF(Input!$L$17>=B10,Calculations!D$47,\" \"))","v":0},{"$f":"IF(ISBLANK(Input!$P$17),\"\",IF(Input!$P$17>=B10,Calculations!D$67,\" \"))","v":0},{"$f":"IF(ISBLANK(Input!$T$17),\"\",IF(Input!$T$17>=B10,Calculations!D$87,\" \"))","v":0}]
[null,1,{"$f":"IF(Input!$H$17>=B11,Calculations!E$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B11,Calculations!E$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B11,Calculations!E$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B11,Calculations!E$87,\" \")","v":" "}]
[null,2,{"$f":"IF(Input!$H$17>=B12,Calculations!F$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B12,Calculations!F$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B12,Calculations!F$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B12,Calculations!F$87,\" \")","v":" "}]
[null,3,{"$f":"IF(Input!$H$17>=B13,Calculations!G$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B13,Calculations!G$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B13,Calculations!G$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B13,Calculations!G$87,\" \")","v":" "}]
[null,4,{"$f":"IF(Input!$H$17>=B14,Calculations!H$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B14,Calculations!H$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B14,Calculations!H$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B14,Calculations!H$87,\" \")","v":" "}]
[null,5,{"$f":"IF(Input!$H$17>=B15,Calculations!I$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B15,Calculations!I$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B15,Calculations!I$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B15,Calculations!I$87,\" \")","v":" "}]
[null,6,{"$f":"IF(Input!$H$17>=B16,Calculations!J$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B16,Calculations!J$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B16,Calculations!J$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B16,Calculations!J$87,\" \")","v":" "}]
[null,7,{"$f":"IF(Input!$H$17>=B17,Calculations!K$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B17,Calculations!K$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B17,Calculations!K$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B17,Calculations!K$87,\" \")","v":" "}]
[null,8,{"$f":"IF(Input!$H$17>=B18,Calculations!L$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B18,Calculations!L$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B18,Calculations!L$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B18,Calculations!L$87,\" \")","v":" "}]
[null,9,{"$f":"IF(Input!$H$17>=B19,Calculations!M$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B19,Calculations!M$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B19,Calculations!M$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B19,Calculations!M$87,\" \")","v":" "}]
[null,10,{"$f":"IF(Input!$H$17>=B20,Calculations!N$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B20,Calculations!N$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B20,Calculations!N$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B20,Calculations!N$87,\" \")","v":" "}]
[null,11,{"$f":"IF(Input!$H$17>=B21,Calculations!O$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B21,Calculations!O$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B21,Calculations!O$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B21,Calculations!O$87,\" \")","v":" "}]
[null,12,{"$f":"IF(Input!$H$17>=B22,Calculations!P$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B22,Calculations!P$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B22,Calculations!P$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B22,Calculations!P$87,\" \")","v":" "}]
[null,13,{"$f":"IF(Input!$H$17>=B23,Calculations!Q$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B23,Calculations!Q$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B23,Calculations!Q$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B23,Calculations!Q$87,\" \")","v":" "}]
[null,14,{"$f":"IF(Input!$H$17>=B24,Calculations!R$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B24,Calculations!R$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B24,Calculations!R$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B24,Calculations!R$87,\" \")","v":" "}]
[null,15,{"$f":"IF(Input!$H$17>=B25,Calculations!S$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B25,Calculations!S$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B25,Calculations!S$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B25,Calculations!S$87,\" \")","v":" "}]
[null,16,{"$f":"IF(Input!$H$17>=B26,Calculations!T$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B26,Calculations!T$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B26,Calculations!T$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B26,Calculations!T$87,\" \")","v":" "}]
[null,17,{"$f":"IF(Input!$H$17>=B27,Calculations!U$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B27,Calculations!U$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B27,Calculations!U$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B27,Calculations!U$87,\" \")","v":" "}]
[null,18,{"$f":"IF(Input!$H$17>=B28,Calculations!V$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B28,Calculations!V$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B28,Calculations!V$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B28,Calculations!V$87,\" \")","v":" "}]
[null,19,{"$f":"IF(Input!$H$17>=B29,Calculations!W$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B29,Calculations!W$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B29,Calculations!W$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B29,Calculations!W$87,\" \")","v":" "}]
[null,20,{"$f":"IF(Input!$H$17>=B30,Calculations!X$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B30,Calculations!X$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B30,Calculations!X$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B30,Calculations!X$87,\" \")","v":" "}]
[null,21,{"$f":"IF(Input!$H$17>=B31,Calculations!Y$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B31,Calculations!Y$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B31,Calculations!Y$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B31,Calculations!Y$87,\" \")","v":" "}]
[null,22,{"$f":"IF(Input!$H$17>=B32,Calculations!Z$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B32,Calculations!Z$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B32,Calculations!Z$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B32,Calculations!Z$87,\" \")","v":" "}]
[null,23,{"$f":"IF(Input!$H$17>=B33,Calculations!AA$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B33,Calculations!AA$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B33,Calculations!AA$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B33,Calculations!AA$87,\" \")","v":" "}]
[null,24,{"$f":"IF(Input!$H$17>=B34,Calculations!AB$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B34,Calculations!AB$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B34,Calculations!AB$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B34,Calculations!AB$87,\" \")","v":" "}]
[null,25,{"$f":"IF(Input!$H$17>=B35,Calculations!AC$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B35,Calculations!AC$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B35,Calculations!AC$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B35,Calculations!AC$87,\" \")","v":" "}]
[null,26,{"$f":"IF(Input!$H$17>=B36,Calculations!AD$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B36,Calculations!AD$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B36,Calculations!AD$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B36,Calculations!AD$87,\" \")","v":" "}]
[null,27,{"$f":"IF(Input!$H$17>=B37,Calculations!AE$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B37,Calculations!AE$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B37,Calculations!AE$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B37,Calculations!AE$87,\" \")","v":" "}]
[null,28,{"$f":"IF(Input!$H$17>=B38,Calculations!AF$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B38,Calculations!AF$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B38,Calculations!AF$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B38,Calculations!AF$87,\" \")","v":" "}]
[null,29,{"$f":"IF(Input!$H$17>=B39,Calculations!AG$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B39,Calculations!AG$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B39,Calculations!AG$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B39,Calculations!AH$87,\" \")","v":" "}]
[null,30,{"$f":"IF(Input!$H$17>=B40,Calculations!AH$27,\" \")","v":" "},{"$f":"IF(Input!$L$17>=B40,Calculations!AH$47,\" \")","v":" "},{"$f":"IF(Input!$P$17>=B40,Calculations!AH$67,\" \")","v":" "},{"$f":"IF(Input!$T$17>=B40,Calculations!AH$87,\" \")","v":" "}]
[]
[null,"Key"]
[null,"Green - Better"]
[null,"Yellow - Average"]
[null,"Red - Worse"]
[null,"Gray - Out of range of project's life"]

{"sheet":"Calculations","index":6,"n_rows":89,"n_cols":34,"rows_kept":89,"cut":false,"hidden":false,"merged":[[1,1,1,7],[69,1,86,1],[49,1,66,1],[29,1,46,1],[9,1,26,1],[3,1,3,7],[5,1,7,1]]}
[]
[]
[]
[null,"This page includes the yearly financial calculations. \n\nTo change  any of the information on this page, you must go back to the Input page."]
[]
[null,"Baseline","Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF(Input!$D$44>=E10,((IF(Input!$D$41=E10,Input!$D$40,0))+IF(E10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(E10/Input!$D$43,0)=INT(IFERROR(E10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(E10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=F10,((IF(Input!$D$41=F10,Input!$D$40,0))+IF(F10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(F10/Input!$D$43,0)=INT(IFERROR(F10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(F10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=G10,((IF(Input!$D$41=G10,Input!$D$40,0))+IF(G10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(G10/Input!$D$43,0)=INT(IFERROR(G10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(G10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=H10,((IF(Input!$D$41=H10,Input!$D$40,0))+IF(H10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(H10/Input!$D$43,0)=INT(IFERROR(H10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(H10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=I10,((IF(Input!$D$41=I10,Input!$D$40,0))+IF(I10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(I10/Input!$D$43,0)=INT(IFERROR(I10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(I10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=J10,((IF(Input!$D$41=J10,Input!$D$40,0))+IF(J10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(J10/Input!$D$43,0)=INT(IFERROR(J10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(J10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=K10,((IF(Input!$D$41=K10,Input!$D$40,0))+IF(K10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(K10/Input!$D$43,0)=INT(IFERROR(K10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(K10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=L10,((IF(Input!$D$41=L10,Input!$D$40,0))+IF(L10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(L10/Input!$D$43,0)=INT(IFERROR(L10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(L10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=M10,((IF(Input!$D$41=M10,Input!$D$40,0))+IF(M10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(M10/Input!$D$43,0)=INT(IFERROR(M10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(M10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=N10,((IF(Input!$D$41=N10,Input!$D$40,0))+IF(N10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(N10/Input!$D$43,0)=INT(IFERROR(N10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(N10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=O10,((IF(Input!$D$41=O10,Input!$D$40,0))+IF(O10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(O10/Input!$D$43,0)=INT(IFERROR(O10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(O10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=P10,((IF(Input!$D$41=P10,Input!$D$40,0))+IF(P10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(P10/Input!$D$43,0)=INT(IFERROR(P10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(P10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=Q10,((IF(Input!$D$41=Q10,Input!$D$40,0))+IF(Q10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(Q10/Input!$D$43,0)=INT(IFERROR(Q10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(Q10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=R10,((IF(Input!$D$41=R10,Input!$D$40,0))+IF(R10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(R10/Input!$D$43,0)=INT(IFERROR(R10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(R10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=S10,((IF(Input!$D$41=S10,Input!$D$40,0))+IF(S10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(S10/Input!$D$43,0)=INT(IFERROR(S10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(S10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=T10,((IF(Input!$D$41=T10,Input!$D$40,0))+IF(T10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(T10/Input!$D$43,0)=INT(IFERROR(T10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(T10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=U10,((IF(Input!$D$41=U10,Input!$D$40,0))+IF(U10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(U10/Input!$D$43,0)=INT(IFERROR(U10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(U10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=V10,((IF(Input!$D$41=V10,Input!$D$40,0))+IF(V10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(V10/Input!$D$43,0)=INT(IFERROR(V10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(V10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=W10,((IF(Input!$D$41=W10,Input!$D$40,0))+IF(W10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(W10/Input!$D$43,0)=INT(IFERROR(W10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(W10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=X10,((IF(Input!$D$41=X10,Input!$D$40,0))+IF(X10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(X10/Input!$D$43,0)=INT(IFERROR(X10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(X10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=Y10,((IF(Input!$D$41=Y10,Input!$D$40,0))+IF(Y10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(Y10/Input!$D$43,0)=INT(IFERROR(Y10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(Y10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=Z10,((IF(Input!$D$41=Z10,Input!$D$40,0))+IF(Z10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(Z10/Input!$D$43,0)=INT(IFERROR(Z10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(Z10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=AA10,((IF(Input!$D$41=AA10,Input!$D$40,0))+IF(AA10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(AA10/Input!$D$43,0)=INT(IFERROR(AA10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(AA10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=AB10,((IF(Input!$D$41=AB10,Input!$D$40,0))+IF(AB10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(AB10/Input!$D$43,0)=INT(IFERROR(AB10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(AB10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=AC10,((IF(Input!$D$41=AC10,Input!$D$40,0))+IF(AC10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(AC10/Input!$D$43,0)=INT(IFERROR(AC10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(AC10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=AD10,((IF(Input!$D$41=AD10,Input!$D$40,0))+IF(AD10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(AD10/Input!$D$43,0)=INT(IFERROR(AD10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(AD10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=AE10,((IF(Input!$D$41=AE10,Input!$D$40,0))+IF(AE10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(AE10/Input!$D$43,0)=INT(IFERROR(AE10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(AE10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=AF10,((IF(Input!$D$41=AF10,Input!$D$40,0))+IF(AF10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(AF10/Input!$D$43,0)=INT(IFERROR(AF10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(AF10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=AG10,((IF(Input!$D$41=AG10,Input!$D$40,0))+IF(AG10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(AG10/Input!$D$43,0)=INT(IFERROR(AG10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(AG10-1)),0)","v":0},{"$f":"IF(Input!$D$44>=AH10,((IF(Input!$D$41=AH10,Input!$D$40,0))+IF(AH10>=Input!$D$44,0,IF(Input!$D$43>0,IF(IFERROR(AH10/Input!$D$43,0)=INT(IFERROR(AH10/Input!$D$43,0)),Input!$D$42,0),0)))*((1+References!$F$13)^(AH10-1)),0)","v":0}]
[null,null,"Est. Salvage/Resale Value",null,{"$f":"IF(E6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(E6-1)),0)","v":0},{"$f":"IF(F6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(F6-1)),0)","v":0},{"$f":"IF(G6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(G6-1)),0)","v":0},{"$f":"IF(H6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(H6-1)),0)","v":0},{"$f":"IF(I6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(I6-1)),0)","v":0},{"$f":"IF(J6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(J6-1)),0)","v":0},{"$f":"IF(K6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(K6-1)),0)","v":0},{"$f":"IF(L6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(L6-1)),0)","v":0},{"$f":"IF(M6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(M6-1)),0)","v":0},{"$f":"IF(N6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(N6-1)),0)","v":0},{"$f":"IF(O6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(O6-1)),0)","v":0},{"$f":"IF(P6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(P6-1)),0)","v":0},{"$f":"IF(Q6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(Q6-1)),0)","v":0},{"$f":"IF(R6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(R6-1)),0)","v":0},{"$f":"IF(S6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(S6-1)),0)","v":0},{"$f":"IF(T6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(T6-1)),0)","v":0},{"$f":"IF(U6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(U6-1)),0)","v":0},{"$f":"IF(V6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(V6-1)),0)","v":0},{"$f":"IF(W6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(W6-1)),0)","v":0},{"$f":"IF(X6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(X6-1)),0)","v":0},{"$f":"IF(Y6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(Y6-1)),0)","v":0},{"$f":"IF(Z6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(Z6-1)),0)","v":0},{"$f":"IF(AA6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(AA6-1)),0)","v":0},{"$f":"IF(AB6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(AB6-1)),0)","v":0},{"$f":"IF(AC6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(AC6-1)),0)","v":0},{"$f":"IF(AD6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(AD6-1)),0)","v":0},{"$f":"IF(AE6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(AE6-1)),0)","v":0},{"$f":"IF(AF6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(AF6-1)),0)","v":0},{"$f":"IF(AG6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(AG6-1)),0)","v":0},{"$f":"IF(AH6=Input!$D$17,(Input!$D$45)*((1+References!$F$15)^(AH6-1)),0)","v":0}]
[]
[null,{"$f":"Input!G14","v":"Strategy Option 1 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF(Summary!$E$21=\"No\",IF(ISBLANK(Input!$H$16),0,Input!$H$16-Input!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF(Summary!$E$21=\"No\",IF(Input!$H$17>=1,(Input!$H$21+Input!$H$26+Input!$H$29)-(Input!$D$21+Input!$D$26+Input!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF(Input!$H$17>=E10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=F10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=G10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=H10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=I10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=J10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=K10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=L10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=M10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=N10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=O10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=P10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Q10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=R10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=S10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=T10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=U10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=V10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=W10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=X10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Y10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Z10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AA10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AB10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AC10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AD10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AE10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AF10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AG10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AH10,IFERROR(((Input!$D$18-Input!$H$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH10-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF(Input!$H$17>=E10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=F10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=G10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=H10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=I10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=J10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=K10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=L10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=M10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=N10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=O10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=P10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=Q10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=R10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=S10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=T10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=U10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=V10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=W10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=X10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=Y10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=Z10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=AA10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=AB10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=AC10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=AD10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=AE10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=AF10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=AG10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG10-1)),0)","v":0},{"$f":"IF(Input!$H$17>=AH10,(Input!$H$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH10-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF(Input!$H$17>=E10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(E10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=F10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(F10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=G10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(G10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=H10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(H10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=I10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(I10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=J10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(J10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=K10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(K10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=L10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(L10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=M10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(M10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=N10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(N10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=O10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(O10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=P10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(P10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Q10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(Q10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=R10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(R10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=S10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(S10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=T10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(T10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=U10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(U10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=V10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(V10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=W10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(W10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=X10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(X10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Y10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(Y10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Z10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(Z10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AA10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(AA10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AB10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(AB10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AC10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(AC10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AD10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(AD10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AE10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(AE10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AF10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(AF10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AG10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(AG10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AH10,IFERROR(((Input!$D$24-Input!$H$24)*Input!$D$25)*((1+(References!$F$9))^(AH10-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF(Input!$H$17>=E10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(E10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=F10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(F10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=G10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(G10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=H10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(H10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=I10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(I10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=J10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(J10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=K10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(K10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=L10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(L10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=M10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(M10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=N10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(N10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=O10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(O10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=P10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(P10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Q10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(Q10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=R10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(R10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=S10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(S10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=T10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(T10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=U10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(U10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=V10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(V10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=W10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(W10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=X10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(X10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Y10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(Y10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Z10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(Z10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AA10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(AA10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AB10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(AB10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AC10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(AC10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AD10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(AD10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AE10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(AE10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AF10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(AF10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AG10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(AG10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AH10,IFERROR(((Input!$D$27-Input!$H$27)*Input!$D$28)*((1+(References!$F$10))^(AH10-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF(Input!$H$17>=E10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(E10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=F10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(F10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=G10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(G10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=H10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(H10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=I10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(I10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=J10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(J10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=K10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(K10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=L10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(L10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=M10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(M10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=N10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(N10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=O10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(O10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=P10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(P10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Q10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(Q10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=R10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(R10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=S10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(S10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=T10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(T10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=U10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(U10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=V10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(V10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=W10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(W10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=X10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(X10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Y10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(Y10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Z10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(Z10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AA10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(AA10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AB10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(AB10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AC10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(AC10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AD10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(AD10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AE10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(AE10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AF10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(AF10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AG10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(AG10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AH10,IFERROR(((Input!$D$30-Input!$H$30)*Input!$D$31)*((1+(References!$F$11))^(AH10-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF(Input!$H$17>=E10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(E10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=F10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(F10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=G10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(G10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=H10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(H10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=I10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(I10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=J10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(J10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=K10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(K10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=L10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(L10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=M10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(M10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=N10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(N10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=O10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(O10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=P10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(P10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=Q10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Q10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=R10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(R10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=S10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(S10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=T10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(T10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=U10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(U10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=V10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(V10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=W10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(W10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=X10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(X10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=Y10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Y10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=Z10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Z10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=AA10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AA10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=AB10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AB10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=AC10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AC10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=AD10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AD10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=AE10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AE10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=AF10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AF10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=AG10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AG10-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$H$17>=AH10,((Input!$D$33*Input!$D$34)-(Input!$H$34*Input!$H$33))*((1+(IFERROR(VLOOKUP(Input!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AH10-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF(Input!$H$17>=E10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(E10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=F10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(F10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=G10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(G10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=H10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(H10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=I10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(I10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=J10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(J10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=K10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(K10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=L10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(L10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=M10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(M10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=N10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(N10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=O10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(O10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=P10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(P10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Q10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(Q10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=R10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(R10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=S10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(S10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=T10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(T10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=U10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(U10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=V10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(V10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=W10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(W10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=X10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(X10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Y10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(Y10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Z10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(Z10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AA10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(AA10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AB10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(AB10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AC10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(AC10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AD10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(AD10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AE10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(AE10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AF10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(AF10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AG10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(AG10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AH10,IFERROR(((Input!$D$37-Input!$H$37)*Input!$D$38)*((1+(References!$F$12))^(AH10-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF(Input!$H$17>=E10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(E10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=F10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(F10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=G10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(G10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=H10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(H10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=I10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(I10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=J10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(J10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=K10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(K10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=L10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(L10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=M10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(M10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=N10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(N10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=O10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(O10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=P10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(P10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Q10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(Q10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=R10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(R10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=S10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(S10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=T10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(T10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=U10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(U10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=V10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(V10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=W10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(W10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=X10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(X10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Y10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(Y10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=Z10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(Z10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AA10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(AA10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AB10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(AB10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AC10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(AC10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AD10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(AD10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AE10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(AE10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AF10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(AF10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AG10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(AG10-1)),0),0)","v":0},{"$f":"IF(Input!$H$17>=AH10,IFERROR(((Input!$D$39-Input!$H$39)*(1+References!$F$13)^(AH10-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF(Input!$H$44>=E10,((IF(Input!$H$41=E10,Input!$H$40,0))+IF(E10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(E10/Input!$H$43,0)=INT(IFERROR(E10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(E10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=F10,((IF(Input!$H$41=F10,Input!$H$40,0))+IF(F10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(F10/Input!$H$43,0)=INT(IFERROR(F10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(F10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=G10,((IF(Input!$H$41=G10,Input!$H$40,0))+IF(G10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(G10/Input!$H$43,0)=INT(IFERROR(G10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(G10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=H10,((IF(Input!$H$41=H10,Input!$H$40,0))+IF(H10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(H10/Input!$H$43,0)=INT(IFERROR(H10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(H10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=I10,((IF(Input!$H$41=I10,Input!$H$40,0))+IF(I10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(I10/Input!$H$43,0)=INT(IFERROR(I10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(I10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=J10,((IF(Input!$H$41=J10,Input!$H$40,0))+IF(J10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(J10/Input!$H$43,0)=INT(IFERROR(J10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(J10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=K10,((IF(Input!$H$41=K10,Input!$H$40,0))+IF(K10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(K10/Input!$H$43,0)=INT(IFERROR(K10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(K10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=L10,((IF(Input!$H$41=L10,Input!$H$40,0))+IF(L10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(L10/Input!$H$43,0)=INT(IFERROR(L10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(L10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=M10,((IF(Input!$H$41=M10,Input!$H$40,0))+IF(M10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(M10/Input!$H$43,0)=INT(IFERROR(M10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(M10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=N10,((IF(Input!$H$41=N10,Input!$H$40,0))+IF(N10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(N10/Input!$H$43,0)=INT(IFERROR(N10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(N10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=O10,((IF(Input!$H$41=O10,Input!$H$40,0))+IF(O10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(O10/Input!$H$43,0)=INT(IFERROR(O10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(O10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=P10,((IF(Input!$H$41=P10,Input!$H$40,0))+IF(P10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(P10/Input!$H$43,0)=INT(IFERROR(P10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(P10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=Q10,((IF(Input!$H$41=Q10,Input!$H$40,0))+IF(Q10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(Q10/Input!$H$43,0)=INT(IFERROR(Q10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(Q10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=R10,((IF(Input!$H$41=R10,Input!$H$40,0))+IF(R10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(R10/Input!$H$43,0)=INT(IFERROR(R10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(R10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=S10,((IF(Input!$H$41=S10,Input!$H$40,0))+IF(S10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(S10/Input!$H$43,0)=INT(IFERROR(S10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(S10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=T10,((IF(Input!$H$41=T10,Input!$H$40,0))+IF(T10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(T10/Input!$H$43,0)=INT(IFERROR(T10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(T10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=U10,((IF(Input!$H$41=U10,Input!$H$40,0))+IF(U10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(U10/Input!$H$43,0)=INT(IFERROR(U10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(U10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=V10,((IF(Input!$H$41=V10,Input!$H$40,0))+IF(V10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(V10/Input!$H$43,0)=INT(IFERROR(V10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(V10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=W10,((IF(Input!$H$41=W10,Input!$H$40,0))+IF(W10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(W10/Input!$H$43,0)=INT(IFERROR(W10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(W10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=X10,((IF(Input!$H$41=X10,Input!$H$40,0))+IF(X10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(X10/Input!$H$43,0)=INT(IFERROR(X10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(X10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=Y10,((IF(Input!$H$41=Y10,Input!$H$40,0))+IF(Y10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(Y10/Input!$H$43,0)=INT(IFERROR(Y10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(Y10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=Z10,((IF(Input!$H$41=Z10,Input!$H$40,0))+IF(Z10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(Z10/Input!$H$43,0)=INT(IFERROR(Z10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(Z10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=AA10,((IF(Input!$H$41=AA10,Input!$H$40,0))+IF(AA10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(AA10/Input!$H$43,0)=INT(IFERROR(AA10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(AA10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=AB10,((IF(Input!$H$41=AB10,Input!$H$40,0))+IF(AB10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(AB10/Input!$H$43,0)=INT(IFERROR(AB10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(AB10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=AC10,((IF(Input!$H$41=AC10,Input!$H$40,0))+IF(AC10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(AC10/Input!$H$43,0)=INT(IFERROR(AC10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(AC10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=AD10,((IF(Input!$H$41=AD10,Input!$H$40,0))+IF(AD10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(AD10/Input!$H$43,0)=INT(IFERROR(AD10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(AD10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=AE10,((IF(Input!$H$41=AE10,Input!$H$40,0))+IF(AE10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(AE10/Input!$H$43,0)=INT(IFERROR(AE10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(AE10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=AF10,((IF(Input!$H$41=AF10,Input!$H$40,0))+IF(AF10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(AF10/Input!$H$43,0)=INT(IFERROR(AF10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(AF10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=AG10,((IF(Input!$H$41=AG10,Input!$H$40,0))+IF(AG10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(AG10/Input!$H$43,0)=INT(IFERROR(AG10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(AG10-1)),0)","v":0},{"$f":"IF(Input!$H$44>=AH10,((IF(Input!$H$41=AH10,Input!$H$40,0))+IF(AH10>=Input!$H$44,0,IF(Input!$H$43>0,IF(IFERROR(AH10/Input!$H$43,0)=INT(IFERROR(AH10/Input!$H$43,0)),Input!$H$42,0),0)))*((1+References!$F$13)^(AH10-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF(Input!$H$17>=1,E7-E21,0)","v":0},{"$f":"IF(Input!$H$17>=1,F7-F21,0)","v":0},{"$f":"IF(Input!$H$17>=1,G7-G21,0)","v":0},{"$f":"IF(Input!$H$17>=1,H7-H21,0)","v":0},{"$f":"IF(Input!$H$17>=1,I7-I21,0)","v":0},{"$f":"IF(Input!$H$17>=1,J7-J21,0)","v":0},{"$f":"IF(Input!$H$17>=1,K7-K21,0)","v":0},{"$f":"IF(Input!$H$17>=1,L7-L21,0)","v":0},{"$f":"IF(Input!$H$17>=1,M7-M21,0)","v":0},{"$f":"IF(Input!$H$17>=1,N7-N21,0)","v":0},{"$f":"IF(Input!$H$17>=1,O7-O21,0)","v":0},{"$f":"IF(Input!$H$17>=1,P7-P21,0)","v":0},{"$f":"IF(Input!$H$17>=1,Q7-Q21,0)","v":0},{"$f":"IF(Input!$H$17>=1,R7-R21,0)","v":0},{"$f":"IF(Input!$H$17>=1,S7-S21,0)","v":0},{"$f":"IF(Input!$H$17>=1,T7-T21,0)","v":0},{"$f":"IF(Input!$H$17>=1,U7-U21,0)","v":0},{"$f":"IF(Input!$H$17>=1,V7-V21,0)","v":0},{"$f":"IF(Input!$H$17>=1,W7-W21,0)","v":0},{"$f":"IF(Input!$H$17>=1,X7-X21,0)","v":0},{"$f":"IF(Input!$H$17>=1,Y7-Y21,0)","v":0},{"$f":"IF(Input!$H$17>=1,Z7-Z21,0)","v":0},{"$f":"IF(Input!$H$17>=1,AA7-AA21,0)","v":0},{"$f":"IF(Input!$H$17>=1,AB7-AB21,0)","v":0},{"$f":"IF(Input!$H$17>=1,AC7-AC21,0)","v":0},{"$f":"IF(Input!$H$17>=1,AD7-AD21,0)","v":0},{"$f":"IF(Input!$H$17>=1,AE7-AE21,0)","v":0},{"$f":"IF(Input!$H$17>=1,AF7-AF21,0)","v":0},{"$f":"IF(Input!$H$17>=1,AG7-AG21,0)","v":0},{"$f":"IF(Input!$H$17>=1,AH7-AH21,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF(Input!$H$46>=E10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=F10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=G10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=H10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=I10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=J10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=K10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=L10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=M10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=N10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=O10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=P10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=Q10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=R10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=S10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=T10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=U10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=V10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=W10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=X10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=Y10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=Z10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=AA10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=AB10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=AC10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=AD10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=AE10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=AF10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=AG10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0},{"$f":"IF(Input!$H$46>=AH10,IF(Summary!$E$21=\"Yes\",-Input!$H$47,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF(Input!$H$17>=1,IF(E10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(E10-1)),0)-E8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(F10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(F10-1)),0)-F8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(G10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(G10-1)),0)-G8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(H10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(H10-1)),0)-H8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(I10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(I10-1)),0)-I8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(J10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(J10-1)),0)-J8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(K10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(K10-1)),0)-K8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(L10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(L10-1)),0)-L8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(M10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(M10-1)),0)-M8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(N10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(N10-1)),0)-N8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(O10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(O10-1)),0)-O8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(P10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(P10-1)),0)-P8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(Q10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(Q10-1)),0)-Q8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(R10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(R10-1)),0)-R8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(S10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(S10-1)),0)-S8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(T10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(T10-1)),0)-T8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(U10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(U10-1)),0)-U8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(V10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(V10-1)),0)-V8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(W10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(W10-1)),0)-W8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(X10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(X10-1)),0)-X8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(Y10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(Y10-1)),0)-Y8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(Z10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(Z10-1)),0)-Z8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(AA10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(AA10-1)),0)-AA8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(AB10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(AB10-1)),0)-AB8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(AC10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(AC10-1)),0)-AC8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(AD10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(AD10-1)),0)-AD8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(AE10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(AE10-1)),0)-AE8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(AF10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(AF10-1)),0)-AF8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(AG10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(AG10-1)),0)-AG8,0)","v":0},{"$f":"IF(Input!$H$17>=1,IF(AH10=Input!$H$17,(Input!$H$45)*((1+References!$F$15)^(AH10-1)),0)-AH8,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D12-D11","v":0},{"$f":"E13+E14+E15+E16+E17+E18+E19+E20+E22+E23+E24","v":0},{"$f":"F13+F14+F15+F16+F17+F18+F19+F20+F22+F23+F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D26","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=E10,D27+E26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=F10,E27+F26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=G10,F27+G26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=H10,G27+H26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=I10,H27+I26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=J10,I27+J26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=K10,J27+K26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=L10,K27+L26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=M10,L27+M26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=N10,M27+N26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=O10,N27+O26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=P10,O27+P26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=Q10,P27+Q26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=R10,Q27+R26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=S10,R27+S26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=T10,S27+T26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=U10,T27+U26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=V10,U27+V26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=W10,V27+W26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=X10,W27+X26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=Y10,X27+Y26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=Z10,Y27+Z26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=AA10,Z27+AA26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=AB10,AA27+AB26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=AC10,AB27+AC26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=AD10,AC27+AD26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=AE10,AD27+AE26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=AF10,AE27+AF26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=AG10,AF27+AG26,0)","v":0},{"$f":"IF((MAX(Input!$H$17,Input!$H$46))>=AH10,AG27+AH26,0)","v":0}]
[null,null,"Cumulative NPV",{"$f":"D26","v":0},{"$f":"NPV(References!$F$16,$E26:E26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:F26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:G26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:H26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:I26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:J26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:K26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:L26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:M26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:N26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:O26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:P26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:Q26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:R26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:S26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:T26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:U26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:V26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:W26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:X26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:Y26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:Z26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:AA26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:AB26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:AC26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:AD26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:AE26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:AF26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:AG26)+$D26","v":0},{"$f":"NPV(References!$F$16,$E26:AH26)+$D26","v":0}]
[null,null,null,{"$f":"IF(D28>0,1,0)+C29","v":0},{"$f":"IF(E28>0,1,0)+D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Input!K14","v":"Strategy Option 2 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF(Summary!$E$21=\"No\",IF(ISBLANK(Input!$L$16),0,Input!$L$16-Input!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF(Summary!$E$21=\"No\",IF(Input!$L$17>=1,(Input!$L$21+Input!$L$26+Input!$L$29)-(Input!$D$21+Input!$D$26+Input!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF(Input!$L$17>=E30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=F30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=G30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=H30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=I30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=J30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=K30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=L30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=M30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=N30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=O30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=P30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Q30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=R30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=S30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=T30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=U30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=V30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=W30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=X30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Y30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Z30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AA30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AB30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AC30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AD30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AE30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AF30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AG30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AH30,IFERROR(((Input!$D$18-Input!$L$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH30-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF(Input!$L$17>=E30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=F30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=G30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=H30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=I30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=J30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=K30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=L30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=M30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=N30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=O30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=P30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=Q30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=R30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=S30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=T30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=U30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=V30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=W30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=X30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=Y30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=Z30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=AA30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=AB30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=AC30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=AD30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=AE30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=AF30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=AG30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG30-1)),0)","v":0},{"$f":"IF(Input!$L$17>=AH30,(Input!$L$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH30-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF(Input!$L$17>=E30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(E30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=F30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(F30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=G30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(G30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=H30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(H30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=I30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(I30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=J30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(J30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=K30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(K30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=L30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(L30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=M30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(M30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=N30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(N30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=O30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(O30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=P30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(P30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Q30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(Q30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=R30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(R30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=S30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(S30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=T30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(T30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=U30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(U30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=V30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(V30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=W30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(W30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=X30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(X30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Y30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(Y30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Z30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(Z30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AA30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(AA30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AB30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(AB30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AC30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(AC30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AD30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(AD30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AE30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(AE30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AF30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(AF30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AG30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(AG30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AH30,IFERROR(((Input!$D$24-Input!$L$24)*Input!$D$25)*((1+(References!$F$9))^(AH30-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF(Input!$L$17>=E30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(E30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=F30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(F30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=G30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(G30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=H30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(H30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=I30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(I30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=J30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(J30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=K30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(K30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=L30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(L30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=M30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(M30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=N30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(N30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=O30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(O30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=P30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(P30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Q30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(Q30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=R30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(R30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=S30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(S30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=T30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(T30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=U30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(U30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=V30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(V30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=W30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(W30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=X30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(X30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Y30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(Y30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Z30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(Z30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AA30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(AA30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AB30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(AB30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AC30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(AC30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AD30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(AD30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AE30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(AE30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AF30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(AF30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AG30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(AG30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AH30,IFERROR(((Input!$D$27-Input!$L$27)*Input!$D$28)*((1+(References!$F$10))^(AH30-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF(Input!$L$17>=E30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(E30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=F30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(F30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=G30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(G30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=H30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(H30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=I30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(I30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=J30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(J30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=K30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(K30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=L30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(L30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=M30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(M30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=N30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(N30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=O30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(O30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=P30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(P30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Q30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(Q30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=R30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(R30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=S30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(S30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=T30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(T30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=U30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(U30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=V30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(V30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=W30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(W30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=X30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(X30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Y30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(Y30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Z30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(Z30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AA30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(AA30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AB30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(AB30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AC30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(AC30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AD30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(AD30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AE30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(AE30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AF30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(AF30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AG30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(AG30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AH30,IFERROR(((Input!$D$30-Input!$L$30)*Input!$D$31)*((1+(References!$F$11))^(AH30-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF(Input!$L$17>=E30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(E30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=F30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(F30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=G30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(G30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=H30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(H30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=I30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(I30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=J30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(J30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=K30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(K30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=L30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(L30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=M30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(M30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=N30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(N30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=O30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(O30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=P30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(P30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=Q30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Q30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=R30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(R30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=S30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(S30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=T30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(T30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=U30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(U30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=V30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(V30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=W30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(W30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=X30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(X30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=Y30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Y30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=Z30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Z30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=AA30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AA30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=AB30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AB30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=AC30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AC30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=AD30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AD30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=AE30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AE30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=AF30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AF30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=AG30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AG30-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$L$17>=AH30,((Input!$D$33*Input!$D$34)-(Input!$L$34*Input!$L$33))*((1+(IFERROR(VLOOKUP(Input!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AH30-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF(Input!$L$17>=E30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(E30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=F30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(F30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=G30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(G30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=H30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(H30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=I30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(I30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=J30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(J30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=K30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(K30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=L30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(L30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=M30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(M30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=N30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(N30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=O30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(O30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=P30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(P30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Q30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(Q30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=R30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(R30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=S30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(S30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=T30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(T30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=U30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(U30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=V30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(V30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=W30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(W30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=X30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(X30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Y30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(Y30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Z30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(Z30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AA30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(AA30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AB30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(AB30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AC30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(AC30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AD30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(AD30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AE30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(AE30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AF30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(AF30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AG30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(AG30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AH30,IFERROR(((Input!$D$37-Input!$L$37)*Input!$D$38)*((1+(References!$F$12))^(AH30-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF(Input!$L$17>=E30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(E30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=F30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(F30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=G30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(G30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=H30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(H30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=I30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(I30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=J30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(J30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=K30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(K30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=L30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(L30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=M30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(M30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=N30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(N30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=O30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(O30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=P30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(P30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Q30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(Q30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=R30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(R30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=S30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(S30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=T30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(T30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=U30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(U30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=V30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(V30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=W30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(W30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=X30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(X30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Y30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(Y30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=Z30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(Z30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AA30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(AA30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AB30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(AB30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AC30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(AC30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AD30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(AD30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AE30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(AE30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AF30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(AF30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AG30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(AG30-1)),0),0)","v":0},{"$f":"IF(Input!$L$17>=AH30,IFERROR(((Input!$D$39-Input!$L$39)*(1+References!$F$13)^(AH30-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF(Input!$L$44>=E30,((IF(Input!$L$41=E30,Input!$L$40,0))+IF(E30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(E30/Input!$L$43,0)=INT(IFERROR(E30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(E30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=F30,((IF(Input!$L$41=F30,Input!$L$40,0))+IF(F30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(F30/Input!$L$43,0)=INT(IFERROR(F30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(F30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=G30,((IF(Input!$L$41=G30,Input!$L$40,0))+IF(G30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(G30/Input!$L$43,0)=INT(IFERROR(G30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(G30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=H30,((IF(Input!$L$41=H30,Input!$L$40,0))+IF(H30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(H30/Input!$L$43,0)=INT(IFERROR(H30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(H30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=I30,((IF(Input!$L$41=I30,Input!$L$40,0))+IF(I30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(I30/Input!$L$43,0)=INT(IFERROR(I30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(I30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=J30,((IF(Input!$L$41=J30,Input!$L$40,0))+IF(J30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(J30/Input!$L$43,0)=INT(IFERROR(J30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(J30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=K30,((IF(Input!$L$41=K30,Input!$L$40,0))+IF(K30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(K30/Input!$L$43,0)=INT(IFERROR(K30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(K30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=L30,((IF(Input!$L$41=L30,Input!$L$40,0))+IF(L30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(L30/Input!$L$43,0)=INT(IFERROR(L30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(L30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=M30,((IF(Input!$L$41=M30,Input!$L$40,0))+IF(M30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(M30/Input!$L$43,0)=INT(IFERROR(M30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(M30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=N30,((IF(Input!$L$41=N30,Input!$L$40,0))+IF(N30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(N30/Input!$L$43,0)=INT(IFERROR(N30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(N30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=O30,((IF(Input!$L$41=O30,Input!$L$40,0))+IF(O30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(O30/Input!$L$43,0)=INT(IFERROR(O30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(O30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=P30,((IF(Input!$L$41=P30,Input!$L$40,0))+IF(P30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(P30/Input!$L$43,0)=INT(IFERROR(P30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(P30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=Q30,((IF(Input!$L$41=Q30,Input!$L$40,0))+IF(Q30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(Q30/Input!$L$43,0)=INT(IFERROR(Q30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(Q30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=R30,((IF(Input!$L$41=R30,Input!$L$40,0))+IF(R30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(R30/Input!$L$43,0)=INT(IFERROR(R30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(R30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=S30,((IF(Input!$L$41=S30,Input!$L$40,0))+IF(S30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(S30/Input!$L$43,0)=INT(IFERROR(S30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(S30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=T30,((IF(Input!$L$41=T30,Input!$L$40,0))+IF(T30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(T30/Input!$L$43,0)=INT(IFERROR(T30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(T30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=U30,((IF(Input!$L$41=U30,Input!$L$40,0))+IF(U30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(U30/Input!$L$43,0)=INT(IFERROR(U30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(U30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=V30,((IF(Input!$L$41=V30,Input!$L$40,0))+IF(V30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(V30/Input!$L$43,0)=INT(IFERROR(V30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(V30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=W30,((IF(Input!$L$41=W30,Input!$L$40,0))+IF(W30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(W30/Input!$L$43,0)=INT(IFERROR(W30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(W30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=X30,((IF(Input!$L$41=X30,Input!$L$40,0))+IF(X30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(X30/Input!$L$43,0)=INT(IFERROR(X30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(X30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=Y30,((IF(Input!$L$41=Y30,Input!$L$40,0))+IF(Y30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(Y30/Input!$L$43,0)=INT(IFERROR(Y30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(Y30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=Z30,((IF(Input!$L$41=Z30,Input!$L$40,0))+IF(Z30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(Z30/Input!$L$43,0)=INT(IFERROR(Z30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(Z30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=AA30,((IF(Input!$L$41=AA30,Input!$L$40,0))+IF(AA30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(AA30/Input!$L$43,0)=INT(IFERROR(AA30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(AA30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=AB30,((IF(Input!$L$41=AB30,Input!$L$40,0))+IF(AB30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(AB30/Input!$L$43,0)=INT(IFERROR(AB30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(AB30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=AC30,((IF(Input!$L$41=AC30,Input!$L$40,0))+IF(AC30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(AC30/Input!$L$43,0)=INT(IFERROR(AC30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(AC30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=AD30,((IF(Input!$L$41=AD30,Input!$L$40,0))+IF(AD30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(AD30/Input!$L$43,0)=INT(IFERROR(AD30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(AD30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=AE30,((IF(Input!$L$41=AE30,Input!$L$40,0))+IF(AE30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(AE30/Input!$L$43,0)=INT(IFERROR(AE30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(AE30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=AF30,((IF(Input!$L$41=AF30,Input!$L$40,0))+IF(AF30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(AF30/Input!$L$43,0)=INT(IFERROR(AF30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(AF30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=AG30,((IF(Input!$L$41=AG30,Input!$L$40,0))+IF(AG30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(AG30/Input!$L$43,0)=INT(IFERROR(AG30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(AG30-1)),0)","v":0},{"$f":"IF(Input!$L$44>=AH30,((IF(Input!$L$41=AH30,Input!$L$40,0))+IF(AH30>=Input!$L$44,0,IF(Input!$L$43>0,IF(IFERROR(AH30/Input!$L$43,0)=INT(IFERROR(AH30/Input!$L$43,0)),Input!$L$42,0),0)))*((1+References!$F$13)^(AH30-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF(Input!$L$17>=1,E7-E41,0)","v":0},{"$f":"IF(Input!$L$17>=1,F7-F41,0)","v":0},{"$f":"IF(Input!$L$17>=1,G7-G41,0)","v":0},{"$f":"IF(Input!$L$17>=1,H7-H41,0)","v":0},{"$f":"IF(Input!$L$17>=1,I7-I41,0)","v":0},{"$f":"IF(Input!$L$17>=1,J7-J41,0)","v":0},{"$f":"IF(Input!$L$17>=1,K7-K41,0)","v":0},{"$f":"IF(Input!$L$17>=1,L7-L41,0)","v":0},{"$f":"IF(Input!$L$17>=1,M7-M41,0)","v":0},{"$f":"IF(Input!$L$17>=1,N7-N41,0)","v":0},{"$f":"IF(Input!$L$17>=1,O7-O41,0)","v":0},{"$f":"IF(Input!$L$17>=1,P7-P41,0)","v":0},{"$f":"IF(Input!$L$17>=1,Q7-Q41,0)","v":0},{"$f":"IF(Input!$L$17>=1,R7-R41,0)","v":0},{"$f":"IF(Input!$L$17>=1,S7-S41,0)","v":0},{"$f":"IF(Input!$L$17>=1,T7-T41,0)","v":0},{"$f":"IF(Input!$L$17>=1,U7-U41,0)","v":0},{"$f":"IF(Input!$L$17>=1,V7-V41,0)","v":0},{"$f":"IF(Input!$L$17>=1,W7-W41,0)","v":0},{"$f":"IF(Input!$L$17>=1,X7-X41,0)","v":0},{"$f":"IF(Input!$L$17>=1,Y7-Y41,0)","v":0},{"$f":"IF(Input!$L$17>=1,Z7-Z41,0)","v":0},{"$f":"IF(Input!$L$17>=1,AA7-AA41,0)","v":0},{"$f":"IF(Input!$L$17>=1,AB7-AB41,0)","v":0},{"$f":"IF(Input!$L$17>=1,AC7-AC41,0)","v":0},{"$f":"IF(Input!$L$17>=1,AD7-AD41,0)","v":0},{"$f":"IF(Input!$L$17>=1,AE7-AE41,0)","v":0},{"$f":"IF(Input!$L$17>=1,AF7-AF41,0)","v":0},{"$f":"IF(Input!$L$17>=1,AG7-AG41,0)","v":0},{"$f":"IF(Input!$L$17>=1,AH7-AH41,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF(Input!$L$46>=E30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=F30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=G30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=H30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=I30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=J30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=K30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=L30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=M30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=N30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=O30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=P30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=Q30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=R30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=S30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=T30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=U30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=V30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=W30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=X30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=Y30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=Z30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=AA30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=AB30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=AC30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=AD30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=AE30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=AF30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=AG30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0},{"$f":"IF(Input!$L$46>=AH30,IF(Summary!$E$21=\"Yes\",-Input!$L$47,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF(Input!$L$17>=1,IF(E30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(E30-1)),0)-E8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(F30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(F30-1)),0)-F8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(G30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(G30-1)),0)-G8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(H30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(H30-1)),0)-H8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(I30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(I30-1)),0)-I8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(J30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(J30-1)),0)-J8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(K30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(K30-1)),0)-K8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(L30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(L30-1)),0)-L8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(M30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(M30-1)),0)-M8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(N30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(N30-1)),0)-N8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(O30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(O30-1)),0)-O8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(P30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(P30-1)),0)-P8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(Q30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(Q30-1)),0)-Q8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(R30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(R30-1)),0)-R8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(S30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(S30-1)),0)-S8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(T30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(T30-1)),0)-T8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(U30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(U30-1)),0)-U8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(V30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(V30-1)),0)-V8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(W30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(W30-1)),0)-W8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(X30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(X30-1)),0)-X8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(Y30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(Y30-1)),0)-Y8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(Z30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(Z30-1)),0)-Z8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(AA30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(AA30-1)),0)-AA8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(AB30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(AB30-1)),0)-AB8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(AC30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(AC30-1)),0)-AC8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(AD30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(AD30-1)),0)-AD8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(AE30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(AE30-1)),0)-AE8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(AF30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(AF30-1)),0)-AF8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(AG30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(AG30-1)),0)-AG8,0)","v":0},{"$f":"IF(Input!$L$17>=1,IF(AH30=Input!$L$17,(Input!$L$45)*((1+References!$F$15)^(AH30-1)),0)-AH8,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D32-D31","v":0},{"$f":"E33+E34+E35+E36+E37+E38+E39+E40+E42+E43+E44","v":0},{"$f":"F33+F34+F35+F36+F37+F38+F39+F40+F42+F43+F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF33+AF34+AF35+AF36+AF37+AF38+AF39+AF40+AF42+AF43+AF44","v":0},0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D46","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=E30,D47+E46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=F30,E47+F46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=G30,F47+G46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=H30,G47+H46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=I30,H47+I46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=J30,I47+J46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=K30,J47+K46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=L30,K47+L46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=M30,L47+M46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=N30,M47+N46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=O30,N47+O46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=P30,O47+P46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=Q30,P47+Q46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=R30,Q47+R46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=S30,R47+S46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=T30,S47+T46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=U30,T47+U46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=V30,U47+V46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=W30,V47+W46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=X30,W47+X46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=Y30,X47+Y46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=Z30,Y47+Z46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=AA30,Z47+AA46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=AB30,AA47+AB46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=AC30,AB47+AC46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=AD30,AC47+AD46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=AE30,AD47+AE46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=AF30,AE47+AF46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=AG30,AF47+AG46,0)","v":0},{"$f":"IF((MAX(Input!$L$17,Input!$L$46))>=AH30,AG47+AH46,0)","v":0}]
[null,null,"Cumulative NPV",{"$f":"D46","v":0},{"$f":"NPV(References!$F$16,$E46:E46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:F46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:G46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:H46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:I46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:J46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:K46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:L46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:M46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:N46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:O46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:P46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:Q46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:R46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:S46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:T46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:U46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:V46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:W46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:X46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:Y46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:Z46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:AA46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:AB46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:AC46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:AD46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:AE46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:AF46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:AG46)+$D46","v":0},{"$f":"NPV(References!$F$16,$E46:AH46)+$D46","v":0}]
[{"$f":"IF(A48>0,1,0)","v":0},null,null,{"$f":"IF(D48>0,1,0)+C49","v":0},{"$f":"IF(E48>0,1,0)+D49","v":0},{"$f":"IF(F48>0,1,0)+E49","v":0},{"$f":"IF(G48>0,1,0)+F49","v":0},{"$f":"IF(H48>0,1,0)+G49","v":0},{"$f":"IF(I48>0,1,0)+H49","v":0},{"$f":"IF(J48>0,1,0)+I49","v":0},{"$f":"IF(K48>0,1,0)+J49","v":0},{"$f":"IF(L48>0,1,0)+K49","v":0},{"$f":"IF(M48>0,1,0)+L49","v":0},{"$f":"IF(N48>0,1,0)+M49","v":0},{"$f":"IF(O48>0,1,0)+N49","v":0},{"$f":"IF(P48>0,1,0)+O49","v":0},{"$f":"IF(Q48>0,1,0)+P49","v":0},{"$f":"IF(R48>0,1,0)+Q49","v":0},{"$f":"IF(S48>0,1,0)+R49","v":0},{"$f":"IF(T48>0,1,0)+S49","v":0},{"$f":"IF(U48>0,1,0)+T49","v":0},{"$f":"IF(V48>0,1,0)+U49","v":0},{"$f":"IF(W48>0,1,0)+V49","v":0},{"$f":"IF(X48>0,1,0)+W49","v":0},{"$f":"IF(Y48>0,1,0)+X49","v":0},{"$f":"IF(Z48>0,1,0)+Y49","v":0},{"$f":"IF(AA48>0,1,0)+Z49","v":0},{"$f":"IF(AB48>0,1,0)+AA49","v":0},{"$f":"IF(AC48>0,1,0)+AB49","v":0},{"$f":"IF(AD48>0,1,0)+AC49","v":0},{"$f":"IF(AE48>0,1,0)+AD49","v":0},{"$f":"IF(AF48>0,1,0)+AE49","v":0},{"$f":"IF(AG48>0,1,0)+AF49","v":0},{"$f":"IF(AH48>0,1,0)+AG49","v":0}]
[null,{"$f":"Input!O14","v":"Strategy Option 3 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF(Summary!$E$21=\"No\",IF(ISBLANK(Input!$P$16),0,Input!$P$16-Input!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF(Summary!$E$21=\"No\",IF(Input!$P$17>=1,(Input!$P$21+Input!$P$26+Input!$P$29)-(Input!$D$21+Input!$D$26+Input!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF(Input!$P$17>=E50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=F50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=G50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=H50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=I50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=J50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=K50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=L50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=M50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=N50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=O50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=P50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Q50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=R50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=S50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=T50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=U50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=V50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=W50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=X50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Y50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Z50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AA50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AB50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AC50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AD50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AE50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AF50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AG50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AH50,IFERROR(((Input!$D$18-Input!$P$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH50-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF(Input!$P$17>=E50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=F50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=G50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=H50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=I50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=J50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=K50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=L50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=M50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=N50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=O50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=P50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=Q50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=R50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=S50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=T50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=U50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=V50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=W50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=X50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=Y50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=Z50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=AA50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=AB50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=AC50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=AD50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=AE50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=AF50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=AG50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG50-1)),0)","v":0},{"$f":"IF(Input!$P$17>=AH50,(Input!$P$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH50-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF(Input!$P$17>=E50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(E50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=F50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(F50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=G50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(G50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=H50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(H50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=I50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(I50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=J50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(J50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=K50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(K50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=L50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(L50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=M50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(M50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=N50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(N50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=O50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(O50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=P50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(P50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Q50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(Q50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=R50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(R50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=S50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(S50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=T50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(T50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=U50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(U50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=V50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(V50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=W50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(W50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=X50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(X50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Y50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(Y50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Z50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(Z50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AA50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(AA50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AB50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(AB50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AC50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(AC50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AD50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(AD50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AE50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(AE50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AF50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(AF50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AG50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(AG50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AH50,IFERROR(((Input!$D$24-Input!$P$24)*Input!$D$25)*((1+(References!$F$9))^(AH50-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF(Input!$P$17>=E50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(E50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=F50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(F50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=G50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(G50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=H50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(H50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=I50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(I50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=J50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(J50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=K50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(K50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=L50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(L50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=M50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(M50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=N50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(N50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=O50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(O50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=P50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(P50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Q50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(Q50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=R50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(R50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=S50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(S50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=T50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(T50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=U50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(U50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=V50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(V50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=W50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(W50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=X50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(X50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Y50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(Y50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Z50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(Z50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AA50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(AA50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AB50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(AB50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AC50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(AC50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AD50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(AD50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AE50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(AE50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AF50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(AF50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AG50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(AG50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AH50,IFERROR(((Input!$D$27-Input!$P$27)*Input!$D$28)*((1+(References!$F$10))^(AH50-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF(Input!$P$17>=E50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(E50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=F50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(F50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=G50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(G50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=H50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(H50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=I50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(I50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=J50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(J50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=K50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(K50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=L50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(L50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=M50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(M50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=N50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(N50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=O50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(O50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=P50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(P50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Q50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(Q50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=R50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(R50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=S50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(S50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=T50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(T50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=U50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(U50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=V50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(V50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=W50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(W50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=X50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(X50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Y50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(Y50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Z50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(Z50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AA50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(AA50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AB50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(AB50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AC50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(AC50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AD50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(AD50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AE50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(AE50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AF50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(AF50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AG50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(AG50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AH50,IFERROR(((Input!$D$30-Input!$P$30)*Input!$D$31)*((1+(References!$F$11))^(AH50-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF(Input!$P$17>=E50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(E50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=F50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(F50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=G50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(G50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=H50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(H50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=I50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(I50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=J50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(J50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=K50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(K50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=L50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(L50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=M50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(M50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=N50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(N50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=O50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(O50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=P50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(P50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=Q50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Q50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=R50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(R50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=S50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(S50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=T50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(T50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=U50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(U50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=V50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(V50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=W50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(W50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=X50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(X50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=Y50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Y50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=Z50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Z50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=AA50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AA50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=AB50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AB50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=AC50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AC50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=AD50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AD50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=AE50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AE50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=AF50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AF50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=AG50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AG50-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$P$17>=AH50,((Input!$D$33*Input!$D$34)-(Input!$P$34*Input!$P$33))*((1+(IFERROR(VLOOKUP(Input!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AH50-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF(Input!$P$17>=E50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(E50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=F50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(F50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=G50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(G50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=H50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(H50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=I50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(I50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=J50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(J50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=K50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(K50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=L50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(L50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=M50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(M50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=N50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(N50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=O50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(O50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=P50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(P50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Q50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(Q50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=R50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(R50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=S50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(S50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=T50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(T50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=U50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(U50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=V50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(V50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=W50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(W50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=X50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(X50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Y50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(Y50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Z50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(Z50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AA50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(AA50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AB50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(AB50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AC50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(AC50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AD50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(AD50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AE50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(AE50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AF50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(AF50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AG50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(AG50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AH50,IFERROR(((Input!$D$37-Input!$P$37)*Input!$D$38)*((1+(References!$F$12))^(AH50-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF(Input!$P$17>=E50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(E50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=F50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(F50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=G50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(G50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=H50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(H50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=I50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(I50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=J50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(J50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=K50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(K50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=L50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(L50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=M50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(M50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=N50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(N50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=O50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(O50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=P50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(P50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Q50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(Q50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=R50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(R50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=S50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(S50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=T50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(T50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=U50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(U50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=V50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(V50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=W50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(W50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=X50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(X50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Y50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(Y50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=Z50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(Z50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AA50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(AA50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AB50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(AB50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AC50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(AC50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AD50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(AD50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AE50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(AE50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AF50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(AF50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AG50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(AG50-1)),0),0)","v":0},{"$f":"IF(Input!$P$17>=AH50,IFERROR(((Input!$D$39-Input!$P$39)*(1+References!$F$13)^(AH50-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF(Input!$P$44>=E50,((IF(Input!$P$41=E50,Input!$P$40,0))+IF(E50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(E50/Input!$P$43,0)=INT(IFERROR(E50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(E50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=F50,((IF(Input!$P$41=F50,Input!$P$40,0))+IF(F50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(F50/Input!$P$43,0)=INT(IFERROR(F50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(F50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=G50,((IF(Input!$P$41=G50,Input!$P$40,0))+IF(G50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(G50/Input!$P$43,0)=INT(IFERROR(G50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(G50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=H50,((IF(Input!$P$41=H50,Input!$P$40,0))+IF(H50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(H50/Input!$P$43,0)=INT(IFERROR(H50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(H50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=I50,((IF(Input!$P$41=I50,Input!$P$40,0))+IF(I50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(I50/Input!$P$43,0)=INT(IFERROR(I50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(I50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=J50,((IF(Input!$P$41=J50,Input!$P$40,0))+IF(J50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(J50/Input!$P$43,0)=INT(IFERROR(J50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(J50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=K50,((IF(Input!$P$41=K50,Input!$P$40,0))+IF(K50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(K50/Input!$P$43,0)=INT(IFERROR(K50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(K50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=L50,((IF(Input!$P$41=L50,Input!$P$40,0))+IF(L50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(L50/Input!$P$43,0)=INT(IFERROR(L50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(L50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=M50,((IF(Input!$P$41=M50,Input!$P$40,0))+IF(M50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(M50/Input!$P$43,0)=INT(IFERROR(M50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(M50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=N50,((IF(Input!$P$41=N50,Input!$P$40,0))+IF(N50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(N50/Input!$P$43,0)=INT(IFERROR(N50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(N50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=O50,((IF(Input!$P$41=O50,Input!$P$40,0))+IF(O50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(O50/Input!$P$43,0)=INT(IFERROR(O50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(O50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=P50,((IF(Input!$P$41=P50,Input!$P$40,0))+IF(P50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(P50/Input!$P$43,0)=INT(IFERROR(P50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(P50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=Q50,((IF(Input!$P$41=Q50,Input!$P$40,0))+IF(Q50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(Q50/Input!$P$43,0)=INT(IFERROR(Q50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(Q50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=R50,((IF(Input!$P$41=R50,Input!$P$40,0))+IF(R50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(R50/Input!$P$43,0)=INT(IFERROR(R50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(R50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=S50,((IF(Input!$P$41=S50,Input!$P$40,0))+IF(S50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(S50/Input!$P$43,0)=INT(IFERROR(S50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(S50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=T50,((IF(Input!$P$41=T50,Input!$P$40,0))+IF(T50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(T50/Input!$P$43,0)=INT(IFERROR(T50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(T50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=U50,((IF(Input!$P$41=U50,Input!$P$40,0))+IF(U50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(U50/Input!$P$43,0)=INT(IFERROR(U50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(U50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=V50,((IF(Input!$P$41=V50,Input!$P$40,0))+IF(V50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(V50/Input!$P$43,0)=INT(IFERROR(V50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(V50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=W50,((IF(Input!$P$41=W50,Input!$P$40,0))+IF(W50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(W50/Input!$P$43,0)=INT(IFERROR(W50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(W50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=X50,((IF(Input!$P$41=X50,Input!$P$40,0))+IF(X50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(X50/Input!$P$43,0)=INT(IFERROR(X50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(X50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=Y50,((IF(Input!$P$41=Y50,Input!$P$40,0))+IF(Y50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(Y50/Input!$P$43,0)=INT(IFERROR(Y50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(Y50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=Z50,((IF(Input!$P$41=Z50,Input!$P$40,0))+IF(Z50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(Z50/Input!$P$43,0)=INT(IFERROR(Z50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(Z50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=AA50,((IF(Input!$P$41=AA50,Input!$P$40,0))+IF(AA50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(AA50/Input!$P$43,0)=INT(IFERROR(AA50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(AA50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=AB50,((IF(Input!$P$41=AB50,Input!$P$40,0))+IF(AB50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(AB50/Input!$P$43,0)=INT(IFERROR(AB50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(AB50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=AC50,((IF(Input!$P$41=AC50,Input!$P$40,0))+IF(AC50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(AC50/Input!$P$43,0)=INT(IFERROR(AC50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(AC50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=AD50,((IF(Input!$P$41=AD50,Input!$P$40,0))+IF(AD50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(AD50/Input!$P$43,0)=INT(IFERROR(AD50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(AD50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=AE50,((IF(Input!$P$41=AE50,Input!$P$40,0))+IF(AE50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(AE50/Input!$P$43,0)=INT(IFERROR(AE50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(AE50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=AF50,((IF(Input!$P$41=AF50,Input!$P$40,0))+IF(AF50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(AF50/Input!$P$43,0)=INT(IFERROR(AF50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(AF50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=AG50,((IF(Input!$P$41=AG50,Input!$P$40,0))+IF(AG50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(AG50/Input!$P$43,0)=INT(IFERROR(AG50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(AG50-1)),0)","v":0},{"$f":"IF(Input!$P$44>=AH50,((IF(Input!$P$41=AH50,Input!$P$40,0))+IF(AH50>=Input!$P$44,0,IF(Input!$P$43>0,IF(IFERROR(AH50/Input!$P$43,0)=INT(IFERROR(AH50/Input!$P$43,0)),Input!$P$42,0),0)))*((1+References!$F$13)^(AH50-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF(Input!$P$17>=1,E7-E61,0)","v":0},{"$f":"IF(Input!$P$17>=1,F7-F61,0)","v":0},{"$f":"IF(Input!$P$17>=1,G7-G61,0)","v":0},{"$f":"IF(Input!$P$17>=1,H7-H61,0)","v":0},{"$f":"IF(Input!$P$17>=1,I7-I61,0)","v":0},{"$f":"IF(Input!$P$17>=1,J7-J61,0)","v":0},{"$f":"IF(Input!$P$17>=1,K7-K61,0)","v":0},{"$f":"IF(Input!$P$17>=1,L7-L61,0)","v":0},{"$f":"IF(Input!$P$17>=1,M7-M61,0)","v":0},{"$f":"IF(Input!$P$17>=1,N7-N61,0)","v":0},{"$f":"IF(Input!$P$17>=1,O7-O61,0)","v":0},{"$f":"IF(Input!$P$17>=1,P7-P61,0)","v":0},{"$f":"IF(Input!$P$17>=1,Q7-Q61,0)","v":0},{"$f":"IF(Input!$P$17>=1,R7-R61,0)","v":0},{"$f":"IF(Input!$P$17>=1,S7-S61,0)","v":0},{"$f":"IF(Input!$P$17>=1,T7-T61,0)","v":0},{"$f":"IF(Input!$P$17>=1,U7-U61,0)","v":0},{"$f":"IF(Input!$P$17>=1,V7-V61,0)","v":0},{"$f":"IF(Input!$P$17>=1,W7-W61,0)","v":0},{"$f":"IF(Input!$P$17>=1,X7-X61,0)","v":0},{"$f":"IF(Input!$P$17>=1,Y7-Y61,0)","v":0},{"$f":"IF(Input!$P$17>=1,Z7-Z61,0)","v":0},{"$f":"IF(Input!$P$17>=1,AA7-AA61,0)","v":0},{"$f":"IF(Input!$P$17>=1,AB7-AB61,0)","v":0},{"$f":"IF(Input!$P$17>=1,AC7-AC61,0)","v":0},{"$f":"IF(Input!$P$17>=1,AD7-AD61,0)","v":0},{"$f":"IF(Input!$P$17>=1,AE7-AE61,0)","v":0},{"$f":"IF(Input!$P$17>=1,AF7-AF61,0)","v":0},{"$f":"IF(Input!$P$17>=1,AG7-AG61,0)","v":0},{"$f":"IF(Input!$P$17>=1,AH7-AH61,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF(Input!$P$46>=E50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=F50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=G50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=H50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=I50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=J50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=K50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=L50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=M50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=N50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=O50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=P50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=Q50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=R50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=S50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=T50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=U50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=V50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=W50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=X50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=Y50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=Z50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=AA50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=AB50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=AC50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=AD50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=AE50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=AF50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=AG50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0},{"$f":"IF(Input!$P$46>=AH50,IF(Summary!$E$21=\"Yes\",-Input!$P$47,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF(Input!$P$17>=1,IF(E50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(E50-1)),0)-E8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(F50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(F50-1)),0)-F8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(G50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(G50-1)),0)-G8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(H50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(H50-1)),0)-H8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(I50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(I50-1)),0)-I8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(J50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(J50-1)),0)-J8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(K50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(K50-1)),0)-K8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(L50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(L50-1)),0)-L8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(M50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(M50-1)),0)-M8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(N50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(N50-1)),0)-N8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(O50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(O50-1)),0)-O8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(P50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(P50-1)),0)-P8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(Q50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(Q50-1)),0)-Q8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(R50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(R50-1)),0)-R8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(S50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(S50-1)),0)-S8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(T50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(T50-1)),0)-T8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(U50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(U50-1)),0)-U8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(V50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(V50-1)),0)-V8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(W50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(W50-1)),0)-W8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(X50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(X50-1)),0)-X8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(Y50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(Y50-1)),0)-Y8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(Z50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(Z50-1)),0)-Z8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(AA50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(AA50-1)),0)-AA8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(AB50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(AB50-1)),0)-AB8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(AC50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(AC50-1)),0)-AC8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(AD50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(AD50-1)),0)-AD8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(AE50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(AE50-1)),0)-AE8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(AF50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(AF50-1)),0)-AF8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(AG50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(AG50-1)),0)-AG8,0)","v":0},{"$f":"IF(Input!$P$17>=1,IF(AH50=Input!$P$17,(Input!$P$45)*((1+References!$F$15)^(AH50-1)),0)-AH8,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D52-D51","v":0},{"$f":"E53+E54+E55+E56+E57+E58+E59+E60+E62+E63+E64","v":0},{"$f":"F53+F54+F55+F56+F57+F58+F59+F60+F62+F63+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF53+AF54+AF55+AF56+AF57+AF58+AF59+AF60+AF62+AF63+AF64","v":0},0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D66","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=E50,D67+E66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=F50,E67+F66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=G50,F67+G66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=H50,G67+H66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=I50,H67+I66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=J50,I67+J66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=K50,J67+K66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=L50,K67+L66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=M50,L67+M66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=N50,M67+N66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=O50,N67+O66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=P50,O67+P66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=Q50,P67+Q66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=R50,Q67+R66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=S50,R67+S66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=T50,S67+T66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=U50,T67+U66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=V50,U67+V66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=W50,V67+W66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=X50,W67+X66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=Y50,X67+Y66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=Z50,Y67+Z66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=AA50,Z67+AA66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=AB50,AA67+AB66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=AC50,AB67+AC66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=AD50,AC67+AD66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=AE50,AD67+AE66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=AF50,AE67+AF66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=AG50,AF67+AG66,0)","v":0},{"$f":"IF((MAX(Input!$P$17,Input!$P$46))>=AH50,AG67+AH66,0)","v":0}]
[null,null,null,{"$f":"D66","v":0},{"$f":"NPV(References!$F$16,$E66:E66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:F66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:G66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:H66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:I66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:J66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:K66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:L66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:M66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:N66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:O66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:P66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:Q66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:R66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:S66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:T66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:U66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:V66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:W66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:X66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:Y66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:Z66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:AA66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:AB66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:AC66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:AD66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:AE66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:AF66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:AG66)+$D66","v":0},{"$f":"NPV(References!$F$16,$E66:AH66)+$D66","v":0}]
[null,null,null,{"$f":"IF(D68>0,1,0)+C69","v":0},{"$f":"IF(E68>0,1,0)+D69","v":0},{"$f":"IF(F68>0,1,0)+E69","v":0},{"$f":"IF(G68>0,1,0)+F69","v":0},{"$f":"IF(H68>0,1,0)+G69","v":0},{"$f":"IF(I68>0,1,0)+H69","v":0},{"$f":"IF(J68>0,1,0)+I69","v":0},{"$f":"IF(K68>0,1,0)+J69","v":0},{"$f":"IF(L68>0,1,0)+K69","v":0},{"$f":"IF(M68>0,1,0)+L69","v":0},{"$f":"IF(N68>0,1,0)+M69","v":0},{"$f":"IF(O68>0,1,0)+N69","v":0},{"$f":"IF(P68>0,1,0)+O69","v":0},{"$f":"IF(Q68>0,1,0)+P69","v":0},{"$f":"IF(R68>0,1,0)+Q69","v":0},{"$f":"IF(S68>0,1,0)+R69","v":0},{"$f":"IF(T68>0,1,0)+S69","v":0},{"$f":"IF(U68>0,1,0)+T69","v":0},{"$f":"IF(V68>0,1,0)+U69","v":0},{"$f":"IF(W68>0,1,0)+V69","v":0},{"$f":"IF(X68>0,1,0)+W69","v":0},{"$f":"IF(Y68>0,1,0)+X69","v":0},{"$f":"IF(Z68>0,1,0)+Y69","v":0},{"$f":"IF(AA68>0,1,0)+Z69","v":0},{"$f":"IF(AB68>0,1,0)+AA69","v":0},{"$f":"IF(AC68>0,1,0)+AB69","v":0},{"$f":"IF(AD68>0,1,0)+AC69","v":0},{"$f":"IF(AE68>0,1,0)+AD69","v":0},{"$f":"IF(AF68>0,1,0)+AE69","v":0},{"$f":"IF(AG68>0,1,0)+AF69","v":0},{"$f":"IF(AH68>0,1,0)+AG69","v":0}]
[null,{"$f":"Input!S14","v":"Strategy Option 4 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF(Summary!$E$21=\"No\",IF(ISBLANK(Input!$T$16),0,Input!$T$16-Input!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF(Summary!$E$21=\"No\",IF(Input!$T$17>=1,(Input!$T$21+Input!$T$26+Input!$T$29)-(Input!$D$21+Input!$D$26+Input!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF(Input!$T$17>=E70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=F70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=G70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=H70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=I70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=J70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=K70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=L70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=M70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=N70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=O70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=P70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Q70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=R70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=S70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=T70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=U70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=V70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=W70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=X70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Y70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Z70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AA70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AB70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AC70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AD70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AE70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AF70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AG70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AH70,IFERROR(((Input!$D$18-Input!$T$18)*Input!$D$19)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH70-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF(Input!$T$17>=E70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=F70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=G70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=H70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=I70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=J70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=K70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=L70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=M70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=N70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=O70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=P70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=Q70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=R70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=S70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=T70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=U70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=V70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=W70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=X70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=Y70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=Z70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=AA70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=AB70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=AC70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=AD70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=AE70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=AF70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=AG70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG70-1)),0)","v":0},{"$f":"IF(Input!$T$17>=AH70,(Input!$T$23*Input!$D$22*12)*((1+(IFERROR(VLOOKUP(Input!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH70-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF(Input!$T$17>=E70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(E70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=F70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(F70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=G70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(G70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=H70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(H70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=I70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(I70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=J70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(J70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=K70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(K70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=L70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(L70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=M70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(M70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=N70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(N70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=O70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(O70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=P70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(P70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Q70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(Q70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=R70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(R70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=S70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(S70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=T70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(T70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=U70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(U70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=V70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(V70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=W70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(W70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=X70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(X70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Y70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(Y70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Z70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(Z70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AA70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(AA70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AB70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(AB70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AC70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(AC70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AD70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(AD70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AE70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(AE70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AF70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(AF70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AG70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(AG70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AH70,IFERROR(((Input!$D$24-Input!$T$24)*Input!$D$25)*((1+(References!$F$9))^(AH70-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF(Input!$T$17>=E70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(E70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=F70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(F70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=G70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(G70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=H70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(H70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=I70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(I70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=J70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(J70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=K70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(K70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=L70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(L70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=M70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(M70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=N70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(N70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=O70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(O70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=P70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(P70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Q70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(Q70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=R70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(R70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=S70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(S70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=T70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(T70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=U70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(U70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=V70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(V70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=W70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(W70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=X70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(X70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Y70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(Y70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Z70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(Z70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AA70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(AA70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AB70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(AB70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AC70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(AC70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AD70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(AD70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AE70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(AE70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AF70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(AF70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AG70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(AG70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AH70,IFERROR(((Input!$D$27-Input!$T$27)*Input!$D$28)*((1+(References!$F$10))^(AH70-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF(Input!$T$17>=E70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(E70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=F70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(F70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=G70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(G70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=H70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(H70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=I70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(I70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=J70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(J70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=K70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(K70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=L70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(L70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=M70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(M70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=N70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(N70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=O70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(O70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=P70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(P70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Q70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(Q70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=R70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(R70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=S70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(S70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=T70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(T70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=U70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(U70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=V70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(V70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=W70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(W70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=X70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(X70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Y70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(Y70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Z70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(Z70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AA70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(AA70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AB70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(AB70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AC70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(AC70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AD70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(AD70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AE70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(AE70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AF70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(AF70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AG70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(AG70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AH70,IFERROR(((Input!$D$30-Input!$T$30)*Input!$D$31)*((1+(References!$F$11))^(AH70-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF(Input!$T$17>=E70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(E70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=F70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(F70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=G70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(G70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=H70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(H70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=I70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(I70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=J70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(J70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=K70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(K70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=L70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(L70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=M70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(M70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=N70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(N70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=O70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(O70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=P70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(P70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=Q70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Q70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=R70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(R70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=S70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(S70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=T70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(T70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=U70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(U70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=V70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(V70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=W70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(W70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=X70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(X70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=Y70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Y70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=Z70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Z70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=AA70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AA70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=AB70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AB70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=AC70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AC70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=AD70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AD70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=AE70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AE70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=AF70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AF70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=AG70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AG70-1)),0),0)","v":0},{"$f":"IFERROR(IF(Input!$T$17>=AH70,((Input!$D$33*Input!$D$34)-(Input!$T$34*Input!$T$33))*((1+(IFERROR(VLOOKUP(Input!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AH70-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF(Input!$T$17>=E70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(E70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=F70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(F70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=G70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(G70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=H70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(H70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=I70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(I70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=J70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(J70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=K70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(K70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=L70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(L70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=M70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(M70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=N70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(N70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=O70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(O70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=P70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(P70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Q70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(Q70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=R70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(R70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=S70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(S70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=T70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(T70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=U70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(U70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=V70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(V70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=W70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(W70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=X70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(X70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Y70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(Y70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Z70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(Z70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AA70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(AA70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AB70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(AB70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AC70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(AC70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AD70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(AD70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AE70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(AE70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AF70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(AF70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AG70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(AG70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AH70,IFERROR(((Input!$D$37-Input!$T$37)*Input!$D$38)*((1+(References!$F$12))^(AH70-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF(Input!$T$17>=E70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(E70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=F70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(F70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=G70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(G70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=H70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(H70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=I70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(I70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=J70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(J70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=K70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(K70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=L70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(L70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=M70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(M70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=N70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(N70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=O70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(O70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=P70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(P70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Q70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(Q70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=R70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(R70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=S70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(S70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=T70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(T70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=U70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(U70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=V70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(V70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=W70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(W70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=X70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(X70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Y70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(Y70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=Z70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(Z70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AA70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(AA70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AB70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(AB70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AC70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(AC70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AD70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(AD70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AE70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(AE70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AF70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(AF70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AG70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(AG70-1)),0),0)","v":0},{"$f":"IF(Input!$T$17>=AH70,IFERROR(((Input!$D$39-Input!$T$39)*(1+References!$F$13)^(AH70-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF(Input!$T$44>=E70,((IF(Input!$T$41=E70,Input!$T$40,0))+IF(E70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(E70/Input!$T$43,0)=INT(IFERROR(E70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(E70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=F70,((IF(Input!$T$41=F70,Input!$T$40,0))+IF(F70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(F70/Input!$T$43,0)=INT(IFERROR(F70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(F70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=G70,((IF(Input!$T$41=G70,Input!$T$40,0))+IF(G70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(G70/Input!$T$43,0)=INT(IFERROR(G70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(G70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=H70,((IF(Input!$T$41=H70,Input!$T$40,0))+IF(H70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(H70/Input!$T$43,0)=INT(IFERROR(H70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(H70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=I70,((IF(Input!$T$41=I70,Input!$T$40,0))+IF(I70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(I70/Input!$T$43,0)=INT(IFERROR(I70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(I70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=J70,((IF(Input!$T$41=J70,Input!$T$40,0))+IF(J70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(J70/Input!$T$43,0)=INT(IFERROR(J70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(J70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=K70,((IF(Input!$T$41=K70,Input!$T$40,0))+IF(K70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(K70/Input!$T$43,0)=INT(IFERROR(K70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(K70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=L70,((IF(Input!$T$41=L70,Input!$T$40,0))+IF(L70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(L70/Input!$T$43,0)=INT(IFERROR(L70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(L70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=M70,((IF(Input!$T$41=M70,Input!$T$40,0))+IF(M70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(M70/Input!$T$43,0)=INT(IFERROR(M70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(M70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=N70,((IF(Input!$T$41=N70,Input!$T$40,0))+IF(N70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(N70/Input!$T$43,0)=INT(IFERROR(N70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(N70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=O70,((IF(Input!$T$41=O70,Input!$T$40,0))+IF(O70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(O70/Input!$T$43,0)=INT(IFERROR(O70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(O70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=P70,((IF(Input!$T$41=P70,Input!$T$40,0))+IF(P70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(P70/Input!$T$43,0)=INT(IFERROR(P70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(P70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=Q70,((IF(Input!$T$41=Q70,Input!$T$40,0))+IF(Q70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(Q70/Input!$T$43,0)=INT(IFERROR(Q70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(Q70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=R70,((IF(Input!$T$41=R70,Input!$T$40,0))+IF(R70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(R70/Input!$T$43,0)=INT(IFERROR(R70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(R70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=S70,((IF(Input!$T$41=S70,Input!$T$40,0))+IF(S70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(S70/Input!$T$43,0)=INT(IFERROR(S70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(S70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=T70,((IF(Input!$T$41=T70,Input!$T$40,0))+IF(T70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(T70/Input!$T$43,0)=INT(IFERROR(T70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(T70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=U70,((IF(Input!$T$41=U70,Input!$T$40,0))+IF(U70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(U70/Input!$T$43,0)=INT(IFERROR(U70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(U70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=V70,((IF(Input!$T$41=V70,Input!$T$40,0))+IF(V70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(V70/Input!$T$43,0)=INT(IFERROR(V70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(V70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=W70,((IF(Input!$T$41=W70,Input!$T$40,0))+IF(W70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(W70/Input!$T$43,0)=INT(IFERROR(W70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(W70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=X70,((IF(Input!$T$41=X70,Input!$T$40,0))+IF(X70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(X70/Input!$T$43,0)=INT(IFERROR(X70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(X70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=Y70,((IF(Input!$T$41=Y70,Input!$T$40,0))+IF(Y70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(Y70/Input!$T$43,0)=INT(IFERROR(Y70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(Y70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=Z70,((IF(Input!$T$41=Z70,Input!$T$40,0))+IF(Z70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(Z70/Input!$T$43,0)=INT(IFERROR(Z70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(Z70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=AA70,((IF(Input!$T$41=AA70,Input!$T$40,0))+IF(AA70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(AA70/Input!$T$43,0)=INT(IFERROR(AA70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(AA70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=AB70,((IF(Input!$T$41=AB70,Input!$T$40,0))+IF(AB70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(AB70/Input!$T$43,0)=INT(IFERROR(AB70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(AB70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=AC70,((IF(Input!$T$41=AC70,Input!$T$40,0))+IF(AC70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(AC70/Input!$T$43,0)=INT(IFERROR(AC70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(AC70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=AD70,((IF(Input!$T$41=AD70,Input!$T$40,0))+IF(AD70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(AD70/Input!$T$43,0)=INT(IFERROR(AD70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(AD70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=AE70,((IF(Input!$T$41=AE70,Input!$T$40,0))+IF(AE70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(AE70/Input!$T$43,0)=INT(IFERROR(AE70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(AE70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=AF70,((IF(Input!$T$41=AF70,Input!$T$40,0))+IF(AF70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(AF70/Input!$T$43,0)=INT(IFERROR(AF70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(AF70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=AG70,((IF(Input!$T$41=AG70,Input!$T$40,0))+IF(AG70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(AG70/Input!$T$43,0)=INT(IFERROR(AG70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(AG70-1)),0)","v":0},{"$f":"IF(Input!$T$44>=AH70,((IF(Input!$T$41=AH70,Input!$T$40,0))+IF(AH70>=Input!$T$44,0,IF(Input!$T$43>0,IF(IFERROR(AH70/Input!$T$43,0)=INT(IFERROR(AH70/Input!$T$43,0)),Input!$T$42,0),0)))*((1+References!$F$13)^(AH70-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF(Input!$T$17>=1,E7-E81,0)","v":0},{"$f":"IF(Input!$T$17>=1,F7-F81,0)","v":0},{"$f":"IF(Input!$T$17>=1,G7-G81,0)","v":0},{"$f":"IF(Input!$T$17>=1,H7-H81,0)","v":0},{"$f":"IF(Input!$T$17>=1,I7-I81,0)","v":0},{"$f":"IF(Input!$T$17>=1,J7-J81,0)","v":0},{"$f":"IF(Input!$T$17>=1,K7-K81,0)","v":0},{"$f":"IF(Input!$T$17>=1,L7-L81,0)","v":0},{"$f":"IF(Input!$T$17>=1,M7-M81,0)","v":0},{"$f":"IF(Input!$T$17>=1,N7-N81,0)","v":0},{"$f":"IF(Input!$T$17>=1,O7-O81,0)","v":0},{"$f":"IF(Input!$T$17>=1,P7-P81,0)","v":0},{"$f":"IF(Input!$T$17>=1,Q7-Q81,0)","v":0},{"$f":"IF(Input!$T$17>=1,R7-R81,0)","v":0},{"$f":"IF(Input!$T$17>=1,S7-S81,0)","v":0},{"$f":"IF(Input!$T$17>=1,T7-T81,0)","v":0},{"$f":"IF(Input!$T$17>=1,U7-U81,0)","v":0},{"$f":"IF(Input!$T$17>=1,V7-V81,0)","v":0},{"$f":"IF(Input!$T$17>=1,W7-W81,0)","v":0},{"$f":"IF(Input!$T$17>=1,X7-X81,0)","v":0},{"$f":"IF(Input!$T$17>=1,Y7-Y81,0)","v":0},{"$f":"IF(Input!$T$17>=1,Z7-Z81,0)","v":0},{"$f":"IF(Input!$T$17>=1,AA7-AA81,0)","v":0},{"$f":"IF(Input!$T$17>=1,AB7-AB81,0)","v":0},{"$f":"IF(Input!$T$17>=1,AC7-AC81,0)","v":0},{"$f":"IF(Input!$T$17>=1,AD7-AD81,0)","v":0},{"$f":"IF(Input!$T$17>=1,AE7-AE81,0)","v":0},{"$f":"IF(Input!$T$17>=1,AF7-AF81,0)","v":0},{"$f":"IF(Input!$T$17>=1,AG7-AG81,0)","v":0},{"$f":"IF(Input!$T$17>=1,AH7-AH81,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF(Input!$T$46>=E70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=F70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=G70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=H70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=I70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=J70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=K70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=L70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=M70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=N70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=O70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=P70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=Q70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=R70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=S70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=T70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=U70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=V70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=W70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=X70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=Y70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=Z70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=AA70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=AB70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=AC70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=AD70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=AE70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=AF70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=AG70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0},{"$f":"IF(Input!$T$46>=AH70,IF(Summary!$E$21=\"Yes\",-Input!$T$47,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF(Input!$T$17>=1,IF(E70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(E70-1)),0)-E8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(F70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(F70-1)),0)-F8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(G70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(G70-1)),0)-G8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(H70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(H70-1)),0)-H8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(I70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(I70-1)),0)-I8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(J70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(J70-1)),0)-J8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(K70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(K70-1)),0)-K8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(L70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(L70-1)),0)-L8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(M70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(M70-1)),0)-M8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(N70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(N70-1)),0)-N8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(O70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(O70-1)),0)-O8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(P70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(P70-1)),0)-P8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(Q70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(Q70-1)),0)-Q8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(R70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(R70-1)),0)-R8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(S70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(S70-1)),0)-S8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(T70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(T70-1)),0)-T8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(U70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(U70-1)),0)-U8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(V70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(V70-1)),0)-V8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(W70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(W70-1)),0)-W8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(X70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(X70-1)),0)-X8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(Y70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(Y70-1)),0)-Y8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(Z70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(Z70-1)),0)-Z8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(AA70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(AA70-1)),0)-AA8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(AB70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(AB70-1)),0)-AB8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(AC70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(AC70-1)),0)-AC8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(AD70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(AD70-1)),0)-AD8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(AE70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(AE70-1)),0)-AE8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(AF70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(AF70-1)),0)-AF8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(AG70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(AG70-1)),0)-AG8,0)","v":0},{"$f":"IF(Input!$T$17>=1,IF(AH70=Input!$T$17,(Input!$T$45)*((1+References!$F$15)^(AH70-1)),0)-AH8,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D72-D71","v":0},{"$f":"E73+E74+E75+E76+E77+E78+E79+E80+E82+E83+E84","v":0},{"$f":"F73+F74+F75+F76+F77+F78+F79+F80+F82+F83+F84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF73+AF74+AF75+AF76+AF77+AF78+AF79+AF80+AF82+AF83+AF84","v":0},0,{"$f":"AH73+AH74+AH75+AH76+AH77+AH78+AH79+AH80+AH82+AH83+AH84","v":0}]
[null,null,"Cumulative Cash Flow:",{"$f":"D86","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=E70,D87+E86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=F70,E87+F86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=G70,F87+G86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=H70,G87+H86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=I70,H87+I86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=J70,I87+J86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=K70,J87+K86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=L70,K87+L86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=M70,L87+M86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=N70,M87+N86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=O70,N87+O86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=P70,O87+P86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=Q70,P87+Q86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=R70,Q87+R86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=S70,R87+S86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=T70,S87+T86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=U70,T87+U86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=V70,U87+V86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=W70,V87+W86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=X70,W87+X86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=Y70,X87+Y86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=Z70,Y87+Z86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=AA70,Z87+AA86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=AB70,AA87+AB86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=AC70,AB87+AC86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=AD70,AC87+AD86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=AE70,AD87+AE86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=AF70,AE87+AF86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=AG70,AF87+AG86,0)","v":0},{"$f":"IF((MAX(Input!$T$17,Input!$T$46))>=AH70,AG87+AH86,0)","v":0}]
[null,null,"Cumulative NPV",{"$f":"D86","v":0},{"$f":"NPV(References!$F$16,$E86:E86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:F86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:G86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:H86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:I86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:J86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:K86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:L86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:M86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:N86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:O86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:P86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:Q86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:R86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:S86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:T86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:U86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:V86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:W86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:X86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:Y86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:Z86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:AA86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:AB86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:AC86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:AD86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:AE86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:AF86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:AG86)+$D86","v":0},{"$f":"NPV(References!$F$16,$E86:AH86)+$D86","v":0}]
[null,null,null,{"$f":"IF(D88>0,1,0)+C89","v":0},{"$f":"IF(E88>0,1,0)+D89","v":0},{"$f":"IF(F88>0,1,0)+E89","v":0},{"$f":"IF(G88>0,1,0)+F89","v":0},{"$f":"IF(H88>0,1,0)+G89","v":0},{"$f":"IF(I88>0,1,0)+H89","v":0},{"$f":"IF(J88>0,1,0)+I89","v":0},{"$f":"IF(K88>0,1,0)+J89","v":0},{"$f":"IF(L88>0,1,0)+K89","v":0},{"$f":"IF(M88>0,1,0)+L89","v":0},{"$f":"IF(N88>0,1,0)+M89","v":0},{"$f":"IF(O88>0,1,0)+N89","v":0},{"$f":"IF(P88>0,1,0)+O89","v":0},{"$f":"IF(Q88>0,1,0)+P89","v":0},{"$f":"IF(R88>0,1,0)+Q89","v":0},{"$f":"IF(S88>0,1,0)+R89","v":0},{"$f":"IF(T88>0,1,0)+S89","v":0},{"$f":"IF(U88>0,1,0)+T89","v":0},{"$f":"IF(V88>0,1,0)+U89","v":0},{"$f":"IF(W88>0,1,0)+V89","v":0},{"$f":"IF(X88>0,1,0)+W89","v":0},{"$f":"IF(Y88>0,1,0)+X89","v":0},{"$f":"IF(Z88>0,1,0)+Y89","v":0},{"$f":"IF(AA88>0,1,0)+Z89","v":0},{"$f":"IF(AB88>0,1,0)+AA89","v":0},{"$f":"IF(AC88>0,1,0)+AB89","v":0},{"$f":"IF(AD88>0,1,0)+AC89","v":0},{"$f":"IF(AE88>0,1,0)+AD89","v":0},{"$f":"IF(AF88>0,1,0)+AE89","v":0},{"$f":"IF(AG88>0,1,0)+AF89","v":0},{"$f":"IF(AH88>0,1,0)+AG89","v":0}]

{"sheet":"Project Main","index":7,"n_rows":29,"n_cols":8,"rows_kept":29,"cut":false,"hidden":true,"merged":[[13,4,13,6],[14,4,14,6],[15,4,37,6],[1,6,7,6],[15,3,16,3],[12,4,12,6],[1,1,1,4],[3,1,7,4],[24,1,26,1],[28,1,30,1],[9,1,14,1],[16,1,18,1],[20,1,22,1]]}
[]
[null,null,null,null,null,null,"Go to the Input pages below:"]
[]
[null,"First: Enter the basic project information for this project in the yellow boxes below.\nSecond: Choose below which features to include in the analysis\nThird: Go to the Input page for each feature and follow the instruction on how to fill them out.\nFourth: Choose which strategy from each feature you would like to include in the project analysis and select these strategies from the drop down menus under each section Lighting, Mechanical, Plumbing, and Other.",null,null,null,null,null,1]
[null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,1]
[]
[]
[null,"Choose which features to include:",null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,null,null,"Life Cycle Cost Analysis (LCCA) - Project Overview"]
[]
[null,null,null,"Project Name:"]
[null,null,null,"Project Manager:"]
[null,null,null,"Department/Division:"]
[null,null,null,"Project Scope/Description:"]
[null,"Lighting:"]
[]
[]
[]
[null,"Mechanical:"]
[]
[]
[]
[null,"Plumbing:"]
[]
[]
[]
[null,"Other Strategy:"]

{"sheet":"Whole Project Input","index":8,"n_rows":48,"n_cols":16,"rows_kept":48,"cut":false,"hidden":true,"merged":[[38,13,42,13],[44,1,45,1],[31,1,35,1],[36,1,37,1],[38,1,42,1],[44,5,45,5],[44,9,45,9],[44,13,45,13],[36,5,37,5],[38,5,42,5],[36,9,37,9],[38,9,42,9],[47,14,47,15],[47,10,47,11],[46,10,46,11],[17,1,30,1],[17,5,30,5],[17,13,30,13],[46,6,46,7],[47,6,47,7],[47,2,47,3],[46,2,46,3],[17,9,30,9],[31,5,35,5],[31,9,35,9],[46,14,46,15],[31,13,35,13],[36,13,37,13],[1,1,1,17],[12,14,12,15],[13,14,13,15],[14,14,14,15],[12,10,12,11],[13,10,13,11],[14,10,14,11],[10,1,10,3],[3,1,3,17],[12,6,12,7],[13,6,13,7],[14,6,14,7],[12,2,12,3],[13,2,13,3],[14,2,14,3],[5,1,9,3]]}
[]
[]
[]
[null,"This page lists the inputs for the strategies chosen. To populate/repopulate the fields, go back to the Project Main page and choose the appropriate strategies under the Lighting, Mechanical, Plumbing, or Other section drop down menus."]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[]
[]
[]
[]
[null,"Life Cycle Cost Analysis (LCCA) - Inputs"]
[]
[null,null,"Lighting",null,null,null,"Mechanical",null,null,null,"Plumbing",null,null,null,"Other Strategy"]
[null,null,{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!G14,IF('Project Main'!$H$4=3,'L Input'!K14,IF('Project Main'!$H$4=4,'L Input'!O14,IF('Project Main'!$H$4=5,'L Input'!S14,)))))","v":0},{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H14,IF('Project Main'!$H$4=3,'L Input'!L14,IF('Project Main'!$H$4=4,'L Input'!P14,IF('Project Main'!$H$4=5,'L Input'!T14,)))))","v":0},null,null,{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!G14,IF('Project Main'!$H$5=3,'M Input'!K14,IF('Project Main'!$H$5=4,'M Input'!O14,IF('Project Main'!$H$5=5,'M Input'!S14,)))))","v":0},{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H14,IF('Project Main'!$H$5=3,'M Input'!L14,IF('Project Main'!$H$5=4,'M Input'!P14,IF('Project Main'!$H$5=5,'M Input'!T14,)))))","v":0},null,null,{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!G14,IF('Project Main'!$H$6=3,'P Input'!K14,IF('Project Main'!$H$6=4,'P Input'!O14,IF('Project Main'!$H$6=5,'P Input'!S14,)))))","v":0},{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H14,IF('Project Main'!$H$6=3,'P Input'!L14,IF('Project Main'!$H$6=4,'P Input'!P14,IF('Project Main'!$H$6=5,'P Input'!T14,)))))","v":0},null,null,{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!G14,IF('Project Main'!$H$7=3,'O Input'!K14,IF('Project Main'!$H$7=4,'O Input'!O14,IF('Project Main'!$H$7=5,'O Input'!S14,)))))","v":0},{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H14,IF('Project Main'!$H$7=3,'O Input'!L14,IF('Project Main'!$H$7=4,'O Input'!P14,IF('Project Main'!$H$7=5,'O Input'!T14,)))))","v":0}]
[null,null,{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!G15,IF('Project Main'!$H$4=3,'L Input'!K15,IF('Project Main'!$H$4=4,'L Input'!O15,IF('Project Main'!$H$4=5,'L Input'!S15,)))))","v":0},{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H15,IF('Project Main'!$H$4=3,'L Input'!L15,IF('Project Main'!$H$4=4,'L Input'!P15,IF('Project Main'!$H$4=5,'L Input'!T15,)))))","v":0},null,null,{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!G15,IF('Project Main'!$H$5=3,'M Input'!K15,IF('Project Main'!$H$5=4,'M Input'!O15,IF('Project Main'!$H$5=5,'M Input'!S15,)))))","v":0},{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H15,IF('Project Main'!$H$5=3,'M Input'!L15,IF('Project Main'!$H$5=4,'M Input'!P15,IF('Project Main'!$H$5=5,'M Input'!T15,)))))","v":0},null,null,{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!G15,IF('Project Main'!$H$6=3,'P Input'!K15,IF('Project Main'!$H$6=4,'P Input'!O15,IF('Project Main'!$H$6=5,'P Input'!S15,)))))","v":0},{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H15,IF('Project Main'!$H$6=3,'P Input'!L15,IF('Project Main'!$H$6=4,'P Input'!P15,IF('Project Main'!$H$6=5,'P Input'!T15,)))))","v":0},null,null,{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!G15,IF('Project Main'!$H$7=3,'O Input'!K15,IF('Project Main'!$H$7=4,'O Input'!O15,IF('Project Main'!$H$7=5,'O Input'!S15,)))))","v":0},{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H15,IF('Project Main'!$H$7=3,'O Input'!L15,IF('Project Main'!$H$7=4,'O Input'!P15,IF('Project Main'!$H$7=5,'O Input'!T15,)))))","v":0}]
[null,null,"Initial Cost ($)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H16,IF('Project Main'!$H$4=3,'L Input'!L16,IF('Project Main'!$H$4=4,'L Input'!P16,IF('Project Main'!$H$4=5,'L Input'!T16,)))))","v":0},null,null,"Initial Cost ($)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H16,IF('Project Main'!$H$5=3,'M Input'!L16,IF('Project Main'!$H$5=4,'M Input'!P16,IF('Project Main'!$H$5=5,'M Input'!T16,)))))","v":0},null,null,"Initial Cost ($)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H16,IF('Project Main'!$H$6=3,'P Input'!L16,IF('Project Main'!$H$6=4,'P Input'!P16,IF('Project Main'!$H$6=5,'P Input'!T16,)))))","v":0},null,null,"Initial Cost ($)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H16,IF('Project Main'!$H$7=3,'O Input'!L16,IF('Project Main'!$H$7=4,'O Input'!P16,IF('Project Main'!$H$7=5,'O Input'!T16,)))))","v":0}]
[null,null,"Estimate Life of Strategy (Years)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H17,IF('Project Main'!$H$4=3,'L Input'!L17,IF('Project Main'!$H$4=4,'L Input'!P17,IF('Project Main'!$H$4=5,'L Input'!T17,)))))","v":0},null,null,"Estimate Life of Strategy (Years)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H17,IF('Project Main'!$H$5=3,'M Input'!L17,IF('Project Main'!$H$5=4,'M Input'!P17,IF('Project Main'!$H$5=5,'M Input'!T17,)))))","v":0},null,null,"Estimate Life of Strategy (Years)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H17,IF('Project Main'!$H$6=3,'P Input'!L17,IF('Project Main'!$H$6=4,'P Input'!P17,IF('Project Main'!$H$6=5,'P Input'!T17,)))))","v":0},null,null,"Estimate Life of Strategy (Years)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H17,IF('Project Main'!$H$7=3,'O Input'!L17,IF('Project Main'!$H$7=4,'O Input'!P17,IF('Project Main'!$H$7=5,'O Input'!T17,)))))","v":0}]
[null,"Utilities","Annual Electricity Use (kWh)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H18,IF('Project Main'!$H$4=3,'L Input'!L18,IF('Project Main'!$H$4=4,'L Input'!P18,IF('Project Main'!$H$4=5,'L Input'!T18,)))))","v":0},null,"Utilities","Annual Electricity Use (kWh)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H18,IF('Project Main'!$H$5=3,'M Input'!L18,IF('Project Main'!$H$5=4,'M Input'!P18,IF('Project Main'!$H$5=5,'M Input'!T18,)))))","v":0},null,"Utilities","Annual Electricity Use (kWh)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H18,IF('Project Main'!$H$6=3,'P Input'!L18,IF('Project Main'!$H$6=4,'P Input'!P18,IF('Project Main'!$H$6=5,'P Input'!T18,)))))","v":0},null,"Utilities","Annual Electricity Use (kWh)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H18,IF('Project Main'!$H$7=3,'O Input'!L18,IF('Project Main'!$H$7=4,'O Input'!P18,IF('Project Main'!$H$7=5,'O Input'!T18,)))))","v":0}]
[null,null,"Electricity Rate ($ Per kWh)",{"$f":"IF($D$17>0,'L Input'!$D$19,0)","v":0},null,null,"Electricity Rate ($ Per kWh)",{"$f":"IF($D$17>0,'M Input'!$D$19,0)","v":0},null,null,"Electricity Rate ($ Per kWh)",{"$f":"IF($D$17>0,'P Input'!$D$19,0)","v":0},null,null,"Electricity Rate ($ Per kWh)",{"$f":"IF($D$17>0,'O Input'!$D$19,0)","v":0}]
[null,null,"Electricity Provider",{"$f":"IF($D$17>0,'L Input'!$D$20,0)","v":0},null,null,"Electricity Provider",{"$f":"IF($D$17>0,'M Input'!$D$20,0)","v":0},null,null,"Electricity Provider",{"$f":"IF($D$17>0,'P Input'!$D$20,0)","v":0},null,null,"Electricity Provider",{"$f":"IF($D$17>0,'O Input'!$D$20,0)","v":0}]
[null,null,"One Time Electrical Rebate ($)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H21,IF('Project Main'!$H$4=3,'L Input'!L21,IF('Project Main'!$H$4=4,'L Input'!P21,IF('Project Main'!$H$4=5,'L Input'!T21,)))))","v":0},null,null,"One Time Electrical Rebate ($)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H21,IF('Project Main'!$H$5=3,'M Input'!L21,IF('Project Main'!$H$5=4,'M Input'!P21,IF('Project Main'!$H$5=5,'M Input'!T21,)))))","v":0},null,null,"One Time Electrical Rebate ($)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H21,IF('Project Main'!$H$6=3,'P Input'!L21,IF('Project Main'!$H$6=4,'P Input'!P21,IF('Project Main'!$H$6=5,'P Input'!T21,)))))","v":0},null,null,"One Time Electrical Rebate ($)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H21,IF('Project Main'!$H$7=3,'O Input'!L21,IF('Project Main'!$H$7=4,'O Input'!P21,IF('Project Main'!$H$7=5,'O Input'!T21,)))))","v":0}]
[null,null,"Electricity Demand Rate ($ Per kW)",{"$f":"IF($D$17>0,'L Input'!$D$22,0)","v":0},null,null,"Electricity Demand Rate ($ Per kW)",{"$f":"IF($D$17>0,'M Input'!$D$22,0)","v":0},null,null,"Electricity Demand Rate ($ Per kW)",{"$f":"IF($D$17>0,'P Input'!$D$22,0)","v":0},null,null,"Electricity Demand Rate ($ Per kW)",{"$f":"IF($D$17>0,'O Input'!$D$22,0)","v":0}]
[null,null,"Monthly Electricity Demand Savings (kW)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H23,IF('Project Main'!$H$4=3,'L Input'!L23,IF('Project Main'!$H$4=4,'L Input'!P23,IF('Project Main'!$H$4=5,'L Input'!T23,)))))","v":0},null,null,"Monthly Electricity Demand Savings (kW)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H23,IF('Project Main'!$H$5=3,'M Input'!L23,IF('Project Main'!$H$5=4,'M Input'!P23,IF('Project Main'!$H$5=5,'M Input'!T23,)))))","v":0},null,null,"Monthly Electricity Demand Savings (kW)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H23,IF('Project Main'!$H$6=3,'P Input'!L23,IF('Project Main'!$H$6=4,'P Input'!P23,IF('Project Main'!$H$6=5,'P Input'!T23,)))))","v":0},null,null,"Monthly Electricity Demand Savings (kW)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H23,IF('Project Main'!$H$7=3,'O Input'!L23,IF('Project Main'!$H$7=4,'O Input'!P23,IF('Project Main'!$H$7=5,'O Input'!T23,)))))","v":0}]
[null,null,"Annual Natural Gas Use (Therm)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H24,IF('Project Main'!$H$4=3,'L Input'!L24,IF('Project Main'!$H$4=4,'L Input'!P24,IF('Project Main'!$H$4=5,'L Input'!T24,)))))","v":0},null,null,"Annual Natural Gas Use (Therm)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H24,IF('Project Main'!$H$5=3,'M Input'!L24,IF('Project Main'!$H$5=4,'M Input'!P24,IF('Project Main'!$H$5=5,'M Input'!T24,)))))","v":0},null,null,"Annual Natural Gas Use (Therm)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H24,IF('Project Main'!$H$6=3,'P Input'!L24,IF('Project Main'!$H$6=4,'P Input'!P24,IF('Project Main'!$H$6=5,'P Input'!T24,)))))","v":0},null,null,"Annual Natural Gas Use (Therm)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H24,IF('Project Main'!$H$7=3,'O Input'!L24,IF('Project Main'!$H$7=4,'O Input'!P24,IF('Project Main'!$H$7=5,'O Input'!T24,)))))","v":0}]
[null,null,"Natural Gas Rate ($ Per Therm) ",{"$f":"IF($D$17>0,'L Input'!$D$25,0)","v":0},null,null,"Natural Gas Rate ($ Per Therm) ",{"$f":"IF($D$17>0,'M Input'!$D$25,0)","v":0},null,null,"Natural Gas Rate ($ Per Therm) ",{"$f":"IF($D$17>0,'P Input'!$D$25,0)","v":0},null,null,"Natural Gas Rate ($ Per Therm) ",{"$f":"IF($D$17>0,'O Input'!$D$25,0)","v":0}]
[null,null,"One Time Natural Gas Rebate ($)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H26,IF('Project Main'!$H$4=3,'L Input'!L26,IF('Project Main'!$H$4=4,'L Input'!P26,IF('Project Main'!$H$4=5,'L Input'!T26,)))))","v":0},null,null,"One Time Natural Gas Rebate ($)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H26,IF('Project Main'!$H$5=3,'M Input'!L26,IF('Project Main'!$H$5=4,'M Input'!P26,IF('Project Main'!$H$5=5,'M Input'!T26,)))))","v":0},null,null,"One Time Natural Gas Rebate ($)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H26,IF('Project Main'!$H$6=3,'P Input'!L26,IF('Project Main'!$H$6=4,'P Input'!P26,IF('Project Main'!$H$6=5,'P Input'!T26,)))))","v":0},null,null,"One Time Natural Gas Rebate ($)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H26,IF('Project Main'!$H$7=3,'O Input'!L26,IF('Project Main'!$H$7=4,'O Input'!P26,IF('Project Main'!$H$7=5,'O Input'!T26,)))))","v":0}]
[null,null,"Annual Water Use (CCF)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H27,IF('Project Main'!$H$4=3,'L Input'!L27,IF('Project Main'!$H$4=4,'L Input'!P27,IF('Project Main'!$H$4=5,'L Input'!T27,)))))","v":0},null,null,"Annual Water Use (CCF)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H27,IF('Project Main'!$H$5=3,'M Input'!L27,IF('Project Main'!$H$5=4,'M Input'!P27,IF('Project Main'!$H$5=5,'M Input'!T27,)))))","v":0},null,null,"Annual Water Use (CCF)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H27,IF('Project Main'!$H$6=3,'P Input'!L27,IF('Project Main'!$H$6=4,'P Input'!P27,IF('Project Main'!$H$6=5,'P Input'!T27,)))))","v":0},null,null,"Annual Water Use (CCF)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H27,IF('Project Main'!$H$7=3,'O Input'!L27,IF('Project Main'!$H$7=4,'O Input'!P27,IF('Project Main'!$H$7=5,'O Input'!T27,)))))","v":0}]
[null,null,"Water Rate ($ Per CCF)",{"$f":"IF($D$17>0,'L Input'!$D$28,0)","v":0},null,null,"Water Rate ($ Per CCF)",{"$f":"IF($D$17>0,'M Input'!$D$28,0)","v":0},null,null,"Water Rate ($ Per CCF)",{"$f":"IF($D$17>0,'P Input'!$D$28,0)","v":0},null,null,"Water Rate ($ Per CCF)",{"$f":"IF($D$17>0,'O Input'!$D$28,0)","v":0}]
[null,null,"One Time Water/Wastewater Rebate ($)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H29,IF('Project Main'!$H$4=3,'L Input'!L29,IF('Project Main'!$H$4=4,'L Input'!P29,IF('Project Main'!$H$4=5,'L Input'!T29,)))))","v":0},null,null,"One Time Water/Wastewater Rebate ($)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H29,IF('Project Main'!$H$5=3,'M Input'!L29,IF('Project Main'!$H$5=4,'M Input'!P29,IF('Project Main'!$H$5=5,'M Input'!T29,)))))","v":0},null,null,"One Time Water/Wastewater Rebate ($)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H29,IF('Project Main'!$H$6=3,'P Input'!L29,IF('Project Main'!$H$6=4,'P Input'!P29,IF('Project Main'!$H$6=5,'P Input'!T29,)))))","v":0},null,null,"One Time Water/Wastewater Rebate ($)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H29,IF('Project Main'!$H$7=3,'O Input'!L29,IF('Project Main'!$H$7=4,'O Input'!P29,IF('Project Main'!$H$7=5,'O Input'!T29,)))))","v":0}]
[null,null,"Annual Wastewater Use (CCF)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H30,IF('Project Main'!$H$4=3,'L Input'!L30,IF('Project Main'!$H$4=4,'L Input'!P30,IF('Project Main'!$H$4=5,'L Input'!T30,)))))","v":0},null,null,"Annual Wastewater Use (CCF)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H30,IF('Project Main'!$H$5=3,'M Input'!L30,IF('Project Main'!$H$5=4,'M Input'!P30,IF('Project Main'!$H$5=5,'M Input'!T30,)))))","v":0},null,null,"Annual Wastewater Use (CCF)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H30,IF('Project Main'!$H$6=3,'P Input'!L30,IF('Project Main'!$H$6=4,'P Input'!P30,IF('Project Main'!$H$6=5,'P Input'!T30,)))))","v":0},null,null,"Annual Wastewater Use (CCF)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H30,IF('Project Main'!$H$7=3,'O Input'!L30,IF('Project Main'!$H$7=4,'O Input'!P30,IF('Project Main'!$H$7=5,'O Input'!T30,)))))","v":0}]
[null,null,"Wastewater Rate ($ Per CCF)",{"$f":"IF($D$17>0,'L Input'!$D$31,0)","v":0},null,null,"Wastewater Rate ($ Per CCF)",{"$f":"IF($D$17>0,'M Input'!$D$31,0)","v":0},null,null,"Wastewater Rate ($ Per CCF)",{"$f":"IF($D$17>0,'P Input'!$D$31,0)","v":0},null,null,"Wastewater Rate ($ Per CCF)",{"$f":"IF($D$17>0,'O Input'!$D$31,0)","v":0}]
[null,"Fuel","Vehicle Fuel Type",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H32,IF('Project Main'!$H$4=3,'L Input'!L32,IF('Project Main'!$H$4=4,'L Input'!P32,IF('Project Main'!$H$4=5,'L Input'!T32,)))))","v":0},null,"Fuel","Vehicle Fuel Type",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H32,IF('Project Main'!$H$5=3,'M Input'!L32,IF('Project Main'!$H$5=4,'M Input'!P32,IF('Project Main'!$H$5=5,'M Input'!T32,)))))","v":0},null,"Fuel","Vehicle Fuel Type",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H32,IF('Project Main'!$H$6=3,'P Input'!L32,IF('Project Main'!$H$6=4,'P Input'!P32,IF('Project Main'!$H$6=5,'P Input'!T32,)))))","v":0},null,"Fuel","Vehicle Fuel Type",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H32,IF('Project Main'!$H$7=3,'O Input'!L32,IF('Project Main'!$H$7=4,'O Input'!P32,IF('Project Main'!$H$7=5,'O Input'!T32,)))))","v":0}]
[null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H33,IF('Project Main'!$H$4=3,'L Input'!L33,IF('Project Main'!$H$4=4,'L Input'!P33,IF('Project Main'!$H$4=5,'L Input'!T33,)))))","v":0},null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H33,IF('Project Main'!$H$5=3,'M Input'!L33,IF('Project Main'!$H$5=4,'M Input'!P33,IF('Project Main'!$H$5=5,'M Input'!T33,)))))","v":0},null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H33,IF('Project Main'!$H$6=3,'P Input'!L33,IF('Project Main'!$H$6=4,'P Input'!P33,IF('Project Main'!$H$6=5,'P Input'!T33,)))))","v":0},null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H33,IF('Project Main'!$H$7=3,'O Input'!L33,IF('Project Main'!$H$7=4,'O Input'!P33,IF('Project Main'!$H$7=5,'O Input'!T33,)))))","v":0}]
[null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H34,IF('Project Main'!$H$4=3,'L Input'!L34,IF('Project Main'!$H$4=4,'L Input'!P34,IF('Project Main'!$H$4=5,'L Input'!T34,)))))","v":0},null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H34,IF('Project Main'!$H$5=3,'M Input'!L34,IF('Project Main'!$H$5=4,'M Input'!P34,IF('Project Main'!$H$5=5,'M Input'!T34,)))))","v":0},null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H34,IF('Project Main'!$H$6=3,'P Input'!L34,IF('Project Main'!$H$6=4,'P Input'!P34,IF('Project Main'!$H$6=5,'P Input'!T34,)))))","v":0},null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H34,IF('Project Main'!$H$7=3,'O Input'!L34,IF('Project Main'!$H$7=4,'O Input'!P34,IF('Project Main'!$H$7=5,'O Input'!T34,)))))","v":0}]
[null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H35,IF('Project Main'!$H$4=3,'L Input'!L35,IF('Project Main'!$H$4=4,'L Input'!P35,IF('Project Main'!$H$4=5,'L Input'!T35,)))))","v":0},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H35,IF('Project Main'!$H$5=3,'M Input'!L35,IF('Project Main'!$H$5=4,'M Input'!P35,IF('Project Main'!$H$5=5,'M Input'!T35,)))))","v":0},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H35,IF('Project Main'!$H$6=3,'P Input'!L35,IF('Project Main'!$H$6=4,'P Input'!P35,IF('Project Main'!$H$6=5,'P Input'!T35,)))))","v":0},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H35,IF('Project Main'!$H$7=3,'O Input'!L35,IF('Project Main'!$H$7=4,'O Input'!P35,IF('Project Main'!$H$7=5,'O Input'!T35,)))))","v":0}]
[null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H36,IF('Project Main'!$H$4=3,'L Input'!L36,IF('Project Main'!$H$4=4,'L Input'!P36,IF('Project Main'!$H$4=5,'L Input'!T36,)))))","v":0},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H36,IF('Project Main'!$H$5=3,'M Input'!L36,IF('Project Main'!$H$5=4,'M Input'!P36,IF('Project Main'!$H$5=5,'M Input'!T36,)))))","v":0},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H36,IF('Project Main'!$H$6=3,'P Input'!L36,IF('Project Main'!$H$6=4,'P Input'!P36,IF('Project Main'!$H$6=5,'P Input'!T36,)))))","v":0},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H36,IF('Project Main'!$H$7=3,'O Input'!L36,IF('Project Main'!$H$7=4,'O Input'!P36,IF('Project Main'!$H$7=5,'O Input'!T36,)))))","v":0}]
[null,"GHG","Annual Carbon Use (MTE)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H37,IF('Project Main'!$H$4=3,'L Input'!L37,IF('Project Main'!$H$4=4,'L Input'!P37,IF('Project Main'!$H$4=5,'L Input'!T37,)))))","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H37,IF('Project Main'!$H$5=3,'M Input'!L37,IF('Project Main'!$H$5=4,'M Input'!P37,IF('Project Main'!$H$5=5,'M Input'!T37,)))))","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H37,IF('Project Main'!$H$6=3,'P Input'!L37,IF('Project Main'!$H$6=4,'P Input'!P37,IF('Project Main'!$H$6=5,'P Input'!T37,)))))","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H37,IF('Project Main'!$H$7=3,'O Input'!L37,IF('Project Main'!$H$7=4,'O Input'!P37,IF('Project Main'!$H$7=5,'O Input'!T37,)))))","v":0}]
[null,null,"Carbon Value ($ per MTE)",{"$f":"IF($D$17>0,'L Input'!$D$38,0)","v":0},null,null,"Carbon Value ($ per MTE)",{"$f":"IF($D$17>0,'M Input'!$D$38,0)","v":0},null,null,"Carbon Value ($ per MTE)",{"$f":"IF($D$17>0,'P Input'!$D$38,0)","v":0},null,null,"Carbon Value ($ per MTE)",{"$f":"IF($D$17>0,'O Input'!$D$38,0)","v":0}]
[null,"Maintenance","Annual Maintenance ($)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H39,IF('Project Main'!$H$4=3,'L Input'!L39,IF('Project Main'!$H$4=4,'L Input'!P39,IF('Project Main'!$H$4=5,'L Input'!T39,)))))","v":0},null,"Maintenance","Annual Maintenance ($)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H39,IF('Project Main'!$H$5=3,'M Input'!L39,IF('Project Main'!$H$5=4,'M Input'!P39,IF('Project Main'!$H$5=5,'M Input'!T39,)))))","v":0},null,"Maintenance","Annual Maintenance ($)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H39,IF('Project Main'!$H$6=3,'P Input'!L39,IF('Project Main'!$H$6=4,'P Input'!P39,IF('Project Main'!$H$6=5,'P Input'!T39,)))))","v":0},null,"Maintenance","Annual Maintenance ($)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H39,IF('Project Main'!$H$7=3,'O Input'!L39,IF('Project Main'!$H$7=4,'O Input'!P39,IF('Project Main'!$H$7=5,'O Input'!T39,)))))","v":0}]
[null,null,"One Time Equip. Replacement Cost ($)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H40,IF('Project Main'!$H$4=3,'L Input'!L40,IF('Project Main'!$H$4=4,'L Input'!P40,IF('Project Main'!$H$4=5,'L Input'!T40,)))))","v":0},null,null,"One Time Equip. Replacement Cost ($)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H40,IF('Project Main'!$H$5=3,'M Input'!L40,IF('Project Main'!$H$5=4,'M Input'!P40,IF('Project Main'!$H$5=5,'M Input'!T40,)))))","v":0},null,null,"One Time Equip. Replacement Cost ($)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H40,IF('Project Main'!$H$6=3,'P Input'!L40,IF('Project Main'!$H$6=4,'P Input'!P40,IF('Project Main'!$H$6=5,'P Input'!T40,)))))","v":0},null,null,"One Time Equip. Replacement Cost ($)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H40,IF('Project Main'!$H$7=3,'O Input'!L40,IF('Project Main'!$H$7=4,'O Input'!P40,IF('Project Main'!$H$7=5,'O Input'!T40,)))))","v":0}]
[null,null,"One Time Equip. Replacement (Year X)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H41,IF('Project Main'!$H$4=3,'L Input'!L41,IF('Project Main'!$H$4=4,'L Input'!P41,IF('Project Main'!$H$4=5,'L Input'!T41,)))))","v":0},null,null,"One Time Equip. Replacement (Year X)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H41,IF('Project Main'!$H$5=3,'M Input'!L41,IF('Project Main'!$H$5=4,'M Input'!P41,IF('Project Main'!$H$5=5,'M Input'!T41,)))))","v":0},null,null,"One Time Equip. Replacement (Year X)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H41,IF('Project Main'!$H$6=3,'P Input'!L41,IF('Project Main'!$H$6=4,'P Input'!P41,IF('Project Main'!$H$6=5,'P Input'!T41,)))))","v":0},null,null,"One Time Equip. Replacement (Year X)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H41,IF('Project Main'!$H$7=3,'O Input'!L41,IF('Project Main'!$H$7=4,'O Input'!P41,IF('Project Main'!$H$7=5,'O Input'!T41,)))))","v":0}]
[null,null,"Periodic Equip. Replacement Cost ($)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H42,IF('Project Main'!$H$4=3,'L Input'!L42,IF('Project Main'!$H$4=4,'L Input'!P42,IF('Project Main'!$H$4=5,'L Input'!T42,)))))","v":0},null,null,"Periodic Equip. Replacement Cost ($)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H42,IF('Project Main'!$H$5=3,'M Input'!L42,IF('Project Main'!$H$5=4,'M Input'!P42,IF('Project Main'!$H$5=5,'M Input'!T42,)))))","v":0},null,null,"Periodic Equip. Replacement Cost ($)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H42,IF('Project Main'!$H$6=3,'P Input'!L42,IF('Project Main'!$H$6=4,'P Input'!P42,IF('Project Main'!$H$6=5,'P Input'!T42,)))))","v":0},null,null,"Periodic Equip. Replacement Cost ($)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H42,IF('Project Main'!$H$7=3,'O Input'!L42,IF('Project Main'!$H$7=4,'O Input'!P42,IF('Project Main'!$H$7=5,'O Input'!T42,)))))","v":0}]
[null,null,"Per. Equip. Replacement (every # of years)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H43,IF('Project Main'!$H$4=3,'L Input'!L43,IF('Project Main'!$H$4=4,'L Input'!P43,IF('Project Main'!$H$4=5,'L Input'!T43,)))))","v":0},null,null,"Per. Equip. Replacement (every # of years)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H43,IF('Project Main'!$H$5=3,'M Input'!L43,IF('Project Main'!$H$5=4,'M Input'!P43,IF('Project Main'!$H$5=5,'M Input'!T43,)))))","v":0},null,null,"Per. Equip. Replacement (every # of years)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H43,IF('Project Main'!$H$6=3,'P Input'!L43,IF('Project Main'!$H$6=4,'P Input'!P43,IF('Project Main'!$H$6=5,'P Input'!T43,)))))","v":0},null,null,"Per. Equip. Replacement (every # of years)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H43,IF('Project Main'!$H$7=3,'O Input'!L43,IF('Project Main'!$H$7=4,'O Input'!P43,IF('Project Main'!$H$7=5,'O Input'!T43,)))))","v":0}]
[null,null,"Est. Salvage/Resale Value ($)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H44,IF('Project Main'!$H$4=3,'L Input'!L44,IF('Project Main'!$H$4=4,'L Input'!P44,IF('Project Main'!$H$4=5,'L Input'!T44,)))))","v":0},null,null,"Est. Salvage/Resale Value ($)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H44,IF('Project Main'!$H$5=3,'M Input'!L44,IF('Project Main'!$H$5=4,'M Input'!P44,IF('Project Main'!$H$5=5,'M Input'!T44,)))))","v":0},null,null,"Est. Salvage/Resale Value ($)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H44,IF('Project Main'!$H$6=3,'P Input'!L44,IF('Project Main'!$H$6=4,'P Input'!P44,IF('Project Main'!$H$6=5,'P Input'!T44,)))))","v":0},null,null,"Est. Salvage/Resale Value ($)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H44,IF('Project Main'!$H$7=3,'O Input'!L44,IF('Project Main'!$H$7=4,'O Input'!P44,IF('Project Main'!$H$7=5,'O Input'!T44,)))))","v":0}]
[null,"Loan","Term",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H45,IF('Project Main'!$H$4=3,'L Input'!L45,IF('Project Main'!$H$4=4,'L Input'!P45,IF('Project Main'!$H$4=5,'L Input'!T45,)))))","v":0},null,"Loan","Term",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H45,IF('Project Main'!$H$5=3,'M Input'!L45,IF('Project Main'!$H$5=4,'M Input'!P45,IF('Project Main'!$H$5=5,'M Input'!T45,)))))","v":0},null,"Loan","Term",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H45,IF('Project Main'!$H$6=3,'P Input'!L45,IF('Project Main'!$H$6=4,'P Input'!P45,IF('Project Main'!$H$6=5,'P Input'!T45,)))))","v":0},null,"Loan","Term",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H45,IF('Project Main'!$H$7=3,'O Input'!L45,IF('Project Main'!$H$7=4,'O Input'!P45,IF('Project Main'!$H$7=5,'O Input'!T45,)))))","v":0}]
[null,null,"Annual Debt Payment ($)",{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H46,IF('Project Main'!$H$4=3,'L Input'!L46,IF('Project Main'!$H$4=4,'L Input'!P46,IF('Project Main'!$H$4=5,'L Input'!T46,)))))","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H46,IF('Project Main'!$H$5=3,'M Input'!L46,IF('Project Main'!$H$5=4,'M Input'!P46,IF('Project Main'!$H$5=5,'M Input'!T46,)))))","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H46,IF('Project Main'!$H$6=3,'P Input'!L46,IF('Project Main'!$H$6=4,'P Input'!P46,IF('Project Main'!$H$6=5,'P Input'!T46,)))))","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H46,IF('Project Main'!$H$7=3,'O Input'!L46,IF('Project Main'!$H$7=4,'O Input'!P46,IF('Project Main'!$H$7=5,'O Input'!T46,)))))","v":0}]
[null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)"]
[null,null,{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!G48,IF('Project Main'!$H$4=3,'L Input'!K48,IF('Project Main'!$H$4=4,'L Input'!O48,IF('Project Main'!$H$4=5,'L Input'!S48,)))))","v":0},{"$f":"IF('Project Main'!$H$4=1,,IF('Project Main'!$H$4=2,'L Input'!H48,IF('Project Main'!$H$4=3,'L Input'!L48,IF('Project Main'!$H$4=4,'L Input'!P48,IF('Project Main'!$H$4=5,'L Input'!T48,)))))","v":0},null,null,{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!G48,IF('Project Main'!$H$5=3,'M Input'!K48,IF('Project Main'!$H$5=4,'M Input'!O48,IF('Project Main'!$H$5=5,'M Input'!S48,)))))","v":0},{"$f":"IF('Project Main'!$H$5=1,,IF('Project Main'!$H$5=2,'M Input'!H48,IF('Project Main'!$H$5=3,'M Input'!L48,IF('Project Main'!$H$5=4,'M Input'!P48,IF('Project Main'!$H$5=5,'M Input'!T48,)))))","v":0},null,null,{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!G48,IF('Project Main'!$H$6=3,'P Input'!K48,IF('Project Main'!$H$6=4,'P Input'!O48,IF('Project Main'!$H$6=5,'P Input'!S48,)))))","v":0},{"$f":"IF('Project Main'!$H$6=1,,IF('Project Main'!$H$6=2,'P Input'!H48,IF('Project Main'!$H$6=3,'P Input'!L48,IF('Project Main'!$H$6=4,'P Input'!P48,IF('Project Main'!$H$6=5,'P Input'!T48,)))))","v":0},null,null,{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!G48,IF('Project Main'!$H$7=3,'O Input'!K48,IF('Project Main'!$H$7=4,'O Input'!O48,IF('Project Main'!$H$7=5,'O Input'!S48,)))))","v":0},{"$f":"IF('Project Main'!$H$7=1,,IF('Project Main'!$H$7=2,'O Input'!H48,IF('Project Main'!$H$7=3,'O Input'!L48,IF('Project Main'!$H$7=4,'O Input'!P48,IF('Project Main'!$H$7=5,'O Input'!T48,)))))","v":0}]

{"sheet":"Whole Project Summary","index":9,"n_rows":58,"n_cols":18,"rows_kept":58,"cut":false,"hidden":true,"merged":[[52,3,52,4],[54,3,54,4],[55,3,55,4],[56,3,56,4],[57,3,57,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,3,40,4],[42,3,42,4],[41,3,41,4],[19,3,19,4],[20,3,20,4],[23,3,25,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[31,3,31,4],[30,3,30,4],[32,3,32,4],[51,5,51,7],[51,8,51,10],[51,11,51,13],[51,14,51,16],[52,5,52,7],[52,8,52,10],[52,11,52,13],[52,14,52,16],[47,5,47,7],[47,8,47,10],[47,11,47,13],[47,14,47,16],[48,5,48,7],[48,8,48,10],[48,11,48,13],[48,14,48,16],[49,2,50,2],[49,5,49,7],[49,8,49,10],[49,11,49,13],[49,14,49,16],[50,5,50,7],[50,8,50,10],[50,11,50,13],[50,14,50,16],[44,5,44,7],[44,8,44,10],[44,11,44,13],[44,14,44,16],[45,5,45,7],[45,8,45,10],[45,11,45,13],[45,14,45,16],[46,5,46,7],[46,8,46,10],[46,11,46,13],[46,14,46,16],[38,5,38,7],[38,8,38,10],[38,11,38,13],[38,14,38,16],[39,5,39,7],[39,8,39,10],[39,11,39,13],[39,14,39,16],[40,1,52,1],[40,2,48,2],[40,5,40,7],[40,8,40,10],[40,11,40,13],[40,14,40,16],[41,5,41,7],[41,8,41,10],[41,11,41,13],[41,14,41,16],[42,5,42,7],[42,8,42,10],[42,11,42,13],[42,14,42,16],[43,5,43,7],[43,8,43,10],[34,5,34,7],[34,8,34,10],[34,11,34,13],[34,14,34,16],[35,5,35,7],[35,8,35,10],[35,11,35,13],[35,14,35,16],[36,2,37,2],[36,5,36,7],[36,8,36,10],[36,11,36,13],[36,14,36,16],[37,5,37,7],[37,8,37,10],[37,11,37,13],[37,14,37,16],[31,11,31,13],[31,14,31,16],[29,5,29,7],[32,8,32,10],[32,11,32,13],[32,14,32,16],[33,5,33,7],[33,8,33,10],[33,11,33,13],[33,14,33,16],[8,14,8,16],[8,11,8,13],[8,8,8,10],[9,8,9,10],[10,8,10,10],[9,11,9,13],[10,11,10,13],[51,2,52,2],[11,8,11,10],[12,8,12,10],[13,8,13,10],[43,11,43,13],[43,14,43,16],[9,14,9,16],[10,14,10,16],[13,14,13,16],[12,14,12,16],[11,14,11,16],[15,14,15,16],[17,14,17,16],[14,14,14,16],[20,14,20,16],[16,14,16,16],[23,11,23,13],[11,11,11,13],[27,5,27,7],[27,8,27,10],[27,11,27,13],[27,14,27,16],[28,5,28,7],[28,8,28,10],[15,8,15,10],[11,2,20,2],[28,11,28,13],[28,14,28,16],[16,5,16,7],[16,8,16,10],[20,8,20,10],[17,5,17,7],[18,5,18,7],[19,5,19,7],[18,8,18,10],[19,8,19,10],[23,5,23,7],[23,8,23,10],[18,11,18,13],[19,11,19,13],[20,11,20,13],[12,5,12,7],[54,2,57,2],[14,5,14,7],[20,5,20,7],[13,5,13,7],[15,5,15,7],[23,14,23,16],[12,11,12,13],[13,11,13,13],[15,11,15,13],[17,11,17,13],[14,11,14,13],[16,11,16,13],[17,8,17,10],[18,14,18,16],[19,14,19,16],[29,11,29,13],[29,14,29,16],[30,5,30,7],[30,8,30,10],[30,11,30,13],[30,14,30,16],[31,5,31,7],[31,8,31,10],[14,8,14,10],[8,5,8,7],[9,5,9,7],[29,8,29,10],[32,5,32,7],[27,1,39,1],[27,2,35,2],[38,2,39,2],[1,1,1,4],[3,1,3,4],[5,1,5,4],[6,1,6,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[10,5,10,7],[11,5,11,7]]}
[]
[]
[]
[null,"Below is the summary of the cost effectiveness and general overview of each strategy chosen.\n\nTo populate/repopulate the fields, go back to the Project Main page and choose the appropriate strategies under the Lighting, Mechanical, Plumbing, or Other section drop down menus."]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) - Summary - Whole Project"]
[]
[null,null,null,null,null,"Lighting",null,null,"Mechanical",null,null,"Plumbing",null,null,"Other Strategy"]
[null,null,null,null,null,{"$f":"IF(ISBLANK('Whole Project Input'!C14),,'Whole Project Input'!C14)","v":0},null,null,{"$f":"IF(ISBLANK('Whole Project Input'!G14),,'Whole Project Input'!G14)","v":0},null,null,{"$f":"IF(ISBLANK('Whole Project Input'!K14),,'Whole Project Input'!K14)","v":0},null,null,{"$f":"IF(ISBLANK('Whole Project Input'!O14),,'Whole Project Input'!O14)","v":0}]
[null,null,null,null,null,{"$f":"IF(ISBLANK('Whole Project Input'!C15),,'Whole Project Input'!C15)","v":0},null,null,{"$f":"IF(ISBLANK('Whole Project Input'!G15),,'Whole Project Input'!G15)","v":0},null,null,{"$f":"IF(ISBLANK('Whole Project Input'!K15),,'Whole Project Input'!K15)","v":0},null,null,{"$f":"IF(ISBLANK('Whole Project Input'!O15),,'Whole Project Input'!O15)","v":0}]
[null,null,"Financials","Simple Payback (Years)",null,{"$f":"IFERROR(('Whole Project Input'!$D$16-'L Input'!$D$16)/(F18+F19),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('Whole Project Input'!$H$16-'M Input'!$D$16)/(I18+I19),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('Whole Project Input'!$L$16-'P Input'!$D$16)/(L18+L19),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('Whole Project Input'!$P$16-'O Input'!$D$16)/(O18+O19),\"N/A\")","v":"N/A"},null,null,{"$f":"IF((IF(I12=\"N/A\",1,0)*IF(L12=\"N/A\",1,0)*IF(O12=\"N/A\",1,0))+(IF(F12=I12,1,0)+IF(F12=L12,1,0)+IF(F12=O12,1,0))>0,100000000,\"\")","v":100000000}]
[null,null,null,"Equivalent Net Present Value (NPV) ($)",null,{"$f":"IF(AND($E$22=\"Yes\",'Whole Project Input'!$D$45=0),\"Enter Lighting Loan Term\",IF('Whole Project Input'!$D$17>0,IFERROR(-PV(References!$F$16,MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$P$17),F17)+'Whole Project Calculations'!$E$20,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$22=\"Yes\",'Whole Project Input'!$H$45=0),\"Enter Mechanical Loan Term\",IF('Whole Project Input'!$H$17>0,IFERROR(-PV(References!$F$16,MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$P$17),I17)+'Whole Project Calculations'!$E$39,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$22=\"Yes\",'Whole Project Input'!$L$45=0),\"Enter Plumbing Loan Term\",IF('Whole Project Input'!$L$17>0,IFERROR(-PV(References!$F$16,MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$P$17),L17)+'Whole Project Calculations'!$E$58,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$22=\"Yes\",'Whole Project Input'!$P$45=0),\"Enter Other Loan Term\",IF('Whole Project Input'!$P$17>0,IFERROR(-PV(References!$F$16,MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$65,'Whole Project Input'!$P$65),O17)+'Whole Project Calculations'!$E$77,\"N/A\"),\"N/A\"))","v":"N/A"}]
[null,null,null,"Savings to Investment Ratio",null,{"$f":"IFERROR(F20/F16,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(I20/I16,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(L20/L16,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(O20/O16,\"N/A\")","v":"N/A"}]
[null,null,null,"Internal Rate of Return (IRR) (%)",null,{"$f":"IFERROR(IRR('Whole Project Calculations'!$E$20:$AI$20),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('Whole Project Calculations'!$E$39:$AI$39),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('Whole Project Calculations'!$E$58:$AI$58),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('Whole Project Calculations'!$E$77:$AI$77),\"N/A\")","v":"N/A"}]
[null,null,null,"Project Incremental Cost Above Baseline ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,IF(ISBLANK('Whole Project Input'!$D$16),0,'Whole Project Input'!$D$16-'L Input'!$D$16-('Whole Project Input'!$D$21+'Whole Project Input'!$D$26+'Whole Project Input'!$D$29)+('L Input'!$D$21+'L Input'!$D$26+'L Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,IF(ISBLANK('Whole Project Input'!$H$16),0,'Whole Project Input'!$H$16-'M Input'!$D$16-('Whole Project Input'!$H$21+'Whole Project Input'!$H$26+'Whole Project Input'!$H$29)+('M Input'!$D$21+'M Input'!$D$26+'M Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,IF(ISBLANK('Whole Project Input'!$L$16),0,'Whole Project Input'!$L$16-'P Input'!$D$16-('Whole Project Input'!$L$21+'Whole Project Input'!$L$26+'Whole Project Input'!$L$29)+('P Input'!$D$21+'P Input'!$D$26+'P Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,IF(ISBLANK('Whole Project Input'!$P$16),0,'Whole Project Input'!$P$16-'O Input'!$D$16-('Whole Project Input'!$P$21+'Whole Project Input'!$P$26+'Whole Project Input'!$P$29)+('O Input'!$D$21+'O Input'!$D$26+'O Input'!$D$29)),\"N/A\")","v":"N/A"}]
[null,null,null,"Annual Equivalent Payment ($)",null,{"$f":"IFERROR(-PMT(References!$F$16,'Whole Project Input'!$D$17,NPV(References!$F$16,'Whole Project Calculations'!$F$20:$AI$20)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'Whole Project Input'!$H$17,NPV(References!$F$16,'Whole Project Calculations'!$F$39:$AI$39)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'Whole Project Input'!$L$17,NPV(References!$F$16,'Whole Project Calculations'!$F$58:$AI$58)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'Whole Project Input'!$P$17,NPV(References!$F$16,'Whole Project Calculations'!$F$77:$AI$77)),\"N/A\")","v":"N/A"}]
[null,null,null,"First Year Resource Savings ($)",null,{"$f":"IFERROR(IF('Whole Project Input'!$D$17>0,F49+F51+F53,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('Whole Project Input'!$H$17>0,I49+I51+I53,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('Whole Project Input'!$L$17>0,L49+L51+L53,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('Whole Project Input'!$P$17>0,O49+O51+O53,\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"First Year Non-Resource Savings ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,'Whole Project Calculations'!$F$14+'Whole Project Calculations'!$F$16,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,'Whole Project Calculations'!$F$33+'Whole Project Calculations'!$F$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,'Whole Project Calculations'!$F$52+'Whole Project Calculations'!$F$54,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,'Whole Project Calculations'!$F$71+'Whole Project Calculations'!$F$73,\"N/A\")","v":"N/A"}]
[null,null,null,"Present Value (PV) ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,IFERROR(NPV((References!$F$16),'Whole Project Calculations'!$F$20:$AI$20),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,IFERROR(NPV((References!$F$16),'Whole Project Calculations'!$F$39:$AI$39),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,IFERROR(NPV((References!$F$16),'Whole Project Calculations'!$F$58:$AI$58),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,IFERROR(NPV((References!$F$16),'Whole Project Calculations'!$F$77:$AI$77),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Modified Internal Rate of Return (MIRR) (%)",null,{"$f":"IFERROR(MIRR('Whole Project Calculations'!$E$20:$AI$20,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('Whole Project Calculations'!$E$39:$AI$39,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('Whole Project Calculations'!$E$58:$AI$58,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('Whole Project Calculations'!$E$77:$AI$77,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"}]
[null,null,null,"Include financing?","No"]
[]
[null,null,null,"NPV Sensitivity Analysis",null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor"]
[null,null,null,null,null,-0.02,0,0.02,-0.02,0,0.02,-0.02,0,0.02,-0.02,0,0.02]
[null,null,null,null,null,{"$f":"IF('Whole Project Input'!$D$17>0,IFERROR(-PV((((1+(References!$F$14+F25))*(1+References!$F$15))-1),MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$P$17),-PMT((((1+(References!$F$14+F25))*(1+References!$F$15))-1),'Whole Project Input'!$D$17,NPV((((1+(References!$F$14+F25))*(1+References!$F$15))-1),'Whole Project Calculations'!$F$20:$AI$20)))+'Whole Project Calculations'!$E$20,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('Whole Project Input'!$D$17>0,IFERROR(-PV((((1+(References!$F$14+G25))*(1+References!$F$15))-1),MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$P$17),-PMT((((1+(References!$F$14+G25))*(1+References!$F$15))-1),'Whole Project Input'!$D$17,NPV((((1+(References!$F$14+G25))*(1+References!$F$15))-1),'Whole Project Calculations'!$F$20:$AI$20)))+'Whole Project Calculations'!$E$20,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('Whole Project Input'!$D$17>0,IFERROR(-PV((((1+(References!$F$14+H25))*(1+References!$F$15))-1),MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$P$17),-PMT((((1+(References!$F$14+H25))*(1+References!$F$15))-1),'Whole Project Input'!$D$17,NPV((((1+(References!$F$14+H25))*(1+References!$F$15))-1),'Whole Project Calculations'!$F$20:$AI$20)))+'Whole Project Calculations'!$E$20,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('Whole Project Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+I25))*(1+References!$F$15))-1),MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$P$17),-PMT((((1+(References!$F$14+I25))*(1+References!$F$15))-1),'Whole Project Input'!$H$17,NPV((((1+(References!$F$14+I25))*(1+References!$F$15))-1),'Whole Project Calculations'!$F$39:$AI$39)))+'Whole Project Calculations'!$E$39,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('Whole Project Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+J25))*(1+References!$F$15))-1),MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$P$17),-PMT((((1+(References!$F$14+J25))*(1+References!$F$15))-1),'Whole Project Input'!$H$17,NPV((((1+(References!$F$14+J25))*(1+References!$F$15))-1),'Whole Project Calculations'!$F$39:$AI$39)))+'Whole Project Calculations'!$E$39,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('Whole Project Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+K25))*(1+References!$F$15))-1),MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$P$17),-PMT((((1+(References!$F$14+K25))*(1+References!$F$15))-1),'Whole Project Input'!$H$17,NPV((((1+(References!$F$14+K25))*(1+References!$F$15))-1),'Whole Project Calculations'!$F$39:$AI$39)))+'Whole Project Calculations'!$E$39,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('Whole Project Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+L25))*(1+References!$F$15))-1),MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$TP$17),-PMT((((1+(References!$F$14+L25))*(1+References!$F$15))-1),'Whole Project Input'!$L$17,NPV((((1+(References!$F$14+L25))*(1+References!$F$15))-1),'Whole Project Calculations'!$F$58:$AI$58)))+'Whole Project Calculations'!$E$58,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('Whole Project Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+M25))*(1+References!$F$15))-1),MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$TP$17),-PMT((((1+(References!$F$14+M25))*(1+References!$F$15))-1),'Whole Project Input'!$L$17,NPV((((1+(References!$F$14+M25))*(1+References!$F$15))-1),'Whole Project Calculations'!$F$58:$AI$58)))+'Whole Project Calculations'!$E$58,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('Whole Project Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+N25))*(1+References!$F$15))-1),MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$TP$17),-PMT((((1+(References!$F$14+N25))*(1+References!$F$15))-1),'Whole Project Input'!$L$17,NPV((((1+(References!$F$14+N25))*(1+References!$F$15))-1),'Whole Project Calculations'!$F$58:$AI$58)))+'Whole Project Calculations'!$E$58,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('Whole Project Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+O25))*(1+References!$F$15))-1),MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$P$17),-PMT((((1+(References!$F$14+O25))*(1+References!$F$15))-1),'Whole Project Input'!$P$17,NPV((((1+(References!$F$14+O25))*(1+References!$F$15))-1),'Whole Project Calculations'!$F$77:$AI$77)))+'Whole Project Calculations'!$E$77,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('Whole Project Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+P25))*(1+References!$F$15))-1),MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$P$17),-PMT((((1+(References!$F$14+P25))*(1+References!$F$15))-1),'Whole Project Input'!$P$17,NPV((((1+(References!$F$14+P25))*(1+References!$F$15))-1),'Whole Project Calculations'!$F$77:$AI$77)))+'Whole Project Calculations'!$E$77,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('Whole Project Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+Q25))*(1+References!$F$15))-1),MAX('Whole Project Input'!$D$17,'Whole Project Input'!$H$17,'Whole Project Input'!$L$17,'Whole Project Input'!$P$17),-PMT((((1+(References!$F$14+Q25))*(1+References!$F$15))-1),'Whole Project Input'!$P$17,NPV((((1+(References!$F$14+Q25))*(1+References!$F$15))-1),'Whole Project Calculations'!$F$77:$AI$77)))+'Whole Project Calculations'!$E$77,\"N/A\"),\"N/A\")","v":"N/A"}]
[]
[null,"First Year Costs","Utilities","Electricity Use (kWh)",null,{"$f":"IF('Whole Project Input'!$D$17>0,'Whole Project Input'!$D$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,'Whole Project Input'!$H$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,'Whole Project Input'!$L$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,'Whole Project Input'!$P$18,\"N/A\")","v":"N/A"}]
[null,null,null,"Electricity Cost ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,('Whole Project Calculations'!$F$7+'Whole Project Calculations'!$F$8),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,('Whole Project Calculations'!$F$26+'Whole Project Calculations'!$F$27),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,('Whole Project Calculations'!$F$45+'Whole Project Calculations'!$F$46),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,('Whole Project Calculations'!$F$64+'Whole Project Calculations'!$F$65),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Use (Therm)",null,{"$f":"IF('Whole Project Input'!$D$17>0,'Whole Project Input'!$D$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,'Whole Project Input'!$H$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,'Whole Project Input'!$L$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,'Whole Project Input'!$P$24,\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Cost ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,('Whole Project Calculations'!$F$9),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,('Whole Project Calculations'!$F$28),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,('Whole Project Calculations'!$F$47),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,('Whole Project Calculations'!$F$66),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Use (CCF)",null,{"$f":"IF('Whole Project Input'!$D$17>0,'Whole Project Input'!$D$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,'Whole Project Input'!$H$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,'Whole Project Input'!$L$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,'Whole Project Input'!$P$27,\"N/A\")","v":"N/A"}]
[null,null,null,"Water Cost ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,('Whole Project Calculations'!$F$10),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,('Whole Project Calculations'!$F$29),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,('Whole Project Calculations'!$F$48),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,('Whole Project Calculations'!$F$67),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Use (CCF)",null,{"$f":"IF('Whole Project Input'!$D$17>0,'Whole Project Input'!$D$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,'Whole Project Input'!$H$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,'Whole Project Input'!$L$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,'Whole Project Input'!$P$30,\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Cost  ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,('Whole Project Calculations'!$F$11),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,('Whole Project Calculations'!$F$30),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,('Whole Project Calculations'!$F$49),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,('Whole Project Calculations'!$F$68),\"N/A\")","v":"N/A"}]
[null,null,null,"Total Utility Cost ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,F29+F31+F33+F35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,I29+I31+I33+I35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,L29+L31+L33+L35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,O29+O31+O33+O35,\"N/A\")","v":"N/A"}]
[null,null,"Fuel","Vehicle Fuel Use (MMBTU)",null,{"$f":"IF('Whole Project Input'!$D$17>0,'Whole Project Input'!$D$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,'Whole Project Input'!$H$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,'Whole Project Input'!$L$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,'Whole Project Input'!$P$35,\"N/A\")","v":"N/A"}]
[null,null,null,"Vehicle Fuel Cost ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,('Whole Project Input'!$D$33*'Whole Project Input'!$D$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,('Whole Project Input'!$H$33*'Whole Project Input'!$H$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,('Whole Project Input'!$L$33*'Whole Project Input'!$L$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,('Whole Project Input'!$P$33*'Whole Project Input'!$P$34),\"N/A\")","v":"N/A"}]
[null,null,"GHG","Carbon Use (MTE)",null,{"$f":"IF('Whole Project Input'!$D$17>0,'Whole Project Input'!$D$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,'Whole Project Input'!$H$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,'Whole Project Input'!$L$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,'Whole Project Input'!$P$37,\"N/A\")","v":"N/A"}]
[null,null,null,"Carbon Cost  ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,('Whole Project Calculations'!$F$13),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,('Whole Project Calculations'!$F$32),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L17>0,('Whole Project Calculations'!$F$51),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,('Whole Project Calculations'!$F$70),\"N/A\")","v":"N/A"}]
[null,"First Year Savings","Utilities","Electricity Use Savings (kWh)",null,{"$f":"IF('Whole Project Input'!$D$17>0,IFERROR(('L Input'!$D$18-'Whole Project Input'!$D$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,IFERROR(('M Input'!$D$18-'Whole Project Input'!$H$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,IFERROR(('P Input'!$D$18-'Whole Project Input'!$L$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,IFERROR(('O Input'!$D$18-'Whole Project Input'!$P$18),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Electricity Savings ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,('Whole Project Calculations'!$F$7+'Whole Project Calculations'!$F$8),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,('Whole Project Calculations'!$F$26+'Whole Project Calculations'!$F$27),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,('Whole Project Calculations'!$F$45+'Whole Project Calculations'!$F$46),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,('Whole Project Calculations'!$F$64+'Whole Project Calculations'!$F$65),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Use Savings (Therm)",null,{"$f":"IF('Whole Project Input'!$D$17>0,IFERROR(('L Input'!$D$24-'Whole Project Input'!$D$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,IFERROR(('M Input'!$D$24-'Whole Project Input'!$H$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,IFERROR(('P Input'!$D$24-'Whole Project Input'!$L$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,IFERROR(('O Input'!$D$24-'Whole Project Input'!$P$24),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Savings ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,('Whole Project Calculations'!$F$9),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,('Whole Project Calculations'!$F$28),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,('Whole Project Calculations'!$F$47),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,('Whole Project Calculations'!$F$66),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Use Savings (CCF)",null,{"$f":"IF('Whole Project Input'!$D$17>0,IFERROR(('L Input'!$D$27-'Whole Project Input'!$D$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,IFERROR(('M Input'!$D$27-'Whole Project Input'!$H$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,IFERROR(('P Input'!$D$27-'Whole Project Input'!$L$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,IFERROR(('O Input'!$D$27-'Whole Project Input'!$P$27),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Savings ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,('Whole Project Calculations'!$F$10),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,('Whole Project Calculations'!$F$29),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,('Whole Project Calculations'!$F$48),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,('Whole Project Calculations'!$F$67),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Use Savings (CCF)",null,{"$f":"IF('Whole Project Input'!$D$17>0,IFERROR(('L Input'!$D$30-'Whole Project Input'!$D$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,IFERROR(('M Input'!$D$30-'Whole Project Input'!$H$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,IFERROR(('P Input'!$D$30-'Whole Project Input'!$L$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,IFERROR(('O Input'!$D$30-'Whole Project Input'!$P$30),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Savings ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,('Whole Project Calculations'!$F$11),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,('Whole Project Calculations'!$F$30),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,('Whole Project Calculations'!$F$49),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,('Whole Project Calculations'!$F$68),\"N/A\")","v":"N/A"}]
[null,null,null,"Total Utility Savings ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,F42+F44+F46+F48,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,I42+I44+I46+I48,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,L42+L44+L46+L48,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,O42+O44+O46+O48,\"N/A\")","v":"N/A"}]
[null,null,"Fuel","Vehicle Fuel Use Savings (MMBTU)",null,{"$f":"IF('Whole Project Input'!$D$17>0,IFERROR('L Input'!$D$35-'Whole Project Input'!$D$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,IFERROR('M Input'!$D$35-'Whole Project Input'!$H$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,IFERROR('P Input'!$D$35-'Whole Project Input'!$L$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,IFERROR('O Input'!$D$35-'Whole Project Input'!$P$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Vehicle Fuel Savings ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,('Whole Project Calculations'!$F$12),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,('Whole Project Calculations'!$F$31),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,('Whole Project Calculations'!$F$50),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,('Whole Project Calculations'!$F$69),\"N/A\")","v":"N/A"}]
[null,null,"GHG","Carbon Use Savings (MTE)",null,{"$f":"IF('Whole Project Input'!$D$17>0,IF('Whole Project Input'!$D$37=0,0,'L Input'!$D$37-'Whole Project Input'!$D$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,IF('Whole Project Input'!$D$37=0,0,'M Input'!$D$37-'Whole Project Input'!$H$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,IF('Whole Project Input'!$L$37=0,0,'P Input'!$D$37-'Whole Project Input'!$L$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,IF('Whole Project Input'!$P$37=0,0,'O Input'!$D$37-'Whole Project Input'!$P$37),\"N/A\")","v":"N/A"}]
[null,null,null,"Carbon Savings ($)",null,{"$f":"IF('Whole Project Input'!$D$17>0,('Whole Project Calculations'!$F$13),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$H$17>0,('Whole Project Calculations'!$F$32),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$L$17>0,('Whole Project Calculations'!$F$51),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('Whole Project Input'!$P$17>0,('Whole Project Calculations'!$F$70),\"N/A\")","v":"N/A"}]
[]
[null,null,"Key","Green - Better"]
[null,null,null,"Yellow - Average"]
[null,null,null,"Red - Worse"]
[null,null,null,"Gray - No data"]

{"sheet":"Whole Project Cash Flow","index":10,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":true,"merged":[[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[1,1,1,7],[42,1,42,2],[3,1,3,7],[5,1,5,2],[6,1,6,2]]}
[]
[]
[]
[null,"Below compares the cumulative cash flow of each strategy chosen. This takes in to account all estimated rate increase, maintenance cost, etc.\n\nTo populate/repopulate the fields, go back to the Project Main page and choose the appropriate strategies under the Lighting, Mechanical, Plumbing, or Other section drop down menus."]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) -  Cumulative Cash Flow"]
[]
[null,null,"Lighting","Mechanical","Plumbing","Other Strategy"]
[null,"Year",{"$f":"IF(ISBLANK('Whole Project Input'!C14),\"\",'Whole Project Input'!C14)","v":0},{"$f":"IF(ISBLANK('Whole Project Input'!G14),\"\",'Whole Project Input'!G14)","v":0},{"$f":"IF(ISBLANK('Whole Project Input'!K14),\"\",'Whole Project Input'!K14)","v":0},{"$f":"IF(ISBLANK('Whole Project Input'!O14),\"\",'Whole Project Input'!O14)","v":0}]
[null,0,{"$f":"IF(ISBLANK('Whole Project Input'!$D$18),\"\",IF('Whole Project Input'!$D$17>=B11,'Whole Project Calculations'!$E$21,\" \"))","v":0},{"$f":"IF(ISBLANK('Whole Project Input'!$H$18),\"\",IF('Whole Project Input'!$H$17>=B11,'Whole Project Calculations'!$E$40,\" \"))","v":0},{"$f":"IF(ISBLANK('Whole Project Input'!$L$18),\"\",IF('Whole Project Input'!$L$17>=B11,'Whole Project Calculations'!$E$59,\" \"))","v":0},{"$f":"IF(ISBLANK('Whole Project Input'!$P$18),\"\",IF('Whole Project Input'!$P$17>=B11,'Whole Project Calculations'!$E$78,\" \"))","v":0}]
[null,1,{"$f":"IF('Whole Project Input'!$D$18>=B12,'Whole Project Calculations'!F$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B12,'Whole Project Calculations'!F$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B12,'Whole Project Calculations'!F$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B12,'Whole Project Calculations'!F$78,\" \")","v":" "}]
[null,2,{"$f":"IF('Whole Project Input'!$D$18>=B13,'Whole Project Calculations'!G$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B13,'Whole Project Calculations'!G$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B13,'Whole Project Calculations'!G$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B13,'Whole Project Calculations'!G$78,\" \")","v":" "}]
[null,3,{"$f":"IF('Whole Project Input'!$D$18>=B14,'Whole Project Calculations'!H$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B14,'Whole Project Calculations'!H$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B14,'Whole Project Calculations'!H$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B14,'Whole Project Calculations'!H$78,\" \")","v":" "}]
[null,4,{"$f":"IF('Whole Project Input'!$D$18>=B15,'Whole Project Calculations'!I$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B15,'Whole Project Calculations'!I$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B15,'Whole Project Calculations'!I$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B15,'Whole Project Calculations'!I$78,\" \")","v":" "}]
[null,5,{"$f":"IF('Whole Project Input'!$D$18>=B16,'Whole Project Calculations'!J$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B16,'Whole Project Calculations'!J$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B16,'Whole Project Calculations'!J$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B16,'Whole Project Calculations'!J$78,\" \")","v":" "}]
[null,6,{"$f":"IF('Whole Project Input'!$D$18>=B17,'Whole Project Calculations'!K$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B17,'Whole Project Calculations'!K$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B17,'Whole Project Calculations'!K$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B17,'Whole Project Calculations'!K$78,\" \")","v":" "}]
[null,7,{"$f":"IF('Whole Project Input'!$D$18>=B18,'Whole Project Calculations'!L$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B18,'Whole Project Calculations'!L$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B18,'Whole Project Calculations'!L$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B18,'Whole Project Calculations'!L$78,\" \")","v":" "}]
[null,8,{"$f":"IF('Whole Project Input'!$D$18>=B19,'Whole Project Calculations'!M$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B19,'Whole Project Calculations'!M$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B19,'Whole Project Calculations'!M$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B19,'Whole Project Calculations'!M$78,\" \")","v":" "}]
[null,9,{"$f":"IF('Whole Project Input'!$D$18>=B20,'Whole Project Calculations'!N$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B20,'Whole Project Calculations'!N$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B20,'Whole Project Calculations'!N$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B20,'Whole Project Calculations'!N$78,\" \")","v":" "}]
[null,10,{"$f":"IF('Whole Project Input'!$D$18>=B21,'Whole Project Calculations'!O$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B21,'Whole Project Calculations'!O$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B21,'Whole Project Calculations'!O$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B21,'Whole Project Calculations'!O$78,\" \")","v":" "}]
[null,11,{"$f":"IF('Whole Project Input'!$D$18>=B22,'Whole Project Calculations'!P$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B22,'Whole Project Calculations'!P$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B22,'Whole Project Calculations'!P$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B22,'Whole Project Calculations'!P$78,\" \")","v":" "}]
[null,12,{"$f":"IF('Whole Project Input'!$D$18>=B23,'Whole Project Calculations'!Q$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B23,'Whole Project Calculations'!Q$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B23,'Whole Project Calculations'!Q$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B23,'Whole Project Calculations'!Q$78,\" \")","v":" "}]
[null,13,{"$f":"IF('Whole Project Input'!$D$18>=B24,'Whole Project Calculations'!R$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B24,'Whole Project Calculations'!R$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B24,'Whole Project Calculations'!R$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B24,'Whole Project Calculations'!R$78,\" \")","v":" "}]
[null,14,{"$f":"IF('Whole Project Input'!$D$18>=B25,'Whole Project Calculations'!S$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B25,'Whole Project Calculations'!S$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B25,'Whole Project Calculations'!S$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B25,'Whole Project Calculations'!S$78,\" \")","v":" "}]
[null,15,{"$f":"IF('Whole Project Input'!$D$18>=B26,'Whole Project Calculations'!T$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B26,'Whole Project Calculations'!T$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B26,'Whole Project Calculations'!T$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B26,'Whole Project Calculations'!T$78,\" \")","v":" "}]
[null,16,{"$f":"IF('Whole Project Input'!$D$18>=B27,'Whole Project Calculations'!U$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B27,'Whole Project Calculations'!U$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B27,'Whole Project Calculations'!U$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B27,'Whole Project Calculations'!U$78,\" \")","v":" "}]
[null,17,{"$f":"IF('Whole Project Input'!$D$18>=B28,'Whole Project Calculations'!V$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B28,'Whole Project Calculations'!V$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B28,'Whole Project Calculations'!V$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B28,'Whole Project Calculations'!V$78,\" \")","v":" "}]
[null,18,{"$f":"IF('Whole Project Input'!$D$18>=B29,'Whole Project Calculations'!W$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B29,'Whole Project Calculations'!W$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B29,'Whole Project Calculations'!W$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B29,'Whole Project Calculations'!W$78,\" \")","v":" "}]
[null,19,{"$f":"IF('Whole Project Input'!$D$18>=B30,'Whole Project Calculations'!X$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B30,'Whole Project Calculations'!X$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B30,'Whole Project Calculations'!X$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B30,'Whole Project Calculations'!X$78,\" \")","v":" "}]
[null,20,{"$f":"IF('Whole Project Input'!$D$18>=B31,'Whole Project Calculations'!Y$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B31,'Whole Project Calculations'!Y$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B31,'Whole Project Calculations'!Y$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B31,'Whole Project Calculations'!Y$78,\" \")","v":" "}]
[null,21,{"$f":"IF('Whole Project Input'!$D$18>=B32,'Whole Project Calculations'!Z$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B32,'Whole Project Calculations'!Z$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B32,'Whole Project Calculations'!Z$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B32,'Whole Project Calculations'!Z$78,\" \")","v":" "}]
[null,22,{"$f":"IF('Whole Project Input'!$D$18>=B33,'Whole Project Calculations'!AA$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B33,'Whole Project Calculations'!AA$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B33,'Whole Project Calculations'!AA$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B33,'Whole Project Calculations'!AA$78,\" \")","v":" "}]
[null,23,{"$f":"IF('Whole Project Input'!$D$18>=B34,'Whole Project Calculations'!AB$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B34,'Whole Project Calculations'!AB$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B34,'Whole Project Calculations'!AB$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B34,'Whole Project Calculations'!AB$78,\" \")","v":" "}]
[null,24,{"$f":"IF('Whole Project Input'!$D$18>=B35,'Whole Project Calculations'!AC$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B35,'Whole Project Calculations'!AC$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B35,'Whole Project Calculations'!AC$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B35,'Whole Project Calculations'!AC$78,\" \")","v":" "}]
[null,25,{"$f":"IF('Whole Project Input'!$D$18>=B36,'Whole Project Calculations'!AD$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B36,'Whole Project Calculations'!AD$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B36,'Whole Project Calculations'!AD$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B36,'Whole Project Calculations'!AD$78,\" \")","v":" "}]
[null,26,{"$f":"IF('Whole Project Input'!$D$18>=B37,'Whole Project Calculations'!AE$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B37,'Whole Project Calculations'!AE$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B37,'Whole Project Calculations'!AE$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B37,'Whole Project Calculations'!AE$78,\" \")","v":" "}]
[null,27,{"$f":"IF('Whole Project Input'!$D$18>=B38,'Whole Project Calculations'!AF$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B38,'Whole Project Calculations'!AF$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B38,'Whole Project Calculations'!AF$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B38,'Whole Project Calculations'!AF$78,\" \")","v":" "}]
[null,28,{"$f":"IF('Whole Project Input'!$D$18>=B39,'Whole Project Calculations'!AG$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B39,'Whole Project Calculations'!AG$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B39,'Whole Project Calculations'!AG$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B39,'Whole Project Calculations'!AG$78,\" \")","v":" "}]
[null,29,{"$f":"IF('Whole Project Input'!$D$18>=B40,'Whole Project Calculations'!AH$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B40,'Whole Project Calculations'!AH$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B40,'Whole Project Calculations'!AH$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B40,'Whole Project Calculations'!AH$78,\" \")","v":" "}]
[null,30,{"$f":"IF('Whole Project Input'!$D$18>=B41,'Whole Project Calculations'!AI$21,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$H$18>=B41,'Whole Project Calculations'!AI$40,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$L$18>=B41,'Whole Project Calculations'!AI$59,\" \")","v":" "},{"$f":"IF('Whole Project Input'!$P$18>=B41,'Whole Project Calculations'!AI$78,\" \")","v":" "}]
[]
[null,"Key"]
[null,"Green - Better"]
[null,"Yellow - Average"]
[null,"Red - Worse"]
[null,"Gray - Out of range of project's life"]

{"sheet":"Whole Project Calculations","index":11,"n_rows":78,"n_cols":35,"rows_kept":78,"cut":false,"hidden":true,"merged":[[1,1,1,8],[60,1,77,1],[60,2,77,2],[3,2,20,2],[3,1,20,1],[22,1,39,1],[22,2,39,2],[41,1,58,1],[41,2,58,2]]}
[]
[]
[]
[null,"Lighting",{"$f":"IF(ISBLANK('Whole Project Input'!C14),,'Whole Project Input'!C14)","v":0},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Incremental Cost:",{"$f":"IF('Whole Project Summary'!$E$22=\"No\",IF(ISBLANK('Whole Project Input'!$D$16),0,'Whole Project Input'!$D$16-'L Input'!$D$16),0)","v":0}]
[null,null,null,"Incremental Utility Incentives:",{"$f":"IF('Whole Project Summary'!$E$22=\"No\",IF('Whole Project Input'!$D$17>=1,('Whole Project Input'!$D$21+'Whole Project Input'!$D$26+'Whole Project Input'!$D$29)-('L Input'!$D$21+'L Input'!$D$26+'L Input'!$D$29),0),0)","v":0}]
[null,null,null,"Electricity  Savings:",null,{"$f":"IF('Whole Project Input'!$D$17>=F4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=G4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=H4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=I4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=J4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=K4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=L4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=M4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=N4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=O4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=P4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Q4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=R4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=S4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=T4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=U4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=V4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=W4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=X4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Y4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Z4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AA4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AB4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AC4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AD4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AE4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AF4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AG4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AH4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AI4,IFERROR((('L Input'!$D$18-'Whole Project Input'!$D$18)*'Whole Project Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AI4-1)),0),0)","v":0}]
[null,null,null,"Elect. Demand  Savings:",null,{"$f":"IF('Whole Project Input'!$D$17>=F4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=G4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=H4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=I4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=J4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=K4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=L4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=M4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=N4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=O4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=P4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Q4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=R4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=S4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=T4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=U4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=V4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=W4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=X4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Y4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Z4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AA4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AB4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AC4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AD4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AE4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AF4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AG4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AH4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AI4,('Whole Project Input'!$D$23*'Whole Project Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AI4-1)),0)","v":0}]
[null,null,null,"Natural Gas Savings:",null,{"$f":"IF('Whole Project Input'!$D$17>=F4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(F4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=G4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(G4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=H4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(H4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=I4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(I4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=J4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(J4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=K4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(K4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=L4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(L4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=M4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(M4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=N4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(N4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=O4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(O4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=P4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(P4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Q4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(Q4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=R4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(R4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=S4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(S4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=T4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(T4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=U4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(U4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=V4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(V4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=W4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(W4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=X4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(X4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Y4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(Y4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Z4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(Z4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AA4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(AA4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AB4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(AB4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AC4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(AC4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AD4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(AD4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AE4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(AE4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AF4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(AF4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AG4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(AG4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AH4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(AH4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AI4,IFERROR((('L Input'!$D$24-'Whole Project Input'!$D$24)*'Whole Project Input'!$D$25)*((1+(References!$F$9))^(AI4-1)),0),0)","v":0}]
[null,null,null,"Water Savings:",null,{"$f":"IF('Whole Project Input'!$D$17>=F4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(F4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=G4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(G4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=H4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(H4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=I4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(I4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=J4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(J4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=K4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(K4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=L4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(L4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=M4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(M4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=N4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(N4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=O4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(O4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=P4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(P4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Q4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(Q4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=R4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(R4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=S4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(S4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=T4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(T4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=U4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(U4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=V4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(V4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=W4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(W4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=X4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(X4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Y4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(Y4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Z4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(Z4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AA4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(AA4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AB4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(AB4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AC4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(AC4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AD4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(AD4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AE4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(AE4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AF4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(AF4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AG4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(AG4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AH4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(AH4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AI4,IFERROR((('L Input'!$D$27-'Whole Project Input'!$D$27)*'Whole Project Input'!$D$28)*((1+(References!$F$10))^(AI4-1)),0),0)","v":0}]
[null,null,null,"Wastewater Savings:",null,{"$f":"IF('Whole Project Input'!$D$17>=F4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(F4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=G4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(G4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=H4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(H4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=I4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(I4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=J4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(J4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=K4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(K4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=L4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(L4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=M4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(M4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=N4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(N4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=O4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(O4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=P4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(P4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Q4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(Q4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=R4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(R4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=S4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(S4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=T4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(T4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=U4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(U4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=V4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(V4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=W4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(W4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=X4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(X4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Y4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(Y4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Z4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(Z4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AA4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(AA4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AB4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(AB4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AC4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(AC4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AD4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(AD4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AE4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(AE4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AF4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(AF4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AG4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(AG4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AH4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(AH4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AI4,IFERROR((('L Input'!$D$30-'Whole Project Input'!$D$30)*'Whole Project Input'!$D$31)*((1+(References!$F$11))^(AI4-1)),0),0)","v":0}]
[null,null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=F4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(F4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=G4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(G4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=H4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(H4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=I4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(I4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=J4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(J4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=K4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(K4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=L4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(L4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=M4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(M4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=N4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(N4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=O4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(O4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=P4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(P4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=Q4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(Q4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=R4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(R4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=S4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(S4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=T4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(T4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=U4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(U4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=V4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(V4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=W4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(W4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=X4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(X4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=Y4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(Y4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=Z4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(Z4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=AA4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(AA4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=AB4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(AB4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=AC4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(AC4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=AD4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(AD4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=AE4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(AE4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=AF4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(AF4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=AG4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(AG4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=AH4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(AH4-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$D$17>=AI4,(('L Input'!$D$33*'L Input'!$D$34)-('Whole Project Input'!$D$34*'Whole Project Input'!$D$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$D$32,References!$E$19:$F$24,2,FALSE),0)))^(AI4-1)),0),0)","v":0}]
[null,null,null,"Carbon Fee Savings:",null,{"$f":"IF('Whole Project Input'!$D$17>=F4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(F4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=G4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(G4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=H4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(H4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=I4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(I4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=J4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(J4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=K4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(K4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=L4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(L4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=M4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(M4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=N4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(N4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=O4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(O4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=P4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(P4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Q4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(Q4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=R4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(R4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=S4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(S4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=T4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(T4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=U4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(U4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=V4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(V4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=W4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(W4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=X4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(X4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Y4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(Y4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Z4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(Z4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AA4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(AA4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AB4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(AB4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AC4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(AC4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AD4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(AD4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AE4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(AE4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AF4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(AF4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AG4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(AG4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AH4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(AH4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AI4,IFERROR((('L Input'!$D$37-'Whole Project Input'!$D$37)*'Whole Project Input'!$D$38)*((1+(References!$F$12))^(AI4-1)),0),0)","v":0}]
[null,null,null,"Annual Maintenance Savings:",null,{"$f":"IF('Whole Project Input'!$D$17>=F4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(F4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=G4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(G4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=H4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(H4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=I4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(I4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=J4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(J4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=K4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(K4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=L4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(L4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=M4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(M4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=N4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(N4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=O4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(O4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=P4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(P4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Q4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(Q4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=R4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(R4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=S4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(S4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=T4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(T4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=U4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(U4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=V4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(V4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=W4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(W4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=X4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(X4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Y4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(Y4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Z4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(Z4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AA4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(AA4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AB4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(AB4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AC4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(AC4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AD4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(AD4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AE4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(AE4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AF4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(AF4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AG4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(AG4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AH4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(AH4-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AI4,IFERROR((('L Input'!$D$39-'Whole Project Input'!$D$39)*(1+References!$F$13)^(AI4-1)),0),0)","v":0}]
[null,null,null,"Equip. Replacement Costs:",null,{"$f":"IF('Whole Project Input'!$D$17>=F4,((IF('Whole Project Input'!$D$41=F4,'Whole Project Input'!$D$40,0))+IF(F4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(F4/'Whole Project Input'!$D$43,0)=INT(IFERROR(F4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(F4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=G4,((IF('Whole Project Input'!$D$41=G4,'Whole Project Input'!$D$40,0))+IF(G4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(G4/'Whole Project Input'!$D$43,0)=INT(IFERROR(G4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(G4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=H4,((IF('Whole Project Input'!$D$41=H4,'Whole Project Input'!$D$40,0))+IF(H4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(H4/'Whole Project Input'!$D$43,0)=INT(IFERROR(H4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(H4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=I4,((IF('Whole Project Input'!$D$41=I4,'Whole Project Input'!$D$40,0))+IF(I4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(I4/'Whole Project Input'!$D$43,0)=INT(IFERROR(I4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(I4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=J4,((IF('Whole Project Input'!$D$41=J4,'Whole Project Input'!$D$40,0))+IF(J4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(J4/'Whole Project Input'!$D$43,0)=INT(IFERROR(J4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(J4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=K4,((IF('Whole Project Input'!$D$41=K4,'Whole Project Input'!$D$40,0))+IF(K4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(K4/'Whole Project Input'!$D$43,0)=INT(IFERROR(K4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(K4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=L4,((IF('Whole Project Input'!$D$41=L4,'Whole Project Input'!$D$40,0))+IF(L4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(L4/'Whole Project Input'!$D$43,0)=INT(IFERROR(L4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(L4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=M4,((IF('Whole Project Input'!$D$41=M4,'Whole Project Input'!$D$40,0))+IF(M4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(M4/'Whole Project Input'!$D$43,0)=INT(IFERROR(M4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(M4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=N4,((IF('Whole Project Input'!$D$41=N4,'Whole Project Input'!$D$40,0))+IF(N4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(N4/'Whole Project Input'!$D$43,0)=INT(IFERROR(N4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(N4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=O4,((IF('Whole Project Input'!$D$41=O4,'Whole Project Input'!$D$40,0))+IF(O4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(O4/'Whole Project Input'!$D$43,0)=INT(IFERROR(O4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(O4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=P4,((IF('Whole Project Input'!$D$41=P4,'Whole Project Input'!$D$40,0))+IF(P4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(P4/'Whole Project Input'!$D$43,0)=INT(IFERROR(P4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(P4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Q4,((IF('Whole Project Input'!$D$41=Q4,'Whole Project Input'!$D$40,0))+IF(Q4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(Q4/'Whole Project Input'!$D$43,0)=INT(IFERROR(Q4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(Q4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=R4,((IF('Whole Project Input'!$D$41=R4,'Whole Project Input'!$D$40,0))+IF(R4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(R4/'Whole Project Input'!$D$43,0)=INT(IFERROR(R4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(R4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=S4,((IF('Whole Project Input'!$D$41=S4,'Whole Project Input'!$D$40,0))+IF(S4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(S4/'Whole Project Input'!$D$43,0)=INT(IFERROR(S4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(S4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=T4,((IF('Whole Project Input'!$D$41=T4,'Whole Project Input'!$D$40,0))+IF(T4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(T4/'Whole Project Input'!$D$43,0)=INT(IFERROR(T4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(T4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=U4,((IF('Whole Project Input'!$D$41=U4,'Whole Project Input'!$D$40,0))+IF(U4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(U4/'Whole Project Input'!$D$43,0)=INT(IFERROR(U4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(U4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=V4,((IF('Whole Project Input'!$D$41=V4,'Whole Project Input'!$D$40,0))+IF(V4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(V4/'Whole Project Input'!$D$43,0)=INT(IFERROR(V4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(V4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=W4,((IF('Whole Project Input'!$D$41=W4,'Whole Project Input'!$D$40,0))+IF(W4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(W4/'Whole Project Input'!$D$43,0)=INT(IFERROR(W4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(W4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=X4,((IF('Whole Project Input'!$D$41=X4,'Whole Project Input'!$D$40,0))+IF(X4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(X4/'Whole Project Input'!$D$43,0)=INT(IFERROR(X4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(X4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Y4,((IF('Whole Project Input'!$D$41=Y4,'Whole Project Input'!$D$40,0))+IF(Y4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(Y4/'Whole Project Input'!$D$43,0)=INT(IFERROR(Y4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(Y4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=Z4,((IF('Whole Project Input'!$D$41=Z4,'Whole Project Input'!$D$40,0))+IF(Z4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(Z4/'Whole Project Input'!$D$43,0)=INT(IFERROR(Z4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(Z4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AA4,((IF('Whole Project Input'!$D$41=AA4,'Whole Project Input'!$D$40,0))+IF(AA4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(AA4/'Whole Project Input'!$D$43,0)=INT(IFERROR(AA4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(AA4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AB4,((IF('Whole Project Input'!$D$41=AB4,'Whole Project Input'!$D$40,0))+IF(AB4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(AB4/'Whole Project Input'!$D$43,0)=INT(IFERROR(AB4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(AB4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AC4,((IF('Whole Project Input'!$D$41=AC4,'Whole Project Input'!$D$40,0))+IF(AC4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(AC4/'Whole Project Input'!$D$43,0)=INT(IFERROR(AC4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(AC4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AD4,((IF('Whole Project Input'!$D$41=AD4,'Whole Project Input'!$D$40,0))+IF(AD4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(AD4/'Whole Project Input'!$D$43,0)=INT(IFERROR(AD4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(AD4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AE4,((IF('Whole Project Input'!$D$41=AE4,'Whole Project Input'!$D$40,0))+IF(AE4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(AE4/'Whole Project Input'!$D$43,0)=INT(IFERROR(AE4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(AE4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AF4,((IF('Whole Project Input'!$D$41=AF4,'Whole Project Input'!$D$40,0))+IF(AF4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(AF4/'Whole Project Input'!$D$43,0)=INT(IFERROR(AF4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(AF4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AG4,((IF('Whole Project Input'!$D$41=AG4,'Whole Project Input'!$D$40,0))+IF(AG4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(AG4/'Whole Project Input'!$D$43,0)=INT(IFERROR(AG4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(AG4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AH4,((IF('Whole Project Input'!$D$41=AH4,'Whole Project Input'!$D$40,0))+IF(AH4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(AH4/'Whole Project Input'!$D$43,0)=INT(IFERROR(AH4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(AH4-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=AI4,((IF('Whole Project Input'!$D$41=AI4,'Whole Project Input'!$D$40,0))+IF(AI4>='Whole Project Input'!$D$17,0,IF('Whole Project Input'!$D$43>0,IF(IFERROR(AI4/'Whole Project Input'!$D$43,0)=INT(IFERROR(AI4/'Whole Project Input'!$D$43,0)),'Whole Project Input'!$D$42,0),0)))*((1+References!$F$13)^(AI4-1)),0)","v":0}]
[null,null,null,"Equip. Replacement Savings:",null,{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!E9-F15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!F9-G15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!G9-H15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!H9-I15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!I9-J15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!J9-K15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!K9-L15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!L9-M15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!M9-N15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!N9-O15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!O9-P15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!P9-Q15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!Q9-R15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!R9-S15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!S9-T15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!T9-U15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!U9-V15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!V9-W15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!W9-X15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!X9-Y15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!Y9-Z15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!Z9-AA15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!AA9-AB15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!AB9-AC15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!AC9-AD15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!AD9-AE15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!AE9-AF15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!AF9-AG15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!AG9-AH15,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,'L Calculations'!AH9-AI15,0)","v":0}]
[null,null,null,"Annual Debt Savings:",null,{"$f":"IF('Whole Project Input'!$D$45>=F4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=G4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=H4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=I4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=J4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=K4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=L4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=M4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=N4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=O4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=P4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=Q4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=R4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=S4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=T4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=U4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=V4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=W4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=X4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=Y4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=Z4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=AA4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=AB4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=AC4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=AD4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=AE4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=AF4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=AG4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=AH4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$D$45>=AI4,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$D$46,0),0)","v":0}]
[null,null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('Whole Project Input'!$D$17>=1,IF(F4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(F4-1)),0)-'L Calculations'!E10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(G4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(G4-1)),0)-'L Calculations'!F10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(H4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(H4-1)),0)-'L Calculations'!G10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(I4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(I4-1)),0)-'L Calculations'!H10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(J4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(J4-1)),0)-'L Calculations'!I10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(K4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(K4-1)),0)-'L Calculations'!J10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(L4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(L4-1)),0)-'L Calculations'!K10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(M4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(M4-1)),0)-'L Calculations'!L10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(N4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(N4-1)),0)-'L Calculations'!M10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(O4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(O4-1)),0)-'L Calculations'!N10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(P4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(P4-1)),0)-'L Calculations'!O10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(Q4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(Q4-1)),0)-'L Calculations'!P10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(R4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(R4-1)),0)-'L Calculations'!Q10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(S4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(S4-1)),0)-'L Calculations'!R10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(T4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(T4-1)),0)-'L Calculations'!S10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(U4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(U4-1)),0)-'L Calculations'!T10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(V4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(V4-1)),0)-'L Calculations'!U10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(W4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(W4-1)),0)-'L Calculations'!V10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(X4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(X4-1)),0)-'L Calculations'!W10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(Y4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(Y4-1)),0)-'L Calculations'!X10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(Z4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(Z4-1)),0)-'L Calculations'!Y10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(AA4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(AA4-1)),0)-'L Calculations'!Z10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(AB4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(AB4-1)),0)-'L Calculations'!AA10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(AC4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(AC4-1)),0)-'L Calculations'!AB10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(AD4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(AD4-1)),0)-'L Calculations'!AC10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(AE4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(AE4-1)),0)-'L Calculations'!AD10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(AF4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(AF4-1)),0)-'L Calculations'!AE10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(AG4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(AG4-1)),0)-'L Calculations'!AF10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(AH4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(AH4-1)),0)-'L Calculations'!AG10,0)","v":0},{"$f":"IF('Whole Project Input'!$D$17>=1,IF(AI4='Whole Project Input'!$D$17,('Whole Project Input'!$D$44)*((1+References!$F$15)^(AI4-1)),0)-'L Calculations'!AH10,0)","v":0}]
[]
[null,null,null,"Net Cash Flow:",{"$f":"E6-E5","v":0},{"$f":"F7+F8+F9+F10+F11+F12+F13+F14+F16+F17+F18","v":0},{"$f":"G7+G8+G9+G10+G11+G12+G13+G14+G16+G17+G18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cumulative Cash Flow:",{"$f":"E20","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=F4,E21+F20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=G4,F21+G20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=H4,G21+H20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=I4,H21+I20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=J4,I21+J20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=K4,J21+K20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=L4,K21+L20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=M4,L21+M20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=N4,M21+N20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=O4,N21+O20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=P4,O21+P20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=Q4,P21+Q20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=R4,Q21+R20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=S4,R21+S20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=T4,S21+T20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=U4,T21+U20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=V4,U21+V20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=W4,V21+W20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=X4,W21+X20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=Y4,X21+Y20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=Z4,Y21+Z20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=AA4,Z21+AA20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=AB4,AA21+AB20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=AC4,AB21+AC20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=AD4,AC21+AD20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=AE4,AD21+AE20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=AF4,AE21+AF20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=AG4,AF21+AG20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=AH4,AG21+AH20,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$D$17,'Whole Project Input'!$D$45))>=AI4,AH21+AI20,0)","v":0}]
[]
[null,"Mechanical",{"$f":"IF(ISBLANK('Whole Project Input'!G14),,'Whole Project Input'!G14)","v":0},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Incremental Cost:",{"$f":"IF('Whole Project Summary'!$E$22=\"No\",IF(ISBLANK('Whole Project Input'!$H$16),0,'Whole Project Input'!$H$16-'M Input'!$D$16),0)","v":0}]
[null,null,null,"Incremental Utility Incentives:",{"$f":"IF('Whole Project Summary'!$E$22=\"No\",IF('Whole Project Input'!$H$17>=1,('Whole Project Input'!$H$21+'Whole Project Input'!$H$26+'Whole Project Input'!$H$29)-('M Input'!$D$21+'M Input'!$D$26+'M Input'!$D$29),0),0)","v":0}]
[null,null,null,"Electricity  Savings:",null,{"$f":"IF('Whole Project Input'!$H$17>=F23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=G23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=H23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=I23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=J23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=K23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=L23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=M23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=N23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=O23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=P23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Q23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=R23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=S23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=T23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=U23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=V23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=W23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=X23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Y23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Z23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AA23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AB23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AC23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AD23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AE23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AF23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AG23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AH23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AI23,IFERROR((('M Input'!$D$18-'Whole Project Input'!$H$18)*'Whole Project Input'!$H$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AI23-1)),0),0)","v":0}]
[null,null,null,"Elect. Demand  Savings:",null,{"$f":"IF('Whole Project Input'!$H$17>=F23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=G23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=H23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=I23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=J23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=K23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=L23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=M23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=N23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=O23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=P23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Q23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=R23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=S23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=T23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=U23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=V23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=W23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=X23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Y23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Z23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AA23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AB23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AC23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AD23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AE23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AF23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AG23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AH23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AI23,('Whole Project Input'!$H$23*'Whole Project Input'!$H$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AI23-1)),0)","v":0}]
[null,null,null,"Natural Gas Savings:",null,{"$f":"IF('Whole Project Input'!$H$17>=F23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(F23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=G23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(G23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=H23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(H23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=I23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(I23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=J23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(J23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=K23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(K23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=L23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(L23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=M23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(M23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=N23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(N23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=O23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(O23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=P23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(P23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Q23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(Q23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=R23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(R23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=S23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(S23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=T23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(T23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=U23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(U23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=V23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(V23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=W23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(W23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=X23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(X23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Y23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(Y23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Z23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(Z23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AA23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(AA23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AB23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(AB23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AC23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(AC23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AD23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(AD23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AE23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(AE23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AF23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(AF23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AG23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(AG23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AH23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(AH23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AI23,IFERROR((('M Input'!$D$24-'Whole Project Input'!$H$24)*'Whole Project Input'!$H$25)*((1+(References!$F$9))^(AI23-1)),0),0)","v":0}]
[null,null,null,"Water Savings:",null,{"$f":"IF('Whole Project Input'!$H$17>=F23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(F23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=G23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(G23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=H23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(H23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=I23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(I23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=J23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(J23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=K23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(K23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=L23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(L23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=M23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(M23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=N23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(N23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=O23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(O23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=P23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(P23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Q23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(Q23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=R23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(R23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=S23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(S23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=T23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(T23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=U23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(U23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=V23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(V23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=W23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(W23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=X23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(X23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Y23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(Y23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Z23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(Z23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AA23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(AA23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AB23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(AB23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AC23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(AC23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AD23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(AD23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AE23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(AE23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AF23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(AF23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AG23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(AG23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AH23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(AH23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AI23,IFERROR((('M Input'!$D$27-'Whole Project Input'!$H$27)*'Whole Project Input'!$H$28)*((1+(References!$F$10))^(AI23-1)),0),0)","v":0}]
[null,null,null,"Wastewater Savings:",null,{"$f":"IF('Whole Project Input'!$H$17>=F23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(F23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=G23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(G23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=H23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(H23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=I23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(I23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=J23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(J23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=K23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(K23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=L23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(L23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=M23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(M23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=N23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(N23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=O23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(O23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=P23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(P23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Q23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(Q23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=R23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(R23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=S23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(S23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=T23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(T23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=U23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(U23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=V23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(V23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=W23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(W23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=X23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(X23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Y23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(Y23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Z23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(Z23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AA23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(AA23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AB23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(AB23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AC23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(AC23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AD23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(AD23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AE23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(AE23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AF23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(AF23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AG23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(AG23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AH23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(AH23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AI23,IFERROR((('M Input'!$D$30-'Whole Project Input'!$H$30)*'Whole Project Input'!$H$31)*((1+(References!$F$11))^(AI23-1)),0),0)","v":0}]
[null,null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=F23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(F23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=G23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(G23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=H23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(H23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=I23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(I23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=J23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(J23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=K23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(K23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=L23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(L23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=M23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(M23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=N23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(N23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=O23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(O23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=P23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(P23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=Q23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Q23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=R23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(R23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=S23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(S23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=T23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(T23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=U23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(U23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=V23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(V23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=W23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(W23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=X23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(X23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=Y23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Y23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=Z23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Z23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=AA23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AA23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=AB23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AB23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=AC23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AC23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=AD23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AD23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=AE23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AE23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=AF23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AF23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=AG23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AG23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=AH23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AH23-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$H$17>=AI23,(('M Input'!$D$33*'M Input'!$D$34)-('Whole Project Input'!$H$34*'Whole Project Input'!$H$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AI23-1)),0),0)","v":0}]
[null,null,null,"Carbon Fee Savings:",null,{"$f":"IF('Whole Project Input'!$H$17>=F23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(F23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=G23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(G23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=H23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(H23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=I23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(I23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=J23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(J23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=K23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(K23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=L23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(L23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=M23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(M23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=N23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(N23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=O23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(O23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=P23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(P23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Q23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(Q23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=R23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(R23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=S23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(S23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=T23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(T23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=U23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(U23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=V23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(V23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=W23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(W23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=X23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(X23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Y23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(Y23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Z23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(Z23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AA23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(AA23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AB23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(AB23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AC23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(AC23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AD23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(AD23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AE23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(AE23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AF23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(AF23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AG23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(AG23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AH23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(AH23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AI23,IFERROR((('M Input'!$D$37-'Whole Project Input'!$H$37)*'Whole Project Input'!$H$38)*((1+(References!$F$12))^(AI23-1)),0),0)","v":0}]
[null,null,null,"Annual Maintenance Savings:",null,{"$f":"IF('Whole Project Input'!$H$17>=F23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(F23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=G23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(G23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=H23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(H23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=I23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(I23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=J23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(J23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=K23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(K23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=L23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(L23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=M23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(M23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=N23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(N23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=O23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(O23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=P23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(P23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Q23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(Q23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=R23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(R23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=S23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(S23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=T23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(T23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=U23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(U23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=V23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(V23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=W23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(W23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=X23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(X23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Y23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(Y23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Z23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(Z23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AA23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(AA23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AB23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(AB23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AC23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(AC23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AD23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(AD23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AE23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(AE23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AF23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(AF23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AG23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(AG23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AH23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(AH23-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AI23,IFERROR((('M Input'!$D$39-'Whole Project Input'!$H$39)*(1+References!$F$13)^(AI23-1)),0),0)","v":0}]
[null,null,null,"Equip. Replacement Costs:",null,{"$f":"IF('Whole Project Input'!$H$17>=F23,((IF('Whole Project Input'!$H$41=F23,'Whole Project Input'!$H$40,0))+IF(F23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(F23/'Whole Project Input'!$H$43,0)=INT(IFERROR(F23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(F23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=G23,((IF('Whole Project Input'!$H$41=G23,'Whole Project Input'!$H$40,0))+IF(G23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(G23/'Whole Project Input'!$H$43,0)=INT(IFERROR(G23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(G23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=H23,((IF('Whole Project Input'!$H$41=H23,'Whole Project Input'!$H$40,0))+IF(H23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(H23/'Whole Project Input'!$H$43,0)=INT(IFERROR(H23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(H23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=I23,((IF('Whole Project Input'!$H$41=I23,'Whole Project Input'!$H$40,0))+IF(I23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(I23/'Whole Project Input'!$H$43,0)=INT(IFERROR(I23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(I23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=J23,((IF('Whole Project Input'!$H$41=J23,'Whole Project Input'!$H$40,0))+IF(J23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(J23/'Whole Project Input'!$H$43,0)=INT(IFERROR(J23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(J23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=K23,((IF('Whole Project Input'!$H$41=K23,'Whole Project Input'!$H$40,0))+IF(K23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(K23/'Whole Project Input'!$H$43,0)=INT(IFERROR(K23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(K23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=L23,((IF('Whole Project Input'!$H$41=L23,'Whole Project Input'!$H$40,0))+IF(L23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(L23/'Whole Project Input'!$H$43,0)=INT(IFERROR(L23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(L23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=M23,((IF('Whole Project Input'!$H$41=M23,'Whole Project Input'!$H$40,0))+IF(M23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(M23/'Whole Project Input'!$H$43,0)=INT(IFERROR(M23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(M23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=N23,((IF('Whole Project Input'!$H$41=N23,'Whole Project Input'!$H$40,0))+IF(N23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(N23/'Whole Project Input'!$H$43,0)=INT(IFERROR(N23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(N23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=O23,((IF('Whole Project Input'!$H$41=O23,'Whole Project Input'!$H$40,0))+IF(O23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(O23/'Whole Project Input'!$H$43,0)=INT(IFERROR(O23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(O23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=P23,((IF('Whole Project Input'!$H$41=P23,'Whole Project Input'!$H$40,0))+IF(P23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(P23/'Whole Project Input'!$H$43,0)=INT(IFERROR(P23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(P23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Q23,((IF('Whole Project Input'!$H$41=Q23,'Whole Project Input'!$H$40,0))+IF(Q23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(Q23/'Whole Project Input'!$H$43,0)=INT(IFERROR(Q23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(Q23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=R23,((IF('Whole Project Input'!$H$41=R23,'Whole Project Input'!$H$40,0))+IF(R23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(R23/'Whole Project Input'!$H$43,0)=INT(IFERROR(R23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(R23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=S23,((IF('Whole Project Input'!$H$41=S23,'Whole Project Input'!$H$40,0))+IF(S23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(S23/'Whole Project Input'!$H$43,0)=INT(IFERROR(S23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(S23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=T23,((IF('Whole Project Input'!$H$41=T23,'Whole Project Input'!$H$40,0))+IF(T23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(T23/'Whole Project Input'!$H$43,0)=INT(IFERROR(T23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(T23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=U23,((IF('Whole Project Input'!$H$41=U23,'Whole Project Input'!$H$40,0))+IF(U23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(U23/'Whole Project Input'!$H$43,0)=INT(IFERROR(U23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(U23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=V23,((IF('Whole Project Input'!$H$41=V23,'Whole Project Input'!$H$40,0))+IF(V23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(V23/'Whole Project Input'!$H$43,0)=INT(IFERROR(V23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(V23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=W23,((IF('Whole Project Input'!$H$41=W23,'Whole Project Input'!$H$40,0))+IF(W23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(W23/'Whole Project Input'!$H$43,0)=INT(IFERROR(W23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(W23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=X23,((IF('Whole Project Input'!$H$41=X23,'Whole Project Input'!$H$40,0))+IF(X23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(X23/'Whole Project Input'!$H$43,0)=INT(IFERROR(X23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(X23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Y23,((IF('Whole Project Input'!$H$41=Y23,'Whole Project Input'!$H$40,0))+IF(Y23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(Y23/'Whole Project Input'!$H$43,0)=INT(IFERROR(Y23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(Y23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=Z23,((IF('Whole Project Input'!$H$41=Z23,'Whole Project Input'!$H$40,0))+IF(Z23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(Z23/'Whole Project Input'!$H$43,0)=INT(IFERROR(Z23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(Z23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AA23,((IF('Whole Project Input'!$H$41=AA23,'Whole Project Input'!$H$40,0))+IF(AA23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(AA23/'Whole Project Input'!$H$43,0)=INT(IFERROR(AA23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(AA23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AB23,((IF('Whole Project Input'!$H$41=AB23,'Whole Project Input'!$H$40,0))+IF(AB23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(AB23/'Whole Project Input'!$H$43,0)=INT(IFERROR(AB23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(AB23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AC23,((IF('Whole Project Input'!$H$41=AC23,'Whole Project Input'!$H$40,0))+IF(AC23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(AC23/'Whole Project Input'!$H$43,0)=INT(IFERROR(AC23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(AC23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AD23,((IF('Whole Project Input'!$H$41=AD23,'Whole Project Input'!$H$40,0))+IF(AD23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(AD23/'Whole Project Input'!$H$43,0)=INT(IFERROR(AD23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(AD23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AE23,((IF('Whole Project Input'!$H$41=AE23,'Whole Project Input'!$H$40,0))+IF(AE23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(AE23/'Whole Project Input'!$H$43,0)=INT(IFERROR(AE23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(AE23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AF23,((IF('Whole Project Input'!$H$41=AF23,'Whole Project Input'!$H$40,0))+IF(AF23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(AF23/'Whole Project Input'!$H$43,0)=INT(IFERROR(AF23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(AF23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AG23,((IF('Whole Project Input'!$H$41=AG23,'Whole Project Input'!$H$40,0))+IF(AG23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(AG23/'Whole Project Input'!$H$43,0)=INT(IFERROR(AG23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(AG23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AH23,((IF('Whole Project Input'!$H$41=AH23,'Whole Project Input'!$H$40,0))+IF(AH23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(AH23/'Whole Project Input'!$H$43,0)=INT(IFERROR(AH23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(AH23-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=AI23,((IF('Whole Project Input'!$H$41=AI23,'Whole Project Input'!$H$40,0))+IF(AI23>='Whole Project Input'!$H$17,0,IF('Whole Project Input'!$H$43>0,IF(IFERROR(AI23/'Whole Project Input'!$H$43,0)=INT(IFERROR(AI23/'Whole Project Input'!$H$43,0)),'Whole Project Input'!$H$42,0),0)))*((1+References!$F$13)^(AI23-1)),0)","v":0}]
[null,null,null,"Equip. Replacement Savings:",null,{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!E9-F34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!F9-G34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!G9-H34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!H9-I34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!I9-J34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!J9-K34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!K9-L34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!L9-M34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!M9-N34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!N9-O34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!O9-P34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!P9-Q34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!Q9-R34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!R9-S34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!S9-T34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!T9-U34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!U9-V34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!V9-W34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!W9-X34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!X9-Y34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!Y9-Z34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!Z9-AA34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!AA9-AB34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!AB9-AC34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!AC9-AD34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!AD9-AE34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!AE9-AF34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!AF9-AG34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!AG9-AH34,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,'M Calculations'!AH9-AI34,0)","v":0}]
[null,null,null,"Annual Debt Savings:",null,{"$f":"IF('Whole Project Input'!$H$45>=F23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=G23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=H23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=I23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=J23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=K23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=L23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=M23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=N23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=O23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=P23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=Q23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=R23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=S23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=T23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=U23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=V23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=W23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=X23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=Y23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=Z23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=AA23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=AB23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=AC23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=AD23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=AE23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=AF23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=AG23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=AH23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$H$45>=AI23,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$H$46,0),0)","v":0}]
[null,null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('Whole Project Input'!$H$17>=1,IF(F23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(F23-1)),0)-'M Calculations'!E10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(G23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(G23-1)),0)-'M Calculations'!F10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(H23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(H23-1)),0)-'M Calculations'!G10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(I23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(I23-1)),0)-'M Calculations'!H10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(J23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(J23-1)),0)-'M Calculations'!I10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(K23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(K23-1)),0)-'M Calculations'!J10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(L23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(L23-1)),0)-'M Calculations'!K10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(M23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(M23-1)),0)-'M Calculations'!L10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(N23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(N23-1)),0)-'M Calculations'!M10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(O23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(O23-1)),0)-'M Calculations'!N10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(P23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(P23-1)),0)-'M Calculations'!O10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(Q23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(Q23-1)),0)-'M Calculations'!P10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(R23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(R23-1)),0)-'M Calculations'!Q10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(S23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(S23-1)),0)-'M Calculations'!R10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(T23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(T23-1)),0)-'M Calculations'!S10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(U23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(U23-1)),0)-'M Calculations'!T10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(V23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(V23-1)),0)-'M Calculations'!U10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(W23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(W23-1)),0)-'M Calculations'!V10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(X23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(X23-1)),0)-'M Calculations'!W10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(Y23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(Y23-1)),0)-'M Calculations'!X10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(Z23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(Z23-1)),0)-'M Calculations'!Y10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(AA23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(AA23-1)),0)-'M Calculations'!Z10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(AB23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(AB23-1)),0)-'M Calculations'!AA10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(AC23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(AC23-1)),0)-'M Calculations'!AB10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(AD23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(AD23-1)),0)-'M Calculations'!AC10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(AE23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(AE23-1)),0)-'M Calculations'!AD10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(AF23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(AF23-1)),0)-'M Calculations'!AE10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(AG23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(AG23-1)),0)-'M Calculations'!AF10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(AH23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(AH23-1)),0)-'M Calculations'!AG10,0)","v":0},{"$f":"IF('Whole Project Input'!$H$17>=1,IF(AI23='Whole Project Input'!$H$17,('Whole Project Input'!$H$44)*((1+References!$F$15)^(AI23-1)),0)-'M Calculations'!AH10,0)","v":0}]
[]
[null,null,null,"Net Cash Flow:",{"$f":"E25-E24","v":0},{"$f":"F26+F27+F28+F29+F30+F31+F32+F33+F35+F36+F37","v":0},{"$f":"G26+G27+G28+G29+G30+G31+G32+G33+G35+G36+G37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cumulative Cash Flow:",{"$f":"E39","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=F23,E40+F39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=G23,F40+G39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=H23,G40+H39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=I23,H40+I39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=J23,I40+J39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=K23,J40+K39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=L23,K40+L39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=M23,L40+M39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=N23,M40+N39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=O23,N40+O39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=P23,O40+P39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=Q23,P40+Q39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=R23,Q40+R39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=S23,R40+S39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=T23,S40+T39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=U23,T40+U39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=V23,U40+V39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=W23,V40+W39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=X23,W40+X39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=Y23,X40+Y39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=Z23,Y40+Z39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=AA23,Z40+AA39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=AB23,AA40+AB39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=AC23,AB40+AC39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=AD23,AC40+AD39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=AE23,AD40+AE39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=AF23,AE40+AF39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=AG23,AF40+AG39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=AH23,AG40+AH39,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$H$17,'Whole Project Input'!$H$45))>=AI23,AH40+AI39,0)","v":0}]
[]
[null,"Plumbing",{"$f":"IF(ISBLANK('Whole Project Input'!K14),,'Whole Project Input'!K14)","v":0},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Incremental Cost:",{"$f":"IF('Whole Project Summary'!$E$22=\"No\",IF(ISBLANK('Whole Project Input'!$L$16),0,'Whole Project Input'!$L$16-'P Input'!$D$16),0)","v":0}]
[null,null,null,"Incremental Utility Incentives:",{"$f":"IF('Whole Project Summary'!$E$22=\"No\",IF('Whole Project Input'!$L$17>=1,('Whole Project Input'!$L$21+'Whole Project Input'!$L$26+'Whole Project Input'!$L$29)-('P Input'!$D$21+'P Input'!$D$26+'P Input'!$D$29),0),0)","v":0}]
[null,null,null,"Electricity  Savings:",null,{"$f":"IF('Whole Project Input'!$L$17>=F42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=G42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=H42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=I42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=J42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=K42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=L42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=M42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=N42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=O42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=P42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Q42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=R42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=S42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=T42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=U42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=V42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=W42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=X42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Y42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Z42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AA42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AB42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AC42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AD42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AE42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AF42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AG42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AH42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AI42,IFERROR((('P Input'!$D$18-'Whole Project Input'!$L$18)*'Whole Project Input'!$L$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AI42-1)),0),0)","v":0}]
[null,null,null,"Elect. Demand  Savings:",null,{"$f":"IF('Whole Project Input'!$L$17>=F42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=G42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=H42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=I42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=J42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=K42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=L42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=M42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=N42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=O42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=P42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Q42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=R42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=S42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=T42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=U42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=V42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=W42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=X42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Y42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Z42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AA42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AB42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AC42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AD42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AE42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AF42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AG42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AH42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AI42,('Whole Project Input'!$L$23*'Whole Project Input'!$L$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AI42-1)),0)","v":0}]
[null,null,null,"Natural Gas Savings:",null,{"$f":"IF('Whole Project Input'!$L$17>=F42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(F42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=G42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(G42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=H42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(H42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=I42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(I42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=J42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(J42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=K42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(K42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=L42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(L42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=M42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(M42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=N42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(N42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=O42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(O42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=P42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(P42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Q42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(Q42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=R42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(R42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=S42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(S42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=T42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(T42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=U42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(U42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=V42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(V42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=W42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(W42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=X42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(X42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Y42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(Y42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Z42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(Z42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AA42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(AA42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AB42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(AB42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AC42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(AC42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AD42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(AD42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AE42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(AE42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AF42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(AF42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AG42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(AG42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AH42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(AH42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AI42,IFERROR((('P Input'!$D$24-'Whole Project Input'!$L$24)*'Whole Project Input'!$L$25)*((1+(References!$F$9))^(AI42-1)),0),0)","v":0}]
[null,null,null,"Water Savings:",null,{"$f":"IF('Whole Project Input'!$L$17>=F42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(F42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=G42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(G42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=H42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(H42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=I42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(I42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=J42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(J42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=K42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(K42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=L42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(L42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=M42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(M42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=N42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(N42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=O42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(O42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=P42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(P42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Q42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(Q42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=R42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(R42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=S42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(S42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=T42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(T42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=U42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(U42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=V42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(V42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=W42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(W42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=X42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(X42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Y42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(Y42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Z42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(Z42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AA42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(AA42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AB42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(AB42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AC42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(AC42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AD42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(AD42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AE42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(AE42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AF42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(AF42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AG42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(AG42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AH42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(AH42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AI42,IFERROR((('P Input'!$D$27-'Whole Project Input'!$L$27)*'Whole Project Input'!$L$28)*((1+(References!$F$10))^(AI42-1)),0),0)","v":0}]
[null,null,null,"Wastewater Savings:",null,{"$f":"IF('Whole Project Input'!$L$17>=F42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(F42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=G42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(G42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=H42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(H42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=I42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(I42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=J42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(J42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=K42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(K42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=L42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(L42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=M42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(M42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=N42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(N42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=O42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(O42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=P42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(P42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Q42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(Q42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=R42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(R42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=S42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(S42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=T42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(T42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=U42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(U42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=V42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(V42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=W42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(W42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=X42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(X42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Y42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(Y42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Z42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(Z42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AA42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(AA42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AB42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(AB42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AC42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(AC42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AD42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(AD42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AE42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(AE42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AF42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(AF42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AG42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(AG42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AH42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(AH42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AI42,IFERROR((('P Input'!$D$30-'Whole Project Input'!$L$30)*'Whole Project Input'!$L$31)*((1+(References!$F$11))^(AI42-1)),0),0)","v":0}]
[null,null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=F42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(F42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=G42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(G42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=H42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(H42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=I42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(I42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=J42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(J42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=K42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(K42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=L42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(L42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=M42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(M42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=N42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(N42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=O42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(O42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=P42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(P42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=Q42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Q42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=R42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(R42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=S42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(S42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=T42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(T42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=U42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(U42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=V42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(V42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=W42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(W42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=X42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(X42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=Y42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Y42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=Z42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Z42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=AA42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AA42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=AB42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AB42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=AC42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AC42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=AD42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AD42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=AE42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AE42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=AF42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AF42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=AG42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AG42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=AH42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AH42-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$L$17>=AI42,(('P Input'!$D$33*'P Input'!$D$34)-('Whole Project Input'!$L$34*'Whole Project Input'!$L$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AI42-1)),0),0)","v":0}]
[null,null,null,"Carbon Fee Savings:",null,{"$f":"IF('Whole Project Input'!$L$17>=F42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(F42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=G42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(G42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=H42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(H42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=I42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(I42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=J42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(J42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=K42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(K42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=L42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(L42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=M42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(M42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=N42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(N42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=O42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(O42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=P42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(P42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Q42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(Q42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=R42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(R42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=S42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(S42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=T42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(T42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=U42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(U42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=V42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(V42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=W42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(W42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=X42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(X42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Y42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(Y42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Z42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(Z42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AA42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(AA42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AB42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(AB42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AC42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(AC42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AD42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(AD42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AE42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(AE42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AF42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(AF42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AG42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(AG42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AH42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(AH42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AI42,IFERROR((('P Input'!$D$37-'Whole Project Input'!$L$37)*'Whole Project Input'!$L$38)*((1+(References!$F$12))^(AI42-1)),0),0)","v":0}]
[null,null,null,"Annual Maintenance Savings:",null,{"$f":"IF('Whole Project Input'!$L$17>=F42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(F42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=G42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(G42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=H42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(H42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=I42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(I42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=J42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(J42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=K42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(K42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=L42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(L42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=M42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(M42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=N42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(N42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=O42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(O42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=P42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(P42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Q42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(Q42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=R42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(R42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=S42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(S42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=T42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(T42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=U42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(U42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=V42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(V42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=W42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(W42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=X42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(X42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Y42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(Y42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Z42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(Z42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AA42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(AA42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AB42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(AB42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AC42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(AC42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AD42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(AD42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AE42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(AE42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AF42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(AF42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AG42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(AG42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AH42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(AH42-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AI42,IFERROR((('P Input'!$D$39-'Whole Project Input'!$L$39)*(1+References!$F$13)^(AI42-1)),0),0)","v":0}]
[null,null,null,"Equip. Replacement Costs:",null,{"$f":"IF('Whole Project Input'!$L$17>=F42,((IF('Whole Project Input'!$L$41=F42,'Whole Project Input'!$L$40,0))+IF(F42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(F42/'Whole Project Input'!$L$43,0)=INT(IFERROR(F42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(F42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=G42,((IF('Whole Project Input'!$L$41=G42,'Whole Project Input'!$L$40,0))+IF(G42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(G42/'Whole Project Input'!$L$43,0)=INT(IFERROR(G42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(G42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=H42,((IF('Whole Project Input'!$L$41=H42,'Whole Project Input'!$L$40,0))+IF(H42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(H42/'Whole Project Input'!$L$43,0)=INT(IFERROR(H42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(H42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=I42,((IF('Whole Project Input'!$L$41=I42,'Whole Project Input'!$L$40,0))+IF(I42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(I42/'Whole Project Input'!$L$43,0)=INT(IFERROR(I42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(I42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=J42,((IF('Whole Project Input'!$L$41=J42,'Whole Project Input'!$L$40,0))+IF(J42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(J42/'Whole Project Input'!$L$43,0)=INT(IFERROR(J42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(J42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=K42,((IF('Whole Project Input'!$L$41=K42,'Whole Project Input'!$L$40,0))+IF(K42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(K42/'Whole Project Input'!$L$43,0)=INT(IFERROR(K42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(K42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=L42,((IF('Whole Project Input'!$L$41=L42,'Whole Project Input'!$L$40,0))+IF(L42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(L42/'Whole Project Input'!$L$43,0)=INT(IFERROR(L42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(L42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=M42,((IF('Whole Project Input'!$L$41=M42,'Whole Project Input'!$L$40,0))+IF(M42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(M42/'Whole Project Input'!$L$43,0)=INT(IFERROR(M42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(M42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=N42,((IF('Whole Project Input'!$L$41=N42,'Whole Project Input'!$L$40,0))+IF(N42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(N42/'Whole Project Input'!$L$43,0)=INT(IFERROR(N42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(N42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=O42,((IF('Whole Project Input'!$L$41=O42,'Whole Project Input'!$L$40,0))+IF(O42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(O42/'Whole Project Input'!$L$43,0)=INT(IFERROR(O42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(O42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=P42,((IF('Whole Project Input'!$L$41=P42,'Whole Project Input'!$L$40,0))+IF(P42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(P42/'Whole Project Input'!$L$43,0)=INT(IFERROR(P42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(P42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Q42,((IF('Whole Project Input'!$L$41=Q42,'Whole Project Input'!$L$40,0))+IF(Q42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(Q42/'Whole Project Input'!$L$43,0)=INT(IFERROR(Q42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(Q42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=R42,((IF('Whole Project Input'!$L$41=R42,'Whole Project Input'!$L$40,0))+IF(R42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(R42/'Whole Project Input'!$L$43,0)=INT(IFERROR(R42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(R42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=S42,((IF('Whole Project Input'!$L$41=S42,'Whole Project Input'!$L$40,0))+IF(S42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(S42/'Whole Project Input'!$L$43,0)=INT(IFERROR(S42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(S42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=T42,((IF('Whole Project Input'!$L$41=T42,'Whole Project Input'!$L$40,0))+IF(T42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(T42/'Whole Project Input'!$L$43,0)=INT(IFERROR(T42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(T42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=U42,((IF('Whole Project Input'!$L$41=U42,'Whole Project Input'!$L$40,0))+IF(U42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(U42/'Whole Project Input'!$L$43,0)=INT(IFERROR(U42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(U42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=V42,((IF('Whole Project Input'!$L$41=V42,'Whole Project Input'!$L$40,0))+IF(V42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(V42/'Whole Project Input'!$L$43,0)=INT(IFERROR(V42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(V42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=W42,((IF('Whole Project Input'!$L$41=W42,'Whole Project Input'!$L$40,0))+IF(W42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(W42/'Whole Project Input'!$L$43,0)=INT(IFERROR(W42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(W42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=X42,((IF('Whole Project Input'!$L$41=X42,'Whole Project Input'!$L$40,0))+IF(X42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(X42/'Whole Project Input'!$L$43,0)=INT(IFERROR(X42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(X42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Y42,((IF('Whole Project Input'!$L$41=Y42,'Whole Project Input'!$L$40,0))+IF(Y42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(Y42/'Whole Project Input'!$L$43,0)=INT(IFERROR(Y42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(Y42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=Z42,((IF('Whole Project Input'!$L$41=Z42,'Whole Project Input'!$L$40,0))+IF(Z42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(Z42/'Whole Project Input'!$L$43,0)=INT(IFERROR(Z42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(Z42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AA42,((IF('Whole Project Input'!$L$41=AA42,'Whole Project Input'!$L$40,0))+IF(AA42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(AA42/'Whole Project Input'!$L$43,0)=INT(IFERROR(AA42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(AA42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AB42,((IF('Whole Project Input'!$L$41=AB42,'Whole Project Input'!$L$40,0))+IF(AB42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(AB42/'Whole Project Input'!$L$43,0)=INT(IFERROR(AB42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(AB42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AC42,((IF('Whole Project Input'!$L$41=AC42,'Whole Project Input'!$L$40,0))+IF(AC42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(AC42/'Whole Project Input'!$L$43,0)=INT(IFERROR(AC42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(AC42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AD42,((IF('Whole Project Input'!$L$41=AD42,'Whole Project Input'!$L$40,0))+IF(AD42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(AD42/'Whole Project Input'!$L$43,0)=INT(IFERROR(AD42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(AD42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AE42,((IF('Whole Project Input'!$L$41=AE42,'Whole Project Input'!$L$40,0))+IF(AE42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(AE42/'Whole Project Input'!$L$43,0)=INT(IFERROR(AE42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(AE42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AF42,((IF('Whole Project Input'!$L$41=AF42,'Whole Project Input'!$L$40,0))+IF(AF42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(AF42/'Whole Project Input'!$L$43,0)=INT(IFERROR(AF42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(AF42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AG42,((IF('Whole Project Input'!$L$41=AG42,'Whole Project Input'!$L$40,0))+IF(AG42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(AG42/'Whole Project Input'!$L$43,0)=INT(IFERROR(AG42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(AG42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AH42,((IF('Whole Project Input'!$L$41=AH42,'Whole Project Input'!$L$40,0))+IF(AH42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(AH42/'Whole Project Input'!$L$43,0)=INT(IFERROR(AH42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(AH42-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=AI42,((IF('Whole Project Input'!$L$41=AI42,'Whole Project Input'!$L$40,0))+IF(AI42>='Whole Project Input'!$L$17,0,IF('Whole Project Input'!$L$43>0,IF(IFERROR(AI42/'Whole Project Input'!$L$43,0)=INT(IFERROR(AI42/'Whole Project Input'!$L$43,0)),'Whole Project Input'!$L$42,0),0)))*((1+References!$F$13)^(AI42-1)),0)","v":0}]
[null,null,null,"Equip. Replacement Savings:",null,{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!E9-F53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!F9-G53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!G9-H53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!H9-I53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!I9-J53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!J9-K53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!K9-L53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!L9-M53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!M9-N53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!N9-O53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!O9-P53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!P9-Q53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!Q9-R53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!R9-S53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!S9-T53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!T9-U53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!U9-V53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!V9-W53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!W9-X53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!X9-Y53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!Y9-Z53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!Z9-AA53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!AA9-AB53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!AB9-AC53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!AC9-AD53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!AD9-AE53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!AE9-AF53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!AF9-AG53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!AG9-AH53,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,'P Calculations'!AH9-AI53,0)","v":0}]
[null,null,null,"Annual Debt Savings:",null,{"$f":"IF('Whole Project Input'!$L$45>=F42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=G42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=H42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=I42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=J42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=K42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=L42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=M42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=N42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=O42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=P42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=Q42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=R42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=S42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=T42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=U42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=V42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=W42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=X42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=Y42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=Z42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=AA42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=AB42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=AC42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=AD42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=AE42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=AF42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=AG42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=AH42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$L$45>=AI42,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$L$46,0),0)","v":0}]
[null,null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('Whole Project Input'!$L$17>=1,IF(F42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(F42-1)),0)-'P Calculations'!E10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(G42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(G42-1)),0)-'P Calculations'!F10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(H42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(H42-1)),0)-'P Calculations'!G10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(I42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(I42-1)),0)-'P Calculations'!H10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(J42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(J42-1)),0)-'P Calculations'!I10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(K42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(K42-1)),0)-'P Calculations'!J10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(L42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(L42-1)),0)-'P Calculations'!K10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(M42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(M42-1)),0)-'P Calculations'!L10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(N42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(N42-1)),0)-'P Calculations'!M10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(O42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(O42-1)),0)-'P Calculations'!N10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(P42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(P42-1)),0)-'P Calculations'!O10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(Q42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(Q42-1)),0)-'P Calculations'!P10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(R42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(R42-1)),0)-'P Calculations'!Q10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(S42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(S42-1)),0)-'P Calculations'!R10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(T42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(T42-1)),0)-'P Calculations'!S10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(U42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(U42-1)),0)-'P Calculations'!T10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(V42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(V42-1)),0)-'P Calculations'!U10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(W42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(W42-1)),0)-'P Calculations'!V10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(X42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(X42-1)),0)-'P Calculations'!W10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(Y42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(Y42-1)),0)-'P Calculations'!X10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(Z42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(Z42-1)),0)-'P Calculations'!Y10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(AA42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(AA42-1)),0)-'P Calculations'!Z10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(AB42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(AB42-1)),0)-'P Calculations'!AA10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(AC42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(AC42-1)),0)-'P Calculations'!AB10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(AD42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(AD42-1)),0)-'P Calculations'!AC10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(AE42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(AE42-1)),0)-'P Calculations'!AD10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(AF42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(AF42-1)),0)-'P Calculations'!AE10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(AG42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(AG42-1)),0)-'P Calculations'!AF10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(AH42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(AH42-1)),0)-'P Calculations'!AG10,0)","v":0},{"$f":"IF('Whole Project Input'!$L$17>=1,IF(AI42='Whole Project Input'!$L$17,('Whole Project Input'!$L$44)*((1+References!$F$15)^(AI42-1)),0)-'P Calculations'!AH10,0)","v":0}]
[]
[null,null,null,"Net Cash Flow:",{"$f":"E44-E43","v":0},{"$f":"F45+F46+F47+F48+F49+F50+F51+F52+F54+F55+F56","v":0},{"$f":"G45+G46+G47+G48+G49+G50+G51+G52+G54+G55+G56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cumulative Cash Flow:",{"$f":"E58","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=F42,E59+F58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=G42,F59+G58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=H42,G59+H58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=I42,H59+I58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=J42,I59+J58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=K42,J59+K58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=L42,K59+L58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=M42,L59+M58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=N42,M59+N58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=O42,N59+O58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=P42,O59+P58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=Q42,P59+Q58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=R42,Q59+R58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=S42,R59+S58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=T42,S59+T58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=U42,T59+U58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=V42,U59+V58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=W42,V59+W58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=X42,W59+X58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=Y42,X59+Y58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=Z42,Y59+Z58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=AA42,Z59+AA58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=AB42,AA59+AB58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=AC42,AB59+AC58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=AD42,AC59+AD58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=AE42,AD59+AE58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=AF42,AE59+AF58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=AG42,AF59+AG58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=AH42,AG59+AH58,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$L$17,'Whole Project Input'!$L$45))>=AI42,AH59+AI58,0)","v":0}]
[]
[null,"Other Strategy",{"$f":"IF(ISBLANK('Whole Project Input'!O14),,'Whole Project Input'!O14)","v":0},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Incremental Cost:",{"$f":"IF('Whole Project Summary'!$E$22=\"No\",IF(ISBLANK('Whole Project Input'!$P$16),0,'Whole Project Input'!$P$16-'O Input'!$D$16),0)","v":0}]
[null,null,null,"Incremental Utility Incentives:",{"$f":"IF('Whole Project Summary'!$E$22=\"No\",IF('Whole Project Input'!$P$17>=1,('Whole Project Input'!$P$21+'Whole Project Input'!$P$26+'Whole Project Input'!$P$29)-('O Input'!$D$21+'O Input'!$D$26+'O Input'!$D$29),0),0)","v":0}]
[null,null,null,"Electricity  Savings:",null,{"$f":"IF('Whole Project Input'!$P$17>=F61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=G61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=H61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=I61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=J61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=K61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=L61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=M61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=N61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=O61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=P61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Q61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=R61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=S61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=T61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=U61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=V61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=W61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=X61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Y61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Z61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AA61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AB61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AC61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AD61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AE61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AF61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AG61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AH61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AI61,IFERROR((('O Input'!$D$18-'Whole Project Input'!$P$18)*'Whole Project Input'!$P$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AI61-1)),0),0)","v":0}]
[null,null,null,"Elect. Demand  Savings:",null,{"$f":"IF('Whole Project Input'!$P$17>=F61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=G61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=H61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=I61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=J61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=K61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=L61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=M61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=N61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=O61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=P61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Q61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=R61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=S61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=T61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=U61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=V61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=W61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=X61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Y61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Z61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AA61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AB61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AC61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AD61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AE61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AF61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AG61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AH61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AI61,('Whole Project Input'!$P$23*'Whole Project Input'!$P$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AI61-1)),0)","v":0}]
[null,null,null,"Natural Gas Savings:",null,{"$f":"IF('Whole Project Input'!$P$17>=F61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(F61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=G61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(G61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=H61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(H61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=I61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(I61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=J61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(J61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=K61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(K61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=L61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(L61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=M61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(M61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=N61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(N61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=O61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(O61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=P61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(P61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Q61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(Q61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=R61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(R61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=S61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(S61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=T61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(T61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=U61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(U61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=V61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(V61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=W61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(W61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=X61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(X61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Y61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(Y61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Z61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(Z61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AA61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(AA61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AB61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(AB61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AC61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(AC61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AD61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(AD61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AE61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(AE61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AF61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(AF61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AG61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(AG61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AH61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(AH61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AI61,IFERROR((('O Input'!$D$24-'Whole Project Input'!$P$24)*'Whole Project Input'!$P$25)*((1+(References!$F$9))^(AI61-1)),0),0)","v":0}]
[null,null,null,"Water Savings:",null,{"$f":"IF('Whole Project Input'!$P$17>=F61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(F61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=G61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(G61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=H61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(H61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=I61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(I61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=J61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(J61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=K61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(K61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=L61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(L61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=M61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(M61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=N61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(N61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=O61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(O61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=P61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(P61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Q61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(Q61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=R61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(R61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=S61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(S61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=T61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(T61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=U61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(U61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=V61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(V61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=W61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(W61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=X61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(X61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Y61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(Y61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Z61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(Z61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AA61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(AA61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AB61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(AB61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AC61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(AC61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AD61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(AD61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AE61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(AE61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AF61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(AF61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AG61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(AG61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AH61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(AH61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AI61,IFERROR((('O Input'!$D$27-'Whole Project Input'!$P$27)*'Whole Project Input'!$P$28)*((1+(References!$F$10))^(AI61-1)),0),0)","v":0}]
[null,null,null,"Wastewater Savings:",null,{"$f":"IF('Whole Project Input'!$P$17>=F61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(F61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=G61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(G61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=H61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(H61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=I61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(I61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=J61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(J61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=K61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(K61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=L61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(L61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=M61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(M61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=N61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(N61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=O61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(O61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=P61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(P61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Q61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(Q61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=R61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(R61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=S61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(S61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=T61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(T61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=U61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(U61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=V61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(V61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=W61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(W61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=X61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(X61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Y61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(Y61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Z61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(Z61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AA61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(AA61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AB61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(AB61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AC61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(AC61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AD61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(AD61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AE61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(AE61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AF61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(AF61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AG61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(AG61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AH61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(AH61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AI61,IFERROR((('O Input'!$D$30-'Whole Project Input'!$P$30)*'Whole Project Input'!$P$31)*((1+(References!$F$11))^(AI61-1)),0),0)","v":0}]
[null,null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=F61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(F61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=G61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(G61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=H61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(H61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=I61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(I61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=J61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(J61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=K61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(K61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=L61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(L61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=M61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(M61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=N61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(N61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=O61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(O61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=P61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(P61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=Q61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Q61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=R61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(R61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=S61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(S61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=T61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(T61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=U61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(U61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=V61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(V61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=W61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(W61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=X61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(X61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=Y61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Y61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=Z61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Z61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=AA61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AA61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=AB61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AB61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=AC61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AC61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=AD61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AD61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=AE61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AE61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=AF61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AF61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=AG61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AG61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=AH61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AH61-1)),0),0)","v":0},{"$f":"IFERROR(IF('Whole Project Input'!$P$17>=AI61,(('O Input'!$D$33*'O Input'!$D$34)-('Whole Project Input'!$P$34*'Whole Project Input'!$P$33))*((1+(IFERROR(VLOOKUP('Whole Project Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AI61-1)),0),0)","v":0}]
[null,null,null,"Carbon Fee Savings:",null,{"$f":"IF('Whole Project Input'!$P$17>=F61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(F61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=G61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(G61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=H61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(H61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=I61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(I61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=J61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(J61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=K61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(K61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=L61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(L61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=M61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(M61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=N61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(N61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=O61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(O61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=P61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(P61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Q61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(Q61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=R61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(R61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=S61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(S61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=T61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(T61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=U61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(U61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=V61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(V61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=W61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(W61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=X61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(X61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Y61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(Y61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Z61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(Z61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AA61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(AA61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AB61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(AB61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AC61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(AC61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AD61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(AD61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AE61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(AE61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AF61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(AF61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AG61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(AG61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AH61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(AH61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AI61,IFERROR((('O Input'!$D$37-'Whole Project Input'!$P$37)*'Whole Project Input'!$P$38)*((1+(References!$F$12))^(AI61-1)),0),0)","v":0}]
[null,null,null,"Annual Maintenance Savings:",null,{"$f":"IF('Whole Project Input'!$P$17>=F61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(F61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=G61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(G61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=H61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(H61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=I61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(I61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=J61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(J61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=K61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(K61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=L61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(L61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=M61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(M61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=N61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(N61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=O61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(O61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=P61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(P61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Q61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(Q61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=R61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(R61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=S61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(S61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=T61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(T61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=U61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(U61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=V61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(V61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=W61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(W61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=X61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(X61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Y61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(Y61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Z61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(Z61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AA61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(AA61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AB61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(AB61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AC61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(AC61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AD61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(AD61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AE61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(AE61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AF61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(AF61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AG61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(AG61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AH61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(AH61-1)),0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AI61,IFERROR((('O Input'!$D$39-'Whole Project Input'!$P$39)*(1+References!$F$13)^(AI61-1)),0),0)","v":0}]
[null,null,null,"Equip. Replacement Costs:",null,{"$f":"IF('Whole Project Input'!$P$17>=F61,((IF('Whole Project Input'!$P$41=F61,'Whole Project Input'!$P$40,0))+IF(F61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(F61/'Whole Project Input'!$P$43,0)=INT(IFERROR(F61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(F61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=G61,((IF('Whole Project Input'!$P$41=G61,'Whole Project Input'!$P$40,0))+IF(G61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(G61/'Whole Project Input'!$P$43,0)=INT(IFERROR(G61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(G61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=H61,((IF('Whole Project Input'!$P$41=H61,'Whole Project Input'!$P$40,0))+IF(H61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(H61/'Whole Project Input'!$P$43,0)=INT(IFERROR(H61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(H61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=I61,((IF('Whole Project Input'!$P$41=I61,'Whole Project Input'!$P$40,0))+IF(I61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(I61/'Whole Project Input'!$P$43,0)=INT(IFERROR(I61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(I61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=J61,((IF('Whole Project Input'!$P$41=J61,'Whole Project Input'!$P$40,0))+IF(J61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(J61/'Whole Project Input'!$P$43,0)=INT(IFERROR(J61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(J61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=K61,((IF('Whole Project Input'!$P$41=K61,'Whole Project Input'!$P$40,0))+IF(K61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(K61/'Whole Project Input'!$P$43,0)=INT(IFERROR(K61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(K61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=L61,((IF('Whole Project Input'!$P$41=L61,'Whole Project Input'!$P$40,0))+IF(L61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(L61/'Whole Project Input'!$P$43,0)=INT(IFERROR(L61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(L61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=M61,((IF('Whole Project Input'!$P$41=M61,'Whole Project Input'!$P$40,0))+IF(M61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(M61/'Whole Project Input'!$P$43,0)=INT(IFERROR(M61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(M61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=N61,((IF('Whole Project Input'!$P$41=N61,'Whole Project Input'!$P$40,0))+IF(N61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(N61/'Whole Project Input'!$P$43,0)=INT(IFERROR(N61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(N61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=O61,((IF('Whole Project Input'!$P$41=O61,'Whole Project Input'!$P$40,0))+IF(O61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(O61/'Whole Project Input'!$P$43,0)=INT(IFERROR(O61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(O61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=P61,((IF('Whole Project Input'!$P$41=P61,'Whole Project Input'!$P$40,0))+IF(P61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(P61/'Whole Project Input'!$P$43,0)=INT(IFERROR(P61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(P61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Q61,((IF('Whole Project Input'!$P$41=Q61,'Whole Project Input'!$P$40,0))+IF(Q61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(Q61/'Whole Project Input'!$P$43,0)=INT(IFERROR(Q61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(Q61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=R61,((IF('Whole Project Input'!$P$41=R61,'Whole Project Input'!$P$40,0))+IF(R61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(R61/'Whole Project Input'!$P$43,0)=INT(IFERROR(R61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(R61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=S61,((IF('Whole Project Input'!$P$41=S61,'Whole Project Input'!$P$40,0))+IF(S61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(S61/'Whole Project Input'!$P$43,0)=INT(IFERROR(S61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(S61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=T61,((IF('Whole Project Input'!$P$41=T61,'Whole Project Input'!$P$40,0))+IF(T61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(T61/'Whole Project Input'!$P$43,0)=INT(IFERROR(T61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(T61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=U61,((IF('Whole Project Input'!$P$41=U61,'Whole Project Input'!$P$40,0))+IF(U61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(U61/'Whole Project Input'!$P$43,0)=INT(IFERROR(U61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(U61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=V61,((IF('Whole Project Input'!$P$41=V61,'Whole Project Input'!$P$40,0))+IF(V61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(V61/'Whole Project Input'!$P$43,0)=INT(IFERROR(V61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(V61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=W61,((IF('Whole Project Input'!$P$41=W61,'Whole Project Input'!$P$40,0))+IF(W61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(W61/'Whole Project Input'!$P$43,0)=INT(IFERROR(W61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(W61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=X61,((IF('Whole Project Input'!$P$41=X61,'Whole Project Input'!$P$40,0))+IF(X61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(X61/'Whole Project Input'!$P$43,0)=INT(IFERROR(X61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(X61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Y61,((IF('Whole Project Input'!$P$41=Y61,'Whole Project Input'!$P$40,0))+IF(Y61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(Y61/'Whole Project Input'!$P$43,0)=INT(IFERROR(Y61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(Y61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=Z61,((IF('Whole Project Input'!$P$41=Z61,'Whole Project Input'!$P$40,0))+IF(Z61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(Z61/'Whole Project Input'!$P$43,0)=INT(IFERROR(Z61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(Z61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AA61,((IF('Whole Project Input'!$P$41=AA61,'Whole Project Input'!$P$40,0))+IF(AA61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(AA61/'Whole Project Input'!$P$43,0)=INT(IFERROR(AA61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(AA61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AB61,((IF('Whole Project Input'!$P$41=AB61,'Whole Project Input'!$P$40,0))+IF(AB61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(AB61/'Whole Project Input'!$P$43,0)=INT(IFERROR(AB61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(AB61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AC61,((IF('Whole Project Input'!$P$41=AC61,'Whole Project Input'!$P$40,0))+IF(AC61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(AC61/'Whole Project Input'!$P$43,0)=INT(IFERROR(AC61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(AC61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AD61,((IF('Whole Project Input'!$P$41=AD61,'Whole Project Input'!$P$40,0))+IF(AD61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(AD61/'Whole Project Input'!$P$43,0)=INT(IFERROR(AD61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(AD61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AE61,((IF('Whole Project Input'!$P$41=AE61,'Whole Project Input'!$P$40,0))+IF(AE61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(AE61/'Whole Project Input'!$P$43,0)=INT(IFERROR(AE61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(AE61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AF61,((IF('Whole Project Input'!$P$41=AF61,'Whole Project Input'!$P$40,0))+IF(AF61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(AF61/'Whole Project Input'!$P$43,0)=INT(IFERROR(AF61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(AF61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AG61,((IF('Whole Project Input'!$P$41=AG61,'Whole Project Input'!$P$40,0))+IF(AG61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(AG61/'Whole Project Input'!$P$43,0)=INT(IFERROR(AG61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(AG61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AH61,((IF('Whole Project Input'!$P$41=AH61,'Whole Project Input'!$P$40,0))+IF(AH61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(AH61/'Whole Project Input'!$P$43,0)=INT(IFERROR(AH61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(AH61-1)),0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=AI61,((IF('Whole Project Input'!$P$41=AI61,'Whole Project Input'!$P$40,0))+IF(AI61>='Whole Project Input'!$P$17,0,IF('Whole Project Input'!$P$43>0,IF(IFERROR(AI61/'Whole Project Input'!$P$43,0)=INT(IFERROR(AI61/'Whole Project Input'!$P$43,0)),'Whole Project Input'!$P$42,0),0)))*((1+References!$F$13)^(AI61-1)),0)","v":0}]
[null,null,null,"Equip. Replacement Savings:",null,{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!E9-F72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!F9-G72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!G9-H72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!H9-I72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!I9-J72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!J9-K72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!K9-L72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!L9-M72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!M9-N72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!N9-O72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!O9-P72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!P9-Q72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!Q9-R72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!R9-S72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!S9-T72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!T9-U72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!U9-V72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!V9-W72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!W9-X72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!X9-Y72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!Y9-Z72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!Z9-AA72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!AA9-AB72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!AB9-AC72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!AC9-AD72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!AD9-AE72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!AE9-AF72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!AF9-AG72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!AG9-AH72,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,'O Calculations'!AH9-AI72,0)","v":0}]
[null,null,null,"Annual Debt Savings:",null,{"$f":"IF('Whole Project Input'!$P$45>=F61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=G61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=H61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=I61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=J61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=K61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=L61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=M61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=N61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=O61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=P61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=Q61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=R61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=S61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=T61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=U61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=V61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=W61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=X61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=Y61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=Z61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=AA61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=AB61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=AC61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=AD61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=AE61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=AF61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=AG61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=AH61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0},{"$f":"IF('Whole Project Input'!$P$45>=AI61,IF('Whole Project Summary'!$E$22=\"Yes\",-'Whole Project Input'!$P$46,0),0)","v":0}]
[null,null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('Whole Project Input'!$P$17>=1,IF(F61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(F61-1)),0)-'O Calculations'!E10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(G61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(G61-1)),0)-'O Calculations'!F10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(H61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(H61-1)),0)-'O Calculations'!G10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(I61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(I61-1)),0)-'O Calculations'!H10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(J61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(J61-1)),0)-'O Calculations'!I10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(K61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(K61-1)),0)-'O Calculations'!J10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(L61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(L61-1)),0)-'O Calculations'!K10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(M61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(M61-1)),0)-'O Calculations'!L10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(N61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(N61-1)),0)-'O Calculations'!M10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(O61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(O61-1)),0)-'O Calculations'!N10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(P61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(P61-1)),0)-'O Calculations'!O10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(Q61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(Q61-1)),0)-'O Calculations'!P10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(R61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(R61-1)),0)-'O Calculations'!Q10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(S61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(S61-1)),0)-'O Calculations'!R10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(T61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(T61-1)),0)-'O Calculations'!S10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(U61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(U61-1)),0)-'O Calculations'!T10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(V61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(V61-1)),0)-'O Calculations'!U10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(W61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(W61-1)),0)-'O Calculations'!V10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(X61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(X61-1)),0)-'O Calculations'!W10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(Y61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(Y61-1)),0)-'O Calculations'!X10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(Z61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(Z61-1)),0)-'O Calculations'!Y10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(AA61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(AA61-1)),0)-'O Calculations'!Z10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(AB61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(AB61-1)),0)-'O Calculations'!AA10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(AC61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(AC61-1)),0)-'O Calculations'!AB10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(AD61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(AD61-1)),0)-'O Calculations'!AC10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(AE61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(AE61-1)),0)-'O Calculations'!AD10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(AF61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(AF61-1)),0)-'O Calculations'!AE10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(AG61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(AG61-1)),0)-'O Calculations'!AF10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(AH61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(AH61-1)),0)-'O Calculations'!AG10,0)","v":0},{"$f":"IF('Whole Project Input'!$P$17>=1,IF(AI61='Whole Project Input'!$P$17,('Whole Project Input'!$P$44)*((1+References!$F$15)^(AI61-1)),0)-'O Calculations'!AH10,0)","v":0}]
[]
[null,null,null,"Net Cash Flow:",{"$f":"E63-E62","v":0},{"$f":"F64+F65+F66+F67+F68+F69+F70+F71+F73+F74+F75","v":0},{"$f":"G64+G65+G66+G67+G68+G69+G70+G71+G73+G74+G75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cumulative Cash Flow:",{"$f":"E77","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=F61,E78+F77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=G61,F78+G77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=H61,G78+H77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=I61,H78+I77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=J61,I78+J77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=K61,J78+K77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=L61,K78+L77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=M61,L78+M77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=N61,M78+N77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=O61,N78+O77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=P61,O78+P77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=Q61,P78+Q77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=R61,Q78+R77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=S61,R78+S77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=T61,S78+T77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=U61,T78+U77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=V61,U78+V77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=W61,V78+W77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=X61,W78+X77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=Y61,X78+Y77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=Z61,Y78+Z77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=AA61,Z78+AA77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=AB61,AA78+AB77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=AC61,AB78+AC77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=AD61,AC78+AD77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=AE61,AD78+AE77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=AF61,AE78+AF77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=AG61,AF78+AG77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=AH61,AG78+AH77,0)","v":0},{"$f":"IF((MAX('Whole Project Input'!$P$17,'Whole Project Input'!$P$45))>=AI61,AH78+AI77,0)","v":0}]

{"sheet":"L Input","index":12,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":true,"merged":[[21,18,21,19],[44,5,45,5],[44,9,45,9],[44,13,45,13],[44,17,45,17],[31,17,35,17],[36,17,37,17],[38,17,42,17],[36,5,37,5],[38,5,42,5],[36,13,37,13],[38,13,42,13],[36,9,37,9],[38,9,42,9],[37,10,37,11],[37,14,37,15],[12,14,12,15],[13,10,13,11],[17,9,30,9],[17,13,30,13],[21,10,21,11],[21,14,21,15],[46,18,46,19],[47,6,47,7],[47,10,47,11],[47,14,47,15],[47,18,47,19],[46,6,46,7],[46,10,46,11],[46,14,46,15],[17,17,30,17],[31,9,35,9],[31,13,35,13],[21,6,21,7],[31,1,35,1],[36,1,37,1],[38,1,42,1],[12,2,12,3],[12,6,12,7],[13,6,13,7],[13,2,13,3],[14,2,14,3],[14,6,14,7],[22,2,22,3],[31,5,35,5],[37,6,37,7],[24,18,24,19],[3,5,5,7],[7,1,7,7],[1,1,1,7],[10,1,10,3],[9,1,9,3],[3,1,5,3],[17,1,30,1],[17,5,30,5],[14,10,14,11],[12,18,12,19],[13,18,13,19],[13,14,13,15],[14,18,14,19],[14,14,14,15],[12,10,12,11],[37,18,37,19],[18,6,19,7],[18,10,19,11],[18,14,19,15],[18,18,19,19],[27,6,27,7],[27,10,27,11],[27,14,27,15],[27,18,27,19],[30,6,30,7],[30,10,30,11],[30,14,30,15],[30,18,30,19],[24,6,24,7],[24,10,24,11],[24,14,24,15]]}
[]
[]
[]
[null,"Click the # of options to be compared for this strategy:",null,null,null,"Choose which cost factors to include:"]
[]
[]
[]
[null,"First: Choose the number of options to be compared.\nSecond: Choose the cost factors to include.\nThird: Fill in all appropriate information in any of the yellow boxes. The light green boxes will automatically populate, but you can manual replace the information as necessary. The blue boxes are drop down menus which need to be selected. "]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) - Input - Lighting"]
[]
[null,null,"Status Quo or Baseline Standard",null,null,null,"Strategy Option 1",null,null,null,"Strategy Option 2",null,null,null,"Strategy Option 3",null,null,null,"Strategy Option 4"]
[null,null,"Status Quo or Baseline Standard - Name",null,null,null,"Strategy Option 1 - Name",null,null,null,"Strategy Option 2 - Name",null,null,null,"Strategy Option 3 - Name",null,null,null,"Strategy Option 4 - Name"]
[null,null,"Description",null,null,null,"Description",null,null,null,"Description",null,null,null,"Description",null,null,null,"Description"]
[null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)"]
[null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)"]
[null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",1600000]
[null,null,"Electricity Rate ($ Per kWh)"]
[null,null,"Electricity Provider","Electricity (Other)"]
[null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)"]
[null,null,"Electricity Demand Rate ($ Per kW)"]
[null,null,null,null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)"]
[null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)"]
[null,null,"Natural Gas Rate ($ Per Therm) "]
[null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)"]
[null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)"]
[null,null,"Water Rate ($ Per CCF)"]
[null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)"]
[null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)"]
[null,null,"Wastewater Rate ($ Per CCF)"]
[null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)"]
[null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)"]
[null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)"]
[null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(D32,References!$B$15:$C$20,2,FALSE)*D33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(H32,References!$B$15:$C$20,2,FALSE)*H33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(L32,References!$B$15:$C$20,2,FALSE)*L33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(P32,References!$B$15:$C$20,2,FALSE)*P33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(T32,References!$B$15:$C$20,2,FALSE)*T33,\"Choose Fuel\")","v":"Choose Fuel"}]
[null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(D34/(VLOOKUP(D32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(H34/(VLOOKUP(H32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(L34/(VLOOKUP(L32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(P34/(VLOOKUP(P32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(T34/(VLOOKUP(T32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"}]
[null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*D18)+(References!$C$7*D24)+(References!$C$8*D27)+(IFERROR(VLOOKUP(D32,References!$B$6:$C$11,2,FALSE),0)*D33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*H18)+(References!$C$7*H24)+(References!$C$8*H27)+(IFERROR(VLOOKUP(H32,References!$B$6:$C$11,2,FALSE),0)*H33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*L18)+(References!$C$7*L24)+(References!$C$8*L27)+(IFERROR(VLOOKUP(L32,References!$B$6:$C$11,2,FALSE),0)*L33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*P18)+(References!$C$7*P24)+(References!$C$8*P27)+(IFERROR(VLOOKUP(P32,References!$B$6:$C$11,2,FALSE),0)*P33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*T18)+(References!$C$7*T24)+(References!$C$8*T27)+(IFERROR(VLOOKUP(T32,References!$B$6:$C$11,2,FALSE),0)*T33)","v":1021.44}]
[null,null,"Carbon Value ($ per MTE)"]
[null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)"]
[null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)"]
[null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)"]
[null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)"]
[null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)"]
[null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)"]
[null,null,null,null,null,"Loan","Term",null,null,"Loan","Term",null,null,"Loan","Term",null,null,"Loan","Term"]
[null,null,null,null,null,null,"Annual Debt Payment ($)",{"$f":"IF(H45>0,-PMT(References!$F$14,H45,H16-$D$16-H21-H26-H29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(L45>0,-PMT(References!$F$14,L45,L16-$D$16-L21-L26-L29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(P45>0,-PMT(References!$F$14,P45,P16-$D$16-P21-P26-P29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(T45>0,-PMT(References!$F$14,T45,T16-$D$16-T21-T26-T29+$D$21+$D$26+$D$29),0)","v":0}]
[null,null,null,null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)"]

{"sheet":"L Summary","index":13,"n_rows":59,"n_cols":18,"rows_kept":59,"cut":false,"hidden":true,"merged":[[53,3,53,4],[10,3,10,4],[11,3,11,4],[8,1,8,4],[7,1,7,4],[55,3,55,4],[56,3,56,4],[57,3,57,4],[58,3,58,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[52,3,52,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,3,40,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[21,3,21,4],[24,3,26,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[36,11,36,13],[36,14,36,16],[34,5,34,7],[34,8,34,10],[34,11,34,13],[34,14,34,16],[28,1,40,1],[28,2,36,2],[37,2,38,2],[39,2,40,2],[40,5,40,7],[40,8,40,10],[40,11,40,13],[40,14,40,16],[38,5,38,7],[38,8,38,10],[38,11,38,13],[38,14,38,16],[39,5,39,7],[39,8,39,10],[39,11,39,13],[39,14,39,16],[35,11,35,13],[35,14,35,16],[14,8,14,10],[16,8,16,10],[18,8,18,10],[24,11,24,13],[19,11,19,13],[18,11,18,13],[16,11,16,13],[17,11,17,13],[19,8,19,10],[15,8,15,10],[17,8,17,10],[21,11,21,13],[15,11,15,13],[31,11,31,13],[32,11,32,13],[33,11,33,13],[15,14,15,16],[53,8,53,10],[53,5,53,7],[52,5,52,7],[51,5,51,7],[50,5,50,7],[45,8,45,10],[46,8,46,10],[47,8,47,10],[48,8,48,10],[49,8,49,10],[49,5,49,7],[47,5,47,7],[48,5,48,7],[46,5,46,7],[50,8,50,10],[37,5,37,7],[37,8,37,10],[51,8,51,10],[24,5,24,7],[24,8,24,10],[52,8,52,10],[20,8,20,10],[21,8,21,10],[44,8,44,10],[33,8,33,10],[35,5,35,7],[35,8,35,10],[36,5,36,7],[36,8,36,10],[44,11,44,13],[49,11,49,13],[48,11,48,13],[47,11,47,13],[46,11,46,13],[45,11,45,13],[28,5,28,7],[28,8,28,10],[28,11,28,13],[29,5,29,7],[29,8,29,10],[29,11,29,13],[37,11,37,13],[32,5,32,7],[32,8,32,10],[41,8,41,10],[42,8,42,10],[43,8,43,10],[43,11,43,13],[42,11,42,13],[41,11,41,13],[30,8,30,10],[30,11,30,13],[31,8,31,10],[51,14,51,16],[52,14,52,16],[53,14,53,16],[53,11,53,13],[52,11,52,13],[51,11,51,13],[50,11,50,13],[45,14,45,16],[46,14,46,16],[47,14,47,16],[48,14,48,16],[49,14,49,16],[41,14,41,16],[42,14,42,16],[43,14,43,16],[44,14,44,16],[16,14,16,16],[18,14,18,16],[19,14,19,16],[20,14,20,16],[50,14,50,16],[28,14,28,16],[29,14,29,16],[30,14,30,16],[31,14,31,16],[24,14,24,16],[37,14,37,16],[32,14,32,16],[33,14,33,16],[17,14,17,16],[21,14,21,16],[10,14,10,16],[11,14,11,16],[13,14,13,16],[12,14,12,16],[14,14,14,16],[5,1,5,5],[14,11,14,13],[13,11,13,13],[12,11,12,13],[11,11,11,13],[10,11,10,13],[12,2,21,2],[14,5,14,7],[13,5,13,7],[12,5,12,7],[11,5,11,7],[10,5,10,7],[20,5,20,7],[15,5,15,7],[20,11,20,13],[10,8,10,10],[11,8,11,10],[12,8,12,10],[13,8,13,10],[1,1,1,7],[3,1,3,7],[55,2,58,2],[41,1,53,1],[41,2,49,2],[50,2,51,2],[52,2,53,2],[44,5,44,7],[43,5,43,7],[42,5,42,7],[41,5,41,7],[21,5,21,7],[19,5,19,7],[18,5,18,7],[16,5,16,7],[17,5,17,7],[45,5,45,7],[30,5,30,7],[31,5,31,7],[33,5,33,7],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4]]}
[]
[]
[]
[]
[]
[null,"Below is the summary of the cost effectiveness and general overview of each option. The color formatting for the first three financial is to offer a quick comparison between options.\n(see key below)\n\nTo change  any of the information on this page, you must go back to the Lighting Input page."]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) - Summary - Lighting"]
[]
[null,null,null,null,null,{"$f":"'L Input'!G14","v":"Strategy Option 1 - Name"},null,null,{"$f":"'L Input'!K14","v":"Strategy Option 2 - Name"},null,null,{"$f":"'L Input'!O14","v":"Strategy Option 3 - Name"},null,null,{"$f":"'L Input'!S14","v":"Strategy Option 4 - Name"}]
[null,null,null,null,null,{"$f":"IF(ISBLANK('L Input'!G15),\"\",'L Input'!G15)","v":"Description"},null,null,{"$f":"IF(ISBLANK('L Input'!K15),\"\",'L Input'!K15)","v":"Description"},null,null,{"$f":"IF(ISBLANK('L Input'!O15),\"\",'L Input'!O15)","v":"Description"},null,null,{"$f":"IF(ISBLANK('L Input'!S15),\"\",'L Input'!S15)","v":"Description"}]
[null,null,"Financials","Simple Payback (Years)",null,{"$f":"IFERROR(('L Input'!$H$16-'L Input'!$D$16)/(F19+F20),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('L Input'!$L$16-'L Input'!$D$16)/(I19+I20),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('L Input'!$P$16-'L Input'!$D$16)/(L19+L20),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('L Input'!$T$16-'L Input'!$D$16)/(O19+O20),\"N/A\")","v":"N/A"},null,null,{"$f":"IF((IF(I13=\"N/A\",1,0)*IF(L13=\"N/A\",1,0)*IF(O13=\"N/A\",1,0))+(IF(F13=I13,1,0)+IF(F13=L13,1,0)+IF(F13=O13,1,0))>0,100000000,\"\")","v":100000000}]
[null,null,null,"Equivalent Net Present Value (NPV) ($)",null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('L Input'!$H$45)),\"Enter Loan Term\",IF('L Input'!$H$17>0,IFERROR(-PV(References!$F$16,MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),F18)+'L Calculations'!$D$28,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('L Input'!$L$45)),\"Enter Loan Term\",IF('L Input'!$L$17>0,IFERROR(-PV(References!$F$16,MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),I18)+'L Calculations'!$D$47,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('L Input'!$P$45)),\"Enter Loan Term\",IF('L Input'!$P$17>0,IFERROR(-PV(References!$F$16,MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),L18)+'L Calculations'!$D$66,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('L Input'!$T$45)),\"Enter Loan Term\",IF('L Input'!$T$17>0,IFERROR(-PV(References!$F$16,MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),O18)+'L Calculations'!$D$85,\"N/A\"),\"N/A\"))","v":"N/A"}]
[null,null,null,"Savings to Investment Ratio",null,{"$f":"IFERROR(F21/F17,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(I21/I17,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(L21/L17,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(O21/O17,\"N/A\")","v":"N/A"}]
[null,null,null,"Internal Rate of Return (IRR) (%)",null,{"$f":"IFERROR(IRR('L Calculations'!$D$28:$AH$28),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('L Calculations'!$D$47:$AH$47),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('L Calculations'!$D$66:$AH$66),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('L Calculations'!$D$85:$AH$85),\"N/A\")","v":"N/A"}]
[null,null,null,"Project Incremental Cost Above Baseline ($)",null,{"$f":"IF('L Input'!$H$17>0,IF(ISBLANK('L Input'!$H$16),0,'L Input'!$H$16-'L Input'!$D$16-('L Input'!$H$21+'L Input'!$H$26+'L Input'!$H$29)+('L Input'!$D$21+'L Input'!$D$26+'L Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,IF(ISBLANK('L Input'!$L$16),0,'L Input'!$L$16-'L Input'!$D$16-('L Input'!$L$21+'L Input'!$L$26+'L Input'!$L$29)+('L Input'!$D$21+'L Input'!$D$26+'L Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,IF(ISBLANK('L Input'!$P$16),0,'L Input'!$P$16-'L Input'!$D$16-('L Input'!$P$21+'L Input'!$P$26+'L Input'!$P$29)+('L Input'!$D$21+'L Input'!$D$26+'L Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,IF(ISBLANK('L Input'!$T$16),0,'L Input'!$T$16-'L Input'!$D$16-('L Input'!$T$21+'L Input'!$T$26+'L Input'!$T$29)+('L Input'!$D$21+'L Input'!$D$26+'L Input'!$D$29)),\"N/A\")","v":"N/A"}]
[null,null,null,"Annual Equivalent Payment ($)",null,{"$f":"IFERROR(-PMT(References!$F$16,'L Input'!$H$17,NPV(References!$F$16,'L Calculations'!$E$28:$AH$28)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'L Input'!$L$17,NPV(References!$F$16,'L Calculations'!$E$47:$AH$47)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'L Input'!$P$17,NPV(References!$F$16,'L Calculations'!$E$66:$AH$66)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'L Input'!$T$17,NPV(References!$F$16,'L Calculations'!$E$85:$AH$85)),\"N/A\")","v":"N/A"}]
[null,null,null,"First Year Resource Savings ($)",null,{"$f":"IFERROR(IF('L Input'!$H$17>0,F50+F52+F54,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('L Input'!$L$17>0,I50+I52+I54,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('L Input'!$P$17>0,L50+L52+L54,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('L Input'!$T$17>0,O50+O52+O54,\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"First Year Non-Resource Savings ($)",null,{"$f":"IF('L Input'!$H$17>0,'L Calculations'!$E$22+'L Calculations'!$E$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,'L Calculations'!$E$41+'L Calculations'!$E$43,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,'L Calculations'!$E$60+'L Calculations'!$E$62,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,'L Calculations'!$E$79+'L Calculations'!$E$81,\"N/A\")","v":"N/A"}]
[null,null,null,"Present Value (PV) ($)",null,{"$f":"IF('L Input'!$H$17>0,IFERROR(NPV((References!$F$16),'L Calculations'!$E$28:$AH$28),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,IFERROR(NPV((References!$F$16),'L Calculations'!$E$47:$AH$47),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,IFERROR(NPV((References!$F$16),'L Calculations'!$E$66:$AH$66),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,IFERROR(NPV((References!$F$16),'L Calculations'!$E$85:$AH$85),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Modified Internal Rate of Return (MIRR) (%)",null,{"$f":"IFERROR(MIRR('L Calculations'!$D$28:$AH$28,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('L Calculations'!$D$47:$AH$47,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('L Calculations'!$D$66:$AH$66,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('L Calculations'!$D$85:$AH$85,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"}]
[null,null,null,"Include financing?","No"]
[]
[null,null,null,"NPV Sensitivity Analysis",null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor"]
[null,null,null,null,null,-0.02,0,0.02,-0.02,0,0.02,-0.02,0,0.02,-0.02,0,0.02]
[null,null,null,null,null,{"$f":"IF('L Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+F26))*(1+References!$F$15))-1),MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),-PMT((((1+(References!$F$14+F26))*(1+References!$F$15))-1),'L Input'!$H$17,NPV((((1+(References!$F$14+F26))*(1+References!$F$15))-1),'L Calculations'!$E$28:$AH$28)))+'L Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('L Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+G26))*(1+References!$F$15))-1),MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),-PMT((((1+(References!$F$14+G26))*(1+References!$F$15))-1),'L Input'!$H$17,NPV((((1+(References!$F$14+G26))*(1+References!$F$15))-1),'L Calculations'!$E$28:$AH$28)))+'L Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('L Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+H26))*(1+References!$F$15))-1),MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),-PMT((((1+(References!$F$14+H26))*(1+References!$F$15))-1),'L Input'!$H$17,NPV((((1+(References!$F$14+H26))*(1+References!$F$15))-1),'L Calculations'!$E$28:$AH$28)))+'L Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('L Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+I26))*(1+References!$F$15))-1),MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),-PMT((((1+(References!$F$14+I26))*(1+References!$F$15))-1),'L Input'!$L$17,NPV((((1+(References!$F$14+I26))*(1+References!$F$15))-1),'L Calculations'!$E$28:$AH$28)))+'L Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('L Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+J26))*(1+References!$F$15))-1),MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),-PMT((((1+(References!$F$14+J26))*(1+References!$F$15))-1),'L Input'!$L$17,NPV((((1+(References!$F$14+J26))*(1+References!$F$15))-1),'L Calculations'!$E$28:$AH$28)))+'L Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('L Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+K26))*(1+References!$F$15))-1),MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),-PMT((((1+(References!$F$14+K26))*(1+References!$F$15))-1),'L Input'!$L$17,NPV((((1+(References!$F$14+K26))*(1+References!$F$15))-1),'L Calculations'!$E$28:$AH$28)))+'L Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('L Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+L26))*(1+References!$F$15))-1),MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),-PMT((((1+(References!$F$14+L26))*(1+References!$F$15))-1),'L Input'!$P$17,NPV((((1+(References!$F$14+L26))*(1+References!$F$15))-1),'L Calculations'!$E$28:$AH$28)))+'L Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('L Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+M26))*(1+References!$F$15))-1),MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),-PMT((((1+(References!$F$14+M26))*(1+References!$F$15))-1),'L Input'!$P$17,NPV((((1+(References!$F$14+M26))*(1+References!$F$15))-1),'L Calculations'!$E$28:$AH$28)))+'L Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('L Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+N26))*(1+References!$F$15))-1),MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),-PMT((((1+(References!$F$14+N26))*(1+References!$F$15))-1),'L Input'!$P$17,NPV((((1+(References!$F$14+N26))*(1+References!$F$15))-1),'L Calculations'!$E$28:$AH$28)))+'L Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('L Input'!$T$17>0,IFERROR(-PV((((1+(References!$F$14+O26))*(1+References!$F$15))-1),MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),-PMT((((1+(References!$F$14+O26))*(1+References!$F$15))-1),'L Input'!$T$17,NPV((((1+(References!$F$14+O26))*(1+References!$F$15))-1),'L Calculations'!$E$28:$AH$28)))+'L Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('L Input'!$T$17>0,IFERROR(-PV((((1+(References!$F$14+P26))*(1+References!$F$15))-1),MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),-PMT((((1+(References!$F$14+P26))*(1+References!$F$15))-1),'L Input'!$T$17,NPV((((1+(References!$F$14+P26))*(1+References!$F$15))-1),'L Calculations'!$E$28:$AH$28)))+'L Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('L Input'!$T$17>0,IFERROR(-PV((((1+(References!$F$14+Q26))*(1+References!$F$15))-1),MAX('L Input'!$H$17,'L Input'!$L$17,'L Input'!$P$17,'L Input'!$T$17),-PMT((((1+(References!$F$14+Q26))*(1+References!$F$15))-1),'L Input'!$T$17,NPV((((1+(References!$F$14+Q26))*(1+References!$F$15))-1),'L Calculations'!$E$28:$AH$28)))+'L Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
[null,"First Year Costs","Utilities","Electricity Use (kWh)",null,{"$f":"IF('L Input'!$H$17>0,'L Input'!$H$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,'L Input'!$L$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,'L Input'!$P$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,'L Input'!$T$18,\"N/A\")","v":"N/A"}]
[null,null,null,"Electricity Cost ($)",null,{"$f":"IF('L Input'!$H$17>0,('L Calculations'!$E$15+'L Calculations'!$E$16),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,('L Calculations'!$E$34+'L Calculations'!$E$35),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,('L Calculations'!$E$53+'L Calculations'!$E$54),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,('L Calculations'!$E$72+'L Calculations'!$E$73),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Use (Therm)",null,{"$f":"IF('L Input'!$H$17>0,'L Input'!$H$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,'L Input'!$L$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,'L Input'!$P$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,'L Input'!$T$24,\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Cost ($)",null,{"$f":"IF('L Input'!$H$17>0,('L Calculations'!$E$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,('L Calculations'!$E$36),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,('L Calculations'!$E$55),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,('L Calculations'!$E$74),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Use (CCF)",null,{"$f":"IF('L Input'!$H$17>0,'L Input'!$H$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,'L Input'!$L$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,'L Input'!$P$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,'L Input'!$T$27,\"N/A\")","v":"N/A"}]
[null,null,null,"Water Cost ($)",null,{"$f":"IF('L Input'!$H$17>0,('L Calculations'!$E$18),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,('L Calculations'!$E$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,('L Calculations'!$E$56),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,('L Calculations'!$E$75),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Use (CCF)",null,{"$f":"IF('L Input'!$H$17>0,'L Input'!$H$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,'L Input'!$L$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,'L Input'!$P$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,'L Input'!$T$30,\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Cost  ($)",null,{"$f":"IF('L Input'!$H$17>0,('L Calculations'!$E$19),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,('L Calculations'!$E$38),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,('L Calculations'!$E$57),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,('L Calculations'!$E$76),\"N/A\")","v":"N/A"}]
[null,null,null,"Total Utility Cost ($)",null,{"$f":"IF('L Input'!$H$17>0,F30+F32+F34+F36,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,I30+I32+I34+I36,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,L30+L32+L34+L36,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,O30+O32+O34+O36,\"N/A\")","v":"N/A"}]
[null,null,"Fuel","Vehicle Fuel Use (MMBTU)",null,{"$f":"IF('L Input'!$H$17>0,'L Input'!$H$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,'L Input'!$L$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,'L Input'!$P$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,'L Input'!$T$35,\"N/A\")","v":"N/A"}]
[null,null,null,"Vehicle Fuel Cost ($)",null,{"$f":"IF('L Input'!$H$17>0,('L Input'!$H$33*'L Input'!$H$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,('L Input'!$L$33*'L Input'!$L$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,('L Input'!$P$33*'L Input'!$P$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,('L Input'!$T$33*'L Input'!$T$34),\"N/A\")","v":"N/A"}]
[null,null,"GHG","Carbon Use (MTE)",null,{"$f":"IF('L Input'!$H$17>0,'L Input'!$H$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,'L Input'!$L$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,'L Input'!$P$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,'L Input'!$T$37,\"N/A\")","v":"N/A"}]
[null,null,null,"Carbon Cost  ($)",null,{"$f":"IF('L Input'!$H$17>0,('L Calculations'!$E$21),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,('L Calculations'!$E$40),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,('L Calculations'!$E$59),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,('L Calculations'!$E$78),\"N/A\")","v":"N/A"}]
[null,"First Year","Utilities","Electricity Use Savings (kWh)",null,{"$f":"IF('L Input'!$H$17>0,IFERROR(('L Input'!$D$18-'L Input'!$H$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,IFERROR(('L Input'!$D$18-'L Input'!$L$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,IFERROR(('L Input'!$D$18-'L Input'!$P$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,IFERROR(('L Input'!$D$18-'L Input'!$T$18),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Electricity Savings ($)",null,{"$f":"IF('L Input'!$H$17>0,('L Calculations'!$E$15+'L Calculations'!$E$16),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,('L Calculations'!$E$34+'L Calculations'!$E$35),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,('L Calculations'!$E$53+'L Calculations'!$E$54),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,('L Calculations'!$E$72+'L Calculations'!$E$73),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Use Savings (Therm)",null,{"$f":"IF('L Input'!$H$17>0,IFERROR(('L Input'!$D$24-'L Input'!$H$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,IFERROR(('L Input'!$D$24-'L Input'!$L$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,IFERROR(('L Input'!$D$24-'L Input'!$P$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,IFERROR(('L Input'!$D$24-'L Input'!$T$24),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Savings ($)",null,{"$f":"IF('L Input'!$H$17>0,('L Calculations'!$E$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,('L Calculations'!$E$36),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,('L Calculations'!$E$55),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,('L Calculations'!$E$74),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Use Savings (CCF)",null,{"$f":"IF('L Input'!$H$17>0,IFERROR(('L Input'!$D$27-'L Input'!$H$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,IFERROR(('L Input'!$D$27-'L Input'!$L$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,IFERROR(('L Input'!$D$27-'L Input'!$P$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,IFERROR(('L Input'!$D$27-'L Input'!$T$27),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Savings ($)",null,{"$f":"IF('L Input'!$H$17>0,('L Calculations'!$E$18),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,('L Calculations'!$E$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,('L Calculations'!$E$56),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,('L Calculations'!$E$75),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Use Savings (CCF)",null,{"$f":"IF('L Input'!$H$17>0,IFERROR(('L Input'!$D$30-'L Input'!$H$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,IFERROR(('L Input'!$D$30-'L Input'!$L$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,IFERROR(('L Input'!$D$30-'L Input'!$P$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,IFERROR(('L Input'!$D$30-'L Input'!$T$30),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Savings ($)",null,{"$f":"IF('L Input'!$H$17>0,('L Calculations'!$E$19),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,('L Calculations'!$E$38),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,('L Calculations'!$E$57),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,('L Calculations'!$E$76),\"N/A\")","v":"N/A"}]
[null,null,null,"Total Utility Savings ($)",null,{"$f":"IF('L Input'!$H$17>0,F43+F45+F47+F49,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,I43+I45+I47+I49,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,L43+L45+L47+L49,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,O43+O45+O47+O49,\"N/A\")","v":"N/A"}]
[null,null,"Fuel","Vehicle Fuel Use Savings (MMBTU)",null,{"$f":"IF('L Input'!$H$17>0,IFERROR('L Input'!$D$35-'L Input'!$H$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,IFERROR('L Input'!$D$35-'L Input'!$L$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,IFERROR('L Input'!$D$35-'L Input'!$P$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,IFERROR('L Input'!$D$35-'L Input'!$T$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Vehicle Fuel Savings ($)",null,{"$f":"IF('L Input'!$H$17>0,('L Calculations'!$E$20),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,('L Calculations'!$E$39),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,('L Calculations'!$E$58),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,('L Calculations'!$E$77),\"N/A\")","v":"N/A"}]
[null,null,"GHG","Carbon Use Savings (MTE)",null,{"$f":"IF('L Input'!$H$17>0,IF('L Input'!$H$37=0,0,'L Input'!$D$37-'L Input'!$H$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,IF('L Input'!$L$37=0,0,'L Input'!$D$37-'L Input'!$L$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,IF('L Input'!$P$37=0,0,'L Input'!$D$37-'L Input'!$P$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,IF('L Input'!$T$37=0,0,'L Input'!$D$37-'L Input'!$T$37),\"N/A\")","v":"N/A"}]
[null,null,null,"Carbon Savings ($)",null,{"$f":"IF('L Input'!$H$17>0,('L Calculations'!$E$21),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$L$17>0,('L Calculations'!$E$40),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$P$17>0,('L Calculations'!$E$59),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('L Input'!$T$17>0,('L Calculations'!$E$78),\"N/A\")","v":"N/A"}]
[]
[null,null,"Key","Green - Better"]
[null,null,null,"Yellow - Average"]
[null,null,null,"Red - Worse"]
[null,null,null,"Gray - No data"]

{"sheet":"L Cash Flow","index":14,"n_rows":48,"n_cols":6,"rows_kept":48,"cut":false,"hidden":true,"merged":[[1,1,1,2],[5,1,5,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[43,1,43,2],[44,1,44,2],[7,1,7,2],[8,1,8,2],[3,1,3,2]]}
[]
[]
[]
[]
[]
[null,"Below compares the cumulative cash flow of each option. This takes in to account all estimated rate increase, maintenance cost, etc. The color formatting is to offer a quick comparison between options.\n(See key below)\n\nTo change  any of the information on this page, you must go back to the Lighting Input page."]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) -  Cumulative Cash Flow - Lighting"]
[]
[null,"Year",{"$f":"'L Input'!G14","v":"Strategy Option 1 - Name"},{"$f":"'L Input'!K14","v":"Strategy Option 2 - Name"},{"$f":"'L Input'!O14","v":"Strategy Option 3 - Name"},{"$f":"'L Input'!S14","v":"Strategy Option 4 - Name"}]
[null,0,{"$f":"IF(ISBLANK('L Input'!H17),\"\",IF('L Input'!H17>='L Cash Flow'!B12,'L Calculations'!D29,\" \"))","v":""},{"$f":"IF(ISBLANK('L Input'!L17),\"\",IF('L Input'!L17>='L Cash Flow'!B12,'L Calculations'!D48,\" \"))","v":""},{"$f":"IF(ISBLANK('L Input'!P17),\"\",IF('L Input'!P17>='L Cash Flow'!B12,'L Calculations'!D67,\" \"))","v":""},{"$f":"IF(ISBLANK('L Input'!T17),\"\",IF('L Input'!T17>='L Cash Flow'!B12,'L Calculations'!D86,\" \"))","v":""}]
[null,1,{"$f":"IF('L Input'!H17>='L Cash Flow'!B13,'L Calculations'!E29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B13,'L Calculations'!E48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B13,'L Calculations'!E67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B13,'L Calculations'!E86,\" \")","v":" "}]
[null,2,{"$f":"IF('L Input'!H17>='L Cash Flow'!B14,'L Calculations'!F29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B14,'L Calculations'!F48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B14,'L Calculations'!F67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B14,'L Calculations'!F86,\" \")","v":" "}]
[null,3,{"$f":"IF('L Input'!H17>='L Cash Flow'!B15,'L Calculations'!G29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B15,'L Calculations'!G48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B15,'L Calculations'!G67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B15,'L Calculations'!G86,\" \")","v":" "}]
[null,4,{"$f":"IF('L Input'!H17>='L Cash Flow'!B16,'L Calculations'!H29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B16,'L Calculations'!H48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B16,'L Calculations'!H67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B16,'L Calculations'!H86,\" \")","v":" "}]
[null,5,{"$f":"IF('L Input'!H17>='L Cash Flow'!B17,'L Calculations'!I29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B17,'L Calculations'!I48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B17,'L Calculations'!I67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B17,'L Calculations'!I86,\" \")","v":" "}]
[null,6,{"$f":"IF('L Input'!H17>='L Cash Flow'!B18,'L Calculations'!J29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B18,'L Calculations'!J48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B18,'L Calculations'!J67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B18,'L Calculations'!J86,\" \")","v":" "}]
[null,7,{"$f":"IF('L Input'!H17>='L Cash Flow'!B19,'L Calculations'!K29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B19,'L Calculations'!K48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B19,'L Calculations'!K67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B19,'L Calculations'!K86,\" \")","v":" "}]
[null,8,{"$f":"IF('L Input'!H17>='L Cash Flow'!B20,'L Calculations'!L29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B20,'L Calculations'!L48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B20,'L Calculations'!L67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B20,'L Calculations'!L86,\" \")","v":" "}]
[null,9,{"$f":"IF('L Input'!H17>='L Cash Flow'!B21,'L Calculations'!M29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B21,'L Calculations'!M48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B21,'L Calculations'!M67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B21,'L Calculations'!M86,\" \")","v":" "}]
[null,10,{"$f":"IF('L Input'!H17>='L Cash Flow'!B22,'L Calculations'!N29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B22,'L Calculations'!N48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B22,'L Calculations'!N67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B22,'L Calculations'!N86,\" \")","v":" "}]
[null,11,{"$f":"IF('L Input'!H17>='L Cash Flow'!B23,'L Calculations'!O29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B23,'L Calculations'!O48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B23,'L Calculations'!O67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B23,'L Calculations'!O86,\" \")","v":" "}]
[null,12,{"$f":"IF('L Input'!H17>='L Cash Flow'!B24,'L Calculations'!P29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B24,'L Calculations'!P48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B24,'L Calculations'!P67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B24,'L Calculations'!P86,\" \")","v":" "}]
[null,13,{"$f":"IF('L Input'!H17>='L Cash Flow'!B25,'L Calculations'!Q29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B25,'L Calculations'!Q48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B25,'L Calculations'!Q67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B25,'L Calculations'!Q86,\" \")","v":" "}]
[null,14,{"$f":"IF('L Input'!H17>='L Cash Flow'!B26,'L Calculations'!R29,\" \")","v":" "},{"$f":"IF('L Input'!L17>='L Cash Flow'!B26,'L Calculations'!R48,\" \")","v":" "},{"$f":"IF('L Input'!P17>='L Cash Flow'!B26,'L Calculations'!R67,\" \")","v":" "},{"$f":"IF('L Input'!T17>='L Cash Flow'!B26,'L Calculations'!R86,\" \")","v":" "}]
[null,15,{"$f":"IF('L Input'!$H$17>=B27,'L Calculations'!S29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B27,'L Calculations'!S48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B27,'L Calculations'!S67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B27,'L Calculations'!S86,\" \")","v":" "}]
[null,16,{"$f":"IF('L Input'!$H$17>=B28,'L Calculations'!T29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B28,'L Calculations'!T48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B28,'L Calculations'!T67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B28,'L Calculations'!T86,\" \")","v":" "}]
[null,17,{"$f":"IF('L Input'!$H$17>=B29,'L Calculations'!U29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B29,'L Calculations'!U48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B29,'L Calculations'!U67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B29,'L Calculations'!U86,\" \")","v":" "}]
[null,18,{"$f":"IF('L Input'!$H$17>=B30,'L Calculations'!V29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B30,'L Calculations'!V48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B30,'L Calculations'!V67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B30,'L Calculations'!V86,\" \")","v":" "}]
[null,19,{"$f":"IF('L Input'!$H$17>=B31,'L Calculations'!W29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B31,'L Calculations'!W48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B31,'L Calculations'!W67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B31,'L Calculations'!W86,\" \")","v":" "}]
[null,20,{"$f":"IF('L Input'!$H$17>=B32,'L Calculations'!X29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B32,'L Calculations'!X48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B32,'L Calculations'!X67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B32,'L Calculations'!X86,\" \")","v":" "}]
[null,21,{"$f":"IF('L Input'!$H$17>=B33,'L Calculations'!Y29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B33,'L Calculations'!Y48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B33,'L Calculations'!Y67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B33,'L Calculations'!Y86,\" \")","v":" "}]
[null,22,{"$f":"IF('L Input'!$H$17>=B34,'L Calculations'!Z29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B34,'L Calculations'!Z48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B34,'L Calculations'!Z67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B34,'L Calculations'!Z86,\" \")","v":" "}]
[null,23,{"$f":"IF('L Input'!$H$17>=B35,'L Calculations'!AA29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B35,'L Calculations'!AA48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B35,'L Calculations'!AA67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B35,'L Calculations'!AA86,\" \")","v":" "}]
[null,24,{"$f":"IF('L Input'!$H$17>=B36,'L Calculations'!AB29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B36,'L Calculations'!AB48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B36,'L Calculations'!AB67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B36,'L Calculations'!AB86,\" \")","v":" "}]
[null,25,{"$f":"IF('L Input'!$H$17>=B37,'L Calculations'!AC29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B37,'L Calculations'!AC48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B37,'L Calculations'!AC67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B37,'L Calculations'!AC86,\" \")","v":" "}]
[null,26,{"$f":"IF('L Input'!$H$17>=B38,'L Calculations'!AD29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B38,'L Calculations'!AD48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B38,'L Calculations'!AD67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B38,'L Calculations'!AD86,\" \")","v":" "}]
[null,27,{"$f":"IF('L Input'!$H$17>=B39,'L Calculations'!AE29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B39,'L Calculations'!AE48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B39,'L Calculations'!AE67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B39,'L Calculations'!AE86,\" \")","v":" "}]
[null,28,{"$f":"IF('L Input'!$H$17>=B40,'L Calculations'!AF29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B40,'L Calculations'!AF48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B40,'L Calculations'!AF67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B40,'L Calculations'!AF86,\" \")","v":" "}]
[null,29,{"$f":"IF('L Input'!$H$17>=B41,'L Calculations'!AG29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B41,'L Calculations'!AG48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B41,'L Calculations'!AG67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B41,'L Calculations'!AG86,\" \")","v":" "}]
[null,30,{"$f":"IF('L Input'!$H$17>=B42,'L Calculations'!AH29,\" \")","v":" "},{"$f":"IF('L Input'!$L$17>=B42,'L Calculations'!AH48,\" \")","v":" "},{"$f":"IF('L Input'!$P$17>=B42,'L Calculations'!AH67,\" \")","v":" "},{"$f":"IF('L Input'!$T$17>=B42,'L Calculations'!AH86,\" \")","v":" "}]
[]
[null,"Key"]
[null,"Green - Better"]
[null,"Yellow - Average"]
[null,"Red - Worse"]
[null,"Gray - Out of range of project's life"]

{"sheet":"L Calculations","index":15,"n_rows":86,"n_cols":34,"rows_kept":86,"cut":false,"hidden":true,"merged":[[3,1,3,7],[1,1,1,7],[49,1,66,1],[68,1,85,1],[11,1,28,1],[30,1,47,1],[5,1,5,7],[7,1,9,1]]}
[]
[]
[]
[]
[]
[null,"This page includes the yearly financial calculations. \n\nTo change  any of the information on this page, you must go back to the Lighting Input page."]
[]
[null,"Baseline","Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('L Input'!$D$17>=E12,((IF('L Input'!$D$41=E12,'L Input'!$D$40,0))+IF(E12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(E12/'L Input'!$D$43,0)=INT(IFERROR(E12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(E12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=F12,((IF('L Input'!$D$41=F12,'L Input'!$D$40,0))+IF(F12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(F12/'L Input'!$D$43,0)=INT(IFERROR(F12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(F12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=G12,((IF('L Input'!$D$41=G12,'L Input'!$D$40,0))+IF(G12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(G12/'L Input'!$D$43,0)=INT(IFERROR(G12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(G12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=H12,((IF('L Input'!$D$41=H12,'L Input'!$D$40,0))+IF(H12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(H12/'L Input'!$D$43,0)=INT(IFERROR(H12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(H12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=I12,((IF('L Input'!$D$41=I12,'L Input'!$D$40,0))+IF(I12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(I12/'L Input'!$D$43,0)=INT(IFERROR(I12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(I12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=J12,((IF('L Input'!$D$41=J12,'L Input'!$D$40,0))+IF(J12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(J12/'L Input'!$D$43,0)=INT(IFERROR(J12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(J12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=K12,((IF('L Input'!$D$41=K12,'L Input'!$D$40,0))+IF(K12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(K12/'L Input'!$D$43,0)=INT(IFERROR(K12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(K12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=L12,((IF('L Input'!$D$41=L12,'L Input'!$D$40,0))+IF(L12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(L12/'L Input'!$D$43,0)=INT(IFERROR(L12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(L12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=M12,((IF('L Input'!$D$41=M12,'L Input'!$D$40,0))+IF(M12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(M12/'L Input'!$D$43,0)=INT(IFERROR(M12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(M12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=N12,((IF('L Input'!$D$41=N12,'L Input'!$D$40,0))+IF(N12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(N12/'L Input'!$D$43,0)=INT(IFERROR(N12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(N12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=O12,((IF('L Input'!$D$41=O12,'L Input'!$D$40,0))+IF(O12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(O12/'L Input'!$D$43,0)=INT(IFERROR(O12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(O12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=P12,((IF('L Input'!$D$41=P12,'L Input'!$D$40,0))+IF(P12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(P12/'L Input'!$D$43,0)=INT(IFERROR(P12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(P12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=Q12,((IF('L Input'!$D$41=Q12,'L Input'!$D$40,0))+IF(Q12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(Q12/'L Input'!$D$43,0)=INT(IFERROR(Q12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(Q12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=R12,((IF('L Input'!$D$41=R12,'L Input'!$D$40,0))+IF(R12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(R12/'L Input'!$D$43,0)=INT(IFERROR(R12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(R12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=S12,((IF('L Input'!$D$41=S12,'L Input'!$D$40,0))+IF(S12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(S12/'L Input'!$D$43,0)=INT(IFERROR(S12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(S12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=T12,((IF('L Input'!$D$41=T12,'L Input'!$D$40,0))+IF(T12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(T12/'L Input'!$D$43,0)=INT(IFERROR(T12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(T12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=U12,((IF('L Input'!$D$41=U12,'L Input'!$D$40,0))+IF(U12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(U12/'L Input'!$D$43,0)=INT(IFERROR(U12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(U12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=V12,((IF('L Input'!$D$41=V12,'L Input'!$D$40,0))+IF(V12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(V12/'L Input'!$D$43,0)=INT(IFERROR(V12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(V12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=W12,((IF('L Input'!$D$41=W12,'L Input'!$D$40,0))+IF(W12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(W12/'L Input'!$D$43,0)=INT(IFERROR(W12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(W12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=X12,((IF('L Input'!$D$41=X12,'L Input'!$D$40,0))+IF(X12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(X12/'L Input'!$D$43,0)=INT(IFERROR(X12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(X12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=Y12,((IF('L Input'!$D$41=Y12,'L Input'!$D$40,0))+IF(Y12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(Y12/'L Input'!$D$43,0)=INT(IFERROR(Y12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(Y12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=Z12,((IF('L Input'!$D$41=Z12,'L Input'!$D$40,0))+IF(Z12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(Z12/'L Input'!$D$43,0)=INT(IFERROR(Z12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(Z12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=AA12,((IF('L Input'!$D$41=AA12,'L Input'!$D$40,0))+IF(AA12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(AA12/'L Input'!$D$43,0)=INT(IFERROR(AA12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AA12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=AB12,((IF('L Input'!$D$41=AB12,'L Input'!$D$40,0))+IF(AB12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(AB12/'L Input'!$D$43,0)=INT(IFERROR(AB12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AB12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=AC12,((IF('L Input'!$D$41=AC12,'L Input'!$D$40,0))+IF(AC12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(AC12/'L Input'!$D$43,0)=INT(IFERROR(AC12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AC12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=AD12,((IF('L Input'!$D$41=AD12,'L Input'!$D$40,0))+IF(AD12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(AD12/'L Input'!$D$43,0)=INT(IFERROR(AD12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AD12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=AE12,((IF('L Input'!$D$41=AE12,'L Input'!$D$40,0))+IF(AE12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(AE12/'L Input'!$D$43,0)=INT(IFERROR(AE12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AE12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=AF12,((IF('L Input'!$D$41=AF12,'L Input'!$D$40,0))+IF(AF12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(AF12/'L Input'!$D$43,0)=INT(IFERROR(AF12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AF12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=AG12,((IF('L Input'!$D$41=AG12,'L Input'!$D$40,0))+IF(AG12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(AG12/'L Input'!$D$43,0)=INT(IFERROR(AG12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AG12-1)),0)","v":0},{"$f":"IF('L Input'!$D$17>=AH12,((IF('L Input'!$D$41=AH12,'L Input'!$D$40,0))+IF(AH12>='L Input'!$D$17,0,IF('L Input'!$D$43>0,IF(IFERROR(AH12/'L Input'!$D$43,0)=INT(IFERROR(AH12/'L Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AH12-1)),0)","v":0}]
[null,null,"Est. Salvage/Resale Value",null,{"$f":"IF(E8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(E8-1)),0)","v":0},{"$f":"IF(F8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(F8-1)),0)","v":0},{"$f":"IF(G8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(G8-1)),0)","v":0},{"$f":"IF(H8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(H8-1)),0)","v":0},{"$f":"IF(I8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(I8-1)),0)","v":0},{"$f":"IF(J8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(J8-1)),0)","v":0},{"$f":"IF(K8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(K8-1)),0)","v":0},{"$f":"IF(L8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(L8-1)),0)","v":0},{"$f":"IF(M8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(M8-1)),0)","v":0},{"$f":"IF(N8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(N8-1)),0)","v":0},{"$f":"IF(O8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(O8-1)),0)","v":0},{"$f":"IF(P8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(P8-1)),0)","v":0},{"$f":"IF(Q8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(Q8-1)),0)","v":0},{"$f":"IF(R8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(R8-1)),0)","v":0},{"$f":"IF(S8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(S8-1)),0)","v":0},{"$f":"IF(T8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(T8-1)),0)","v":0},{"$f":"IF(U8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(U8-1)),0)","v":0},{"$f":"IF(V8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(V8-1)),0)","v":0},{"$f":"IF(W8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(W8-1)),0)","v":0},{"$f":"IF(X8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(X8-1)),0)","v":0},{"$f":"IF(Y8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(Y8-1)),0)","v":0},{"$f":"IF(Z8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(Z8-1)),0)","v":0},{"$f":"IF(AA8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(AA8-1)),0)","v":0},{"$f":"IF(AB8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(AB8-1)),0)","v":0},{"$f":"IF(AC8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(AC8-1)),0)","v":0},{"$f":"IF(AD8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(AD8-1)),0)","v":0},{"$f":"IF(AE8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(AE8-1)),0)","v":0},{"$f":"IF(AF8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(AF8-1)),0)","v":0},{"$f":"IF(AG8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(AG8-1)),0)","v":0},{"$f":"IF(AH8='L Input'!$D$17,('L Input'!$D$44)*((1+References!$F$15)^(AH8-1)),0)","v":0}]
[]
[null,{"$f":"'L Input'!G14","v":"Strategy Option 1 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('L Summary'!$E$23=\"No\",IF(ISBLANK('L Input'!$H$16),0,'L Input'!$H$16-'L Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('L Summary'!$E$23=\"No\",IF('L Input'!$H$17>=1,('L Input'!$H$21+'L Input'!$H$26+'L Input'!$H$29)-('L Input'!$D$21+'L Input'!$D$26+'L Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('L Input'!$H$17>=E12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=F12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=G12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=H12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=I12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=J12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=K12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=L12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=M12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=N12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=O12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=P12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Q12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=R12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=S12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=T12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=U12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=V12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=W12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=X12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Y12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Z12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AA12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AB12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AC12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AD12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AE12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AF12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AG12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AH12,IFERROR((('L Input'!$D$18-'L Input'!$H$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH12-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('L Input'!$H$17>=E12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=F12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=G12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=H12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=I12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=J12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=K12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=L12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=M12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=N12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=O12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=P12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=Q12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=R12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=S12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=T12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=U12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=V12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=W12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=X12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=Y12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=Z12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AA12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AB12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AC12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AD12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AE12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AF12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AG12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AH12,('L Input'!$H$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH12-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('L Input'!$H$17>=E12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(E12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=F12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(F12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=G12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(G12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=H12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(H12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=I12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(I12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=J12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(J12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=K12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(K12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=L12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(L12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=M12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(M12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=N12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(N12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=O12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(O12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=P12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(P12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Q12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(Q12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=R12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(R12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=S12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(S12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=T12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(T12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=U12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(U12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=V12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(V12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=W12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(W12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=X12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(X12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Y12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(Y12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Z12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(Z12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AA12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AA12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AB12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AB12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AC12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AC12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AD12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AD12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AE12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AE12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AF12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AF12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AG12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AG12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AH12,IFERROR((('L Input'!$D$24-'L Input'!$H$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AH12-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('L Input'!$H$17>=E12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(E12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=F12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(F12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=G12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(G12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=H12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(H12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=I12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(I12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=J12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(J12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=K12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(K12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=L12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(L12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=M12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(M12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=N12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(N12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=O12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(O12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=P12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(P12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Q12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(Q12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=R12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(R12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=S12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(S12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=T12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(T12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=U12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(U12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=V12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(V12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=W12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(W12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=X12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(X12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Y12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(Y12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Z12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(Z12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AA12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AA12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AB12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AB12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AC12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AC12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AD12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AD12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AE12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AE12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AF12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AF12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AG12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AG12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AH12,IFERROR((('L Input'!$D$27-'L Input'!$H$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AH12-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('L Input'!$H$17>=E12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(E12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=F12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(F12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=G12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(G12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=H12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(H12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=I12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(I12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=J12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(J12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=K12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(K12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=L12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(L12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=M12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(M12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=N12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(N12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=O12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(O12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=P12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(P12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Q12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(Q12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=R12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(R12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=S12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(S12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=T12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(T12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=U12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(U12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=V12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(V12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=W12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(W12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=X12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(X12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Y12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(Y12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Z12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(Z12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AA12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AA12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AB12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AB12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AC12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AC12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AD12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AD12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AE12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AE12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AF12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AF12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AG12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AG12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AH12,IFERROR((('L Input'!$D$30-'L Input'!$H$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AH12-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('L Input'!$H$17>=E12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(E12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=F12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(F12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=G12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(G12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=H12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(H12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=I12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(I12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=J12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(J12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=K12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(K12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=L12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(L12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=M12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(M12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=N12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(N12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=O12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(O12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=P12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(P12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=Q12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Q12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=R12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(R12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=S12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(S12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=T12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(T12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=U12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(U12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=V12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(V12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=W12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(W12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=X12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(X12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=Y12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Y12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=Z12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Z12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=AA12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AA12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=AB12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AB12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=AC12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AC12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=AD12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AD12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=AE12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AE12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=AF12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AF12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=AG12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AG12-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$H$17>=AH12,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$H$34*'L Input'!$H$33))*((1+(IFERROR(VLOOKUP('L Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AH12-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('L Input'!$H$17>=E12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(E12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=F12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(F12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=G12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(G12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=H12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(H12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=I12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(I12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=J12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(J12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=K12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(K12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=L12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(L12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=M12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(M12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=N12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(N12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=O12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(O12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=P12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(P12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Q12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(Q12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=R12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(R12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=S12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(S12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=T12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(T12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=U12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(U12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=V12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(V12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=W12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(W12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=X12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(X12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Y12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(Y12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Z12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(Z12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AA12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AA12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AB12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AB12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AC12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AC12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AD12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AD12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AE12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AE12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AF12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AF12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AG12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AG12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AH12,IFERROR((('L Input'!$D$37-'L Input'!$H$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AH12-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('L Input'!$H$17>=E12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(E12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=F12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(F12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=G12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(G12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=H12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(H12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=I12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(I12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=J12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(J12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=K12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(K12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=L12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(L12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=M12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(M12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=N12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(N12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=O12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(O12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=P12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(P12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Q12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(Q12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=R12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(R12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=S12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(S12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=T12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(T12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=U12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(U12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=V12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(V12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=W12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(W12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=X12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(X12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Y12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(Y12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=Z12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(Z12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AA12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(AA12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AB12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(AB12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AC12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(AC12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AD12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(AD12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AE12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(AE12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AF12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(AF12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AG12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(AG12-1)),0),0)","v":0},{"$f":"IF('L Input'!$H$17>=AH12,IFERROR((('L Input'!$D$39-'L Input'!$H$39)*(1+References!$F$13)^(AH12-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('L Input'!$H$17>=E12,((IF('L Input'!$H$41=E12,'L Input'!$H$40,0))+IF(E12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(E12/'L Input'!$H$43,0)=INT(IFERROR(E12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(E12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=F12,((IF('L Input'!$H$41=F12,'L Input'!$H$40,0))+IF(F12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(F12/'L Input'!$H$43,0)=INT(IFERROR(F12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(F12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=G12,((IF('L Input'!$H$41=G12,'L Input'!$H$40,0))+IF(G12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(G12/'L Input'!$H$43,0)=INT(IFERROR(G12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(G12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=H12,((IF('L Input'!$H$41=H12,'L Input'!$H$40,0))+IF(H12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(H12/'L Input'!$H$43,0)=INT(IFERROR(H12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(H12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=I12,((IF('L Input'!$H$41=I12,'L Input'!$H$40,0))+IF(I12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(I12/'L Input'!$H$43,0)=INT(IFERROR(I12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(I12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=J12,((IF('L Input'!$H$41=J12,'L Input'!$H$40,0))+IF(J12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(J12/'L Input'!$H$43,0)=INT(IFERROR(J12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(J12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=K12,((IF('L Input'!$H$41=K12,'L Input'!$H$40,0))+IF(K12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(K12/'L Input'!$H$43,0)=INT(IFERROR(K12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(K12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=L12,((IF('L Input'!$H$41=L12,'L Input'!$H$40,0))+IF(L12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(L12/'L Input'!$H$43,0)=INT(IFERROR(L12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(L12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=M12,((IF('L Input'!$H$41=M12,'L Input'!$H$40,0))+IF(M12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(M12/'L Input'!$H$43,0)=INT(IFERROR(M12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(M12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=N12,((IF('L Input'!$H$41=N12,'L Input'!$H$40,0))+IF(N12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(N12/'L Input'!$H$43,0)=INT(IFERROR(N12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(N12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=O12,((IF('L Input'!$H$41=O12,'L Input'!$H$40,0))+IF(O12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(O12/'L Input'!$H$43,0)=INT(IFERROR(O12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(O12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=P12,((IF('L Input'!$H$41=P12,'L Input'!$H$40,0))+IF(P12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(P12/'L Input'!$H$43,0)=INT(IFERROR(P12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(P12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=Q12,((IF('L Input'!$H$41=Q12,'L Input'!$H$40,0))+IF(Q12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(Q12/'L Input'!$H$43,0)=INT(IFERROR(Q12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(Q12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=R12,((IF('L Input'!$H$41=R12,'L Input'!$H$40,0))+IF(R12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(R12/'L Input'!$H$43,0)=INT(IFERROR(R12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(R12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=S12,((IF('L Input'!$H$41=S12,'L Input'!$H$40,0))+IF(S12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(S12/'L Input'!$H$43,0)=INT(IFERROR(S12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(S12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=T12,((IF('L Input'!$H$41=T12,'L Input'!$H$40,0))+IF(T12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(T12/'L Input'!$H$43,0)=INT(IFERROR(T12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(T12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=U12,((IF('L Input'!$H$41=U12,'L Input'!$H$40,0))+IF(U12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(U12/'L Input'!$H$43,0)=INT(IFERROR(U12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(U12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=V12,((IF('L Input'!$H$41=V12,'L Input'!$H$40,0))+IF(V12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(V12/'L Input'!$H$43,0)=INT(IFERROR(V12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(V12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=W12,((IF('L Input'!$H$41=W12,'L Input'!$H$40,0))+IF(W12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(W12/'L Input'!$H$43,0)=INT(IFERROR(W12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(W12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=X12,((IF('L Input'!$H$41=X12,'L Input'!$H$40,0))+IF(X12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(X12/'L Input'!$H$43,0)=INT(IFERROR(X12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(X12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=Y12,((IF('L Input'!$H$41=Y12,'L Input'!$H$40,0))+IF(Y12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(Y12/'L Input'!$H$43,0)=INT(IFERROR(Y12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(Y12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=Z12,((IF('L Input'!$H$41=Z12,'L Input'!$H$40,0))+IF(Z12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(Z12/'L Input'!$H$43,0)=INT(IFERROR(Z12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(Z12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AA12,((IF('L Input'!$H$41=AA12,'L Input'!$H$40,0))+IF(AA12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(AA12/'L Input'!$H$43,0)=INT(IFERROR(AA12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(AA12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AB12,((IF('L Input'!$H$41=AB12,'L Input'!$H$40,0))+IF(AB12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(AB12/'L Input'!$H$43,0)=INT(IFERROR(AB12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(AB12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AC12,((IF('L Input'!$H$41=AC12,'L Input'!$H$40,0))+IF(AC12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(AC12/'L Input'!$H$43,0)=INT(IFERROR(AC12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(AC12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AD12,((IF('L Input'!$H$41=AD12,'L Input'!$H$40,0))+IF(AD12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(AD12/'L Input'!$H$43,0)=INT(IFERROR(AD12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(AD12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AE12,((IF('L Input'!$H$41=AE12,'L Input'!$H$40,0))+IF(AE12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(AE12/'L Input'!$H$43,0)=INT(IFERROR(AE12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(AE12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AF12,((IF('L Input'!$H$41=AF12,'L Input'!$H$40,0))+IF(AF12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(AF12/'L Input'!$H$43,0)=INT(IFERROR(AF12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(AF12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AG12,((IF('L Input'!$H$41=AG12,'L Input'!$H$40,0))+IF(AG12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(AG12/'L Input'!$H$43,0)=INT(IFERROR(AG12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(AG12-1)),0)","v":0},{"$f":"IF('L Input'!$H$17>=AH12,((IF('L Input'!$H$41=AH12,'L Input'!$H$40,0))+IF(AH12>='L Input'!$H$17,0,IF('L Input'!$H$43>0,IF(IFERROR(AH12/'L Input'!$H$43,0)=INT(IFERROR(AH12/'L Input'!$H$43,0)),'L Input'!$H$42,0),0)))*((1+References!$F$13)^(AH12-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('L Input'!$H$17>=1,E9-E23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,F9-F23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,G9-G23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,H9-H23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,I9-I23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,J9-J23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,K9-K23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,L9-L23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,M9-M23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,N9-N23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,O9-O23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,P9-P23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,Q9-Q23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,R9-R23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,S9-S23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,T9-T23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,U9-U23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,V9-V23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,W9-W23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,X9-X23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,Y9-Y23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,Z9-Z23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,AA9-AA23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,AB9-AB23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,AC9-AC23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,AD9-AD23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,AE9-AE23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,AF9-AF23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,AG9-AG23,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,AH9-AH23,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('L Input'!$H$45>=E12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=F12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=G12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=H12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=I12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=J12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=K12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=L12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=M12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=N12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=O12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=P12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=Q12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=R12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=S12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=T12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=U12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=V12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=W12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=X12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=Y12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=Z12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=AA12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=AB12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=AC12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=AD12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=AE12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=AF12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=AG12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0},{"$f":"IF('L Input'!$H$45>=AH12,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$H$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('L Input'!$H$17>=1,IF(E12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(E12-1)),0)-E10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(F12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(F12-1)),0)-F10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(G12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(G12-1)),0)-G10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(H12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(H12-1)),0)-H10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(I12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(I12-1)),0)-I10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(J12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(J12-1)),0)-J10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(K12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(K12-1)),0)-K10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(L12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(L12-1)),0)-L10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(M12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(M12-1)),0)-M10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(N12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(N12-1)),0)-N10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(O12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(O12-1)),0)-O10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(P12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(P12-1)),0)-P10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(Q12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(Q12-1)),0)-Q10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(R12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(R12-1)),0)-R10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(S12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(S12-1)),0)-S10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(T12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(T12-1)),0)-T10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(U12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(U12-1)),0)-U10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(V12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(V12-1)),0)-V10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(W12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(W12-1)),0)-W10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(X12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(X12-1)),0)-X10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(Y12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(Y12-1)),0)-Y10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(Z12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(Z12-1)),0)-Z10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(AA12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(AA12-1)),0)-AA10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(AB12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(AB12-1)),0)-AB10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(AC12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(AC12-1)),0)-AC10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(AD12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(AD12-1)),0)-AD10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(AE12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(AE12-1)),0)-AE10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(AF12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(AF12-1)),0)-AF10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(AG12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(AG12-1)),0)-AG10,0)","v":0},{"$f":"IF('L Input'!$H$17>=1,IF(AH12='L Input'!$H$17,('L Input'!$H$44)*((1+References!$F$15)^(AH12-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D14-D13","v":0},{"$f":"E15+E16+E17+E18+E19+E20+E21+E22+E24+E25+E26","v":0},{"$f":"F15+F16+F17+F18+F19+F20+F21+F22+F24+F25+F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D28","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=E12,D29+E28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=F12,E29+F28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=G12,F29+G28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=H12,G29+H28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=I12,H29+I28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=J12,I29+J28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=K12,J29+K28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=L12,K29+L28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=M12,L29+M28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=N12,M29+N28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=O12,N29+O28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=P12,O29+P28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=Q12,P29+Q28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=R12,Q29+R28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=S12,R29+S28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=T12,S29+T28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=U12,T29+U28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=V12,U29+V28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=W12,V29+W28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=X12,W29+X28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=Y12,X29+Y28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=Z12,Y29+Z28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=AA12,Z29+AA28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=AB12,AA29+AB28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=AC12,AB29+AC28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=AD12,AC29+AD28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=AE12,AD29+AE28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=AF12,AE29+AF28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=AG12,AF29+AG28,0)","v":0},{"$f":"IF((MAX('L Input'!$H$17,'L Input'!$H$45))>=AH12,AG29+AH28,0)","v":0}]
[]
[null,{"$f":"'L Input'!K14","v":"Strategy Option 2 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('L Summary'!$E$23=\"No\",IF(ISBLANK('L Input'!$L$16),0,'L Input'!$L$16-'L Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('L Summary'!$E$23=\"No\",IF('L Input'!$L$17>=1,('L Input'!$L$21+'L Input'!$L$26+'L Input'!$L$29)-('L Input'!$D$21+'L Input'!$D$26+'L Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('L Input'!$L$17>=E31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=F31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=G31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=H31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=I31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=J31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=K31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=L31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=M31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=N31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=O31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=P31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Q31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=R31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=S31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=T31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=U31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=V31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=W31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=X31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Y31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Z31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AA31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AB31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AC31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AD31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AE31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AF31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AG31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AH31,IFERROR((('L Input'!$D$18-'L Input'!$L$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH31-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('L Input'!$L$17>=E31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=F31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=G31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=H31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=I31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=J31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=K31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=L31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=M31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=N31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=O31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=P31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=Q31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=R31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=S31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=T31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=U31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=V31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=W31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=X31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=Y31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=Z31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AA31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AB31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AC31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AD31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AE31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AF31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AG31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AH31,('L Input'!$L$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH31-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('L Input'!$L$17>=E31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(E31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=F31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(F31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=G31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(G31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=H31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(H31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=I31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(I31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=J31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(J31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=K31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(K31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=L31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(L31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=M31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(M31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=N31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(N31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=O31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(O31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=P31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(P31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Q31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(Q31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=R31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(R31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=S31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(S31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=T31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(T31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=U31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(U31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=V31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(V31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=W31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(W31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=X31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(X31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Y31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(Y31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Z31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(Z31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AA31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AA31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AB31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AB31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AC31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AC31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AD31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AD31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AE31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AE31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AF31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AF31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AG31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AG31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AH31,IFERROR((('L Input'!$D$24-'L Input'!$L$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AH31-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('L Input'!$L$17>=E31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(E31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=F31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(F31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=G31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(G31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=H31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(H31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=I31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(I31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=J31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(J31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=K31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(K31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=L31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(L31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=M31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(M31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=N31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(N31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=O31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(O31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=P31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(P31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Q31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(Q31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=R31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(R31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=S31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(S31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=T31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(T31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=U31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(U31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=V31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(V31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=W31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(W31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=X31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(X31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Y31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(Y31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Z31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(Z31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AA31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AA31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AB31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AB31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AC31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AC31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AD31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AD31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AE31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AE31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AF31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AF31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AG31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AG31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AH31,IFERROR((('L Input'!$D$27-'L Input'!$L$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AH31-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('L Input'!$L$17>=E31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(E31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=F31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(F31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=G31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(G31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=H31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(H31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=I31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(I31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=J31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(J31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=K31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(K31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=L31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(L31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=M31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(M31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=N31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(N31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=O31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(O31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=P31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(P31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Q31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(Q31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=R31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(R31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=S31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(S31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=T31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(T31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=U31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(U31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=V31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(V31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=W31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(W31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=X31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(X31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Y31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(Y31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Z31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(Z31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AA31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AA31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AB31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AB31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AC31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AC31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AD31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AD31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AE31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AE31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AF31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AF31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AG31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AG31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AH31,IFERROR((('L Input'!$D$30-'L Input'!$L$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AH31-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('L Input'!$L$17>=E31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(E31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=F31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(F31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=G31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(G31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=H31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(H31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=I31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(I31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=J31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(J31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=K31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(K31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=L31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(L31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=M31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(M31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=N31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(N31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=O31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(O31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=P31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(P31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=Q31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Q31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=R31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(R31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=S31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(S31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=T31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(T31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=U31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(U31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=V31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(V31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=W31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(W31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=X31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(X31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=Y31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Y31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=Z31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Z31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=AA31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AA31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=AB31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AB31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=AC31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AC31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=AD31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AD31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=AE31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AE31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=AF31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AF31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=AG31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AG31-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$L$17>=AH31,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$L$34*'L Input'!$L$33))*((1+(IFERROR(VLOOKUP('L Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AH31-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('L Input'!$L$17>=E31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(E31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=F31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(F31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=G31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(G31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=H31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(H31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=I31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(I31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=J31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(J31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=K31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(K31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=L31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(L31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=M31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(M31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=N31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(N31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=O31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(O31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=P31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(P31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Q31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(Q31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=R31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(R31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=S31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(S31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=T31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(T31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=U31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(U31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=V31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(V31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=W31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(W31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=X31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(X31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Y31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(Y31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Z31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(Z31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AA31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AA31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AB31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AB31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AC31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AC31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AD31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AD31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AE31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AE31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AF31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AF31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AG31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AG31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AH31,IFERROR((('L Input'!$D$37-'L Input'!$L$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AH31-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('L Input'!$L$17>=E31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(E31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=F31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(F31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=G31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(G31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=H31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(H31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=I31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(I31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=J31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(J31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=K31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(K31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=L31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(L31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=M31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(M31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=N31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(N31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=O31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(O31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=P31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(P31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Q31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(Q31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=R31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(R31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=S31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(S31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=T31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(T31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=U31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(U31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=V31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(V31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=W31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(W31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=X31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(X31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Y31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(Y31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=Z31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(Z31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AA31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(AA31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AB31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(AB31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AC31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(AC31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AD31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(AD31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AE31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(AE31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AF31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(AF31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AG31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(AG31-1)),0),0)","v":0},{"$f":"IF('L Input'!$L$17>=AH31,IFERROR((('L Input'!$D$39-'L Input'!$L$39)*(1+References!$F$13)^(AH31-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('L Input'!$L$17>=E31,((IF('L Input'!$L$41=E31,'L Input'!$L$40,0))+IF(E31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(E31/'L Input'!$L$43,0)=INT(IFERROR(E31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(E31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=F31,((IF('L Input'!$L$41=F31,'L Input'!$L$40,0))+IF(F31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(F31/'L Input'!$L$43,0)=INT(IFERROR(F31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(F31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=G31,((IF('L Input'!$L$41=G31,'L Input'!$L$40,0))+IF(G31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(G31/'L Input'!$L$43,0)=INT(IFERROR(G31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(G31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=H31,((IF('L Input'!$L$41=H31,'L Input'!$L$40,0))+IF(H31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(H31/'L Input'!$L$43,0)=INT(IFERROR(H31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(H31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=I31,((IF('L Input'!$L$41=I31,'L Input'!$L$40,0))+IF(I31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(I31/'L Input'!$L$43,0)=INT(IFERROR(I31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(I31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=J31,((IF('L Input'!$L$41=J31,'L Input'!$L$40,0))+IF(J31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(J31/'L Input'!$L$43,0)=INT(IFERROR(J31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(J31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=K31,((IF('L Input'!$L$41=K31,'L Input'!$L$40,0))+IF(K31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(K31/'L Input'!$L$43,0)=INT(IFERROR(K31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(K31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=L31,((IF('L Input'!$L$41=L31,'L Input'!$L$40,0))+IF(L31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(L31/'L Input'!$L$43,0)=INT(IFERROR(L31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(L31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=M31,((IF('L Input'!$L$41=M31,'L Input'!$L$40,0))+IF(M31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(M31/'L Input'!$L$43,0)=INT(IFERROR(M31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(M31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=N31,((IF('L Input'!$L$41=N31,'L Input'!$L$40,0))+IF(N31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(N31/'L Input'!$L$43,0)=INT(IFERROR(N31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(N31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=O31,((IF('L Input'!$L$41=O31,'L Input'!$L$40,0))+IF(O31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(O31/'L Input'!$L$43,0)=INT(IFERROR(O31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(O31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=P31,((IF('L Input'!$L$41=P31,'L Input'!$L$40,0))+IF(P31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(P31/'L Input'!$L$43,0)=INT(IFERROR(P31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(P31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=Q31,((IF('L Input'!$L$41=Q31,'L Input'!$L$40,0))+IF(Q31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(Q31/'L Input'!$L$43,0)=INT(IFERROR(Q31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(Q31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=R31,((IF('L Input'!$L$41=R31,'L Input'!$L$40,0))+IF(R31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(R31/'L Input'!$L$43,0)=INT(IFERROR(R31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(R31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=S31,((IF('L Input'!$L$41=S31,'L Input'!$L$40,0))+IF(S31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(S31/'L Input'!$L$43,0)=INT(IFERROR(S31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(S31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=T31,((IF('L Input'!$L$41=T31,'L Input'!$L$40,0))+IF(T31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(T31/'L Input'!$L$43,0)=INT(IFERROR(T31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(T31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=U31,((IF('L Input'!$L$41=U31,'L Input'!$L$40,0))+IF(U31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(U31/'L Input'!$L$43,0)=INT(IFERROR(U31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(U31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=V31,((IF('L Input'!$L$41=V31,'L Input'!$L$40,0))+IF(V31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(V31/'L Input'!$L$43,0)=INT(IFERROR(V31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(V31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=W31,((IF('L Input'!$L$41=W31,'L Input'!$L$40,0))+IF(W31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(W31/'L Input'!$L$43,0)=INT(IFERROR(W31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(W31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=X31,((IF('L Input'!$L$41=X31,'L Input'!$L$40,0))+IF(X31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(X31/'L Input'!$L$43,0)=INT(IFERROR(X31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(X31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=Y31,((IF('L Input'!$L$41=Y31,'L Input'!$L$40,0))+IF(Y31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(Y31/'L Input'!$L$43,0)=INT(IFERROR(Y31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(Y31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=Z31,((IF('L Input'!$L$41=Z31,'L Input'!$L$40,0))+IF(Z31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(Z31/'L Input'!$L$43,0)=INT(IFERROR(Z31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(Z31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AA31,((IF('L Input'!$L$41=AA31,'L Input'!$L$40,0))+IF(AA31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(AA31/'L Input'!$L$43,0)=INT(IFERROR(AA31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(AA31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AB31,((IF('L Input'!$L$41=AB31,'L Input'!$L$40,0))+IF(AB31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(AB31/'L Input'!$L$43,0)=INT(IFERROR(AB31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(AB31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AC31,((IF('L Input'!$L$41=AC31,'L Input'!$L$40,0))+IF(AC31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(AC31/'L Input'!$L$43,0)=INT(IFERROR(AC31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(AC31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AD31,((IF('L Input'!$L$41=AD31,'L Input'!$L$40,0))+IF(AD31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(AD31/'L Input'!$L$43,0)=INT(IFERROR(AD31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(AD31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AE31,((IF('L Input'!$L$41=AE31,'L Input'!$L$40,0))+IF(AE31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(AE31/'L Input'!$L$43,0)=INT(IFERROR(AE31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(AE31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AF31,((IF('L Input'!$L$41=AF31,'L Input'!$L$40,0))+IF(AF31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(AF31/'L Input'!$L$43,0)=INT(IFERROR(AF31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(AF31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AG31,((IF('L Input'!$L$41=AG31,'L Input'!$L$40,0))+IF(AG31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(AG31/'L Input'!$L$43,0)=INT(IFERROR(AG31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(AG31-1)),0)","v":0},{"$f":"IF('L Input'!$L$17>=AH31,((IF('L Input'!$L$41=AH31,'L Input'!$L$40,0))+IF(AH31>='L Input'!$L$17,0,IF('L Input'!$L$43>0,IF(IFERROR(AH31/'L Input'!$L$43,0)=INT(IFERROR(AH31/'L Input'!$L$43,0)),'L Input'!$L$42,0),0)))*((1+References!$F$13)^(AH31-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('L Input'!$L$17>=1,E9-E42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,F9-F42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,G9-G42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,H9-H42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,I9-I42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,J9-J42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,K9-K42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,L9-L42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,M9-M42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,N9-N42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,O9-O42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,P9-P42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,Q9-Q42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,R9-R42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,S9-S42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,T9-T42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,U9-U42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,V9-V42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,W9-W42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,X9-X42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,Y9-Y42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,Z9-Z42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,AA9-AA42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,AB9-AB42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,AC9-AC42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,AD9-AD42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,AE9-AE42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,AF9-AF42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,AG9-AG42,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,AH9-AH42,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('L Input'!$L$45>=E31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=F31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=G31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=H31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=I31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=J31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=K31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=L31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=M31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=N31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=O31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=P31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=Q31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=R31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=S31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=T31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=U31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=V31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=W31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=X31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=Y31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=Z31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=AA31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=AB31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=AC31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=AD31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=AE31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=AF31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=AG31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0},{"$f":"IF('L Input'!$L$45>=AH31,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$L$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('L Input'!$L$17>=1,IF(E31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(E31-1)),0)-E10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(F31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(F31-1)),0)-F10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(G31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(G31-1)),0)-G10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(H31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(H31-1)),0)-H10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(I31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(I31-1)),0)-I10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(J31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(J31-1)),0)-J10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(K31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(K31-1)),0)-K10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(L31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(L31-1)),0)-L10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(M31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(M31-1)),0)-M10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(N31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(N31-1)),0)-N10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(O31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(O31-1)),0)-O10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(P31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(P31-1)),0)-P10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(Q31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(Q31-1)),0)-Q10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(R31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(R31-1)),0)-R10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(S31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(S31-1)),0)-S10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(T31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(T31-1)),0)-T10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(U31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(U31-1)),0)-U10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(V31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(V31-1)),0)-V10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(W31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(W31-1)),0)-W10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(X31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(X31-1)),0)-X10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(Y31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(Y31-1)),0)-Y10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(Z31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(Z31-1)),0)-Z10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(AA31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(AA31-1)),0)-AA10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(AB31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(AB31-1)),0)-AB10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(AC31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(AC31-1)),0)-AC10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(AD31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(AD31-1)),0)-AD10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(AE31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(AE31-1)),0)-AE10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(AF31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(AF31-1)),0)-AF10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(AG31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(AG31-1)),0)-AG10,0)","v":0},{"$f":"IF('L Input'!$L$17>=1,IF(AH31='L Input'!$L$17,('L Input'!$L$44)*((1+References!$F$15)^(AH31-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D33-D32","v":0},{"$f":"E34+E35+E36+E37+E38+E39+E40+E41+E43+E44+E45","v":0},{"$f":"F34+F35+F36+F37+F38+F39+F40+F41+F43+F44+F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D47","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=E31,D48+E47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=F31,E48+F47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=G31,F48+G47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=H31,G48+H47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=I31,H48+I47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=J31,I48+J47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=K31,J48+K47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=L31,K48+L47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=M31,L48+M47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=N31,M48+N47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=O31,N48+O47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=P31,O48+P47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=Q31,P48+Q47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=R31,Q48+R47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=S31,R48+S47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=T31,S48+T47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=U31,T48+U47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=V31,U48+V47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=W31,V48+W47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=X31,W48+X47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=Y31,X48+Y47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=Z31,Y48+Z47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=AA31,Z48+AA47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=AB31,AA48+AB47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=AC31,AB48+AC47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=AD31,AC48+AD47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=AE31,AD48+AE47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=AF31,AE48+AF47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=AG31,AF48+AG47,0)","v":0},{"$f":"IF((MAX('L Input'!$L$17,'L Input'!$L$45))>=AH31,AG48+AH47,0)","v":0}]
[]
[null,{"$f":"'L Input'!O14","v":"Strategy Option 3 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('L Summary'!$E$23=\"No\",IF(ISBLANK('L Input'!$P$16),0,'L Input'!$P$16-'L Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('L Summary'!$E$23=\"No\",IF('L Input'!$P$17>=1,('L Input'!$P$21+'L Input'!$P$26+'L Input'!$P$29)-('L Input'!$D$21+'L Input'!$D$26+'L Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('L Input'!$P$17>=E50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=F50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=G50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=H50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=I50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=J50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=K50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=L50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=M50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=N50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=O50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=P50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Q50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=R50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=S50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=T50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=U50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=V50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=W50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=X50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Y50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Z50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AA50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AB50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AC50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AD50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AE50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AF50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AG50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AH50,IFERROR((('L Input'!$D$18-'L Input'!$P$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH50-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('L Input'!$P$17>=E50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=F50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=G50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=H50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=I50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=J50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=K50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=L50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=M50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=N50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=O50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=P50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=Q50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=R50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=S50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=T50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=U50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=V50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=W50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=X50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=Y50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=Z50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AA50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AB50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AC50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AD50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AE50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AF50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AG50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AH50,('L Input'!$P$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH50-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('L Input'!$P$17>=E50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(E50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=F50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(F50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=G50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(G50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=H50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(H50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=I50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(I50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=J50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(J50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=K50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(K50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=L50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(L50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=M50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(M50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=N50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(N50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=O50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(O50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=P50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(P50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Q50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(Q50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=R50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(R50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=S50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(S50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=T50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(T50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=U50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(U50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=V50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(V50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=W50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(W50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=X50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(X50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Y50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(Y50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Z50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(Z50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AA50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AA50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AB50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AB50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AC50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AC50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AD50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AD50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AE50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AE50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AF50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AF50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AG50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AG50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AH50,IFERROR((('L Input'!$D$24-'L Input'!$P$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AH50-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('L Input'!$P$17>=E50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(E50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=F50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(F50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=G50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(G50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=H50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(H50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=I50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(I50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=J50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(J50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=K50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(K50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=L50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(L50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=M50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(M50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=N50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(N50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=O50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(O50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=P50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(P50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Q50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(Q50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=R50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(R50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=S50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(S50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=T50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(T50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=U50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(U50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=V50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(V50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=W50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(W50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=X50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(X50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Y50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(Y50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Z50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(Z50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AA50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AA50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AB50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AB50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AC50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AC50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AD50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AD50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AE50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AE50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AF50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AF50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AG50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AG50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AH50,IFERROR((('L Input'!$D$27-'L Input'!$P$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AH50-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('L Input'!$P$17>=E50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(E50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=F50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(F50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=G50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(G50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=H50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(H50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=I50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(I50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=J50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(J50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=K50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(K50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=L50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(L50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=M50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(M50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=N50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(N50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=O50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(O50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=P50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(P50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Q50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(Q50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=R50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(R50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=S50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(S50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=T50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(T50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=U50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(U50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=V50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(V50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=W50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(W50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=X50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(X50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Y50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(Y50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Z50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(Z50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AA50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AA50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AB50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AB50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AC50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AC50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AD50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AD50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AE50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AE50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AF50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AF50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AG50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AG50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AH50,IFERROR((('L Input'!$D$30-'L Input'!$P$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AH50-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('L Input'!$P$17>=E50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(E50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=F50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(F50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=G50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(G50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=H50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(H50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=I50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(I50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=J50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(J50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=K50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(K50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=L50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(L50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=M50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(M50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=N50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(N50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=O50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(O50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=P50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(P50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=Q50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Q50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=R50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(R50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=S50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(S50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=T50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(T50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=U50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(U50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=V50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(V50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=W50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(W50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=X50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(X50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=Y50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Y50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=Z50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Z50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=AA50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AA50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=AB50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AB50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=AC50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AC50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=AD50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AD50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=AE50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AE50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=AF50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AF50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=AG50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AG50-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$P$17>=AH50,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$P$34*'L Input'!$P$33))*((1+(IFERROR(VLOOKUP('L Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AH50-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('L Input'!$P$17>=E50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(E50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=F50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(F50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=G50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(G50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=H50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(H50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=I50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(I50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=J50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(J50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=K50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(K50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=L50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(L50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=M50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(M50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=N50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(N50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=O50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(O50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=P50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(P50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Q50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(Q50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=R50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(R50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=S50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(S50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=T50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(T50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=U50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(U50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=V50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(V50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=W50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(W50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=X50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(X50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Y50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(Y50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Z50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(Z50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AA50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AA50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AB50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AB50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AC50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AC50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AD50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AD50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AE50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AE50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AF50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AF50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AG50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AG50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AH50,IFERROR((('L Input'!$D$37-'L Input'!$P$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AH50-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('L Input'!$P$17>=E50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(E50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=F50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(F50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=G50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(G50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=H50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(H50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=I50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(I50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=J50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(J50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=K50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(K50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=L50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(L50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=M50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(M50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=N50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(N50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=O50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(O50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=P50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(P50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Q50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(Q50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=R50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(R50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=S50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(S50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=T50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(T50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=U50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(U50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=V50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(V50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=W50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(W50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=X50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(X50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Y50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(Y50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=Z50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(Z50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AA50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(AA50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AB50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(AB50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AC50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(AC50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AD50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(AD50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AE50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(AE50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AF50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(AF50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AG50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(AG50-1)),0),0)","v":0},{"$f":"IF('L Input'!$P$17>=AH50,IFERROR((('L Input'!$D$39-'L Input'!$P$39)*(1+References!$F$13)^(AH50-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('L Input'!$P$17>=E50,((IF('L Input'!$H$41=E50,'L Input'!$P$40,0))+IF(E50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(E50/'L Input'!$P$43,0)=INT(IFERROR(E50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(E50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=F50,((IF('L Input'!$H$41=F50,'L Input'!$P$40,0))+IF(F50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(F50/'L Input'!$P$43,0)=INT(IFERROR(F50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(F50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=G50,((IF('L Input'!$H$41=G50,'L Input'!$P$40,0))+IF(G50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(G50/'L Input'!$P$43,0)=INT(IFERROR(G50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(G50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=H50,((IF('L Input'!$H$41=H50,'L Input'!$P$40,0))+IF(H50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(H50/'L Input'!$P$43,0)=INT(IFERROR(H50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(H50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=I50,((IF('L Input'!$H$41=I50,'L Input'!$P$40,0))+IF(I50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(I50/'L Input'!$P$43,0)=INT(IFERROR(I50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(I50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=J50,((IF('L Input'!$H$41=J50,'L Input'!$P$40,0))+IF(J50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(J50/'L Input'!$P$43,0)=INT(IFERROR(J50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(J50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=K50,((IF('L Input'!$H$41=K50,'L Input'!$P$40,0))+IF(K50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(K50/'L Input'!$P$43,0)=INT(IFERROR(K50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(K50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=L50,((IF('L Input'!$H$41=L50,'L Input'!$P$40,0))+IF(L50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(L50/'L Input'!$P$43,0)=INT(IFERROR(L50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(L50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=M50,((IF('L Input'!$H$41=M50,'L Input'!$P$40,0))+IF(M50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(M50/'L Input'!$P$43,0)=INT(IFERROR(M50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(M50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=N50,((IF('L Input'!$H$41=N50,'L Input'!$P$40,0))+IF(N50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(N50/'L Input'!$P$43,0)=INT(IFERROR(N50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(N50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=O50,((IF('L Input'!$H$41=O50,'L Input'!$P$40,0))+IF(O50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(O50/'L Input'!$P$43,0)=INT(IFERROR(O50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(O50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=P50,((IF('L Input'!$H$41=P50,'L Input'!$P$40,0))+IF(P50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(P50/'L Input'!$P$43,0)=INT(IFERROR(P50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(P50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=Q50,((IF('L Input'!$H$41=Q50,'L Input'!$P$40,0))+IF(Q50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(Q50/'L Input'!$P$43,0)=INT(IFERROR(Q50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(Q50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=R50,((IF('L Input'!$H$41=R50,'L Input'!$P$40,0))+IF(R50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(R50/'L Input'!$P$43,0)=INT(IFERROR(R50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(R50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=S50,((IF('L Input'!$H$41=S50,'L Input'!$P$40,0))+IF(S50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(S50/'L Input'!$P$43,0)=INT(IFERROR(S50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(S50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=T50,((IF('L Input'!$H$41=T50,'L Input'!$P$40,0))+IF(T50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(T50/'L Input'!$P$43,0)=INT(IFERROR(T50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(T50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=U50,((IF('L Input'!$H$41=U50,'L Input'!$P$40,0))+IF(U50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(U50/'L Input'!$P$43,0)=INT(IFERROR(U50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(U50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=V50,((IF('L Input'!$H$41=V50,'L Input'!$P$40,0))+IF(V50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(V50/'L Input'!$P$43,0)=INT(IFERROR(V50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(V50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=W50,((IF('L Input'!$H$41=W50,'L Input'!$P$40,0))+IF(W50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(W50/'L Input'!$P$43,0)=INT(IFERROR(W50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(W50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=X50,((IF('L Input'!$H$41=X50,'L Input'!$P$40,0))+IF(X50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(X50/'L Input'!$P$43,0)=INT(IFERROR(X50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(X50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=Y50,((IF('L Input'!$H$41=Y50,'L Input'!$P$40,0))+IF(Y50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(Y50/'L Input'!$P$43,0)=INT(IFERROR(Y50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(Y50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=Z50,((IF('L Input'!$H$41=Z50,'L Input'!$P$40,0))+IF(Z50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(Z50/'L Input'!$P$43,0)=INT(IFERROR(Z50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(Z50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AA50,((IF('L Input'!$H$41=AA50,'L Input'!$P$40,0))+IF(AA50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(AA50/'L Input'!$P$43,0)=INT(IFERROR(AA50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(AA50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AB50,((IF('L Input'!$H$41=AB50,'L Input'!$P$40,0))+IF(AB50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(AB50/'L Input'!$P$43,0)=INT(IFERROR(AB50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(AB50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AC50,((IF('L Input'!$H$41=AC50,'L Input'!$P$40,0))+IF(AC50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(AC50/'L Input'!$P$43,0)=INT(IFERROR(AC50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(AC50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AD50,((IF('L Input'!$H$41=AD50,'L Input'!$P$40,0))+IF(AD50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(AD50/'L Input'!$P$43,0)=INT(IFERROR(AD50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(AD50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AE50,((IF('L Input'!$H$41=AE50,'L Input'!$P$40,0))+IF(AE50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(AE50/'L Input'!$P$43,0)=INT(IFERROR(AE50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(AE50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AF50,((IF('L Input'!$H$41=AF50,'L Input'!$P$40,0))+IF(AF50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(AF50/'L Input'!$P$43,0)=INT(IFERROR(AF50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(AF50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AG50,((IF('L Input'!$H$41=AG50,'L Input'!$P$40,0))+IF(AG50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(AG50/'L Input'!$P$43,0)=INT(IFERROR(AG50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(AG50-1)),0)","v":0},{"$f":"IF('L Input'!$P$17>=AH50,((IF('L Input'!$H$41=AH50,'L Input'!$P$40,0))+IF(AH50>='L Input'!$P$17,0,IF('L Input'!$P$43>0,IF(IFERROR(AH50/'L Input'!$P$43,0)=INT(IFERROR(AH50/'L Input'!$P$43,0)),'L Input'!$P$42,0),0)))*((1+References!$F$13)^(AH50-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('L Input'!$P$17>=1,E9-E61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,F9-F61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,G9-G61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,H9-H61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,I9-I61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,J9-J61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,K9-K61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,L9-L61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,M9-M61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,N9-N61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,O9-O61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,P9-P61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,Q9-Q61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,R9-R61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,S9-S61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,T9-T61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,U9-U61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,V9-V61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,W9-W61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,X9-X61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,Y9-Y61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,Z9-Z61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,AA9-AA61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,AB9-AB61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,AC9-AC61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,AD9-AD61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,AE9-AE61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,AF9-AF61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,AG9-AG61,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,AH9-AH61,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('L Input'!$P$45>=E50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=F50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=G50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=H50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=I50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=J50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=K50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=L50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=M50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=N50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=O50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=P50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=Q50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=R50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=S50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=T50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=U50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=V50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=W50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=X50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=Y50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=Z50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=AA50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=AB50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=AC50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=AD50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=AE50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=AF50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=AG50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0},{"$f":"IF('L Input'!$P$45>=AH50,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$P$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('L Input'!$P$17>=1,IF(E50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(E50-1)),0)-E10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(F50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(F50-1)),0)-F10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(G50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(G50-1)),0)-G10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(H50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(H50-1)),0)-H10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(I50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(I50-1)),0)-I10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(J50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(J50-1)),0)-J10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(K50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(K50-1)),0)-K10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(L50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(L50-1)),0)-L10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(M50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(M50-1)),0)-M10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(N50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(N50-1)),0)-N10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(O50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(O50-1)),0)-O10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(P50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(P50-1)),0)-P10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(Q50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(Q50-1)),0)-Q10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(R50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(R50-1)),0)-R10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(S50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(S50-1)),0)-S10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(T50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(T50-1)),0)-T10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(U50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(U50-1)),0)-U10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(V50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(V50-1)),0)-V10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(W50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(W50-1)),0)-W10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(X50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(X50-1)),0)-X10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(Y50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(Y50-1)),0)-Y10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(Z50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(Z50-1)),0)-Z10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(AA50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(AA50-1)),0)-AA10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(AB50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(AB50-1)),0)-AB10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(AC50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(AC50-1)),0)-AC10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(AD50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(AD50-1)),0)-AD10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(AE50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(AE50-1)),0)-AE10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(AF50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(AF50-1)),0)-AF10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(AG50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(AG50-1)),0)-AG10,0)","v":0},{"$f":"IF('L Input'!$P$17>=1,IF(AH50='L Input'!$P$17,('L Input'!$P$44)*((1+References!$F$15)^(AH50-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D52-D51","v":0},{"$f":"E53+E54+E55+E56+E57+E58+E59+E60+E62+E63+E64","v":0},{"$f":"F53+F54+F55+F56+F57+F58+F59+F60+F62+F63+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D66","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=E50,D67+E66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=F50,E67+F66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=G50,F67+G66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=H50,G67+H66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=I50,H67+I66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=J50,I67+J66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=K50,J67+K66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=L50,K67+L66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=M50,L67+M66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=N50,M67+N66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=O50,N67+O66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=P50,O67+P66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=Q50,P67+Q66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=R50,Q67+R66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=S50,R67+S66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=T50,S67+T66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=U50,T67+U66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=V50,U67+V66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=W50,V67+W66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=X50,W67+X66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=Y50,X67+Y66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=Z50,Y67+Z66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=AA50,Z67+AA66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=AB50,AA67+AB66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=AC50,AB67+AC66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=AD50,AC67+AD66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=AE50,AD67+AE66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=AF50,AE67+AF66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=AG50,AF67+AG66,0)","v":0},{"$f":"IF((MAX('L Input'!$P$17,'L Input'!$P$45))>=AH50,AG67+AH66,0)","v":0}]
[]
[null,{"$f":"'L Input'!S14","v":"Strategy Option 4 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('L Summary'!$E$23=\"No\",IF(ISBLANK('L Input'!$T$16),0,'L Input'!$T$16-'L Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('L Summary'!$E$23=\"No\",IF('L Input'!$T$17>=1,('L Input'!$T$21+'L Input'!$T$26+'L Input'!$T$29)-('L Input'!$D$21+'L Input'!$D$26+'L Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('L Input'!$T$17>=E69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=F69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=G69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=H69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=I69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=J69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=K69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=L69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=M69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=N69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=O69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=P69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Q69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=R69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=S69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=T69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=U69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=V69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=W69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=X69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Y69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Z69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AA69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AB69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AC69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AD69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AE69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AF69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AG69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AH69,IFERROR((('L Input'!$D$18-'L Input'!$T$18)*'L Input'!$D$19)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH69-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('L Input'!$T$17>=E69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=F69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=G69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=H69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=I69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=J69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=K69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=L69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=M69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=N69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=O69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=P69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=Q69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=R69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=S69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=T69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=U69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=V69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=W69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=X69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=Y69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=Z69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AA69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AB69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AC69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AD69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AE69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AF69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AG69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AH69,('L Input'!$T$23*'L Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('L Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH69-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('L Input'!$T$17>=E69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(E69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=F69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(F69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=G69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(G69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=H69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(H69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=I69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(I69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=J69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(J69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=K69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(K69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=L69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(L69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=M69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(M69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=N69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(N69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=O69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(O69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=P69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(P69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Q69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(Q69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=R69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(R69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=S69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(S69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=T69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(T69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=U69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(U69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=V69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(V69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=W69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(W69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=X69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(X69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Y69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(Y69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Z69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(Z69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AA69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AA69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AB69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AB69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AC69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AC69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AD69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AD69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AE69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AE69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AF69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AF69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AG69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AG69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AH69,IFERROR((('L Input'!$D$24-'L Input'!$T$24)*'L Input'!$D$25)*((1+(References!$F$9))^(AH69-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('L Input'!$T$17>=E69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(E69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=F69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(F69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=G69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(G69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=H69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(H69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=I69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(I69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=J69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(J69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=K69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(K69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=L69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(L69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=M69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(M69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=N69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(N69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=O69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(O69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=P69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(P69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Q69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(Q69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=R69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(R69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=S69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(S69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=T69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(T69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=U69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(U69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=V69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(V69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=W69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(W69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=X69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(X69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Y69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(Y69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Z69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(Z69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AA69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AA69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AB69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AB69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AC69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AC69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AD69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AD69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AE69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AE69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AF69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AF69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AG69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AG69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AH69,IFERROR((('L Input'!$D$27-'L Input'!$T$27)*'L Input'!$D$28)*((1+(References!$F$10))^(AH69-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('L Input'!$T$17>=E69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(E69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=F69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(F69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=G69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(G69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=H69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(H69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=I69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(I69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=J69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(J69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=K69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(K69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=L69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(L69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=M69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(M69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=N69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(N69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=O69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(O69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=P69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(P69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Q69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(Q69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=R69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(R69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=S69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(S69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=T69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(T69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=U69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(U69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=V69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(V69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=W69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(W69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=X69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(X69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Y69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(Y69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Z69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(Z69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AA69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AA69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AB69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AB69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AC69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AC69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AD69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AD69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AE69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AE69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AF69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AF69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AG69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AG69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AH69,IFERROR((('L Input'!$D$30-'L Input'!$T$30)*'L Input'!$D$31)*((1+(References!$F$11))^(AH69-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('L Input'!$T$17>=E69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(E69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=F69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(F69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=G69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(G69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=H69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(H69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=I69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(I69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=J69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(J69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=K69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(K69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=L69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(L69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=M69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(M69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=N69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(N69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=O69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(O69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=P69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(P69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=Q69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Q69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=R69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(R69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=S69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(S69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=T69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(T69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=U69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(U69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=V69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(V69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=W69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(W69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=X69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(X69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=Y69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Y69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=Z69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Z69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=AA69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AA69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=AB69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AB69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=AC69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AC69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=AD69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AD69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=AE69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AE69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=AF69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AF69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=AG69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AG69-1)),0),0)","v":0},{"$f":"IFERROR(IF('L Input'!$T$17>=AH69,(('L Input'!$D$33*'L Input'!$D$34)-('L Input'!$T$34*'L Input'!$T$33))*((1+(IFERROR(VLOOKUP('L Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AH69-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('L Input'!$T$17>=E69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(E69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=F69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(F69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=G69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(G69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=H69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(H69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=I69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(I69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=J69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(J69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=K69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(K69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=L69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(L69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=M69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(M69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=N69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(N69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=O69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(O69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=P69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(P69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Q69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(Q69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=R69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(R69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=S69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(S69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=T69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(T69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=U69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(U69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=V69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(V69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=W69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(W69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=X69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(X69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Y69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(Y69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Z69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(Z69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AA69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AA69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AB69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AB69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AC69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AC69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AD69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AD69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AE69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AE69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AF69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AF69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AG69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AG69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AH69,IFERROR((('L Input'!$D$37-'L Input'!$T$37)*'L Input'!$D$38)*((1+(References!$F$12))^(AH69-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('L Input'!$T$17>=E69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(E69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=F69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(F69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=G69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(G69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=H69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(H69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=I69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(I69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=J69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(J69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=K69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(K69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=L69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(L69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=M69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(M69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=N69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(N69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=O69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(O69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=P69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(P69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Q69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(Q69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=R69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(R69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=S69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(S69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=T69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(T69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=U69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(U69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=V69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(V69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=W69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(W69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=X69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(X69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Y69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(Y69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=Z69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(Z69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AA69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(AA69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AB69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(AB69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AC69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(AC69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AD69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(AD69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AE69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(AE69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AF69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(AF69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AG69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(AG69-1)),0),0)","v":0},{"$f":"IF('L Input'!$T$17>=AH69,IFERROR((('L Input'!$D$39-'L Input'!$T$39)*(1+References!$F$13)^(AH69-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('L Input'!$T$17>=E69,((IF('L Input'!$T$41=E69,'L Input'!$T$40,0))+IF(E69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(E69/'L Input'!$T$43,0)=INT(IFERROR(E69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(E69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=F69,((IF('L Input'!$T$41=F69,'L Input'!$T$40,0))+IF(F69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(F69/'L Input'!$T$43,0)=INT(IFERROR(F69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(F69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=G69,((IF('L Input'!$T$41=G69,'L Input'!$T$40,0))+IF(G69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(G69/'L Input'!$T$43,0)=INT(IFERROR(G69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(G69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=H69,((IF('L Input'!$T$41=H69,'L Input'!$T$40,0))+IF(H69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(H69/'L Input'!$T$43,0)=INT(IFERROR(H69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(H69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=I69,((IF('L Input'!$T$41=I69,'L Input'!$T$40,0))+IF(I69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(I69/'L Input'!$T$43,0)=INT(IFERROR(I69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(I69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=J69,((IF('L Input'!$T$41=J69,'L Input'!$T$40,0))+IF(J69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(J69/'L Input'!$T$43,0)=INT(IFERROR(J69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(J69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=K69,((IF('L Input'!$T$41=K69,'L Input'!$T$40,0))+IF(K69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(K69/'L Input'!$T$43,0)=INT(IFERROR(K69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(K69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=L69,((IF('L Input'!$T$41=L69,'L Input'!$T$40,0))+IF(L69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(L69/'L Input'!$T$43,0)=INT(IFERROR(L69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(L69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=M69,((IF('L Input'!$T$41=M69,'L Input'!$T$40,0))+IF(M69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(M69/'L Input'!$T$43,0)=INT(IFERROR(M69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(M69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=N69,((IF('L Input'!$T$41=N69,'L Input'!$T$40,0))+IF(N69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(N69/'L Input'!$T$43,0)=INT(IFERROR(N69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(N69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=O69,((IF('L Input'!$T$41=O69,'L Input'!$T$40,0))+IF(O69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(O69/'L Input'!$T$43,0)=INT(IFERROR(O69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(O69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=P69,((IF('L Input'!$T$41=P69,'L Input'!$T$40,0))+IF(P69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(P69/'L Input'!$T$43,0)=INT(IFERROR(P69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(P69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=Q69,((IF('L Input'!$T$41=Q69,'L Input'!$T$40,0))+IF(Q69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(Q69/'L Input'!$T$43,0)=INT(IFERROR(Q69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(Q69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=R69,((IF('L Input'!$T$41=R69,'L Input'!$T$40,0))+IF(R69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(R69/'L Input'!$T$43,0)=INT(IFERROR(R69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(R69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=S69,((IF('L Input'!$T$41=S69,'L Input'!$T$40,0))+IF(S69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(S69/'L Input'!$T$43,0)=INT(IFERROR(S69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(S69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=T69,((IF('L Input'!$T$41=T69,'L Input'!$T$40,0))+IF(T69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(T69/'L Input'!$T$43,0)=INT(IFERROR(T69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(T69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=U69,((IF('L Input'!$T$41=U69,'L Input'!$T$40,0))+IF(U69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(U69/'L Input'!$T$43,0)=INT(IFERROR(U69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(U69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=V69,((IF('L Input'!$T$41=V69,'L Input'!$T$40,0))+IF(V69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(V69/'L Input'!$T$43,0)=INT(IFERROR(V69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(V69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=W69,((IF('L Input'!$T$41=W69,'L Input'!$T$40,0))+IF(W69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(W69/'L Input'!$T$43,0)=INT(IFERROR(W69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(W69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=X69,((IF('L Input'!$T$41=X69,'L Input'!$T$40,0))+IF(X69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(X69/'L Input'!$T$43,0)=INT(IFERROR(X69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(X69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=Y69,((IF('L Input'!$T$41=Y69,'L Input'!$T$40,0))+IF(Y69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(Y69/'L Input'!$T$43,0)=INT(IFERROR(Y69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(Y69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=Z69,((IF('L Input'!$T$41=Z69,'L Input'!$T$40,0))+IF(Z69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(Z69/'L Input'!$T$43,0)=INT(IFERROR(Z69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(Z69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AA69,((IF('L Input'!$T$41=AA69,'L Input'!$T$40,0))+IF(AA69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(AA69/'L Input'!$T$43,0)=INT(IFERROR(AA69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(AA69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AB69,((IF('L Input'!$T$41=AB69,'L Input'!$T$40,0))+IF(AB69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(AB69/'L Input'!$T$43,0)=INT(IFERROR(AB69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(AB69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AC69,((IF('L Input'!$T$41=AC69,'L Input'!$T$40,0))+IF(AC69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(AC69/'L Input'!$T$43,0)=INT(IFERROR(AC69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(AC69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AD69,((IF('L Input'!$T$41=AD69,'L Input'!$T$40,0))+IF(AD69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(AD69/'L Input'!$T$43,0)=INT(IFERROR(AD69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(AD69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AE69,((IF('L Input'!$T$41=AE69,'L Input'!$T$40,0))+IF(AE69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(AE69/'L Input'!$T$43,0)=INT(IFERROR(AE69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(AE69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AF69,((IF('L Input'!$T$41=AF69,'L Input'!$T$40,0))+IF(AF69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(AF69/'L Input'!$T$43,0)=INT(IFERROR(AF69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(AF69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AG69,((IF('L Input'!$T$41=AG69,'L Input'!$T$40,0))+IF(AG69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(AG69/'L Input'!$T$43,0)=INT(IFERROR(AG69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(AG69-1)),0)","v":0},{"$f":"IF('L Input'!$T$17>=AH69,((IF('L Input'!$T$41=AH69,'L Input'!$T$40,0))+IF(AH69>='L Input'!$T$17,0,IF('L Input'!$T$43>0,IF(IFERROR(AH69/'L Input'!$T$43,0)=INT(IFERROR(AH69/'L Input'!$T$43,0)),'L Input'!$T$42,0),0)))*((1+References!$F$13)^(AH69-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('L Input'!$T$17>=1,E9-E80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,F9-F80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,G9-G80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,H9-H80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,I9-I80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,J9-J80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,K9-K80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,L9-L80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,M9-M80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,N9-N80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,O9-O80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,P9-P80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,Q9-Q80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,R9-R80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,S9-S80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,T9-T80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,U9-U80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,V9-V80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,W9-W80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,X9-X80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,Y9-Y80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,Z9-Z80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,AA9-AA80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,AB9-AB80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,AC9-AC80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,AD9-AD80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,AE9-AE80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,AF9-AF80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,AG9-AG80,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,AH9-AH80,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('L Input'!$T$45>=E69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=F69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=G69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=H69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=I69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=J69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=K69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=L69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=M69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=N69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=O69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=P69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=Q69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=R69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=S69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=T69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=U69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=V69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=W69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=X69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=Y69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=Z69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=AA69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=AB69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=AC69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=AD69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=AE69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=AF69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=AG69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0},{"$f":"IF('L Input'!$T$45>=AH69,IF('L Summary'!$E$23=\"Yes\",-'L Input'!$T$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('L Input'!$T$17>=1,IF(E69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(E69-1)),0)-E10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(F69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(F69-1)),0)-F10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(G69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(G69-1)),0)-G10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(H69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(H69-1)),0)-H10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(I69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(I69-1)),0)-I10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(J69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(J69-1)),0)-J10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(K69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(K69-1)),0)-K10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(L69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(L69-1)),0)-L10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(M69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(M69-1)),0)-M10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(N69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(N69-1)),0)-N10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(O69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(O69-1)),0)-O10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(P69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(P69-1)),0)-P10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(Q69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(Q69-1)),0)-Q10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(R69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(R69-1)),0)-R10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(S69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(S69-1)),0)-S10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(T69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(T69-1)),0)-T10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(U69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(U69-1)),0)-U10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(V69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(V69-1)),0)-V10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(W69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(W69-1)),0)-W10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(X69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(X69-1)),0)-X10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(Y69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(Y69-1)),0)-Y10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(Z69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(Z69-1)),0)-Z10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(AA69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(AA69-1)),0)-AA10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(AB69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(AB69-1)),0)-AB10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(AC69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(AC69-1)),0)-AC10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(AD69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(AD69-1)),0)-AD10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(AE69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(AE69-1)),0)-AE10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(AF69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(AF69-1)),0)-AF10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(AG69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(AG69-1)),0)-AG10,0)","v":0},{"$f":"IF('L Input'!$T$17>=1,IF(AH69='L Input'!$T$17,('L Input'!$T$44)*((1+References!$F$15)^(AH69-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D71-D70","v":0},{"$f":"E72+E73+E74+E75+E76+E77+E78+E79+E81+E82+E83","v":0},{"$f":"F72+F73+F74+F75+F76+F77+F78+F79+F81+F82+F83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D85","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=E69,D86+E85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=F69,E86+F85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=G69,F86+G85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=H69,G86+H85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=I69,H86+I85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=J69,I86+J85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=K69,J86+K85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=L69,K86+L85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=M69,L86+M85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=N69,M86+N85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=O69,N86+O85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=P69,O86+P85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=Q69,P86+Q85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=R69,Q86+R85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=S69,R86+S85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=T69,S86+T85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=U69,T86+U85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=V69,U86+V85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=W69,V86+W85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=X69,W86+X85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=Y69,X86+Y85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=Z69,Y86+Z85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=AA69,Z86+AA85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=AB69,AA86+AB85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=AC69,AB86+AC85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=AD69,AC86+AD85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=AE69,AD86+AE85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=AF69,AE86+AF85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=AG69,AF86+AG85,0)","v":0},{"$f":"IF((MAX('L Input'!$T$17,'L Input'!$T$45))>=AH69,AG86+AH85,0)","v":0}]

{"sheet":"M Input","index":16,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":true,"merged":[[31,9,35,9],[31,13,35,13],[31,17,35,17],[21,18,21,19],[24,18,24,19],[27,14,27,15],[27,18,27,19],[17,1,30,1],[31,1,35,1],[36,1,37,1],[38,1,42,1],[36,5,37,5],[38,5,42,5],[22,2,22,3],[17,5,30,5],[31,5,35,5],[47,18,47,19],[46,6,46,7],[46,10,46,11],[46,14,46,15],[46,18,46,19],[44,9,45,9],[44,13,45,13],[44,17,45,17],[44,5,45,5],[47,6,47,7],[47,10,47,11],[47,14,47,15],[38,17,42,17],[14,2,14,3],[14,6,14,7],[14,10,14,11],[14,14,14,15],[21,6,21,7],[21,10,21,11],[21,14,21,15],[24,6,24,7],[24,10,24,11],[24,14,24,15],[27,6,27,7],[36,9,37,9],[38,9,42,9],[36,13,37,13],[38,13,42,13],[7,1,7,7],[1,1,1,7],[3,1,5,3],[3,5,5,7],[12,2,12,3],[12,6,12,7],[37,6,37,7],[37,10,37,11],[37,14,37,15],[37,18,37,19],[9,1,9,3],[10,1,10,3],[12,10,12,11],[12,18,12,19],[12,14,12,15],[14,18,14,19],[13,2,13,3],[13,6,13,7],[13,10,13,11],[13,14,13,15],[13,18,13,19],[36,17,37,17],[18,6,19,7],[18,10,19,11],[18,14,19,15],[18,18,19,19],[30,6,30,7],[30,10,30,11],[30,14,30,15],[30,18,30,19],[27,10,27,11],[17,17,30,17],[17,13,30,13],[17,9,30,9]]}
[]
[]
[]
[null,"Click the # of options to be compared for this strategy:",null,null,null,"Choose which cost factors to include:"]
[]
[]
[]
[null,"First: Choose the number of options to be compared.\nSecond: Choose the cost factors to include.\nThird: Fill in all appropriate information in any of the yellow boxes. The light green boxes will automatically populate, but you can manual replace the information as necessary. The blue boxes are drop down menus which need to be selected. "]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) - Input - Mechanical"]
[]
[null,null,"Status Quo or Baseline Standard",null,null,null,"Strategy Option 1",null,null,null,"Strategy Option 2",null,null,null,"Strategy Option 3",null,null,null,"Strategy Option 4"]
[null,null,"Status Quo or Baseline Standard - Name",null,null,null,"Strategy Option 1 - Name",null,null,null,"Strategy Option 2 - Name",null,null,null,"Strategy Option 3 - Name",null,null,null,"Strategy Option 4 - Name"]
[null,null,"Description",null,null,null,"Description",null,null,null,"Description",null,null,null,"Description",null,null,null,"Description"]
[null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)"]
[null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)"]
[null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)"]
[null,null,"Electricity Rate ($ Per kWh)"]
[null,null,"Electricity Provider","Electricity (Other)"]
[null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)"]
[null,null,"Electricity Demand Rate ($ Per kW)"]
[null,null,null,null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)"]
[null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)"]
[null,null,"Natural Gas Rate ($ Per Therm) "]
[null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)"]
[null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)"]
[null,null,"Water Rate ($ Per CCF)"]
[null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)"]
[null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)"]
[null,null,"Wastewater Rate ($ Per CCF)"]
[null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)"]
[null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)"]
[null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)"]
[null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(D32,References!$B$15:$C$20,2,FALSE)*D33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(H32,References!$B$15:$C$20,2,FALSE)*H33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(L32,References!$B$15:$C$20,2,FALSE)*L33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(P32,References!$B$15:$C$20,2,FALSE)*P33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(T32,References!$B$15:$C$20,2,FALSE)*T33,\"Choose Fuel\")","v":"Choose Fuel"}]
[null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(D34/(VLOOKUP(D32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(H34/(VLOOKUP(H32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(L34/(VLOOKUP(L32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(P34/(VLOOKUP(P32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(T34/(VLOOKUP(T32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"}]
[null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*D18)+(References!$C$7*D24)+(References!$C$8*D27)+(IFERROR(VLOOKUP(D32,References!$B$6:$C$11,2,FALSE),0)*D33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*H18)+(References!$C$7*H24)+(References!$C$8*H27)+(IFERROR(VLOOKUP(H32,References!$B$6:$C$11,2,FALSE),0)*H33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*L18)+(References!$C$7*L24)+(References!$C$8*L27)+(IFERROR(VLOOKUP(L32,References!$B$6:$C$11,2,FALSE),0)*L33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*P18)+(References!$C$7*P24)+(References!$C$8*P27)+(IFERROR(VLOOKUP(P32,References!$B$6:$C$11,2,FALSE),0)*P33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*T18)+(References!$C$7*T24)+(References!$C$8*T27)+(IFERROR(VLOOKUP(T32,References!$B$6:$C$11,2,FALSE),0)*T33)","v":0}]
[null,null,"Carbon Value ($ per MTE)"]
[null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)"]
[null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)"]
[null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)"]
[null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)"]
[null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)"]
[null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)"]
[null,null,null,null,null,"Loan","Term",null,null,"Loan","Term",null,null,"Loan","Term",null,null,"Loan","Term"]
[null,null,null,null,null,null,"Annual Debt Payment ($)",{"$f":"IF(H45>0,-PMT(References!$F$14,H45,H16-$D$16-H21-H26-H29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(L45>0,-PMT(References!$F$14,L45,L16-$D$16-L21-L26-L29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(P45>0,-PMT(References!$F$14,P45,P16-$D$16-P21-P26-P29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(T45>0,-PMT(References!$F$14,T45,T16-$D$16-T21-T26-T29+$D$21+$D$26+$D$29),0)","v":0}]
[null,null,null,null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)"]

{"sheet":"M Summary","index":17,"n_rows":59,"n_cols":18,"rows_kept":59,"cut":false,"hidden":true,"merged":[[50,3,50,4],[51,3,51,4],[52,3,52,4],[53,3,53,4],[55,3,55,4],[56,3,56,4],[57,3,57,4],[58,3,58,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[49,3,49,4],[48,3,48,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[39,2,40,2],[39,5,39,7],[39,8,39,10],[39,11,39,13],[39,14,39,16],[40,5,40,7],[40,8,40,10],[40,11,40,13],[40,14,40,16],[39,3,39,4],[40,3,40,4],[37,2,38,2],[37,5,37,7],[37,8,37,10],[37,11,37,13],[37,14,37,16],[38,5,38,7],[38,8,38,10],[38,11,38,13],[38,14,38,16],[37,3,37,4],[38,3,38,4],[28,1,40,1],[28,2,36,2],[28,5,28,7],[28,8,28,10],[28,11,28,13],[28,14,28,16],[29,5,29,7],[29,8,29,10],[29,11,29,13],[29,14,29,16],[30,5,30,7],[30,8,30,10],[30,11,30,13],[30,14,30,16],[31,5,31,7],[31,8,31,10],[31,11,31,13],[31,14,31,16],[32,5,32,7],[32,8,32,10],[32,11,32,13],[32,14,32,16],[33,5,33,7],[33,8,33,10],[18,5,18,7],[16,5,16,7],[14,5,14,7],[21,8,21,10],[21,14,21,16],[15,14,15,16],[16,8,16,10],[18,8,18,10],[19,8,19,10],[20,8,20,10],[20,11,20,13],[19,11,19,13],[18,11,18,13],[16,11,16,13],[17,11,17,13],[16,14,16,16],[18,14,18,16],[19,14,19,16],[20,14,20,16],[17,14,17,16],[41,8,41,10],[42,8,42,10],[43,8,43,10],[44,8,44,10],[24,5,24,7],[24,8,24,10],[24,11,24,13],[24,14,24,16],[19,5,19,7],[34,5,34,7],[34,8,34,10],[34,11,34,13],[34,14,34,16],[35,5,35,7],[35,8,35,10],[35,11,35,13],[35,14,35,16],[36,5,36,7],[36,8,36,10],[36,11,36,13],[36,14,36,16],[44,11,44,13],[43,11,43,13],[42,11,42,13],[50,8,50,10],[51,8,51,10],[52,8,52,10],[53,8,53,10],[53,5,53,7],[52,5,52,7],[51,5,51,7],[50,5,50,7],[45,8,45,10],[46,8,46,10],[47,8,47,10],[48,8,48,10],[49,8,49,10],[49,5,49,7],[48,5,48,7],[41,11,41,13],[21,11,21,13],[33,11,33,13],[49,11,49,13],[48,11,48,13],[47,11,47,13],[46,11,46,13],[45,11,45,13],[50,14,50,16],[41,14,41,16],[42,14,42,16],[43,14,43,16],[44,14,44,16],[33,14,33,16],[51,14,51,16],[52,14,52,16],[53,14,53,16],[53,11,53,13],[52,11,52,13],[51,11,51,13],[50,11,50,13],[45,14,45,16],[46,14,46,16],[47,14,47,16],[48,14,48,16],[49,14,49,16],[10,14,10,16],[11,14,11,16],[12,14,12,16],[13,14,13,16],[14,14,14,16],[5,1,5,5],[10,5,10,7],[15,8,15,10],[17,8,17,10],[10,8,10,10],[11,8,11,10],[12,8,12,10],[13,8,13,10],[14,8,14,10],[14,11,14,13],[13,11,13,13],[12,11,12,13],[11,11,11,13],[10,11,10,13],[15,11,15,13],[7,1,7,4],[8,1,8,4],[10,3,10,4],[11,3,11,4],[1,1,1,7],[3,1,3,7],[55,2,58,2],[41,1,53,1],[41,2,49,2],[50,2,51,2],[52,2,53,2],[44,5,44,7],[43,5,43,7],[42,5,42,7],[41,5,41,7],[15,5,15,7],[21,5,21,7],[12,2,21,2],[13,5,13,7],[12,5,12,7],[11,5,11,7],[17,5,17,7],[20,5,20,7],[47,5,47,7],[46,5,46,7],[45,5,45,7],[21,3,21,4],[24,3,26,4]]}
[]
[]
[]
[]
[]
[null,"Below is the summary of the cost effectiveness and general overview of each option. The color formatting for the first three financial is to offer a quick comparison between options.\n(see key below)\n\nTo change  any of the information on this page, you must go back to the Mechanical Input page."]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) - Summary - Mechanical"]
[]
[null,null,null,null,null,{"$f":"'M Input'!G14","v":"Strategy Option 1 - Name"},null,null,{"$f":"'M Input'!K14","v":"Strategy Option 2 - Name"},null,null,{"$f":"'M Input'!O14","v":"Strategy Option 3 - Name"},null,null,{"$f":"'M Input'!S14","v":"Strategy Option 4 - Name"}]
[null,null,null,null,null,{"$f":"IF(ISBLANK('M Input'!G15),\"\",'M Input'!G15)","v":"Description"},null,null,{"$f":"IF(ISBLANK('M Input'!K15),\"\",'M Input'!K15)","v":"Description"},null,null,{"$f":"IF(ISBLANK('M Input'!O15),\"\",'M Input'!O15)","v":"Description"},null,null,{"$f":"IF(ISBLANK('M Input'!S15),\"\",'M Input'!S15)","v":"Description"}]
[null,null,"Financials","Simple Payback (Years)",null,{"$f":"IFERROR(('M Input'!$H$16-'M Input'!$D$16)/(F19+F20),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('M Input'!$L$16-'M Input'!$D$16)/(I19+I20),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('M Input'!$P$16-'M Input'!$D$16)/(L19+L20),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('M Input'!$T$16-'M Input'!$D$16)/(O19+O20),\"N/A\")","v":"N/A"},null,null,{"$f":"IF((IF(I13=\"N/A\",1,0)*IF(L13=\"N/A\",1,0)*IF(O13=\"N/A\",1,0))+(IF(F13=I13,1,0)+IF(F13=L13,1,0)+IF(F13=O13,1,0))>0,100000000,\"\")","v":100000000}]
[null,null,null,"Equivalent Net Present Value (NPV) ($)",null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('M Input'!$H$45)),\"Enter Loan Term\",IF('M Input'!$H$17>0,IFERROR(-PV(References!$F$16,MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),F18)+'M Calculations'!$D$28,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('M Input'!$L$45)),\"Enter Loan Term\",IF('M Input'!$L$17>0,IFERROR(-PV(References!$F$16,MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),I18)+'M Calculations'!$D$47,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('M Input'!$P$45)),\"Enter Loan Term\",IF('M Input'!$P$17>0,IFERROR(-PV(References!$F$16,MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),L18)+'M Calculations'!$D$66,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('M Input'!$T$45)),\"Enter Loan Term\",IF('M Input'!$T$17>0,IFERROR(-PV(References!$F$16,MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),O18)+'M Calculations'!$D$85,\"N/A\"),\"N/A\"))","v":"N/A"}]
[null,null,null,"Savings to Investment Ratio",null,{"$f":"IFERROR(F21/F17,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(I21/I17,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(L21/L17,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(O21/O17,\"N/A\")","v":"N/A"}]
[null,null,null,"Internal Rate of Return (IRR) (%)",null,{"$f":"IFERROR(IRR('M Calculations'!$D$28:$AH$28),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('M Calculations'!$D$47:$AH$47),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('M Calculations'!$D$66:$AH$66),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('M Calculations'!$D$85:$AH$85),\"N/A\")","v":"N/A"}]
[null,null,null,"Project Incremental Cost Above Baseline ($)",null,{"$f":"IF('M Input'!$H$17>0,IF(ISBLANK('M Input'!$H$16),0,'M Input'!$H$16-'M Input'!$D$16-('M Input'!$H$21+'M Input'!$H$26+'M Input'!$H$29)+('M Input'!$D$21+'M Input'!$D$26+'M Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,IF(ISBLANK('M Input'!$L$16),0,'M Input'!$L$16-'M Input'!$D$16-('M Input'!$L$21+'M Input'!$L$26+'M Input'!$L$29)+('M Input'!$D$21+'M Input'!$D$26+'M Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,IF(ISBLANK('M Input'!$P$16),0,'M Input'!$P$16-'M Input'!$D$16-('M Input'!$P$21+'M Input'!$P$26+'M Input'!$P$29)+('M Input'!$D$21+'M Input'!$D$26+'M Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,IF(ISBLANK('M Input'!$T$16),0,'M Input'!$T$16-'M Input'!$D$16-('M Input'!$T$21+'M Input'!$T$26+'M Input'!$T$29)+('M Input'!$D$21+'M Input'!$D$26+'M Input'!$D$29)),\"N/A\")","v":"N/A"}]
[null,null,null,"Annual Equivalent Payment ($)",null,{"$f":"IFERROR(-PMT(References!$F$16,'M Input'!$H$17,NPV(References!$F$16,'M Calculations'!$E$28:$AH$28)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'M Input'!$L$17,NPV(References!$F$16,'M Calculations'!$E$47:$AH$47)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'M Input'!$P$17,NPV(References!$F$16,'M Calculations'!$E$66:$AH$66)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'M Input'!$T$17,NPV(References!$F$16,'M Calculations'!$E$85:$AH$85)),\"N/A\")","v":"N/A"}]
[null,null,null,"First Year Resource Savings ($)",null,{"$f":"IFERROR(IF('M Input'!$H$17>0,F50+F52+F54,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('M Input'!$L$17>0,I50+I52+I54,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('M Input'!$P$17>0,L50+L52+L54,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('M Input'!$T$17>0,O50+O52+O54,\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"First Year Non-Resource Savings ($)",null,{"$f":"IF('M Input'!$H$17>0,'M Calculations'!$E$22+'M Calculations'!$E$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,'M Calculations'!$E$41+'M Calculations'!$E$43,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,'M Calculations'!$E$60+'M Calculations'!$E$62,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,'M Calculations'!$E$79+'M Calculations'!$E$81,\"N/A\")","v":"N/A"}]
[null,null,null,"Present Value (PV) ($)",null,{"$f":"IF('M Input'!$H$17>0,IFERROR(NPV((References!$F$16),'M Calculations'!$E$28:$AH$28),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,IFERROR(NPV((References!$F$16),'M Calculations'!$E$47:$AH$47),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,IFERROR(NPV((References!$F$16),'M Calculations'!$E$66:$AH$66),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,IFERROR(NPV((References!$F$16),'M Calculations'!$E$85:$AH$85),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Modified Internal Rate of Return (MIRR) (%)",null,{"$f":"IFERROR(MIRR('M Calculations'!$D$28:$AH$28,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('M Calculations'!$D$47:$AH$47,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('M Calculations'!$D$66:$AH$66,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('M Calculations'!$D$85:$AH$85,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"}]
[null,null,null,"Include financing?","No"]
[]
[null,null,null,"NPV Sensitivity Analysis",null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor"]
[null,null,null,null,null,-0.02,0,0.02,-0.02,0,0.02,-0.02,0,0.02,-0.02,0,0.02]
[null,null,null,null,null,{"$f":"IF('M Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+F26))*(1+References!$F$15))-1),MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),-PMT((((1+(References!$F$14+F26))*(1+References!$F$15))-1),'M Input'!$H$17,NPV((((1+(References!$F$14+F26))*(1+References!$F$15))-1),'M Calculations'!$E$28:$AH$28)))+'M Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('M Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+G26))*(1+References!$F$15))-1),MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),-PMT((((1+(References!$F$14+G26))*(1+References!$F$15))-1),'M Input'!$H$17,NPV((((1+(References!$F$14+G26))*(1+References!$F$15))-1),'M Calculations'!$E$28:$AH$28)))+'M Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('M Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+H26))*(1+References!$F$15))-1),MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),-PMT((((1+(References!$F$14+H26))*(1+References!$F$15))-1),'M Input'!$H$17,NPV((((1+(References!$F$14+H26))*(1+References!$F$15))-1),'M Calculations'!$E$28:$AH$28)))+'M Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('M Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+I26))*(1+References!$F$15))-1),MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),-PMT((((1+(References!$F$14+I26))*(1+References!$F$15))-1),'M Input'!$L$17,NPV((((1+(References!$F$14+I26))*(1+References!$F$15))-1),'M Calculations'!$E$47:$AH$47)))+'M Calculations'!$D$47,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('M Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+J26))*(1+References!$F$15))-1),MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),-PMT((((1+(References!$F$14+J26))*(1+References!$F$15))-1),'M Input'!$L$17,NPV((((1+(References!$F$14+J26))*(1+References!$F$15))-1),'M Calculations'!$E$47:$AH$47)))+'M Calculations'!$D$47,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('M Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+K26))*(1+References!$F$15))-1),MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),-PMT((((1+(References!$F$14+K26))*(1+References!$F$15))-1),'M Input'!$L$17,NPV((((1+(References!$F$14+K26))*(1+References!$F$15))-1),'M Calculations'!$E$47:$AH$47)))+'M Calculations'!$D$47,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('M Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+L26))*(1+References!$F$15))-1),MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),-PMT((((1+(References!$F$14+L26))*(1+References!$F$15))-1),'M Input'!$P$17,NPV((((1+(References!$F$14+L26))*(1+References!$F$15))-1),'M Calculations'!$E$66:$AH$66)))+'M Calculations'!$D$66,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('M Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+M26))*(1+References!$F$15))-1),MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),-PMT((((1+(References!$F$14+M26))*(1+References!$F$15))-1),'M Input'!$P$17,NPV((((1+(References!$F$14+M26))*(1+References!$F$15))-1),'M Calculations'!$E$66:$AH$66)))+'M Calculations'!$D$66,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('M Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+N26))*(1+References!$F$15))-1),MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),-PMT((((1+(References!$F$14+N26))*(1+References!$F$15))-1),'M Input'!$P$17,NPV((((1+(References!$F$14+N26))*(1+References!$F$15))-1),'M Calculations'!$E$66:$AH$66)))+'M Calculations'!$D$66,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('M Input'!$T$17>0,IFERROR(-PV((((1+(References!$F$14+O26))*(1+References!$F$15))-1),MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),-PMT((((1+(References!$F$14+O26))*(1+References!$F$15))-1),'M Input'!$T$17,NPV((((1+(References!$F$14+O26))*(1+References!$F$15))-1),'M Calculations'!$E$85:$AH$85)))+'M Calculations'!$D$85,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('M Input'!$T$17>0,IFERROR(-PV((((1+(References!$F$14+P26))*(1+References!$F$15))-1),MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),-PMT((((1+(References!$F$14+P26))*(1+References!$F$15))-1),'M Input'!$T$17,NPV((((1+(References!$F$14+P26))*(1+References!$F$15))-1),'M Calculations'!$E$85:$AH$85)))+'M Calculations'!$D$85,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('M Input'!$T$17>0,IFERROR(-PV((((1+(References!$F$14+Q26))*(1+References!$F$15))-1),MAX('M Input'!$H$17,'M Input'!$L$17,'M Input'!$P$17,'M Input'!$T$17),-PMT((((1+(References!$F$14+Q26))*(1+References!$F$15))-1),'M Input'!$T$17,NPV((((1+(References!$F$14+Q26))*(1+References!$F$15))-1),'M Calculations'!$E$85:$AH$85)))+'M Calculations'!$D$85,\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
[null,"First Year Costs","Utilities","Electricity Use (kWh)",null,{"$f":"IF('M Input'!$H$17>0,'M Input'!$H$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,'M Input'!$L$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,'M Input'!$P$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,'M Input'!$T$18,\"N/A\")","v":"N/A"}]
[null,null,null,"Electricity Cost ($)",null,{"$f":"IF('M Input'!$H$17>0,('M Calculations'!$E$15+'M Calculations'!$E$16),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,('M Calculations'!$E$34+'M Calculations'!$E$35),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,('M Calculations'!$E$53+'M Calculations'!$E$54),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,('M Calculations'!$E$72+'M Calculations'!$E$73),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Use (Therm)",null,{"$f":"IF('M Input'!$H$17>0,'M Input'!$H$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,'M Input'!$L$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,'M Input'!$P$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,'M Input'!$T$24,\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Cost ($)",null,{"$f":"IF('M Input'!$H$17>0,('M Calculations'!$E$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,('M Calculations'!$E$36),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,('M Calculations'!$E$55),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,('M Calculations'!$E$74),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Use (CCF)",null,{"$f":"IF('M Input'!$H$17>0,'M Input'!$H$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,'M Input'!$L$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,'M Input'!$P$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,'M Input'!$T$27,\"N/A\")","v":"N/A"}]
[null,null,null,"Water Cost ($)",null,{"$f":"IF('M Input'!$H$17>0,('M Calculations'!$E$18),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,('M Calculations'!$E$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,('M Calculations'!$E$56),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,('M Calculations'!$E$75),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Use (CCF)",null,{"$f":"IF('M Input'!$H$17>0,'M Input'!$H$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,'M Input'!$L$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,'M Input'!$P$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,'M Input'!$T$30,\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Cost  ($)",null,{"$f":"IF('M Input'!$H$17>0,('M Calculations'!$E$19),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,('M Calculations'!$E$38),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,('M Calculations'!$E$57),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,('M Calculations'!$E$76),\"N/A\")","v":"N/A"}]
[null,null,null,"Total Utility Cost ($)",null,{"$f":"IF('M Input'!$H$17>0,F30+F32+F34+F36,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,I30+I32+I34+I36,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,L30+L32+L34+L36,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,O30+O32+O34+O36,\"N/A\")","v":"N/A"}]
[null,null,"Fuel","Vehicle Fuel Use (MMBTU)",null,{"$f":"IF('M Input'!$H$17>0,'M Input'!$H$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,'M Input'!$L$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,'M Input'!$P$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,'M Input'!$T$35,\"N/A\")","v":"N/A"}]
[null,null,null,"Vehicle Fuel Cost ($)",null,{"$f":"IF('M Input'!$H$17>0,('M Input'!$H$33*'M Input'!$H$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,('M Input'!$L$33*'M Input'!$L$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,('M Input'!$P$33*'M Input'!$P$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,('M Input'!$T$33*'M Input'!$T$34),\"N/A\")","v":"N/A"}]
[null,null,"GHG","Carbon Use (MTE)",null,{"$f":"IF('M Input'!$H$17>0,'M Input'!$H$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,'M Input'!$L$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,'M Input'!$P$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,'M Input'!$T$37,\"N/A\")","v":"N/A"}]
[null,null,null,"Carbon Cost  ($)",null,{"$f":"IF('M Input'!$H$17>0,('M Calculations'!$E$21),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,('M Calculations'!$E$40),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,('M Calculations'!$E$59),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,('M Calculations'!$E$78),\"N/A\")","v":"N/A"}]
[null,"First Year","Utilities","Electricity Use Savings (kWh)",null,{"$f":"IF('M Input'!$H$17>0,IFERROR(('M Input'!$D$18-'M Input'!$H$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,IFERROR(('M Input'!$D$18-'M Input'!$L$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,IFERROR(('M Input'!$D$18-'M Input'!$P$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,IFERROR(('M Input'!$D$18-'M Input'!$T$18),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Electricity Savings ($)",null,{"$f":"IF('M Input'!$H$17>0,('M Calculations'!$E$15+'M Calculations'!$E$16),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,('M Calculations'!$E$34+'M Calculations'!$E$35),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,('M Calculations'!$E$53+'M Calculations'!$E$54),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,('M Calculations'!$E$72+'M Calculations'!$E$73),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Use Savings (Therm)",null,{"$f":"IF('M Input'!$H$17>0,IFERROR(('M Input'!$D$24-'M Input'!$H$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,IFERROR(('M Input'!$D$24-'M Input'!$L$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,IFERROR(('M Input'!$D$24-'M Input'!$P$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,IFERROR(('M Input'!$D$24-'M Input'!$T$24),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Savings ($)",null,{"$f":"IF('M Input'!$H$17>0,('M Calculations'!$E$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,('M Calculations'!$E$36),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,('M Calculations'!$E$55),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,('M Calculations'!$E$74),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Use Savings (CCF)",null,{"$f":"IF('M Input'!$H$17>0,IFERROR(('M Input'!$D$27-'M Input'!$H$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,IFERROR(('M Input'!$D$27-'M Input'!$L$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,IFERROR(('M Input'!$D$27-'M Input'!$P$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,IFERROR(('M Input'!$D$27-'M Input'!$T$27),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Savings ($)",null,{"$f":"IF('M Input'!$H$17>0,('M Calculations'!$E$18),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,('M Calculations'!$E$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,('M Calculations'!$E$56),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,('M Calculations'!$E$75),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Use Savings (CCF)",null,{"$f":"IF('M Input'!$H$17>0,IFERROR(('M Input'!$D$30-'M Input'!$H$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,IFERROR(('M Input'!$D$30-'M Input'!$L$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,IFERROR(('M Input'!$D$30-'M Input'!$P$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,IFERROR(('M Input'!$D$30-'M Input'!$T$30),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Savings ($)",null,{"$f":"IF('M Input'!$H$17>0,('M Calculations'!$E$19),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,('M Calculations'!$E$38),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,('M Calculations'!$E$57),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,('M Calculations'!$E$76),\"N/A\")","v":"N/A"}]
[null,null,null,"Total Utility Savings ($)",null,{"$f":"IF('M Input'!$H$17>0,F43+F45+F47+F49,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,I43+I45+I47+I49,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,L43+L45+L47+L49,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,O43+O45+O47+O49,\"N/A\")","v":"N/A"}]
[null,null,"Fuel","Vehicle Fuel Use Savings (MMBTU)",null,{"$f":"IF('M Input'!$H$17>0,IFERROR('M Input'!$D$35-'M Input'!$H$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,IFERROR('M Input'!$D$35-'M Input'!$L$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,IFERROR('M Input'!$D$35-'M Input'!$P$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,IFERROR('M Input'!$D$35-'M Input'!$T$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Vehicle Fuel Savings ($)",null,{"$f":"IF('M Input'!$H$17>0,('M Calculations'!$E$20),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,('M Calculations'!$E$39),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,('M Calculations'!$E$58),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,('M Calculations'!$E$77),\"N/A\")","v":"N/A"}]
[null,null,"GHG","Carbon Use Savings (MTE)",null,{"$f":"IF('M Input'!$H$17>0,IF('M Input'!$H$37=0,0,'M Input'!$D$37-'M Input'!$H$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,IF('M Input'!$L$37=0,0,'M Input'!$D$37-'M Input'!$L$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,IF('M Input'!$P$37=0,0,'M Input'!$D$37-'M Input'!$P$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,IF('M Input'!$T$37=0,0,'M Input'!$D$37-'M Input'!$T$37),\"N/A\")","v":"N/A"}]
[null,null,null,"Carbon Savings ($)",null,{"$f":"IF('M Input'!$H$17>0,('M Calculations'!$E$21),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$L$17>0,('M Calculations'!$E$40),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$P$17>0,('M Calculations'!$E$59),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('M Input'!$T$17>0,('M Calculations'!$E$78),\"N/A\")","v":"N/A"}]
[]
[null,null,"Key","Green - Better"]
[null,null,null,"Yellow - Average"]
[null,null,null,"Red - Worse"]
[null,null,null,"Gray - No data"]

{"sheet":"M Cash Flow","index":18,"n_rows":48,"n_cols":6,"rows_kept":48,"cut":false,"hidden":true,"merged":[[1,1,1,2],[5,1,5,2],[46,1,46,2],[47,1,47,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[7,1,7,2],[8,1,8,2],[3,1,3,2]]}
[]
[]
[]
[]
[]
[null,"Below compares the cumulative cash flow of each option. This takes in to account all estimated rate increase, maintenance cost, etc. The color formatting is to offer a quick comparison between options.\n(See key below)\n\nTo change  any of the information on this page, you must go back to the Mechanical Input page."]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) -  Cumulative Cash Flow - Mechanical"]
[]
[null,"Year",{"$f":"'M Input'!G14","v":"Strategy Option 1 - Name"},{"$f":"'M Input'!K14","v":"Strategy Option 2 - Name"},{"$f":"'M Input'!O14","v":"Strategy Option 3 - Name"},{"$f":"'M Input'!S14","v":"Strategy Option 4 - Name"}]
[null,0,{"$f":"IF(ISBLANK('M Input'!H17),\"\",IF('M Input'!H17>='M Cash Flow'!B12,'M Calculations'!D29,\" \"))","v":""},{"$f":"IF(ISBLANK('M Input'!L17),\"\",IF('M Input'!L17>='M Cash Flow'!B12,'M Calculations'!D48,\" \"))","v":""},{"$f":"IF(ISBLANK('M Input'!P17),\"\",IF('M Input'!P17>='M Cash Flow'!B12,'M Calculations'!D67,\" \"))","v":""},{"$f":"IF(ISBLANK('M Input'!T17),\"\",IF('M Input'!T17>='M Cash Flow'!B12,'M Calculations'!D86,\" \"))","v":""}]
[null,1,{"$f":"IF('M Input'!H17>='M Cash Flow'!B13,'M Calculations'!E29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B13,'M Calculations'!E48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B13,'M Calculations'!E67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B13,'M Calculations'!E86,\" \")","v":" "}]
[null,2,{"$f":"IF('M Input'!H17>='M Cash Flow'!B14,'M Calculations'!F29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B14,'M Calculations'!F48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B14,'M Calculations'!F67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B14,'M Calculations'!F86,\" \")","v":" "}]
[null,3,{"$f":"IF('M Input'!H17>='M Cash Flow'!B15,'M Calculations'!G29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B15,'M Calculations'!G48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B15,'M Calculations'!G67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B15,'M Calculations'!G86,\" \")","v":" "}]
[null,4,{"$f":"IF('M Input'!H17>='M Cash Flow'!B16,'M Calculations'!H29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B16,'M Calculations'!H48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B16,'M Calculations'!H67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B16,'M Calculations'!H86,\" \")","v":" "}]
[null,5,{"$f":"IF('M Input'!H17>='M Cash Flow'!B17,'M Calculations'!I29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B17,'M Calculations'!I48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B17,'M Calculations'!I67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B17,'M Calculations'!I86,\" \")","v":" "}]
[null,6,{"$f":"IF('M Input'!H17>='M Cash Flow'!B18,'M Calculations'!J29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B18,'M Calculations'!J48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B18,'M Calculations'!J67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B18,'M Calculations'!J86,\" \")","v":" "}]
[null,7,{"$f":"IF('M Input'!H17>='M Cash Flow'!B19,'M Calculations'!K29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B19,'M Calculations'!K48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B19,'M Calculations'!K67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B19,'M Calculations'!K86,\" \")","v":" "}]
[null,8,{"$f":"IF('M Input'!H17>='M Cash Flow'!B20,'M Calculations'!L29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B20,'M Calculations'!L48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B20,'M Calculations'!L67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B20,'M Calculations'!L86,\" \")","v":" "}]
[null,9,{"$f":"IF('M Input'!H17>='M Cash Flow'!B21,'M Calculations'!M29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B21,'M Calculations'!M48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B21,'M Calculations'!M67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B21,'M Calculations'!M86,\" \")","v":" "}]
[null,10,{"$f":"IF('M Input'!H17>='M Cash Flow'!B22,'M Calculations'!N29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B22,'M Calculations'!N48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B22,'M Calculations'!N67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B22,'M Calculations'!N86,\" \")","v":" "}]
[null,11,{"$f":"IF('M Input'!H17>='M Cash Flow'!B23,'M Calculations'!O29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B23,'M Calculations'!O48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B23,'M Calculations'!O67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B23,'M Calculations'!O86,\" \")","v":" "}]
[null,12,{"$f":"IF('M Input'!H17>='M Cash Flow'!B24,'M Calculations'!P29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B24,'M Calculations'!P48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B24,'M Calculations'!P67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B24,'M Calculations'!P86,\" \")","v":" "}]
[null,13,{"$f":"IF('M Input'!H17>='M Cash Flow'!B25,'M Calculations'!Q29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B25,'M Calculations'!Q48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B25,'M Calculations'!Q67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B25,'M Calculations'!Q86,\" \")","v":" "}]
[null,14,{"$f":"IF('M Input'!H17>='M Cash Flow'!B26,'M Calculations'!R29,\" \")","v":" "},{"$f":"IF('M Input'!L17>='M Cash Flow'!B26,'M Calculations'!R48,\" \")","v":" "},{"$f":"IF('M Input'!P17>='M Cash Flow'!B26,'M Calculations'!R67,\" \")","v":" "},{"$f":"IF('M Input'!T17>='M Cash Flow'!B26,'M Calculations'!R86,\" \")","v":" "}]
[null,15,{"$f":"IF('M Input'!$H$17>=B27,'M Calculations'!S29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B27,'M Calculations'!S48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B27,'M Calculations'!S67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B27,'M Calculations'!S86,\" \")","v":" "}]
[null,16,{"$f":"IF('M Input'!$H$17>=B28,'M Calculations'!T29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B28,'M Calculations'!T48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B28,'M Calculations'!T67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B28,'M Calculations'!T86,\" \")","v":" "}]
[null,17,{"$f":"IF('M Input'!$H$17>=B29,'M Calculations'!U29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B29,'M Calculations'!U48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B29,'M Calculations'!U67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B29,'M Calculations'!U86,\" \")","v":" "}]
[null,18,{"$f":"IF('M Input'!$H$17>=B30,'M Calculations'!V29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B30,'M Calculations'!V48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B30,'M Calculations'!V67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B30,'M Calculations'!V86,\" \")","v":" "}]
[null,19,{"$f":"IF('M Input'!$H$17>=B31,'M Calculations'!W29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B31,'M Calculations'!W48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B31,'M Calculations'!W67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B31,'M Calculations'!W86,\" \")","v":" "}]
[null,20,{"$f":"IF('M Input'!$H$17>=B32,'M Calculations'!X29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B32,'M Calculations'!X48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B32,'M Calculations'!X67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B32,'M Calculations'!X86,\" \")","v":" "}]
[null,21,{"$f":"IF('M Input'!$H$17>=B33,'M Calculations'!Y29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B33,'M Calculations'!Y48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B33,'M Calculations'!Y67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B33,'M Calculations'!Y86,\" \")","v":" "}]
[null,22,{"$f":"IF('M Input'!$H$17>=B34,'M Calculations'!Z29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B34,'M Calculations'!Z48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B34,'M Calculations'!Z67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B34,'M Calculations'!Z86,\" \")","v":" "}]
[null,23,{"$f":"IF('M Input'!$H$17>=B35,'M Calculations'!AA29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B35,'M Calculations'!AA48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B35,'M Calculations'!AA67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B35,'M Calculations'!AA86,\" \")","v":" "}]
[null,24,{"$f":"IF('M Input'!$H$17>=B36,'M Calculations'!AB29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B36,'M Calculations'!AB48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B36,'M Calculations'!AB67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B36,'M Calculations'!AB86,\" \")","v":" "}]
[null,25,{"$f":"IF('M Input'!$H$17>=B37,'M Calculations'!AC29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B37,'M Calculations'!AC48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B37,'M Calculations'!AC67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B37,'M Calculations'!AC86,\" \")","v":" "}]
[null,26,{"$f":"IF('M Input'!$H$17>=B38,'M Calculations'!AD29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B38,'M Calculations'!AD48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B38,'M Calculations'!AD67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B38,'M Calculations'!AD86,\" \")","v":" "}]
[null,27,{"$f":"IF('M Input'!$H$17>=B39,'M Calculations'!AE29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B39,'M Calculations'!AE48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B39,'M Calculations'!AE67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B39,'M Calculations'!AE86,\" \")","v":" "}]
[null,28,{"$f":"IF('M Input'!$H$17>=B40,'M Calculations'!AF29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B40,'M Calculations'!AF48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B40,'M Calculations'!AF67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B40,'M Calculations'!AF86,\" \")","v":" "}]
[null,29,{"$f":"IF('M Input'!$H$17>=B41,'M Calculations'!AG29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B41,'M Calculations'!AG48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B41,'M Calculations'!AG67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B41,'M Calculations'!AG86,\" \")","v":" "}]
[null,30,{"$f":"IF('M Input'!$H$17>=B42,'M Calculations'!AH29,\" \")","v":" "},{"$f":"IF('M Input'!$L$17>=B42,'M Calculations'!AH48,\" \")","v":" "},{"$f":"IF('M Input'!$P$17>=B42,'M Calculations'!AH67,\" \")","v":" "},{"$f":"IF('M Input'!$T$17>=B42,'M Calculations'!AH86,\" \")","v":" "}]
[]
[null,"Key"]
[null,"Green - Better"]
[null,"Yellow - Average"]
[null,"Red - Worse"]
[null,"Gray - Out of range of project's life"]

{"sheet":"M Calculations","index":19,"n_rows":86,"n_cols":34,"rows_kept":86,"cut":false,"hidden":true,"merged":[[3,1,3,7],[1,1,1,7],[68,1,85,1],[49,1,66,1],[30,1,47,1],[11,1,28,1],[5,1,5,7],[7,1,9,1]]}
[]
[]
[]
[]
[]
[null,"This page includes the yearly financial calculations. \n\nTo change  any of the information on this page, you must go back to the Lighting Input page."]
[]
[null,"Baseline","Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('M Input'!$D$17>=E12,((IF('M Input'!$D$41=E12,'M Input'!$D$40,0))+IF(E12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(E12/'M Input'!$D$43,0)=INT(IFERROR(E12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(E12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=F12,((IF('M Input'!$D$41=F12,'M Input'!$D$40,0))+IF(F12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(F12/'M Input'!$D$43,0)=INT(IFERROR(F12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(F12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=G12,((IF('M Input'!$D$41=G12,'M Input'!$D$40,0))+IF(G12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(G12/'M Input'!$D$43,0)=INT(IFERROR(G12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(G12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=H12,((IF('M Input'!$D$41=H12,'M Input'!$D$40,0))+IF(H12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(H12/'M Input'!$D$43,0)=INT(IFERROR(H12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(H12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=I12,((IF('M Input'!$D$41=I12,'M Input'!$D$40,0))+IF(I12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(I12/'M Input'!$D$43,0)=INT(IFERROR(I12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(I12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=J12,((IF('M Input'!$D$41=J12,'M Input'!$D$40,0))+IF(J12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(J12/'M Input'!$D$43,0)=INT(IFERROR(J12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(J12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=K12,((IF('M Input'!$D$41=K12,'M Input'!$D$40,0))+IF(K12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(K12/'M Input'!$D$43,0)=INT(IFERROR(K12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(K12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=L12,((IF('M Input'!$D$41=L12,'M Input'!$D$40,0))+IF(L12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(L12/'M Input'!$D$43,0)=INT(IFERROR(L12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(L12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=M12,((IF('M Input'!$D$41=M12,'M Input'!$D$40,0))+IF(M12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(M12/'M Input'!$D$43,0)=INT(IFERROR(M12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(M12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=N12,((IF('M Input'!$D$41=N12,'M Input'!$D$40,0))+IF(N12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(N12/'M Input'!$D$43,0)=INT(IFERROR(N12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(N12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=O12,((IF('M Input'!$D$41=O12,'M Input'!$D$40,0))+IF(O12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(O12/'M Input'!$D$43,0)=INT(IFERROR(O12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(O12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=P12,((IF('M Input'!$D$41=P12,'M Input'!$D$40,0))+IF(P12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(P12/'M Input'!$D$43,0)=INT(IFERROR(P12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(P12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=Q12,((IF('M Input'!$D$41=Q12,'M Input'!$D$40,0))+IF(Q12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(Q12/'M Input'!$D$43,0)=INT(IFERROR(Q12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(Q12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=R12,((IF('M Input'!$D$41=R12,'M Input'!$D$40,0))+IF(R12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(R12/'M Input'!$D$43,0)=INT(IFERROR(R12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(R12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=S12,((IF('M Input'!$D$41=S12,'M Input'!$D$40,0))+IF(S12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(S12/'M Input'!$D$43,0)=INT(IFERROR(S12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(S12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=T12,((IF('M Input'!$D$41=T12,'M Input'!$D$40,0))+IF(T12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(T12/'M Input'!$D$43,0)=INT(IFERROR(T12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(T12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=U12,((IF('M Input'!$D$41=U12,'M Input'!$D$40,0))+IF(U12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(U12/'M Input'!$D$43,0)=INT(IFERROR(U12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(U12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=V12,((IF('M Input'!$D$41=V12,'M Input'!$D$40,0))+IF(V12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(V12/'M Input'!$D$43,0)=INT(IFERROR(V12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(V12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=W12,((IF('M Input'!$D$41=W12,'M Input'!$D$40,0))+IF(W12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(W12/'M Input'!$D$43,0)=INT(IFERROR(W12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(W12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=X12,((IF('M Input'!$D$41=X12,'M Input'!$D$40,0))+IF(X12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(X12/'M Input'!$D$43,0)=INT(IFERROR(X12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(X12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=Y12,((IF('M Input'!$D$41=Y12,'M Input'!$D$40,0))+IF(Y12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(Y12/'M Input'!$D$43,0)=INT(IFERROR(Y12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(Y12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=Z12,((IF('M Input'!$D$41=Z12,'M Input'!$D$40,0))+IF(Z12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(Z12/'M Input'!$D$43,0)=INT(IFERROR(Z12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(Z12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=AA12,((IF('M Input'!$D$41=AA12,'M Input'!$D$40,0))+IF(AA12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(AA12/'M Input'!$D$43,0)=INT(IFERROR(AA12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AA12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=AB12,((IF('M Input'!$D$41=AB12,'M Input'!$D$40,0))+IF(AB12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(AB12/'M Input'!$D$43,0)=INT(IFERROR(AB12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AB12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=AC12,((IF('M Input'!$D$41=AC12,'M Input'!$D$40,0))+IF(AC12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(AC12/'M Input'!$D$43,0)=INT(IFERROR(AC12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AC12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=AD12,((IF('M Input'!$D$41=AD12,'M Input'!$D$40,0))+IF(AD12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(AD12/'M Input'!$D$43,0)=INT(IFERROR(AD12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AD12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=AE12,((IF('M Input'!$D$41=AE12,'M Input'!$D$40,0))+IF(AE12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(AE12/'M Input'!$D$43,0)=INT(IFERROR(AE12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AE12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=AF12,((IF('M Input'!$D$41=AF12,'M Input'!$D$40,0))+IF(AF12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(AF12/'M Input'!$D$43,0)=INT(IFERROR(AF12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AF12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=AG12,((IF('M Input'!$D$41=AG12,'M Input'!$D$40,0))+IF(AG12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(AG12/'M Input'!$D$43,0)=INT(IFERROR(AG12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AG12-1)),0)","v":0},{"$f":"IF('M Input'!$D$17>=AH12,((IF('M Input'!$D$41=AH12,'M Input'!$D$40,0))+IF(AH12>='M Input'!$D$17,0,IF('M Input'!$D$43>0,IF(IFERROR(AH12/'M Input'!$D$43,0)=INT(IFERROR(AH12/'M Input'!$D$43,0)),'L Input'!$D$42,0),0)))*((1+References!$F$13)^(AH12-1)),0)","v":0}]
[null,null,"Est. Salvage/Resale Value",null,{"$f":"IF(E8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(E8-1)),0)","v":0},{"$f":"IF(F8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(F8-1)),0)","v":0},{"$f":"IF(G8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(G8-1)),0)","v":0},{"$f":"IF(H8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(H8-1)),0)","v":0},{"$f":"IF(I8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(I8-1)),0)","v":0},{"$f":"IF(J8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(J8-1)),0)","v":0},{"$f":"IF(K8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(K8-1)),0)","v":0},{"$f":"IF(L8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(L8-1)),0)","v":0},{"$f":"IF(M8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(M8-1)),0)","v":0},{"$f":"IF(N8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(N8-1)),0)","v":0},{"$f":"IF(O8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(O8-1)),0)","v":0},{"$f":"IF(P8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(P8-1)),0)","v":0},{"$f":"IF(Q8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(Q8-1)),0)","v":0},{"$f":"IF(R8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(R8-1)),0)","v":0},{"$f":"IF(S8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(S8-1)),0)","v":0},{"$f":"IF(T8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(T8-1)),0)","v":0},{"$f":"IF(U8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(U8-1)),0)","v":0},{"$f":"IF(V8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(V8-1)),0)","v":0},{"$f":"IF(W8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(W8-1)),0)","v":0},{"$f":"IF(X8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(X8-1)),0)","v":0},{"$f":"IF(Y8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(Y8-1)),0)","v":0},{"$f":"IF(Z8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(Z8-1)),0)","v":0},{"$f":"IF(AA8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(AA8-1)),0)","v":0},{"$f":"IF(AB8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(AB8-1)),0)","v":0},{"$f":"IF(AC8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(AC8-1)),0)","v":0},{"$f":"IF(AD8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(AD8-1)),0)","v":0},{"$f":"IF(AE8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(AE8-1)),0)","v":0},{"$f":"IF(AF8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(AF8-1)),0)","v":0},{"$f":"IF(AG8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(AG8-1)),0)","v":0},{"$f":"IF(AH8='M Input'!$D$17,('M Input'!$D$44)*((1+References!$F$15)^(AH8-1)),0)","v":0}]
[]
[null,{"$f":"'M Input'!G14","v":"Strategy Option 1 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('M Summary'!$E$23=\"No\",IF(ISBLANK('M Input'!$H$16),0,'M Input'!$H$16-'M Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('M Summary'!$E$23=\"No\",IF('M Input'!$H$17>=1,('M Input'!$H$21+'M Input'!$H$26+'M Input'!$H$29)-('M Input'!$D$21+'M Input'!$D$26+'M Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('M Input'!$H$17>=E12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=F12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=G12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=H12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=I12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=J12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=K12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=L12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=M12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=N12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=O12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=P12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Q12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=R12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=S12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=T12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=U12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=V12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=W12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=X12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Y12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Z12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AA12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AB12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AC12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AD12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AE12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AF12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AG12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AH12,IFERROR((('M Input'!$D$18-'M Input'!$H$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH12-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('M Input'!$H$17>=E12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=F12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=G12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=H12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=I12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=J12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=K12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=L12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=M12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=N12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=O12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=P12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=Q12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=R12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=S12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=T12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=U12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=V12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=W12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=X12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=Y12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=Z12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AA12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AB12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AC12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AD12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AE12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AF12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AG12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AH12,('M Input'!$H$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH12-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('M Input'!$H$17>=E12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(E12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=F12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(F12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=G12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(G12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=H12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(H12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=I12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(I12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=J12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(J12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=K12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(K12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=L12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(L12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=M12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(M12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=N12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(N12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=O12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(O12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=P12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(P12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Q12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(Q12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=R12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(R12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=S12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(S12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=T12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(T12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=U12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(U12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=V12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(V12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=W12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(W12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=X12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(X12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Y12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(Y12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Z12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(Z12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AA12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AA12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AB12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AB12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AC12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AC12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AD12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AD12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AE12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AE12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AF12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AF12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AG12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AG12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AH12,IFERROR((('M Input'!$D$24-'M Input'!$H$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AH12-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('M Input'!$H$17>=E12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(E12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=F12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(F12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=G12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(G12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=H12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(H12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=I12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(I12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=J12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(J12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=K12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(K12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=L12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(L12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=M12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(M12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=N12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(N12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=O12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(O12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=P12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(P12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Q12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(Q12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=R12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(R12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=S12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(S12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=T12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(T12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=U12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(U12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=V12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(V12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=W12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(W12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=X12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(X12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Y12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(Y12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Z12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(Z12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AA12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AA12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AB12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AB12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AC12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AC12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AD12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AD12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AE12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AE12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AF12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AF12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AG12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AG12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AH12,IFERROR((('M Input'!$D$27-'M Input'!$H$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AH12-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('M Input'!$H$17>=E12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(E12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=F12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(F12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=G12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(G12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=H12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(H12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=I12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(I12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=J12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(J12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=K12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(K12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=L12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(L12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=M12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(M12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=N12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(N12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=O12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(O12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=P12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(P12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Q12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(Q12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=R12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(R12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=S12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(S12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=T12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(T12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=U12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(U12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=V12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(V12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=W12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(W12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=X12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(X12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Y12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(Y12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Z12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(Z12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AA12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AA12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AB12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AB12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AC12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AC12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AD12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AD12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AE12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AE12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AF12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AF12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AG12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AG12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AH12,IFERROR((('M Input'!$D$30-'M Input'!$H$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AH12-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('M Input'!$H$17>=E12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(E12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=F12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(F12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=G12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(G12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=H12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(H12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=I12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(I12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=J12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(J12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=K12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(K12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=L12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(L12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=M12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(M12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=N12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(N12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=O12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(O12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=P12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(P12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=Q12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Q12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=R12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(R12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=S12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(S12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=T12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(T12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=U12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(U12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=V12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(V12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=W12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(W12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=X12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(X12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=Y12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Y12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=Z12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Z12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=AA12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AA12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=AB12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AB12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=AC12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AC12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=AD12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AD12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=AE12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AE12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=AF12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AF12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=AG12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AG12-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$H$17>=AH12,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$H$34*'M Input'!$H$33))*((1+(IFERROR(VLOOKUP('M Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AH12-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('M Input'!$H$17>=E12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(E12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=F12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(F12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=G12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(G12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=H12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(H12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=I12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(I12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=J12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(J12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=K12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(K12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=L12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(L12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=M12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(M12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=N12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(N12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=O12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(O12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=P12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(P12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Q12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(Q12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=R12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(R12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=S12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(S12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=T12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(T12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=U12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(U12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=V12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(V12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=W12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(W12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=X12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(X12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Y12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(Y12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Z12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(Z12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AA12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AA12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AB12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AB12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AC12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AC12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AD12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AD12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AE12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AE12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AF12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AF12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AG12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AG12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AH12,IFERROR((('M Input'!$D$37-'M Input'!$H$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AH12-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('M Input'!$H$17>=E12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(E12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=F12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(F12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=G12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(G12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=H12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(H12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=I12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(I12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=J12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(J12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=K12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(K12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=L12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(L12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=M12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(M12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=N12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(N12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=O12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(O12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=P12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(P12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Q12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(Q12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=R12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(R12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=S12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(S12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=T12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(T12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=U12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(U12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=V12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(V12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=W12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(W12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=X12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(X12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Y12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(Y12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=Z12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(Z12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AA12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(AA12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AB12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(AB12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AC12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(AC12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AD12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(AD12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AE12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(AE12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AF12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(AF12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AG12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(AG12-1)),0),0)","v":0},{"$f":"IF('M Input'!$H$17>=AH12,IFERROR((('M Input'!$D$39-'M Input'!$H$39)*(1+References!$F$13)^(AH12-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('M Input'!$H$17>=E12,((IF('M Input'!$H$41=E12,'M Input'!$H$40,0))+IF(E12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(E12/'M Input'!$H$43,0)=INT(IFERROR(E12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(E12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=F12,((IF('M Input'!$H$41=F12,'M Input'!$H$40,0))+IF(F12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(F12/'M Input'!$H$43,0)=INT(IFERROR(F12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(F12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=G12,((IF('M Input'!$H$41=G12,'M Input'!$H$40,0))+IF(G12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(G12/'M Input'!$H$43,0)=INT(IFERROR(G12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(G12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=H12,((IF('M Input'!$H$41=H12,'M Input'!$H$40,0))+IF(H12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(H12/'M Input'!$H$43,0)=INT(IFERROR(H12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(H12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=I12,((IF('M Input'!$H$41=I12,'M Input'!$H$40,0))+IF(I12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(I12/'M Input'!$H$43,0)=INT(IFERROR(I12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(I12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=J12,((IF('M Input'!$H$41=J12,'M Input'!$H$40,0))+IF(J12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(J12/'M Input'!$H$43,0)=INT(IFERROR(J12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(J12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=K12,((IF('M Input'!$H$41=K12,'M Input'!$H$40,0))+IF(K12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(K12/'M Input'!$H$43,0)=INT(IFERROR(K12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(K12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=L12,((IF('M Input'!$H$41=L12,'M Input'!$H$40,0))+IF(L12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(L12/'M Input'!$H$43,0)=INT(IFERROR(L12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(L12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=M12,((IF('M Input'!$H$41=M12,'M Input'!$H$40,0))+IF(M12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(M12/'M Input'!$H$43,0)=INT(IFERROR(M12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(M12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=N12,((IF('M Input'!$H$41=N12,'M Input'!$H$40,0))+IF(N12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(N12/'M Input'!$H$43,0)=INT(IFERROR(N12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(N12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=O12,((IF('M Input'!$H$41=O12,'M Input'!$H$40,0))+IF(O12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(O12/'M Input'!$H$43,0)=INT(IFERROR(O12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(O12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=P12,((IF('M Input'!$H$41=P12,'M Input'!$H$40,0))+IF(P12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(P12/'M Input'!$H$43,0)=INT(IFERROR(P12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(P12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=Q12,((IF('M Input'!$H$41=Q12,'M Input'!$H$40,0))+IF(Q12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(Q12/'M Input'!$H$43,0)=INT(IFERROR(Q12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(Q12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=R12,((IF('M Input'!$H$41=R12,'M Input'!$H$40,0))+IF(R12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(R12/'M Input'!$H$43,0)=INT(IFERROR(R12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(R12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=S12,((IF('M Input'!$H$41=S12,'M Input'!$H$40,0))+IF(S12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(S12/'M Input'!$H$43,0)=INT(IFERROR(S12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(S12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=T12,((IF('M Input'!$H$41=T12,'M Input'!$H$40,0))+IF(T12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(T12/'M Input'!$H$43,0)=INT(IFERROR(T12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(T12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=U12,((IF('M Input'!$H$41=U12,'M Input'!$H$40,0))+IF(U12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(U12/'M Input'!$H$43,0)=INT(IFERROR(U12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(U12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=V12,((IF('M Input'!$H$41=V12,'M Input'!$H$40,0))+IF(V12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(V12/'M Input'!$H$43,0)=INT(IFERROR(V12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(V12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=W12,((IF('M Input'!$H$41=W12,'M Input'!$H$40,0))+IF(W12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(W12/'M Input'!$H$43,0)=INT(IFERROR(W12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(W12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=X12,((IF('M Input'!$H$41=X12,'M Input'!$H$40,0))+IF(X12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(X12/'M Input'!$H$43,0)=INT(IFERROR(X12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(X12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=Y12,((IF('M Input'!$H$41=Y12,'M Input'!$H$40,0))+IF(Y12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(Y12/'M Input'!$H$43,0)=INT(IFERROR(Y12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(Y12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=Z12,((IF('M Input'!$H$41=Z12,'M Input'!$H$40,0))+IF(Z12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(Z12/'M Input'!$H$43,0)=INT(IFERROR(Z12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(Z12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AA12,((IF('M Input'!$H$41=AA12,'M Input'!$H$40,0))+IF(AA12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(AA12/'M Input'!$H$43,0)=INT(IFERROR(AA12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(AA12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AB12,((IF('M Input'!$H$41=AB12,'M Input'!$H$40,0))+IF(AB12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(AB12/'M Input'!$H$43,0)=INT(IFERROR(AB12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(AB12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AC12,((IF('M Input'!$H$41=AC12,'M Input'!$H$40,0))+IF(AC12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(AC12/'M Input'!$H$43,0)=INT(IFERROR(AC12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(AC12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AD12,((IF('M Input'!$H$41=AD12,'M Input'!$H$40,0))+IF(AD12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(AD12/'M Input'!$H$43,0)=INT(IFERROR(AD12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(AD12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AE12,((IF('M Input'!$H$41=AE12,'M Input'!$H$40,0))+IF(AE12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(AE12/'M Input'!$H$43,0)=INT(IFERROR(AE12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(AE12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AF12,((IF('M Input'!$H$41=AF12,'M Input'!$H$40,0))+IF(AF12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(AF12/'M Input'!$H$43,0)=INT(IFERROR(AF12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(AF12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AG12,((IF('M Input'!$H$41=AG12,'M Input'!$H$40,0))+IF(AG12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(AG12/'M Input'!$H$43,0)=INT(IFERROR(AG12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(AG12-1)),0)","v":0},{"$f":"IF('M Input'!$H$17>=AH12,((IF('M Input'!$H$41=AH12,'M Input'!$H$40,0))+IF(AH12>='M Input'!$H$17,0,IF('M Input'!$H$43>0,IF(IFERROR(AH12/'M Input'!$H$43,0)=INT(IFERROR(AH12/'M Input'!$H$43,0)),'M Input'!$H$42,0),0)))*((1+References!$F$13)^(AH12-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('M Input'!$H$17>=1,E9-E23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,F9-F23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,G9-G23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,H9-H23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,I9-I23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,J9-J23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,K9-K23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,L9-L23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,M9-M23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,N9-N23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,O9-O23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,P9-P23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,Q9-Q23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,R9-R23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,S9-S23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,T9-T23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,U9-U23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,V9-V23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,W9-W23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,X9-X23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,Y9-Y23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,Z9-Z23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,AA9-AA23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,AB9-AB23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,AC9-AC23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,AD9-AD23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,AE9-AE23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,AF9-AF23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,AG9-AG23,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,AH9-AH23,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('M Input'!$H$45>=E12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=F12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=G12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=H12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=I12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=J12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=K12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=L12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=M12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=N12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=O12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=P12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=Q12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=R12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=S12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=T12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=U12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=V12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=W12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=X12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=Y12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=Z12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=AA12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=AB12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=AC12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=AD12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=AE12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=AF12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=AG12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0},{"$f":"IF('M Input'!$H$45>=AH12,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$H$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('M Input'!$H$17>=1,IF(E12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(E12-1)),0)-E10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(F12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(F12-1)),0)-F10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(G12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(G12-1)),0)-G10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(H12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(H12-1)),0)-H10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(I12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(I12-1)),0)-I10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(J12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(J12-1)),0)-J10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(K12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(K12-1)),0)-K10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(L12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(L12-1)),0)-L10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(M12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(M12-1)),0)-M10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(N12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(N12-1)),0)-N10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(O12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(O12-1)),0)-O10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(P12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(P12-1)),0)-P10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(Q12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(Q12-1)),0)-Q10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(R12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(R12-1)),0)-R10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(S12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(S12-1)),0)-S10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(T12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(T12-1)),0)-T10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(U12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(U12-1)),0)-U10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(V12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(V12-1)),0)-V10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(W12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(W12-1)),0)-W10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(X12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(X12-1)),0)-X10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(Y12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(Y12-1)),0)-Y10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(Z12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(Z12-1)),0)-Z10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(AA12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(AA12-1)),0)-AA10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(AB12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(AB12-1)),0)-AB10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(AC12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(AC12-1)),0)-AC10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(AD12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(AD12-1)),0)-AD10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(AE12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(AE12-1)),0)-AE10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(AF12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(AF12-1)),0)-AF10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(AG12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(AG12-1)),0)-AG10,0)","v":0},{"$f":"IF('M Input'!$H$17>=1,IF(AH12='M Input'!$H$17,('M Input'!$H$44)*((1+References!$F$15)^(AH12-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D14-D13","v":0},{"$f":"E15+E16+E17+E18+E19+E20+E21+E22+E24+E25+E26","v":0},{"$f":"F15+F16+F17+F18+F19+F20+F21+F22+F24+F25+F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D28","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=E12,D29+E28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=F12,E29+F28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=G12,F29+G28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=H12,G29+H28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=I12,H29+I28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=J12,I29+J28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=K12,J29+K28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=L12,K29+L28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=M12,L29+M28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=N12,M29+N28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=O12,N29+O28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=P12,O29+P28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=Q12,P29+Q28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=R12,Q29+R28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=S12,R29+S28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=T12,S29+T28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=U12,T29+U28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=V12,U29+V28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=W12,V29+W28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=X12,W29+X28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=Y12,X29+Y28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=Z12,Y29+Z28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=AA12,Z29+AA28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=AB12,AA29+AB28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=AC12,AB29+AC28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=AD12,AC29+AD28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=AE12,AD29+AE28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=AF12,AE29+AF28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=AG12,AF29+AG28,0)","v":0},{"$f":"IF((MAX('M Input'!$H$17,'M Input'!$H$45))>=AH12,AG29+AH28,0)","v":0}]
[]
[null,{"$f":"'M Input'!K14","v":"Strategy Option 2 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('M Summary'!$E$23=\"No\",IF(ISBLANK('M Input'!$L$16),0,'M Input'!$L$16-'M Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('M Summary'!$E$23=\"No\",IF('M Input'!$L$17>=1,('M Input'!$L$21+'M Input'!$L$26+'M Input'!$L$29)-('M Input'!$D$21+'M Input'!$D$26+'M Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('M Input'!$L$17>=E31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=F31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=G31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=H31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=I31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=J31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=K31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=L31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=M31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=N31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=O31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=P31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Q31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=R31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=S31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=T31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=U31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=V31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=W31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=X31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Y31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Z31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AA31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AB31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AC31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AD31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AE31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AF31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AG31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AH31,IFERROR((('M Input'!$D$18-'M Input'!$L$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH31-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('M Input'!$L$17>=E31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=F31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=G31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=H31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=I31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=J31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=K31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=L31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=M31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=N31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=O31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=P31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=Q31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=R31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=S31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=T31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=U31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=V31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=W31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=X31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=Y31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=Z31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AA31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AB31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AC31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AD31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AE31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AF31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AG31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AH31,('M Input'!$L$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH31-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('M Input'!$L$17>=E31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(E31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=F31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(F31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=G31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(G31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=H31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(H31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=I31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(I31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=J31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(J31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=K31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(K31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=L31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(L31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=M31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(M31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=N31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(N31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=O31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(O31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=P31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(P31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Q31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(Q31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=R31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(R31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=S31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(S31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=T31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(T31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=U31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(U31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=V31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(V31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=W31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(W31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=X31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(X31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Y31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(Y31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Z31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(Z31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AA31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AA31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AB31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AB31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AC31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AC31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AD31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AD31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AE31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AE31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AF31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AF31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AG31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AG31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AH31,IFERROR((('M Input'!$D$24-'M Input'!$L$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AH31-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('M Input'!$L$17>=E31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(E31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=F31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(F31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=G31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(G31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=H31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(H31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=I31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(I31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=J31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(J31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=K31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(K31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=L31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(L31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=M31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(M31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=N31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(N31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=O31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(O31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=P31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(P31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Q31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(Q31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=R31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(R31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=S31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(S31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=T31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(T31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=U31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(U31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=V31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(V31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=W31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(W31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=X31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(X31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Y31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(Y31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Z31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(Z31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AA31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AA31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AB31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AB31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AC31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AC31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AD31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AD31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AE31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AE31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AF31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AF31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AG31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AG31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AH31,IFERROR((('M Input'!$D$27-'M Input'!$L$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AH31-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('M Input'!$L$17>=E31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(E31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=F31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(F31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=G31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(G31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=H31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(H31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=I31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(I31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=J31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(J31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=K31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(K31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=L31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(L31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=M31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(M31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=N31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(N31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=O31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(O31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=P31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(P31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Q31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(Q31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=R31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(R31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=S31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(S31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=T31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(T31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=U31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(U31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=V31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(V31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=W31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(W31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=X31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(X31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Y31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(Y31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Z31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(Z31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AA31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AA31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AB31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AB31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AC31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AC31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AD31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AD31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AE31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AE31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AF31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AF31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AG31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AG31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AH31,IFERROR((('M Input'!$D$30-'M Input'!$L$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AH31-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('M Input'!$L$17>=E31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(E31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=F31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(F31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=G31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(G31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=H31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(H31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=I31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(I31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=J31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(J31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=K31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(K31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=L31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(L31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=M31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(M31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=N31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(N31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=O31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(O31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=P31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(P31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=Q31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Q31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=R31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(R31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=S31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(S31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=T31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(T31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=U31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(U31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=V31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(V31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=W31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(W31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=X31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(X31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=Y31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Y31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=Z31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Z31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=AA31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AA31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=AB31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AB31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=AC31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AC31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=AD31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AD31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=AE31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AE31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=AF31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AF31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=AG31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AG31-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$L$17>=AH31,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$L$34*'M Input'!$L$33))*((1+(IFERROR(VLOOKUP('M Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AH31-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('M Input'!$L$17>=E31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(E31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=F31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(F31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=G31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(G31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=H31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(H31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=I31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(I31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=J31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(J31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=K31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(K31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=L31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(L31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=M31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(M31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=N31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(N31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=O31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(O31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=P31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(P31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Q31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(Q31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=R31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(R31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=S31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(S31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=T31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(T31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=U31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(U31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=V31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(V31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=W31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(W31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=X31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(X31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Y31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(Y31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Z31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(Z31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AA31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AA31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AB31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AB31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AC31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AC31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AD31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AD31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AE31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AE31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AF31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AF31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AG31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AG31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AH31,IFERROR((('M Input'!$D$37-'M Input'!$L$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AH31-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('M Input'!$L$17>=E31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(E31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=F31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(F31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=G31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(G31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=H31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(H31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=I31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(I31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=J31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(J31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=K31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(K31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=L31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(L31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=M31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(M31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=N31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(N31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=O31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(O31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=P31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(P31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Q31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(Q31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=R31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(R31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=S31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(S31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=T31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(T31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=U31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(U31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=V31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(V31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=W31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(W31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=X31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(X31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Y31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(Y31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=Z31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(Z31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AA31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(AA31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AB31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(AB31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AC31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(AC31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AD31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(AD31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AE31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(AE31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AF31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(AF31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AG31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(AG31-1)),0),0)","v":0},{"$f":"IF('M Input'!$L$17>=AH31,IFERROR((('M Input'!$D$39-'M Input'!$L$39)*(1+References!$F$13)^(AH31-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('M Input'!$L$17>=E31,((IF('M Input'!$L$41=E31,'M Input'!$L$40,0))+IF(E31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(E31/'M Input'!$L$43,0)=INT(IFERROR(E31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(E31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=F31,((IF('M Input'!$L$41=F31,'M Input'!$L$40,0))+IF(F31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(F31/'M Input'!$L$43,0)=INT(IFERROR(F31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(F31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=G31,((IF('M Input'!$L$41=G31,'M Input'!$L$40,0))+IF(G31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(G31/'M Input'!$L$43,0)=INT(IFERROR(G31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(G31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=H31,((IF('M Input'!$L$41=H31,'M Input'!$L$40,0))+IF(H31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(H31/'M Input'!$L$43,0)=INT(IFERROR(H31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(H31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=I31,((IF('M Input'!$L$41=I31,'M Input'!$L$40,0))+IF(I31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(I31/'M Input'!$L$43,0)=INT(IFERROR(I31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(I31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=J31,((IF('M Input'!$L$41=J31,'M Input'!$L$40,0))+IF(J31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(J31/'M Input'!$L$43,0)=INT(IFERROR(J31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(J31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=K31,((IF('M Input'!$L$41=K31,'M Input'!$L$40,0))+IF(K31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(K31/'M Input'!$L$43,0)=INT(IFERROR(K31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(K31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=L31,((IF('M Input'!$L$41=L31,'M Input'!$L$40,0))+IF(L31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(L31/'M Input'!$L$43,0)=INT(IFERROR(L31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(L31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=M31,((IF('M Input'!$L$41=M31,'M Input'!$L$40,0))+IF(M31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(M31/'M Input'!$L$43,0)=INT(IFERROR(M31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(M31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=N31,((IF('M Input'!$L$41=N31,'M Input'!$L$40,0))+IF(N31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(N31/'M Input'!$L$43,0)=INT(IFERROR(N31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(N31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=O31,((IF('M Input'!$L$41=O31,'M Input'!$L$40,0))+IF(O31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(O31/'M Input'!$L$43,0)=INT(IFERROR(O31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(O31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=P31,((IF('M Input'!$L$41=P31,'M Input'!$L$40,0))+IF(P31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(P31/'M Input'!$L$43,0)=INT(IFERROR(P31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(P31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=Q31,((IF('M Input'!$L$41=Q31,'M Input'!$L$40,0))+IF(Q31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(Q31/'M Input'!$L$43,0)=INT(IFERROR(Q31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(Q31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=R31,((IF('M Input'!$L$41=R31,'M Input'!$L$40,0))+IF(R31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(R31/'M Input'!$L$43,0)=INT(IFERROR(R31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(R31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=S31,((IF('M Input'!$L$41=S31,'M Input'!$L$40,0))+IF(S31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(S31/'M Input'!$L$43,0)=INT(IFERROR(S31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(S31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=T31,((IF('M Input'!$L$41=T31,'M Input'!$L$40,0))+IF(T31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(T31/'M Input'!$L$43,0)=INT(IFERROR(T31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(T31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=U31,((IF('M Input'!$L$41=U31,'M Input'!$L$40,0))+IF(U31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(U31/'M Input'!$L$43,0)=INT(IFERROR(U31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(U31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=V31,((IF('M Input'!$L$41=V31,'M Input'!$L$40,0))+IF(V31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(V31/'M Input'!$L$43,0)=INT(IFERROR(V31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(V31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=W31,((IF('M Input'!$L$41=W31,'M Input'!$L$40,0))+IF(W31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(W31/'M Input'!$L$43,0)=INT(IFERROR(W31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(W31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=X31,((IF('M Input'!$L$41=X31,'M Input'!$L$40,0))+IF(X31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(X31/'M Input'!$L$43,0)=INT(IFERROR(X31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(X31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=Y31,((IF('M Input'!$L$41=Y31,'M Input'!$L$40,0))+IF(Y31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(Y31/'M Input'!$L$43,0)=INT(IFERROR(Y31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(Y31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=Z31,((IF('M Input'!$L$41=Z31,'M Input'!$L$40,0))+IF(Z31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(Z31/'M Input'!$L$43,0)=INT(IFERROR(Z31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(Z31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AA31,((IF('M Input'!$L$41=AA31,'M Input'!$L$40,0))+IF(AA31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(AA31/'M Input'!$L$43,0)=INT(IFERROR(AA31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(AA31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AB31,((IF('M Input'!$L$41=AB31,'M Input'!$L$40,0))+IF(AB31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(AB31/'M Input'!$L$43,0)=INT(IFERROR(AB31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(AB31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AC31,((IF('M Input'!$L$41=AC31,'M Input'!$L$40,0))+IF(AC31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(AC31/'M Input'!$L$43,0)=INT(IFERROR(AC31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(AC31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AD31,((IF('M Input'!$L$41=AD31,'M Input'!$L$40,0))+IF(AD31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(AD31/'M Input'!$L$43,0)=INT(IFERROR(AD31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(AD31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AE31,((IF('M Input'!$L$41=AE31,'M Input'!$L$40,0))+IF(AE31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(AE31/'M Input'!$L$43,0)=INT(IFERROR(AE31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(AE31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AF31,((IF('M Input'!$L$41=AF31,'M Input'!$L$40,0))+IF(AF31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(AF31/'M Input'!$L$43,0)=INT(IFERROR(AF31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(AF31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AG31,((IF('M Input'!$L$41=AG31,'M Input'!$L$40,0))+IF(AG31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(AG31/'M Input'!$L$43,0)=INT(IFERROR(AG31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(AG31-1)),0)","v":0},{"$f":"IF('M Input'!$L$17>=AH31,((IF('M Input'!$L$41=AH31,'M Input'!$L$40,0))+IF(AH31>='M Input'!$L$17,0,IF('M Input'!$L$43>0,IF(IFERROR(AH31/'M Input'!$L$43,0)=INT(IFERROR(AH31/'M Input'!$L$43,0)),'M Input'!$L$42,0),0)))*((1+References!$F$13)^(AH31-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('M Input'!$L$17>=1,E9-E42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,F9-F42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,G9-G42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,H9-H42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,I9-I42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,J9-J42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,K9-K42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,L9-L42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,M9-M42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,N9-N42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,O9-O42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,P9-P42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,Q9-Q42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,R9-R42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,S9-S42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,T9-T42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,U9-U42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,V9-V42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,W9-W42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,X9-X42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,Y9-Y42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,Z9-Z42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,AA9-AA42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,AB9-AB42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,AC9-AC42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,AD9-AD42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,AE9-AE42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,AF9-AF42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,AG9-AG42,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,AH9-AH42,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('M Input'!$L$45>=E31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=F31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=G31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=H31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=I31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=J31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=K31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=L31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=M31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=N31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=O31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=P31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=Q31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=R31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=S31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=T31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=U31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=V31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=W31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=X31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=Y31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=Z31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=AA31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=AB31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=AC31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=AD31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=AE31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=AF31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=AG31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0},{"$f":"IF('M Input'!$L$45>=AH31,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$L$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('M Input'!$L$17>=1,IF(E31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(E31-1)),0)-E10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(F31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(F31-1)),0)-F10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(G31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(G31-1)),0)-G10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(H31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(H31-1)),0)-H10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(I31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(I31-1)),0)-I10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(J31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(J31-1)),0)-J10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(K31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(K31-1)),0)-K10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(L31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(L31-1)),0)-L10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(M31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(M31-1)),0)-M10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(N31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(N31-1)),0)-N10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(O31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(O31-1)),0)-O10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(P31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(P31-1)),0)-P10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(Q31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(Q31-1)),0)-Q10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(R31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(R31-1)),0)-R10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(S31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(S31-1)),0)-S10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(T31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(T31-1)),0)-T10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(U31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(U31-1)),0)-U10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(V31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(V31-1)),0)-V10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(W31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(W31-1)),0)-W10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(X31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(X31-1)),0)-X10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(Y31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(Y31-1)),0)-Y10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(Z31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(Z31-1)),0)-Z10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(AA31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(AA31-1)),0)-AA10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(AB31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(AB31-1)),0)-AB10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(AC31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(AC31-1)),0)-AC10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(AD31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(AD31-1)),0)-AD10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(AE31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(AE31-1)),0)-AE10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(AF31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(AF31-1)),0)-AF10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(AG31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(AG31-1)),0)-AG10,0)","v":0},{"$f":"IF('M Input'!$L$17>=1,IF(AH31='M Input'!$L$17,('M Input'!$L$44)*((1+References!$F$15)^(AH31-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D33-D32","v":0},{"$f":"E34+E35+E36+E37+E38+E39+E40+E41+E43+E44+E45","v":0},{"$f":"F34+F35+F36+F37+F38+F39+F40+F41+F43+F44+F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D47","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=E31,D48+E47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=F31,E48+F47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=G31,F48+G47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=H31,G48+H47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=I31,H48+I47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=J31,I48+J47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=K31,J48+K47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=L31,K48+L47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=M31,L48+M47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=N31,M48+N47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=O31,N48+O47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=P31,O48+P47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=Q31,P48+Q47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=R31,Q48+R47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=S31,R48+S47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=T31,S48+T47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=U31,T48+U47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=V31,U48+V47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=W31,V48+W47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=X31,W48+X47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=Y31,X48+Y47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=Z31,Y48+Z47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=AA31,Z48+AA47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=AB31,AA48+AB47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=AC31,AB48+AC47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=AD31,AC48+AD47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=AE31,AD48+AE47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=AF31,AE48+AF47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=AG31,AF48+AG47,0)","v":0},{"$f":"IF((MAX('M Input'!$L$17,'M Input'!$L$45))>=AH31,AG48+AH47,0)","v":0}]
[]
[null,{"$f":"'M Input'!O14","v":"Strategy Option 3 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('M Summary'!$E$23=\"No\",IF(ISBLANK('M Input'!$P$16),0,'M Input'!$P$16-'M Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('M Summary'!$E$23=\"No\",IF('M Input'!$P$17>=1,('M Input'!$P$21+'M Input'!$P$26+'M Input'!$P$29)-('M Input'!$D$21+'M Input'!$D$26+'M Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('M Input'!$P$17>=E50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=F50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=G50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=H50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=I50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=J50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=K50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=L50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=M50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=N50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=O50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=P50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Q50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=R50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=S50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=T50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=U50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=V50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=W50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=X50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Y50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Z50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AA50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AB50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AC50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AD50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AE50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AF50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AG50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AH50,IFERROR((('M Input'!$D$18-'M Input'!$P$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH50-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('M Input'!$P$17>=E50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=F50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=G50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=H50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=I50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=J50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=K50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=L50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=M50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=N50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=O50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=P50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=Q50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=R50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=S50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=T50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=U50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=V50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=W50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=X50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=Y50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=Z50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AA50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AB50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AC50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AD50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AE50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AF50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AG50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AH50,('M Input'!$P$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH50-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('M Input'!$P$17>=E50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(E50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=F50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(F50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=G50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(G50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=H50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(H50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=I50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(I50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=J50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(J50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=K50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(K50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=L50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(L50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=M50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(M50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=N50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(N50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=O50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(O50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=P50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(P50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Q50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(Q50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=R50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(R50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=S50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(S50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=T50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(T50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=U50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(U50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=V50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(V50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=W50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(W50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=X50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(X50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Y50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(Y50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Z50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(Z50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AA50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AA50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AB50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AB50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AC50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AC50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AD50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AD50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AE50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AE50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AF50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AF50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AG50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AG50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AH50,IFERROR((('M Input'!$D$24-'M Input'!$P$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AH50-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('M Input'!$P$17>=E50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(E50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=F50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(F50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=G50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(G50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=H50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(H50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=I50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(I50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=J50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(J50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=K50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(K50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=L50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(L50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=M50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(M50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=N50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(N50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=O50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(O50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=P50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(P50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Q50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(Q50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=R50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(R50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=S50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(S50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=T50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(T50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=U50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(U50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=V50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(V50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=W50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(W50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=X50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(X50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Y50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(Y50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Z50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(Z50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AA50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AA50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AB50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AB50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AC50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AC50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AD50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AD50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AE50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AE50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AF50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AF50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AG50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AG50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AH50,IFERROR((('M Input'!$D$27-'M Input'!$P$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AH50-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('M Input'!$P$17>=E50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(E50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=F50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(F50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=G50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(G50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=H50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(H50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=I50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(I50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=J50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(J50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=K50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(K50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=L50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(L50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=M50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(M50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=N50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(N50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=O50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(O50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=P50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(P50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Q50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(Q50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=R50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(R50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=S50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(S50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=T50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(T50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=U50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(U50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=V50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(V50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=W50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(W50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=X50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(X50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Y50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(Y50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Z50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(Z50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AA50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AA50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AB50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AB50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AC50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AC50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AD50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AD50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AE50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AE50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AF50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AF50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AG50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AG50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AH50,IFERROR((('M Input'!$D$30-'M Input'!$P$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AH50-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('M Input'!$P$17>=E50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(E50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=F50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(F50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=G50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(G50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=H50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(H50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=I50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(I50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=J50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(J50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=K50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(K50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=L50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(L50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=M50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(M50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=N50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(N50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=O50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(O50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=P50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(P50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=Q50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Q50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=R50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(R50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=S50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(S50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=T50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(T50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=U50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(U50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=V50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(V50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=W50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(W50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=X50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(X50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=Y50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Y50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=Z50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Z50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=AA50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AA50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=AB50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AB50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=AC50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AC50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=AD50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AD50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=AE50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AE50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=AF50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AF50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=AG50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AG50-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$P$17>=AH50,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$P$34*'M Input'!$P$33))*((1+(IFERROR(VLOOKUP('M Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AH50-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('M Input'!$P$17>=E50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(E50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=F50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(F50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=G50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(G50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=H50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(H50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=I50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(I50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=J50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(J50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=K50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(K50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=L50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(L50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=M50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(M50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=N50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(N50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=O50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(O50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=P50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(P50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Q50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(Q50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=R50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(R50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=S50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(S50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=T50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(T50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=U50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(U50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=V50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(V50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=W50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(W50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=X50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(X50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Y50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(Y50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Z50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(Z50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AA50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AA50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AB50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AB50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AC50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AC50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AD50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AD50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AE50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AE50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AF50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AF50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AG50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AG50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AH50,IFERROR((('M Input'!$D$37-'M Input'!$P$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AH50-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('M Input'!$P$17>=E50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(E50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=F50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(F50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=G50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(G50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=H50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(H50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=I50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(I50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=J50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(J50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=K50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(K50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=L50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(L50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=M50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(M50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=N50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(N50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=O50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(O50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=P50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(P50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Q50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(Q50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=R50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(R50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=S50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(S50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=T50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(T50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=U50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(U50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=V50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(V50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=W50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(W50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=X50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(X50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Y50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(Y50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=Z50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(Z50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AA50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(AA50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AB50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(AB50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AC50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(AC50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AD50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(AD50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AE50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(AE50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AF50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(AF50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AG50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(AG50-1)),0),0)","v":0},{"$f":"IF('M Input'!$P$17>=AH50,IFERROR((('M Input'!$D$39-'M Input'!$P$39)*(1+References!$F$13)^(AH50-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('M Input'!$P$17>=E50,((IF('M Input'!$H$41=E50,'M Input'!$P$40,0))+IF(E50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(E50/'M Input'!$P$43,0)=INT(IFERROR(E50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(E50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=F50,((IF('M Input'!$H$41=F50,'M Input'!$P$40,0))+IF(F50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(F50/'M Input'!$P$43,0)=INT(IFERROR(F50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(F50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=G50,((IF('M Input'!$H$41=G50,'M Input'!$P$40,0))+IF(G50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(G50/'M Input'!$P$43,0)=INT(IFERROR(G50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(G50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=H50,((IF('M Input'!$H$41=H50,'M Input'!$P$40,0))+IF(H50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(H50/'M Input'!$P$43,0)=INT(IFERROR(H50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(H50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=I50,((IF('M Input'!$H$41=I50,'M Input'!$P$40,0))+IF(I50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(I50/'M Input'!$P$43,0)=INT(IFERROR(I50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(I50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=J50,((IF('M Input'!$H$41=J50,'M Input'!$P$40,0))+IF(J50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(J50/'M Input'!$P$43,0)=INT(IFERROR(J50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(J50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=K50,((IF('M Input'!$H$41=K50,'M Input'!$P$40,0))+IF(K50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(K50/'M Input'!$P$43,0)=INT(IFERROR(K50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(K50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=L50,((IF('M Input'!$H$41=L50,'M Input'!$P$40,0))+IF(L50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(L50/'M Input'!$P$43,0)=INT(IFERROR(L50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(L50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=M50,((IF('M Input'!$H$41=M50,'M Input'!$P$40,0))+IF(M50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(M50/'M Input'!$P$43,0)=INT(IFERROR(M50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(M50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=N50,((IF('M Input'!$H$41=N50,'M Input'!$P$40,0))+IF(N50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(N50/'M Input'!$P$43,0)=INT(IFERROR(N50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(N50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=O50,((IF('M Input'!$H$41=O50,'M Input'!$P$40,0))+IF(O50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(O50/'M Input'!$P$43,0)=INT(IFERROR(O50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(O50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=P50,((IF('M Input'!$H$41=P50,'M Input'!$P$40,0))+IF(P50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(P50/'M Input'!$P$43,0)=INT(IFERROR(P50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(P50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=Q50,((IF('M Input'!$H$41=Q50,'M Input'!$P$40,0))+IF(Q50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(Q50/'M Input'!$P$43,0)=INT(IFERROR(Q50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(Q50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=R50,((IF('M Input'!$H$41=R50,'M Input'!$P$40,0))+IF(R50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(R50/'M Input'!$P$43,0)=INT(IFERROR(R50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(R50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=S50,((IF('M Input'!$H$41=S50,'M Input'!$P$40,0))+IF(S50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(S50/'M Input'!$P$43,0)=INT(IFERROR(S50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(S50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=T50,((IF('M Input'!$H$41=T50,'M Input'!$P$40,0))+IF(T50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(T50/'M Input'!$P$43,0)=INT(IFERROR(T50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(T50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=U50,((IF('M Input'!$H$41=U50,'M Input'!$P$40,0))+IF(U50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(U50/'M Input'!$P$43,0)=INT(IFERROR(U50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(U50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=V50,((IF('M Input'!$H$41=V50,'M Input'!$P$40,0))+IF(V50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(V50/'M Input'!$P$43,0)=INT(IFERROR(V50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(V50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=W50,((IF('M Input'!$H$41=W50,'M Input'!$P$40,0))+IF(W50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(W50/'M Input'!$P$43,0)=INT(IFERROR(W50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(W50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=X50,((IF('M Input'!$H$41=X50,'M Input'!$P$40,0))+IF(X50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(X50/'M Input'!$P$43,0)=INT(IFERROR(X50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(X50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=Y50,((IF('M Input'!$H$41=Y50,'M Input'!$P$40,0))+IF(Y50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(Y50/'M Input'!$P$43,0)=INT(IFERROR(Y50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(Y50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=Z50,((IF('M Input'!$H$41=Z50,'M Input'!$P$40,0))+IF(Z50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(Z50/'M Input'!$P$43,0)=INT(IFERROR(Z50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(Z50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AA50,((IF('M Input'!$H$41=AA50,'M Input'!$P$40,0))+IF(AA50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(AA50/'M Input'!$P$43,0)=INT(IFERROR(AA50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(AA50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AB50,((IF('M Input'!$H$41=AB50,'M Input'!$P$40,0))+IF(AB50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(AB50/'M Input'!$P$43,0)=INT(IFERROR(AB50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(AB50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AC50,((IF('M Input'!$H$41=AC50,'M Input'!$P$40,0))+IF(AC50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(AC50/'M Input'!$P$43,0)=INT(IFERROR(AC50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(AC50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AD50,((IF('M Input'!$H$41=AD50,'M Input'!$P$40,0))+IF(AD50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(AD50/'M Input'!$P$43,0)=INT(IFERROR(AD50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(AD50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AE50,((IF('M Input'!$H$41=AE50,'M Input'!$P$40,0))+IF(AE50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(AE50/'M Input'!$P$43,0)=INT(IFERROR(AE50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(AE50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AF50,((IF('M Input'!$H$41=AF50,'M Input'!$P$40,0))+IF(AF50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(AF50/'M Input'!$P$43,0)=INT(IFERROR(AF50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(AF50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AG50,((IF('M Input'!$H$41=AG50,'M Input'!$P$40,0))+IF(AG50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(AG50/'M Input'!$P$43,0)=INT(IFERROR(AG50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(AG50-1)),0)","v":0},{"$f":"IF('M Input'!$P$17>=AH50,((IF('M Input'!$H$41=AH50,'M Input'!$P$40,0))+IF(AH50>='M Input'!$P$17,0,IF('M Input'!$P$43>0,IF(IFERROR(AH50/'M Input'!$P$43,0)=INT(IFERROR(AH50/'M Input'!$P$43,0)),'M Input'!$P$42,0),0)))*((1+References!$F$13)^(AH50-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('M Input'!$P$17>=1,E9-E61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,F9-F61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,G9-G61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,H9-H61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,I9-I61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,J9-J61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,K9-K61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,L9-L61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,M9-M61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,N9-N61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,O9-O61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,P9-P61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,Q9-Q61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,R9-R61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,S9-S61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,T9-T61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,U9-U61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,V9-V61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,W9-W61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,X9-X61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,Y9-Y61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,Z9-Z61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,AA9-AA61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,AB9-AB61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,AC9-AC61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,AD9-AD61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,AE9-AE61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,AF9-AF61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,AG9-AG61,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,AH9-AH61,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('M Input'!$P$45>=E50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=F50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=G50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=H50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=I50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=J50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=K50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=L50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=M50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=N50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=O50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=P50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=Q50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=R50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=S50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=T50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=U50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=V50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=W50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=X50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=Y50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=Z50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=AA50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=AB50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=AC50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=AD50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=AE50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=AF50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=AG50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0},{"$f":"IF('M Input'!$P$45>=AH50,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$P$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('M Input'!$P$17>=1,IF(E50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(E50-1)),0)-E10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(F50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(F50-1)),0)-F10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(G50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(G50-1)),0)-G10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(H50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(H50-1)),0)-H10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(I50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(I50-1)),0)-I10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(J50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(J50-1)),0)-J10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(K50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(K50-1)),0)-K10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(L50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(L50-1)),0)-L10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(M50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(M50-1)),0)-M10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(N50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(N50-1)),0)-N10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(O50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(O50-1)),0)-O10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(P50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(P50-1)),0)-P10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(Q50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(Q50-1)),0)-Q10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(R50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(R50-1)),0)-R10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(S50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(S50-1)),0)-S10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(T50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(T50-1)),0)-T10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(U50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(U50-1)),0)-U10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(V50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(V50-1)),0)-V10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(W50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(W50-1)),0)-W10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(X50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(X50-1)),0)-X10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(Y50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(Y50-1)),0)-Y10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(Z50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(Z50-1)),0)-Z10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(AA50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(AA50-1)),0)-AA10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(AB50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(AB50-1)),0)-AB10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(AC50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(AC50-1)),0)-AC10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(AD50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(AD50-1)),0)-AD10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(AE50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(AE50-1)),0)-AE10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(AF50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(AF50-1)),0)-AF10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(AG50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(AG50-1)),0)-AG10,0)","v":0},{"$f":"IF('M Input'!$P$17>=1,IF(AH50='M Input'!$P$17,('M Input'!$P$44)*((1+References!$F$15)^(AH50-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D52-D51","v":0},{"$f":"E53+E54+E55+E56+E57+E58+E59+E60+E62+E63+E64","v":0},{"$f":"F53+F54+F55+F56+F57+F58+F59+F60+F62+F63+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D66","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=E50,D67+E66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=F50,E67+F66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=G50,F67+G66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=H50,G67+H66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=I50,H67+I66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=J50,I67+J66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=K50,J67+K66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=L50,K67+L66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=M50,L67+M66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=N50,M67+N66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=O50,N67+O66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=P50,O67+P66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=Q50,P67+Q66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=R50,Q67+R66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=S50,R67+S66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=T50,S67+T66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=U50,T67+U66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=V50,U67+V66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=W50,V67+W66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=X50,W67+X66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=Y50,X67+Y66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=Z50,Y67+Z66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=AA50,Z67+AA66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=AB50,AA67+AB66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=AC50,AB67+AC66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=AD50,AC67+AD66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=AE50,AD67+AE66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=AF50,AE67+AF66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=AG50,AF67+AG66,0)","v":0},{"$f":"IF((MAX('M Input'!$P$17,'M Input'!$P$45))>=AH50,AG67+AH66,0)","v":0}]
[]
[null,{"$f":"'M Input'!S14","v":"Strategy Option 4 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('M Summary'!$E$23=\"No\",IF(ISBLANK('M Input'!$T$16),0,'M Input'!$T$16-'M Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('M Summary'!$E$23=\"No\",IF('M Input'!$T$17>=1,('M Input'!$T$21+'M Input'!$T$26+'M Input'!$T$29)-('M Input'!$D$21+'M Input'!$D$26+'M Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('M Input'!$T$17>=E69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=F69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=G69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=H69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=I69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=J69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=K69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=L69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=M69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=N69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=O69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=P69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Q69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=R69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=S69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=T69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=U69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=V69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=W69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=X69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Y69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Z69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AA69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AB69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AC69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AD69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AE69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AF69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AG69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AH69,IFERROR((('M Input'!$D$18-'M Input'!$T$18)*'M Input'!$D$19)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH69-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('M Input'!$T$17>=E69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=F69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=G69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=H69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=I69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=J69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=K69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=L69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=M69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=N69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=O69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=P69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=Q69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=R69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=S69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=T69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=U69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=V69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=W69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=X69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=Y69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=Z69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AA69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AB69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AC69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AD69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AE69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AF69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AG69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AH69,('M Input'!$T$23*'M Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('M Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH69-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('M Input'!$T$17>=E69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(E69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=F69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(F69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=G69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(G69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=H69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(H69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=I69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(I69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=J69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(J69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=K69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(K69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=L69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(L69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=M69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(M69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=N69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(N69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=O69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(O69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=P69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(P69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Q69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(Q69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=R69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(R69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=S69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(S69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=T69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(T69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=U69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(U69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=V69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(V69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=W69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(W69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=X69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(X69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Y69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(Y69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Z69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(Z69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AA69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AA69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AB69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AB69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AC69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AC69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AD69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AD69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AE69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AE69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AF69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AF69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AG69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AG69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AH69,IFERROR((('M Input'!$D$24-'M Input'!$T$24)*'M Input'!$D$25)*((1+(References!$F$9))^(AH69-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('M Input'!$T$17>=E69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(E69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=F69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(F69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=G69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(G69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=H69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(H69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=I69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(I69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=J69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(J69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=K69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(K69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=L69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(L69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=M69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(M69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=N69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(N69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=O69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(O69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=P69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(P69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Q69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(Q69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=R69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(R69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=S69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(S69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=T69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(T69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=U69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(U69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=V69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(V69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=W69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(W69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=X69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(X69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Y69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(Y69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Z69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(Z69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AA69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AA69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AB69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AB69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AC69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AC69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AD69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AD69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AE69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AE69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AF69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AF69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AG69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AG69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AH69,IFERROR((('M Input'!$D$27-'M Input'!$T$27)*'M Input'!$D$28)*((1+(References!$F$10))^(AH69-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('M Input'!$T$17>=E69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(E69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=F69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(F69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=G69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(G69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=H69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(H69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=I69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(I69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=J69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(J69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=K69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(K69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=L69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(L69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=M69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(M69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=N69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(N69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=O69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(O69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=P69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(P69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Q69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(Q69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=R69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(R69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=S69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(S69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=T69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(T69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=U69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(U69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=V69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(V69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=W69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(W69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=X69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(X69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Y69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(Y69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Z69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(Z69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AA69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AA69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AB69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AB69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AC69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AC69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AD69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AD69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AE69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AE69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AF69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AF69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AG69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AG69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AH69,IFERROR((('M Input'!$D$30-'M Input'!$T$30)*'M Input'!$D$31)*((1+(References!$F$11))^(AH69-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('M Input'!$T$17>=E69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(E69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=F69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(F69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=G69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(G69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=H69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(H69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=I69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(I69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=J69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(J69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=K69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(K69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=L69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(L69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=M69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(M69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=N69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(N69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=O69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(O69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=P69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(P69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=Q69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Q69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=R69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(R69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=S69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(S69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=T69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(T69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=U69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(U69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=V69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(V69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=W69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(W69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=X69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(X69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=Y69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Y69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=Z69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Z69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=AA69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AA69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=AB69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AB69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=AC69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AC69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=AD69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AD69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=AE69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AE69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=AF69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AF69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=AG69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AG69-1)),0),0)","v":0},{"$f":"IFERROR(IF('M Input'!$T$17>=AH69,(('M Input'!$D$33*'M Input'!$D$34)-('M Input'!$T$34*'M Input'!$T$33))*((1+(IFERROR(VLOOKUP('M Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AH69-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('M Input'!$T$17>=E69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(E69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=F69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(F69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=G69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(G69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=H69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(H69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=I69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(I69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=J69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(J69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=K69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(K69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=L69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(L69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=M69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(M69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=N69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(N69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=O69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(O69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=P69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(P69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Q69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(Q69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=R69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(R69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=S69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(S69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=T69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(T69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=U69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(U69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=V69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(V69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=W69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(W69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=X69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(X69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Y69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(Y69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Z69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(Z69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AA69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AA69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AB69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AB69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AC69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AC69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AD69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AD69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AE69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AE69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AF69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AF69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AG69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AG69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AH69,IFERROR((('M Input'!$D$37-'M Input'!$T$37)*'M Input'!$D$38)*((1+(References!$F$12))^(AH69-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('M Input'!$T$17>=E69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(E69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=F69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(F69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=G69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(G69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=H69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(H69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=I69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(I69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=J69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(J69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=K69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(K69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=L69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(L69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=M69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(M69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=N69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(N69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=O69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(O69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=P69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(P69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Q69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(Q69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=R69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(R69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=S69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(S69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=T69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(T69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=U69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(U69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=V69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(V69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=W69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(W69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=X69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(X69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Y69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(Y69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=Z69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(Z69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AA69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(AA69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AB69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(AB69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AC69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(AC69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AD69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(AD69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AE69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(AE69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AF69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(AF69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AG69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(AG69-1)),0),0)","v":0},{"$f":"IF('M Input'!$T$17>=AH69,IFERROR((('M Input'!$D$39-'M Input'!$T$39)*(1+References!$F$13)^(AH69-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('M Input'!$T$17>=E69,((IF('M Input'!$T$41=E69,'M Input'!$T$40,0))+IF(E69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(E69/'M Input'!$T$43,0)=INT(IFERROR(E69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(E69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=F69,((IF('M Input'!$T$41=F69,'M Input'!$T$40,0))+IF(F69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(F69/'M Input'!$T$43,0)=INT(IFERROR(F69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(F69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=G69,((IF('M Input'!$T$41=G69,'M Input'!$T$40,0))+IF(G69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(G69/'M Input'!$T$43,0)=INT(IFERROR(G69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(G69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=H69,((IF('M Input'!$T$41=H69,'M Input'!$T$40,0))+IF(H69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(H69/'M Input'!$T$43,0)=INT(IFERROR(H69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(H69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=I69,((IF('M Input'!$T$41=I69,'M Input'!$T$40,0))+IF(I69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(I69/'M Input'!$T$43,0)=INT(IFERROR(I69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(I69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=J69,((IF('M Input'!$T$41=J69,'M Input'!$T$40,0))+IF(J69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(J69/'M Input'!$T$43,0)=INT(IFERROR(J69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(J69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=K69,((IF('M Input'!$T$41=K69,'M Input'!$T$40,0))+IF(K69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(K69/'M Input'!$T$43,0)=INT(IFERROR(K69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(K69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=L69,((IF('M Input'!$T$41=L69,'M Input'!$T$40,0))+IF(L69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(L69/'M Input'!$T$43,0)=INT(IFERROR(L69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(L69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=M69,((IF('M Input'!$T$41=M69,'M Input'!$T$40,0))+IF(M69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(M69/'M Input'!$T$43,0)=INT(IFERROR(M69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(M69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=N69,((IF('M Input'!$T$41=N69,'M Input'!$T$40,0))+IF(N69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(N69/'M Input'!$T$43,0)=INT(IFERROR(N69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(N69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=O69,((IF('M Input'!$T$41=O69,'M Input'!$T$40,0))+IF(O69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(O69/'M Input'!$T$43,0)=INT(IFERROR(O69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(O69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=P69,((IF('M Input'!$T$41=P69,'M Input'!$T$40,0))+IF(P69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(P69/'M Input'!$T$43,0)=INT(IFERROR(P69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(P69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=Q69,((IF('M Input'!$T$41=Q69,'M Input'!$T$40,0))+IF(Q69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(Q69/'M Input'!$T$43,0)=INT(IFERROR(Q69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(Q69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=R69,((IF('M Input'!$T$41=R69,'M Input'!$T$40,0))+IF(R69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(R69/'M Input'!$T$43,0)=INT(IFERROR(R69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(R69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=S69,((IF('M Input'!$T$41=S69,'M Input'!$T$40,0))+IF(S69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(S69/'M Input'!$T$43,0)=INT(IFERROR(S69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(S69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=T69,((IF('M Input'!$T$41=T69,'M Input'!$T$40,0))+IF(T69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(T69/'M Input'!$T$43,0)=INT(IFERROR(T69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(T69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=U69,((IF('M Input'!$T$41=U69,'M Input'!$T$40,0))+IF(U69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(U69/'M Input'!$T$43,0)=INT(IFERROR(U69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(U69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=V69,((IF('M Input'!$T$41=V69,'M Input'!$T$40,0))+IF(V69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(V69/'M Input'!$T$43,0)=INT(IFERROR(V69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(V69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=W69,((IF('M Input'!$T$41=W69,'M Input'!$T$40,0))+IF(W69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(W69/'M Input'!$T$43,0)=INT(IFERROR(W69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(W69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=X69,((IF('M Input'!$T$41=X69,'M Input'!$T$40,0))+IF(X69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(X69/'M Input'!$T$43,0)=INT(IFERROR(X69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(X69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=Y69,((IF('M Input'!$T$41=Y69,'M Input'!$T$40,0))+IF(Y69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(Y69/'M Input'!$T$43,0)=INT(IFERROR(Y69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(Y69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=Z69,((IF('M Input'!$T$41=Z69,'M Input'!$T$40,0))+IF(Z69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(Z69/'M Input'!$T$43,0)=INT(IFERROR(Z69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(Z69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AA69,((IF('M Input'!$T$41=AA69,'M Input'!$T$40,0))+IF(AA69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(AA69/'M Input'!$T$43,0)=INT(IFERROR(AA69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(AA69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AB69,((IF('M Input'!$T$41=AB69,'M Input'!$T$40,0))+IF(AB69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(AB69/'M Input'!$T$43,0)=INT(IFERROR(AB69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(AB69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AC69,((IF('M Input'!$T$41=AC69,'M Input'!$T$40,0))+IF(AC69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(AC69/'M Input'!$T$43,0)=INT(IFERROR(AC69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(AC69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AD69,((IF('M Input'!$T$41=AD69,'M Input'!$T$40,0))+IF(AD69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(AD69/'M Input'!$T$43,0)=INT(IFERROR(AD69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(AD69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AE69,((IF('M Input'!$T$41=AE69,'M Input'!$T$40,0))+IF(AE69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(AE69/'M Input'!$T$43,0)=INT(IFERROR(AE69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(AE69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AF69,((IF('M Input'!$T$41=AF69,'M Input'!$T$40,0))+IF(AF69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(AF69/'M Input'!$T$43,0)=INT(IFERROR(AF69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(AF69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AG69,((IF('M Input'!$T$41=AG69,'M Input'!$T$40,0))+IF(AG69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(AG69/'M Input'!$T$43,0)=INT(IFERROR(AG69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(AG69-1)),0)","v":0},{"$f":"IF('M Input'!$T$17>=AH69,((IF('M Input'!$T$41=AH69,'M Input'!$T$40,0))+IF(AH69>='M Input'!$T$17,0,IF('M Input'!$T$43>0,IF(IFERROR(AH69/'M Input'!$T$43,0)=INT(IFERROR(AH69/'M Input'!$T$43,0)),'M Input'!$T$42,0),0)))*((1+References!$F$13)^(AH69-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('M Input'!$T$17>=1,E9-E80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,F9-F80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,G9-G80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,H9-H80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,I9-I80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,J9-J80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,K9-K80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,L9-L80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,M9-M80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,N9-N80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,O9-O80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,P9-P80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,Q9-Q80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,R9-R80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,S9-S80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,T9-T80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,U9-U80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,V9-V80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,W9-W80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,X9-X80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,Y9-Y80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,Z9-Z80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,AA9-AA80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,AB9-AB80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,AC9-AC80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,AD9-AD80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,AE9-AE80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,AF9-AF80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,AG9-AG80,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,AH9-AH80,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('M Input'!$T$45>=E69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=F69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=G69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=H69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=I69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=J69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=K69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=L69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=M69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=N69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=O69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=P69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=Q69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=R69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=S69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=T69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=U69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=V69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=W69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=X69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=Y69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=Z69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=AA69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=AB69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=AC69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=AD69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=AE69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=AF69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=AG69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0},{"$f":"IF('M Input'!$T$45>=AH69,IF('M Summary'!$E$23=\"Yes\",-'M Input'!$T$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('M Input'!$T$17>=1,IF(E69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(E69-1)),0)-E10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(F69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(F69-1)),0)-F10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(G69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(G69-1)),0)-G10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(H69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(H69-1)),0)-H10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(I69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(I69-1)),0)-I10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(J69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(J69-1)),0)-J10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(K69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(K69-1)),0)-K10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(L69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(L69-1)),0)-L10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(M69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(M69-1)),0)-M10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(N69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(N69-1)),0)-N10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(O69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(O69-1)),0)-O10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(P69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(P69-1)),0)-P10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(Q69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(Q69-1)),0)-Q10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(R69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(R69-1)),0)-R10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(S69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(S69-1)),0)-S10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(T69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(T69-1)),0)-T10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(U69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(U69-1)),0)-U10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(V69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(V69-1)),0)-V10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(W69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(W69-1)),0)-W10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(X69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(X69-1)),0)-X10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(Y69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(Y69-1)),0)-Y10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(Z69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(Z69-1)),0)-Z10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(AA69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(AA69-1)),0)-AA10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(AB69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(AB69-1)),0)-AB10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(AC69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(AC69-1)),0)-AC10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(AD69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(AD69-1)),0)-AD10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(AE69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(AE69-1)),0)-AE10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(AF69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(AF69-1)),0)-AF10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(AG69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(AG69-1)),0)-AG10,0)","v":0},{"$f":"IF('M Input'!$T$17>=1,IF(AH69='M Input'!$T$17,('M Input'!$T$44)*((1+References!$F$15)^(AH69-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D71-D70","v":0},{"$f":"E72+E73+E74+E75+E76+E77+E78+E79+E81+E82+E83","v":0},{"$f":"F72+F73+F74+F75+F76+F77+F78+F79+F81+F82+F83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D85","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=E69,D86+E85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=F69,E86+F85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=G69,F86+G85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=H69,G86+H85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=I69,H86+I85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=J69,I86+J85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=K69,J86+K85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=L69,K86+L85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=M69,L86+M85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=N69,M86+N85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=O69,N86+O85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=P69,O86+P85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=Q69,P86+Q85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=R69,Q86+R85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=S69,R86+S85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=T69,S86+T85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=U69,T86+U85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=V69,U86+V85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=W69,V86+W85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=X69,W86+X85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=Y69,X86+Y85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=Z69,Y86+Z85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=AA69,Z86+AA85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=AB69,AA86+AB85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=AC69,AB86+AC85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=AD69,AC86+AD85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=AE69,AD86+AE85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=AF69,AE86+AF85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=AG69,AF86+AG85,0)","v":0},{"$f":"IF((MAX('M Input'!$T$17,'M Input'!$T$45))>=AH69,AG86+AH85,0)","v":0}]

{"sheet":"P Input","index":20,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":true,"merged":[[47,6,47,7],[47,10,47,11],[47,14,47,15],[31,9,35,9],[31,13,35,13],[47,18,47,19],[17,1,30,1],[46,6,46,7],[46,10,46,11],[46,14,46,15],[44,5,45,5],[44,9,45,9],[44,13,45,13],[44,17,45,17],[36,1,37,1],[38,1,42,1],[31,5,35,5],[36,5,37,5],[38,5,42,5],[38,13,42,13],[31,17,35,17],[46,18,46,19],[31,1,35,1],[14,2,14,3],[14,6,14,7],[14,10,14,11],[14,14,14,15],[14,18,14,19],[22,2,22,3],[17,17,30,17],[17,13,30,13],[17,9,30,9],[17,5,30,5],[36,17,37,17],[38,17,42,17],[36,9,37,9],[38,9,42,9],[13,2,13,3],[13,6,13,7],[13,10,13,11],[13,14,13,15],[13,18,13,19],[9,1,9,3],[10,1,10,3],[1,1,1,7],[7,1,7,7],[3,1,5,3],[3,5,5,7],[12,2,12,3],[12,6,12,7],[12,10,12,11],[12,18,12,19],[12,14,12,15],[21,6,21,7],[21,10,21,11],[21,14,21,15],[21,18,21,19],[18,6,19,7],[18,10,19,11],[18,14,19,15],[18,18,19,19],[24,6,24,7],[24,10,24,11],[24,14,24,15],[24,18,24,19],[27,6,27,7],[27,10,27,11],[27,14,27,15],[27,18,27,19],[30,6,30,7],[30,10,30,11],[30,14,30,15],[30,18,30,19],[37,6,37,7],[37,10,37,11],[37,14,37,15],[37,18,37,19],[36,13,37,13]]}
[]
[]
[]
[null,"Click the # of options to be compared for this strategy:",null,null,null,"Choose which cost factors to include:"]
[]
[]
[]
[null,"First: Choose the number of options to be compared.\nSecond: Choose the cost factors to include.\nThird: Fill in all appropriate information in any of the yellow boxes. The light green boxes will automatically populate, but you can manual replace the information as necessary. The blue boxes are drop down menus which need to be selected. "]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) - Input - Plumbing"]
[]
[null,null,"Status Quo or Baseline Standard",null,null,null,"Strategy Option 1",null,null,null,"Strategy Option 2",null,null,null,"Strategy Option 3",null,null,null,"Strategy Option 4"]
[null,null,"Status Quo or Baseline Standard - Name",null,null,null,"Strategy Option 1 - Name",null,null,null,"Strategy Option 2 - Name",null,null,null,"Strategy Option 3 - Name",null,null,null,"Strategy Option 4 - Name"]
[null,null,"Description",null,null,null,"Description",null,null,null,"Description",null,null,null,"Description",null,null,null,"Description"]
[null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)"]
[null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)"]
[null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)"]
[null,null,"Electricity Rate ($ Per kWh)"]
[null,null,"Electricity Provider","Electricity (Other)"]
[null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)"]
[null,null,"Electricity Demand Rate ($ Per kW)"]
[null,null,null,null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)"]
[null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)"]
[null,null,"Natural Gas Rate ($ Per Therm) "]
[null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)"]
[null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)"]
[null,null,"Water Rate ($ Per CCF)"]
[null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)"]
[null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)"]
[null,null,"Wastewater Rate ($ Per CCF)"]
[null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)"]
[null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)"]
[null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)"]
[null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(D32,References!$B$15:$C$20,2,FALSE)*D33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(H32,References!$B$15:$C$20,2,FALSE)*H33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(L32,References!$B$15:$C$20,2,FALSE)*L33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(P32,References!$B$15:$C$20,2,FALSE)*P33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(T32,References!$B$15:$C$20,2,FALSE)*T33,\"Choose Fuel\")","v":"Choose Fuel"}]
[null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(D34/(VLOOKUP(D32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(H34/(VLOOKUP(H32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(L34/(VLOOKUP(L32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(P34/(VLOOKUP(P32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(T34/(VLOOKUP(T32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"}]
[null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*D18)+(References!$C$7*D24)+(References!$C$8*D27)+(IFERROR(VLOOKUP(D32,References!$B$6:$C$11,2,FALSE),0)*D33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*H18)+(References!$C$7*H24)+(References!$C$8*H27)+(IFERROR(VLOOKUP(H32,References!$B$6:$C$11,2,FALSE),0)*H33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*L18)+(References!$C$7*L24)+(References!$C$8*L27)+(IFERROR(VLOOKUP(L32,References!$B$6:$C$11,2,FALSE),0)*L33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*P18)+(References!$C$7*P24)+(References!$C$8*P27)+(IFERROR(VLOOKUP(P32,References!$B$6:$C$11,2,FALSE),0)*P33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*T18)+(References!$C$7*T24)+(References!$C$8*T27)+(IFERROR(VLOOKUP(T32,References!$B$6:$C$11,2,FALSE),0)*T33)","v":0}]
[null,null,"Carbon Value ($ per MTE)"]
[null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)"]
[null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)"]
[null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)"]
[null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)"]
[null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)"]
[null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)"]
[null,null,null,null,null,"Loan","Term",null,null,"Loan","Term",null,null,"Loan","Term",null,null,"Loan","Term"]
[null,null,null,null,null,null,"Annual Debt Payment ($)",{"$f":"IF(H45>0,-PMT(References!$F$14,H45,H16-$D$16-H21-H26-H29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(L45>0,-PMT(References!$F$14,L45,L16-$D$16-L21-L26-L29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(P45>0,-PMT(References!$F$14,P45,P16-$D$16-P21-P26-P29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(T45>0,-PMT(References!$F$14,T45,T16-$D$16-T21-T26-T29+$D$21+$D$26+$D$29),0)","v":0}]
[null,null,null,null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)"]

{"sheet":"P Summary","index":21,"n_rows":59,"n_cols":18,"rows_kept":59,"cut":false,"hidden":true,"merged":[[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[21,3,21,4],[24,3,26,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[32,3,32,4],[31,3,31,4],[33,3,33,4],[34,3,34,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[37,8,37,10],[37,11,37,13],[37,14,37,16],[38,5,38,7],[38,8,38,10],[38,11,38,13],[38,14,38,16],[39,2,40,2],[39,5,39,7],[39,8,39,10],[39,11,39,13],[39,14,39,16],[40,5,40,7],[40,8,40,10],[40,11,40,13],[40,14,40,16],[34,8,34,10],[34,11,34,13],[34,14,34,16],[35,5,35,7],[35,8,35,10],[35,11,35,13],[35,14,35,16],[36,5,36,7],[36,8,36,10],[36,11,36,13],[36,14,36,16],[31,8,31,10],[31,11,31,13],[31,14,31,16],[32,5,32,7],[32,8,32,10],[32,11,32,13],[32,14,32,16],[33,5,33,7],[33,8,33,10],[28,8,28,10],[28,11,28,13],[28,14,28,16],[29,5,29,7],[29,8,29,10],[29,11,29,13],[29,14,29,16],[30,5,30,7],[30,8,30,10],[30,11,30,13],[30,14,30,16],[24,8,24,10],[24,11,24,13],[24,14,24,16],[11,14,11,16],[10,14,10,16],[15,14,15,16],[20,14,20,16],[19,14,19,16],[18,14,18,16],[16,14,16,16],[10,11,10,13],[11,11,11,13],[12,11,12,13],[14,8,14,10],[13,8,13,10],[12,8,12,10],[11,8,11,10],[15,11,15,13],[10,8,10,10],[15,8,15,10],[17,8,17,10],[13,11,13,13],[14,11,14,13],[44,14,44,16],[43,14,43,16],[42,14,42,16],[41,14,41,16],[21,14,21,16],[17,14,17,16],[14,14,14,16],[13,14,13,16],[12,14,12,16],[44,8,44,10],[43,8,43,10],[42,8,42,10],[41,8,41,10],[21,8,21,10],[53,8,53,10],[52,8,52,10],[51,8,51,10],[53,14,53,16],[52,14,52,16],[51,14,51,16],[50,14,50,16],[49,14,49,16],[48,14,48,16],[47,14,47,16],[46,14,46,16],[45,14,45,16],[47,11,47,13],[48,11,48,13],[49,11,49,13],[21,11,21,13],[41,11,41,13],[42,11,42,13],[43,11,43,13],[50,8,50,10],[33,11,33,13],[33,14,33,16],[17,11,17,13],[53,11,53,13],[50,11,50,13],[51,11,51,13],[52,11,52,13],[16,11,16,13],[18,11,18,13],[45,11,45,13],[46,11,46,13],[44,11,44,13],[49,8,49,10],[48,8,48,10],[47,8,47,10],[46,8,46,10],[45,8,45,10],[19,11,19,13],[20,11,20,13],[20,8,20,10],[19,8,19,10],[18,8,18,10],[16,8,16,10],[55,2,58,2],[41,1,53,1],[41,2,49,2],[50,2,51,2],[52,2,53,2],[43,5,43,7],[44,5,44,7],[45,5,45,7],[46,5,46,7],[47,5,47,7],[53,3,53,4],[55,3,55,4],[56,3,56,4],[57,3,57,4],[58,3,58,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[52,3,52,4],[15,5,15,7],[21,5,21,7],[41,5,41,7],[42,5,42,7],[53,5,53,7],[17,5,17,7],[48,5,48,7],[49,5,49,7],[50,5,50,7],[51,5,51,7],[52,5,52,7],[24,5,24,7],[28,1,40,1],[28,2,36,2],[28,5,28,7],[31,5,31,7],[34,5,34,7],[37,2,38,2],[37,5,37,7],[1,1,1,7],[3,1,3,7],[10,5,10,7],[11,5,11,7],[12,5,12,7],[13,5,13,7],[14,5,14,7],[16,5,16,7],[18,5,18,7],[12,2,21,2],[19,5,19,7],[5,1,5,5],[11,3,11,4],[10,3,10,4],[8,1,8,4],[7,1,7,4],[20,5,20,7]]}
[]
[]
[]
[]
[]
[null,"Below is the summary of the cost effectiveness and general overview of each option. The color formatting for the first three financial is to offer a quick comparison between options.\n(see key below)\n\nTo change  any of the information on this page, you must go back to the Lighting Input page."]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) - Summary - Plumbing"]
[]
[null,null,null,null,null,{"$f":"'P Input'!G14","v":"Strategy Option 1 - Name"},null,null,{"$f":"'P Input'!K14","v":"Strategy Option 2 - Name"},null,null,{"$f":"'P Input'!O14","v":"Strategy Option 3 - Name"},null,null,{"$f":"'P Input'!S14","v":"Strategy Option 4 - Name"}]
[null,null,null,null,null,{"$f":"IF(ISBLANK('P Input'!G15),\"\",'P Input'!G15)","v":"Description"},null,null,{"$f":"IF(ISBLANK('P Input'!K15),\"\",'P Input'!K15)","v":"Description"},null,null,{"$f":"IF(ISBLANK('P Input'!O15),\"\",'P Input'!O15)","v":"Description"},null,null,{"$f":"IF(ISBLANK('P Input'!S15),\"\",'P Input'!S15)","v":"Description"}]
[null,null,"Financials","Simple Payback (Years)",null,{"$f":"IFERROR(('P Input'!$H$16-'P Input'!$D$16)/(F19+F20),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('P Input'!$L$16-'P Input'!$D$16)/(I19+I20),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('P Input'!$P$16-'P Input'!$D$16)/(L19+L20),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('P Input'!$T$16-'P Input'!$D$16)/(O19+O20),\"N/A\")","v":"N/A"},null,null,{"$f":"IF((IF(I13=\"N/A\",1,0)*IF(L13=\"N/A\",1,0)*IF(O13=\"N/A\",1,0))+(IF(F13=I13,1,0)+IF(F13=L13,1,0)+IF(F13=O13,1,0))>0,100000000,\"\")","v":100000000}]
[null,null,null,"Equivalent Net Present Value (NPV) ($)",null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('P Input'!$H$45)),\"Enter Loan Term\",IF('P Input'!$H$17>0,IFERROR(-PV(References!$F$16,MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),F18)+'P Calculations'!$D$28,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('P Input'!$L$45)),\"Enter Loan Term\",IF('P Input'!$L$17>0,IFERROR(-PV(References!$F$16,MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),I18)+'P Calculations'!$D$47,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('P Input'!$P$45)),\"Enter Loan Term\",IF('P Input'!$P$17>0,IFERROR(-PV(References!$F$16,MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),L18)+'P Calculations'!$D$66,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('P Input'!$T$45)),\"Enter Loan Term\",IF('P Input'!$T$17>0,IFERROR(-PV(References!$F$16,MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),O18)+'P Calculations'!$D$85,\"N/A\"),\"N/A\"))","v":"N/A"}]
[null,null,null,"Savings to Investment Ratio",null,{"$f":"IFERROR(F21/F17,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(I21/I17,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(L21/L17,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(O21/O17,\"N/A\")","v":"N/A"}]
[null,null,null,"Internal Rate of Return (IRR) (%)",null,{"$f":"IFERROR(IRR('P Calculations'!$D$28:$AH$28),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('P Calculations'!$D$47:$AH$47),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('P Calculations'!$D$66:$AH$66),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('P Calculations'!$D$85:$AH$85),\"N/A\")","v":"N/A"}]
[null,null,null,"Project Incremental Cost Above Baseline ($)",null,{"$f":"IF('P Input'!$H$17>0,IF(ISBLANK('P Input'!$H$16),0,'P Input'!$H$16-'P Input'!$D$16-('P Input'!$H$21+'P Input'!$H$26+'P Input'!$H$29)+('P Input'!$D$21+'P Input'!$D$26+'P Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,IF(ISBLANK('P Input'!$L$16),0,'P Input'!$L$16-'P Input'!$D$16-('P Input'!$L$21+'P Input'!$L$26+'P Input'!$L$29)+('P Input'!$D$21+'P Input'!$D$26+'P Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,IF(ISBLANK('P Input'!$P$16),0,'P Input'!$P$16-'P Input'!$D$16-('P Input'!$P$21+'P Input'!$P$26+'P Input'!$P$29)+('P Input'!$D$21+'P Input'!$D$26+'P Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,IF(ISBLANK('P Input'!$T$16),0,'P Input'!$T$16-'P Input'!$D$16-('P Input'!$T$21+'P Input'!$T$26+'P Input'!$T$29)+('P Input'!$D$21+'P Input'!$D$26+'P Input'!$D$29)),\"N/A\")","v":"N/A"}]
[null,null,null,"Annual Equivalent Payment ($)",null,{"$f":"IFERROR(-PMT(References!$F$16,'P Input'!$H$17,NPV(References!$F$16,'P Calculations'!$E$28:$AH$28)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'P Input'!$L$17,NPV(References!$F$16,'P Calculations'!$E$47:$AH$47)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'P Input'!$P$17,NPV(References!$F$16,'P Calculations'!$E$66:$AH$66)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'P Input'!$T$17,NPV(References!$F$16,'P Calculations'!$E$85:$AH$85)),\"N/A\")","v":"N/A"}]
[null,null,null,"First Year Resource Savings ($)",null,{"$f":"IFERROR(IF('P Input'!$H$17>0,F50+F52+F54,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('P Input'!$L$17>0,I50+I52+I54,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('P Input'!$P$17>0,L50+L52+L54,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('P Input'!$T$17>0,O50+O52+O54,\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"First Year Non-Resource Savings ($)",null,{"$f":"IF('P Input'!$H$17>0,'P Calculations'!$E$22+'P Calculations'!$E$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,'P Calculations'!$E$41+'P Calculations'!$E$43,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,'P Calculations'!$E$60+'P Calculations'!$E$62,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,'P Calculations'!$E$79+'P Calculations'!$E$81,\"N/A\")","v":"N/A"}]
[null,null,null,"Present Value (PV) ($)",null,{"$f":"IF('P Input'!$H$17>0,IFERROR(NPV((References!$F$16),'P Calculations'!$E$28:$AH$28),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,IFERROR(NPV((References!$F$16),'P Calculations'!$E$47:$AH$47),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,IFERROR(NPV((References!$F$16),'P Calculations'!$E$66:$AH$66),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,IFERROR(NPV((References!$F$16),'P Calculations'!$E$85:$AH$85),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Modified Internal Rate of Return (MIRR) (%)",null,{"$f":"IFERROR(MIRR('P Calculations'!$D$28:$AH$28,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('P Calculations'!$D$47:$AH$47,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('P Calculations'!$D$66:$AH$66,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('P Calculations'!$D$85:$AH$85,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"}]
[null,null,null,"Include financing?","No"]
[]
[null,null,null,"NPV Sensitivity Analysis",null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor"]
[null,null,null,null,null,-0.02,0,0.02,-0.02,0,0.02,-0.02,0,0.02,-0.02,0,0.02]
[null,null,null,null,null,{"$f":"IF('P Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+F26))*(1+References!$F$15))-1),MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),-PMT((((1+(References!$F$14+F26))*(1+References!$F$15))-1),'P Input'!$H$17,NPV((((1+(References!$F$14+F26))*(1+References!$F$15))-1),'P Calculations'!$E$28:$AH$28)))+'P Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('P Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+G26))*(1+References!$F$15))-1),MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),-PMT((((1+(References!$F$14+G26))*(1+References!$F$15))-1),'P Input'!$H$17,NPV((((1+(References!$F$14+G26))*(1+References!$F$15))-1),'P Calculations'!$E$28:$AH$28)))+'P Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('P Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+H26))*(1+References!$F$15))-1),MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),-PMT((((1+(References!$F$14+H26))*(1+References!$F$15))-1),'P Input'!$H$17,NPV((((1+(References!$F$14+H26))*(1+References!$F$15))-1),'P Calculations'!$E$28:$AH$28)))+'P Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('P Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+I26))*(1+References!$F$15))-1),MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),-PMT((((1+(References!$F$14+I26))*(1+References!$F$15))-1),'P Input'!$L$17,NPV((((1+(References!$F$14+I26))*(1+References!$F$15))-1),'P Calculations'!$E$47:$AH$47)))+'P Calculations'!$D$47,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('P Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+J26))*(1+References!$F$15))-1),MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),-PMT((((1+(References!$F$14+J26))*(1+References!$F$15))-1),'P Input'!$L$17,NPV((((1+(References!$F$14+J26))*(1+References!$F$15))-1),'P Calculations'!$E$47:$AH$47)))+'P Calculations'!$D$47,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('P Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+K26))*(1+References!$F$15))-1),MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),-PMT((((1+(References!$F$14+K26))*(1+References!$F$15))-1),'P Input'!$L$17,NPV((((1+(References!$F$14+K26))*(1+References!$F$15))-1),'P Calculations'!$E$47:$AH$47)))+'P Calculations'!$D$47,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('P Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+L26))*(1+References!$F$15))-1),MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),-PMT((((1+(References!$F$14+L26))*(1+References!$F$15))-1),'P Input'!$P$17,NPV((((1+(References!$F$14+L26))*(1+References!$F$15))-1),'P Calculations'!$E$66:$AH$66)))+'P Calculations'!$D$66,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('P Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+M26))*(1+References!$F$15))-1),MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),-PMT((((1+(References!$F$14+M26))*(1+References!$F$15))-1),'P Input'!$P$17,NPV((((1+(References!$F$14+M26))*(1+References!$F$15))-1),'P Calculations'!$E$66:$AH$66)))+'P Calculations'!$D$66,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('P Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+N26))*(1+References!$F$15))-1),MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),-PMT((((1+(References!$F$14+N26))*(1+References!$F$15))-1),'P Input'!$P$17,NPV((((1+(References!$F$14+N26))*(1+References!$F$15))-1),'P Calculations'!$E$66:$AH$66)))+'P Calculations'!$D$66,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('P Input'!$T$17>0,IFERROR(-PV((((1+(References!$F$14+O26))*(1+References!$F$15))-1),MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),-PMT((((1+(References!$F$14+O26))*(1+References!$F$15))-1),'P Input'!$T$17,NPV((((1+(References!$F$14+O26))*(1+References!$F$15))-1),'P Calculations'!$E$85:$AH$85)))+'P Calculations'!$D$85,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('P Input'!$T$17>0,IFERROR(-PV((((1+(References!$F$14+P26))*(1+References!$F$15))-1),MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),-PMT((((1+(References!$F$14+P26))*(1+References!$F$15))-1),'P Input'!$T$17,NPV((((1+(References!$F$14+P26))*(1+References!$F$15))-1),'P Calculations'!$E$85:$AH$85)))+'P Calculations'!$D$85,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('P Input'!$T$17>0,IFERROR(-PV((((1+(References!$F$14+Q26))*(1+References!$F$15))-1),MAX('P Input'!$H$17,'P Input'!$L$17,'P Input'!$P$17,'P Input'!$T$17),-PMT((((1+(References!$F$14+Q26))*(1+References!$F$15))-1),'P Input'!$T$17,NPV((((1+(References!$F$14+Q26))*(1+References!$F$15))-1),'P Calculations'!$E$85:$AH$85)))+'P Calculations'!$D$85,\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
[null,"First Year Costs","Utilities","Electricity Use (kWh)",null,{"$f":"IF('P Input'!$H$17>0,'P Input'!$H$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,'P Input'!$L$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,'P Input'!$P$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,'P Input'!$T$18,\"N/A\")","v":"N/A"}]
[null,null,null,"Electricity Cost ($)",null,{"$f":"IF('P Input'!$H$17>0,('P Calculations'!$E$15+'P Calculations'!$E$16),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,('P Calculations'!$E$34+'P Calculations'!$E$35),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,('P Calculations'!$E$53+'P Calculations'!$E$54),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,('P Calculations'!$E$72+'P Calculations'!$E$73),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Use (Therm)",null,{"$f":"IF('P Input'!$H$17>0,'P Input'!$H$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,'P Input'!$L$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,'P Input'!$P$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,'P Input'!$T$24,\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Cost ($)",null,{"$f":"IF('P Input'!$H$17>0,('P Calculations'!$E$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,('P Calculations'!$E$36),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,('P Calculations'!$E$55),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,('P Calculations'!$E$74),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Use (CCF)",null,{"$f":"IF('P Input'!$H$17>0,'P Input'!$H$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,'P Input'!$L$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,'P Input'!$P$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,'P Input'!$T$27,\"N/A\")","v":"N/A"}]
[null,null,null,"Water Cost ($)",null,{"$f":"IF('P Input'!$H$17>0,('P Calculations'!$E$18),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,('P Calculations'!$E$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,('P Calculations'!$E$56),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,('P Calculations'!$E$75),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Use (CCF)",null,{"$f":"IF('P Input'!$H$17>0,'P Input'!$H$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,'P Input'!$L$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,'P Input'!$P$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,'P Input'!$T$30,\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Cost  ($)",null,{"$f":"IF('P Input'!$H$17>0,('P Calculations'!$E$19),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,('P Calculations'!$E$38),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,('P Calculations'!$E$57),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,('P Calculations'!$E$76),\"N/A\")","v":"N/A"}]
[null,null,null,"Total Utility Cost ($)",null,{"$f":"IF('P Input'!$H$17>0,F30+F32+F34+F36,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,I30+I32+I34+I36,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,L30+L32+L34+L36,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,O30+O32+O34+O36,\"N/A\")","v":"N/A"}]
[null,null,"Fuel","Vehicle Fuel Use (MMBTU)",null,{"$f":"IF('P Input'!$H$17>0,'P Input'!$H$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,'P Input'!$L$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,'P Input'!$P$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,'P Input'!$T$35,\"N/A\")","v":"N/A"}]
[null,null,null,"Vehicle Fuel Cost ($)",null,{"$f":"IF('P Input'!$H$17>0,('P Input'!$H$33*'P Input'!$H$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,('P Input'!$L$33*'P Input'!$L$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,('P Input'!$P$33*'P Input'!$P$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,('P Input'!$T$33*'P Input'!$T$34),\"N/A\")","v":"N/A"}]
[null,null,"GHG","Carbon Use (MTE)",null,{"$f":"IF('P Input'!$H$17>0,'P Input'!$H$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,'P Input'!$L$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,'P Input'!$P$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,'P Input'!$T$37,\"N/A\")","v":"N/A"}]
[null,null,null,"Carbon Cost  ($)",null,{"$f":"IF('P Input'!$H$17>0,('P Calculations'!$E$21),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,('P Calculations'!$E$40),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,('P Calculations'!$E$59),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,('P Calculations'!$E$78),\"N/A\")","v":"N/A"}]
[null,"First Year","Utilities","Electricity Use Savings (kWh)",null,{"$f":"IF('P Input'!$H$17>0,IFERROR(('P Input'!$D$18-'P Input'!$H$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,IFERROR(('P Input'!$D$18-'P Input'!$L$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,IFERROR(('P Input'!$D$18-'P Input'!$P$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,IFERROR(('P Input'!$D$18-'P Input'!$T$18),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Electricity Savings ($)",null,{"$f":"IF('P Input'!$H$17>0,('P Calculations'!$E$15+'P Calculations'!$E$16),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,('P Calculations'!$E$34+'P Calculations'!$E$35),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,('P Calculations'!$E$53+'P Calculations'!$E$54),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,('P Calculations'!$E$72+'P Calculations'!$E$73),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Use Savings (Therm)",null,{"$f":"IF('P Input'!$H$17>0,IFERROR(('P Input'!$D$24-'P Input'!$H$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,IFERROR(('P Input'!$D$24-'P Input'!$L$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,IFERROR(('P Input'!$D$24-'P Input'!$P$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,IFERROR(('P Input'!$D$24-'P Input'!$T$24),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Savings ($)",null,{"$f":"IF('P Input'!$H$17>0,('P Calculations'!$E$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,('P Calculations'!$E$36),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,('P Calculations'!$E$55),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,('P Calculations'!$E$74),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Use Savings (CCF)",null,{"$f":"IF('P Input'!$H$17>0,IFERROR(('P Input'!$D$27-'P Input'!$H$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,IFERROR(('P Input'!$D$27-'P Input'!$L$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,IFERROR(('P Input'!$D$27-'P Input'!$P$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,IFERROR(('P Input'!$D$27-'P Input'!$T$27),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Savings ($)",null,{"$f":"IF('P Input'!$H$17>0,('P Calculations'!$E$18),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,('P Calculations'!$E$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,('P Calculations'!$E$56),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,('P Calculations'!$E$75),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Use Savings (CCF)",null,{"$f":"IF('P Input'!$H$17>0,IFERROR(('P Input'!$D$30-'P Input'!$H$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,IFERROR(('P Input'!$D$30-'P Input'!$L$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,IFERROR(('P Input'!$D$30-'P Input'!$P$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,IFERROR(('P Input'!$D$30-'P Input'!$T$30),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Savings ($)",null,{"$f":"IF('P Input'!$H$17>0,('P Calculations'!$E$19),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,('P Calculations'!$E$38),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,('P Calculations'!$E$57),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,('P Calculations'!$E$76),\"N/A\")","v":"N/A"}]
[null,null,null,"Total Utility Savings ($)",null,{"$f":"IF('P Input'!$H$17>0,F43+F45+F47+F49,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,I43+I45+I47+I49,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,L43+L45+L47+L49,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,O43+O45+O47+O49,\"N/A\")","v":"N/A"}]
[null,null,"Fuel","Vehicle Fuel Use Savings (MMBTU)",null,{"$f":"IF('P Input'!$H$17>0,IFERROR('P Input'!$D$35-'P Input'!$H$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,IFERROR('P Input'!$D$35-'P Input'!$L$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,IFERROR('P Input'!$D$35-'P Input'!$P$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,IFERROR('P Input'!$D$35-'P Input'!$T$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Vehicle Fuel Savings ($)",null,{"$f":"IF('P Input'!$H$17>0,('P Calculations'!$E$20),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,('P Calculations'!$E$39),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,('P Calculations'!$E$58),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,('P Calculations'!$E$77),\"N/A\")","v":"N/A"}]
[null,null,"GHG","Carbon Use Savings (MTE)",null,{"$f":"IF('P Input'!$H$17>0,IF('P Input'!$H$37=0,0,'P Input'!$D$37-'P Input'!$H$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,IF('P Input'!$L$37=0,0,'P Input'!$D$37-'P Input'!$L$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,IF('P Input'!$P$37=0,0,'P Input'!$D$37-'P Input'!$P$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,IF('P Input'!$T$37=0,0,'P Input'!$D$37-'P Input'!$T$37),\"N/A\")","v":"N/A"}]
[null,null,null,"Carbon Savings ($)",null,{"$f":"IF('P Input'!$H$17>0,('P Calculations'!$E$21),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$L$17>0,('P Calculations'!$E$40),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$P$17>0,('P Calculations'!$E$59),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('P Input'!$T$17>0,('P Calculations'!$E$78),\"N/A\")","v":"N/A"}]
[]
[null,null,"Key","Green - Better"]
[null,null,null,"Yellow - Average"]
[null,null,null,"Red - Worse"]
[null,null,null,"Gray - No data"]

{"sheet":"P Cash Flow","index":22,"n_rows":48,"n_cols":6,"rows_kept":48,"cut":false,"hidden":true,"merged":[[1,1,1,2],[5,1,5,2],[46,1,46,2],[47,1,47,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[7,1,7,2],[8,1,8,2],[3,1,3,2]]}
[]
[]
[]
[]
[]
[null,"Below compares the cumulative cash flow of each option. This takes in to account all estimated rate increase, maintenance cost, etc. The color formatting is to offer a quick comparison between options.\n(See key below)\n\nTo change  any of the information on this page, you must go back to the Plumbing Input page."]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) -  Cumulative Cash Flow - Plumbing"]
[]
[null,"Year",{"$f":"'P Input'!G14","v":"Strategy Option 1 - Name"},{"$f":"'P Input'!K14","v":"Strategy Option 2 - Name"},{"$f":"'P Input'!O14","v":"Strategy Option 3 - Name"},{"$f":"'P Input'!S14","v":"Strategy Option 4 - Name"}]
[null,0,{"$f":"IF(ISBLANK('P Input'!H17),\"\",IF('P Input'!H17>='P Cash Flow'!B12,'P Calculations'!D29,\" \"))","v":""},{"$f":"IF(ISBLANK('P Input'!L17),\"\",IF('P Input'!L17>='P Cash Flow'!B12,'P Calculations'!D48,\" \"))","v":""},{"$f":"IF(ISBLANK('P Input'!P17),\"\",IF('P Input'!P17>='P Cash Flow'!B12,'P Calculations'!D67,\" \"))","v":""},{"$f":"IF(ISBLANK('P Input'!T17),\"\",IF('P Input'!T17>='P Cash Flow'!B12,'P Calculations'!D86,\" \"))","v":""}]
[null,1,{"$f":"IF('P Input'!H17>='P Cash Flow'!B13,'P Calculations'!E29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B13,'P Calculations'!E48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B13,'P Calculations'!E67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B13,'P Calculations'!E86,\" \")","v":" "}]
[null,2,{"$f":"IF('P Input'!H17>='P Cash Flow'!B14,'P Calculations'!F29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B14,'P Calculations'!F48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B14,'P Calculations'!F67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B14,'P Calculations'!F86,\" \")","v":" "}]
[null,3,{"$f":"IF('P Input'!H17>='P Cash Flow'!B15,'P Calculations'!G29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B15,'P Calculations'!G48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B15,'P Calculations'!G67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B15,'P Calculations'!G86,\" \")","v":" "}]
[null,4,{"$f":"IF('P Input'!H17>='P Cash Flow'!B16,'P Calculations'!H29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B16,'P Calculations'!H48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B16,'P Calculations'!H67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B16,'P Calculations'!H86,\" \")","v":" "}]
[null,5,{"$f":"IF('P Input'!H17>='P Cash Flow'!B17,'P Calculations'!I29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B17,'P Calculations'!I48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B17,'P Calculations'!I67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B17,'P Calculations'!I86,\" \")","v":" "}]
[null,6,{"$f":"IF('P Input'!H17>='P Cash Flow'!B18,'P Calculations'!J29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B18,'P Calculations'!J48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B18,'P Calculations'!J67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B18,'P Calculations'!J86,\" \")","v":" "}]
[null,7,{"$f":"IF('P Input'!H17>='P Cash Flow'!B19,'P Calculations'!K29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B19,'P Calculations'!K48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B19,'P Calculations'!K67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B19,'P Calculations'!K86,\" \")","v":" "}]
[null,8,{"$f":"IF('P Input'!H17>='P Cash Flow'!B20,'P Calculations'!L29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B20,'P Calculations'!L48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B20,'P Calculations'!L67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B20,'P Calculations'!L86,\" \")","v":" "}]
[null,9,{"$f":"IF('P Input'!H17>='P Cash Flow'!B21,'P Calculations'!M29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B21,'P Calculations'!M48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B21,'P Calculations'!M67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B21,'P Calculations'!M86,\" \")","v":" "}]
[null,10,{"$f":"IF('P Input'!H17>='P Cash Flow'!B22,'P Calculations'!N29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B22,'P Calculations'!N48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B22,'P Calculations'!N67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B22,'P Calculations'!N86,\" \")","v":" "}]
[null,11,{"$f":"IF('P Input'!H17>='P Cash Flow'!B23,'P Calculations'!O29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B23,'P Calculations'!O48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B23,'P Calculations'!O67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B23,'P Calculations'!O86,\" \")","v":" "}]
[null,12,{"$f":"IF('P Input'!H17>='P Cash Flow'!B24,'P Calculations'!P29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B24,'P Calculations'!P48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B24,'P Calculations'!P67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B24,'P Calculations'!P86,\" \")","v":" "}]
[null,13,{"$f":"IF('P Input'!H17>='P Cash Flow'!B25,'P Calculations'!Q29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B25,'P Calculations'!Q48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B25,'P Calculations'!Q67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B25,'P Calculations'!Q86,\" \")","v":" "}]
[null,14,{"$f":"IF('P Input'!H17>='P Cash Flow'!B26,'P Calculations'!R29,\" \")","v":" "},{"$f":"IF('P Input'!L17>='P Cash Flow'!B26,'P Calculations'!R48,\" \")","v":" "},{"$f":"IF('P Input'!P17>='P Cash Flow'!B26,'P Calculations'!R67,\" \")","v":" "},{"$f":"IF('P Input'!T17>='P Cash Flow'!B26,'P Calculations'!R86,\" \")","v":" "}]
[null,15,{"$f":"IF('P Input'!$H$17>=B27,'P Calculations'!S29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B27,'P Calculations'!S48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B27,'P Calculations'!S67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B27,'P Calculations'!S86,\" \")","v":" "}]
[null,16,{"$f":"IF('P Input'!$H$17>=B28,'P Calculations'!T29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B28,'P Calculations'!T48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B28,'P Calculations'!T67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B28,'P Calculations'!T86,\" \")","v":" "}]
[null,17,{"$f":"IF('P Input'!$H$17>=B29,'P Calculations'!U29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B29,'P Calculations'!U48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B29,'P Calculations'!U67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B29,'P Calculations'!U86,\" \")","v":" "}]
[null,18,{"$f":"IF('P Input'!$H$17>=B30,'P Calculations'!V29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B30,'P Calculations'!V48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B30,'P Calculations'!V67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B30,'P Calculations'!V86,\" \")","v":" "}]
[null,19,{"$f":"IF('P Input'!$H$17>=B31,'P Calculations'!W29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B31,'P Calculations'!W48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B31,'P Calculations'!W67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B31,'P Calculations'!W86,\" \")","v":" "}]
[null,20,{"$f":"IF('P Input'!$H$17>=B32,'P Calculations'!X29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B32,'P Calculations'!X48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B32,'P Calculations'!X67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B32,'P Calculations'!X86,\" \")","v":" "}]
[null,21,{"$f":"IF('P Input'!$H$17>=B33,'P Calculations'!Y29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B33,'P Calculations'!Y48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B33,'P Calculations'!Y67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B33,'P Calculations'!Y86,\" \")","v":" "}]
[null,22,{"$f":"IF('P Input'!$H$17>=B34,'P Calculations'!Z29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B34,'P Calculations'!Z48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B34,'P Calculations'!Z67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B34,'P Calculations'!Z86,\" \")","v":" "}]
[null,23,{"$f":"IF('P Input'!$H$17>=B35,'P Calculations'!AA29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B35,'P Calculations'!AA48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B35,'P Calculations'!AA67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B35,'P Calculations'!AA86,\" \")","v":" "}]
[null,24,{"$f":"IF('P Input'!$H$17>=B36,'P Calculations'!AB29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B36,'P Calculations'!AB48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B36,'P Calculations'!AB67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B36,'P Calculations'!AB86,\" \")","v":" "}]
[null,25,{"$f":"IF('P Input'!$H$17>=B37,'P Calculations'!AC29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B37,'P Calculations'!AC48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B37,'P Calculations'!AC67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B37,'P Calculations'!AC86,\" \")","v":" "}]
[null,26,{"$f":"IF('P Input'!$H$17>=B38,'P Calculations'!AD29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B38,'P Calculations'!AD48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B38,'P Calculations'!AD67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B38,'P Calculations'!AD86,\" \")","v":" "}]
[null,27,{"$f":"IF('P Input'!$H$17>=B39,'P Calculations'!AE29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B39,'P Calculations'!AE48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B39,'P Calculations'!AE67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B39,'P Calculations'!AE86,\" \")","v":" "}]
[null,28,{"$f":"IF('P Input'!$H$17>=B40,'P Calculations'!AF29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B40,'P Calculations'!AF48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B40,'P Calculations'!AF67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B40,'P Calculations'!AF86,\" \")","v":" "}]
[null,29,{"$f":"IF('P Input'!$H$17>=B41,'P Calculations'!AG29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B41,'P Calculations'!AG48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B41,'P Calculations'!AG67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B41,'P Calculations'!AG86,\" \")","v":" "}]
[null,30,{"$f":"IF('P Input'!$H$17>=B42,'P Calculations'!AH29,\" \")","v":" "},{"$f":"IF('P Input'!$L$17>=B42,'P Calculations'!AH48,\" \")","v":" "},{"$f":"IF('P Input'!$P$17>=B42,'P Calculations'!AH67,\" \")","v":" "},{"$f":"IF('P Input'!$T$17>=B42,'P Calculations'!AH86,\" \")","v":" "}]
[]
[null,"Key"]
[null,"Green - Better"]
[null,"Yellow - Average"]
[null,"Red - Worse"]
[null,"Gray - Out of range of project's life"]

{"sheet":"P Calculations","index":23,"n_rows":86,"n_cols":34,"rows_kept":86,"cut":false,"hidden":true,"merged":[[3,1,3,7],[1,1,1,7],[68,1,85,1],[49,1,66,1],[30,1,47,1],[11,1,28,1],[5,1,5,7],[7,1,9,1]]}
[]
[]
[]
[]
[]
[null,"This page includes the yearly financial calculations. \n\nTo change  any of the information on this page, you must go back to the Lighting Input page."]
[]
[null,"Baseline","Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('P Input'!$D$17>=E12,((IF('P Input'!$D$41=E12,'P Input'!$D$40,0))+IF(E12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(E12/'P Input'!$D$43,0)=INT(IFERROR(E12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(E12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=F12,((IF('P Input'!$D$41=F12,'P Input'!$D$40,0))+IF(F12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(F12/'P Input'!$D$43,0)=INT(IFERROR(F12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(F12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=G12,((IF('P Input'!$D$41=G12,'P Input'!$D$40,0))+IF(G12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(G12/'P Input'!$D$43,0)=INT(IFERROR(G12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(G12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=H12,((IF('P Input'!$D$41=H12,'P Input'!$D$40,0))+IF(H12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(H12/'P Input'!$D$43,0)=INT(IFERROR(H12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(H12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=I12,((IF('P Input'!$D$41=I12,'P Input'!$D$40,0))+IF(I12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(I12/'P Input'!$D$43,0)=INT(IFERROR(I12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(I12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=J12,((IF('P Input'!$D$41=J12,'P Input'!$D$40,0))+IF(J12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(J12/'P Input'!$D$43,0)=INT(IFERROR(J12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(J12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=K12,((IF('P Input'!$D$41=K12,'P Input'!$D$40,0))+IF(K12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(K12/'P Input'!$D$43,0)=INT(IFERROR(K12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(K12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=L12,((IF('P Input'!$D$41=L12,'P Input'!$D$40,0))+IF(L12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(L12/'P Input'!$D$43,0)=INT(IFERROR(L12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(L12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=M12,((IF('P Input'!$D$41=M12,'P Input'!$D$40,0))+IF(M12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(M12/'P Input'!$D$43,0)=INT(IFERROR(M12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(M12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=N12,((IF('P Input'!$D$41=N12,'P Input'!$D$40,0))+IF(N12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(N12/'P Input'!$D$43,0)=INT(IFERROR(N12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(N12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=O12,((IF('P Input'!$D$41=O12,'P Input'!$D$40,0))+IF(O12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(O12/'P Input'!$D$43,0)=INT(IFERROR(O12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(O12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=P12,((IF('P Input'!$D$41=P12,'P Input'!$D$40,0))+IF(P12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(P12/'P Input'!$D$43,0)=INT(IFERROR(P12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(P12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=Q12,((IF('P Input'!$D$41=Q12,'P Input'!$D$40,0))+IF(Q12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(Q12/'P Input'!$D$43,0)=INT(IFERROR(Q12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(Q12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=R12,((IF('P Input'!$D$41=R12,'P Input'!$D$40,0))+IF(R12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(R12/'P Input'!$D$43,0)=INT(IFERROR(R12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(R12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=S12,((IF('P Input'!$D$41=S12,'P Input'!$D$40,0))+IF(S12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(S12/'P Input'!$D$43,0)=INT(IFERROR(S12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(S12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=T12,((IF('P Input'!$D$41=T12,'P Input'!$D$40,0))+IF(T12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(T12/'P Input'!$D$43,0)=INT(IFERROR(T12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(T12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=U12,((IF('P Input'!$D$41=U12,'P Input'!$D$40,0))+IF(U12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(U12/'P Input'!$D$43,0)=INT(IFERROR(U12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(U12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=V12,((IF('P Input'!$D$41=V12,'P Input'!$D$40,0))+IF(V12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(V12/'P Input'!$D$43,0)=INT(IFERROR(V12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(V12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=W12,((IF('P Input'!$D$41=W12,'P Input'!$D$40,0))+IF(W12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(W12/'P Input'!$D$43,0)=INT(IFERROR(W12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(W12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=X12,((IF('P Input'!$D$41=X12,'P Input'!$D$40,0))+IF(X12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(X12/'P Input'!$D$43,0)=INT(IFERROR(X12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(X12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=Y12,((IF('P Input'!$D$41=Y12,'P Input'!$D$40,0))+IF(Y12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(Y12/'P Input'!$D$43,0)=INT(IFERROR(Y12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(Y12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=Z12,((IF('P Input'!$D$41=Z12,'P Input'!$D$40,0))+IF(Z12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(Z12/'P Input'!$D$43,0)=INT(IFERROR(Z12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(Z12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=AA12,((IF('P Input'!$D$41=AA12,'P Input'!$D$40,0))+IF(AA12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(AA12/'P Input'!$D$43,0)=INT(IFERROR(AA12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(AA12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=AB12,((IF('P Input'!$D$41=AB12,'P Input'!$D$40,0))+IF(AB12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(AB12/'P Input'!$D$43,0)=INT(IFERROR(AB12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(AB12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=AC12,((IF('P Input'!$D$41=AC12,'P Input'!$D$40,0))+IF(AC12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(AC12/'P Input'!$D$43,0)=INT(IFERROR(AC12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(AC12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=AD12,((IF('P Input'!$D$41=AD12,'P Input'!$D$40,0))+IF(AD12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(AD12/'P Input'!$D$43,0)=INT(IFERROR(AD12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(AD12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=AE12,((IF('P Input'!$D$41=AE12,'P Input'!$D$40,0))+IF(AE12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(AE12/'P Input'!$D$43,0)=INT(IFERROR(AE12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(AE12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=AF12,((IF('P Input'!$D$41=AF12,'P Input'!$D$40,0))+IF(AF12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(AF12/'P Input'!$D$43,0)=INT(IFERROR(AF12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(AF12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=AG12,((IF('P Input'!$D$41=AG12,'P Input'!$D$40,0))+IF(AG12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(AG12/'P Input'!$D$43,0)=INT(IFERROR(AG12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(AG12-1)),0)","v":0},{"$f":"IF('P Input'!$D$17>=AH12,((IF('P Input'!$D$41=AH12,'P Input'!$D$40,0))+IF(AH12>='P Input'!$D$17,0,IF('P Input'!$D$43>0,IF(IFERROR(AH12/'P Input'!$D$43,0)=INT(IFERROR(AH12/'P Input'!$D$43,0)),'P Input'!$D$42,0),0)))*((1+References!$F$13)^(AH12-1)),0)","v":0}]
[null,null,"Est. Salvage/Resale Value",null,{"$f":"IF(E8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(E8-1)),0)","v":0},{"$f":"IF(F8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(F8-1)),0)","v":0},{"$f":"IF(G8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(G8-1)),0)","v":0},{"$f":"IF(H8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(H8-1)),0)","v":0},{"$f":"IF(I8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(I8-1)),0)","v":0},{"$f":"IF(J8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(J8-1)),0)","v":0},{"$f":"IF(K8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(K8-1)),0)","v":0},{"$f":"IF(L8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(L8-1)),0)","v":0},{"$f":"IF(M8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(M8-1)),0)","v":0},{"$f":"IF(N8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(N8-1)),0)","v":0},{"$f":"IF(O8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(O8-1)),0)","v":0},{"$f":"IF(P8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(P8-1)),0)","v":0},{"$f":"IF(Q8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(Q8-1)),0)","v":0},{"$f":"IF(R8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(R8-1)),0)","v":0},{"$f":"IF(S8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(S8-1)),0)","v":0},{"$f":"IF(T8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(T8-1)),0)","v":0},{"$f":"IF(U8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(U8-1)),0)","v":0},{"$f":"IF(V8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(V8-1)),0)","v":0},{"$f":"IF(W8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(W8-1)),0)","v":0},{"$f":"IF(X8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(X8-1)),0)","v":0},{"$f":"IF(Y8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(Y8-1)),0)","v":0},{"$f":"IF(Z8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(Z8-1)),0)","v":0},{"$f":"IF(AA8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(AA8-1)),0)","v":0},{"$f":"IF(AB8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(AB8-1)),0)","v":0},{"$f":"IF(AC8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(AC8-1)),0)","v":0},{"$f":"IF(AD8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(AD8-1)),0)","v":0},{"$f":"IF(AE8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(AE8-1)),0)","v":0},{"$f":"IF(AF8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(AF8-1)),0)","v":0},{"$f":"IF(AG8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(AG8-1)),0)","v":0},{"$f":"IF(AH8='P Input'!$D$17,('P Input'!$D$44)*((1+References!$F$15)^(AH8-1)),0)","v":0}]
[]
[null,{"$f":"'P Input'!G14","v":"Strategy Option 1 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('P Summary'!$E$23=\"No\",IF(ISBLANK('P Input'!$H$16),0,'P Input'!$H$16-'P Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('P Summary'!$E$23=\"No\",IF('O Input'!$H$17>=1,('P Input'!$H$21+'P Input'!$H$26+'P Input'!$H$29)-('P Input'!$D$21+'P Input'!$D$26+'P Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('P Input'!$H$17>=E12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=F12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=G12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=H12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=I12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=J12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=K12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=L12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=M12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=N12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=O12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=P12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Q12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=R12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=S12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=T12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=U12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=V12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=W12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=X12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Y12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Z12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AA12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AB12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AC12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AD12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AE12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AF12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AG12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AH12,IFERROR((('P Input'!$D$18-'P Input'!$H$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH12-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('P Input'!$H$17>=E12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=F12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=G12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=H12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=I12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=J12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=K12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=L12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=M12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=N12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=O12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=P12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=Q12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=R12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=S12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=T12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=U12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=V12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=W12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=X12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=Y12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=Z12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AA12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AB12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AC12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AD12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AE12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AF12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AG12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AH12,('P Input'!$H$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH12-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('P Input'!$H$17>=E12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(E12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=F12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(F12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=G12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(G12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=H12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(H12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=I12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(I12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=J12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(J12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=K12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(K12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=L12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(L12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=M12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(M12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=N12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(N12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=O12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(O12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=P12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(P12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Q12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(Q12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=R12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(R12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=S12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(S12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=T12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(T12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=U12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(U12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=V12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(V12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=W12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(W12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=X12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(X12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Y12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(Y12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Z12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(Z12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AA12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AA12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AB12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AB12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AC12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AC12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AD12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AD12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AE12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AE12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AF12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AF12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AG12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AG12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AH12,IFERROR((('P Input'!$D$24-'P Input'!$H$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AH12-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('P Input'!$H$17>=E12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(E12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=F12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(F12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=G12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(G12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=H12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(H12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=I12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(I12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=J12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(J12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=K12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(K12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=L12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(L12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=M12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(M12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=N12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(N12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=O12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(O12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=P12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(P12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Q12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(Q12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=R12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(R12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=S12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(S12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=T12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(T12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=U12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(U12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=V12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(V12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=W12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(W12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=X12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(X12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Y12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(Y12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Z12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(Z12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AA12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AA12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AB12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AB12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AC12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AC12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AD12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AD12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AE12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AE12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AF12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AF12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AG12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AG12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AH12,IFERROR((('P Input'!$D$27-'P Input'!$H$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AH12-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('P Input'!$H$17>=E12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(E12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=F12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(F12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=G12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(G12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=H12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(H12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=I12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(I12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=J12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(J12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=K12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(K12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=L12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(L12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=M12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(M12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=N12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(N12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=O12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(O12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=P12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(P12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Q12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(Q12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=R12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(R12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=S12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(S12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=T12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(T12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=U12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(U12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=V12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(V12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=W12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(W12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=X12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(X12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Y12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(Y12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Z12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(Z12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AA12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AA12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AB12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AB12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AC12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AC12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AD12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AD12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AE12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AE12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AF12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AF12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AG12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AG12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AH12,IFERROR((('P Input'!$D$30-'P Input'!$H$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AH12-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('P Input'!$H$17>=E12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(E12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=F12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(F12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=G12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(G12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=H12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(H12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=I12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(I12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=J12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(J12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=K12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(K12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=L12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(L12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=M12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(M12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=N12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(N12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=O12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(O12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=P12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(P12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=Q12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Q12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=R12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(R12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=S12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(S12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=T12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(T12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=U12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(U12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=V12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(V12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=W12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(W12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=X12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(X12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=Y12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Y12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=Z12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Z12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=AA12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AA12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=AB12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AB12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=AC12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AC12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=AD12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AD12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=AE12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AE12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=AF12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AF12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=AG12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AG12-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$H$17>=AH12,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$H$34*'P Input'!$H$33))*((1+(IFERROR(VLOOKUP('P Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AH12-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('P Input'!$H$17>=E12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(E12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=F12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(F12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=G12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(G12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=H12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(H12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=I12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(I12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=J12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(J12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=K12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(K12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=L12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(L12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=M12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(M12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=N12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(N12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=O12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(O12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=P12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(P12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Q12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(Q12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=R12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(R12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=S12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(S12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=T12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(T12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=U12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(U12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=V12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(V12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=W12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(W12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=X12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(X12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Y12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(Y12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Z12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(Z12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AA12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AA12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AB12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AB12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AC12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AC12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AD12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AD12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AE12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AE12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AF12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AF12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AG12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AG12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AH12,IFERROR((('P Input'!$D$37-'P Input'!$H$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AH12-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('P Input'!$H$17>=E12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(E12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=F12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(F12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=G12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(G12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=H12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(H12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=I12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(I12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=J12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(J12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=K12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(K12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=L12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(L12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=M12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(M12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=N12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(N12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=O12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(O12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=P12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(P12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Q12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(Q12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=R12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(R12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=S12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(S12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=T12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(T12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=U12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(U12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=V12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(V12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=W12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(W12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=X12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(X12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Y12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(Y12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=Z12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(Z12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AA12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(AA12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AB12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(AB12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AC12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(AC12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AD12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(AD12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AE12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(AE12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AF12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(AF12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AG12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(AG12-1)),0),0)","v":0},{"$f":"IF('P Input'!$H$17>=AH12,IFERROR((('P Input'!$D$39-'P Input'!$H$39)*(1+References!$F$13)^(AH12-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('P Input'!$H$17>=E12,((IF('P Input'!$H$41=E12,'P Input'!$H$40,0))+IF(E12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(E12/'P Input'!$H$43,0)=INT(IFERROR(E12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(E12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=F12,((IF('P Input'!$H$41=F12,'P Input'!$H$40,0))+IF(F12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(F12/'P Input'!$H$43,0)=INT(IFERROR(F12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(F12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=G12,((IF('P Input'!$H$41=G12,'P Input'!$H$40,0))+IF(G12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(G12/'P Input'!$H$43,0)=INT(IFERROR(G12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(G12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=H12,((IF('P Input'!$H$41=H12,'P Input'!$H$40,0))+IF(H12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(H12/'P Input'!$H$43,0)=INT(IFERROR(H12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(H12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=I12,((IF('P Input'!$H$41=I12,'P Input'!$H$40,0))+IF(I12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(I12/'P Input'!$H$43,0)=INT(IFERROR(I12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(I12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=J12,((IF('P Input'!$H$41=J12,'P Input'!$H$40,0))+IF(J12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(J12/'P Input'!$H$43,0)=INT(IFERROR(J12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(J12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=K12,((IF('P Input'!$H$41=K12,'P Input'!$H$40,0))+IF(K12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(K12/'P Input'!$H$43,0)=INT(IFERROR(K12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(K12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=L12,((IF('P Input'!$H$41=L12,'P Input'!$H$40,0))+IF(L12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(L12/'P Input'!$H$43,0)=INT(IFERROR(L12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(L12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=M12,((IF('P Input'!$H$41=M12,'P Input'!$H$40,0))+IF(M12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(M12/'P Input'!$H$43,0)=INT(IFERROR(M12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(M12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=N12,((IF('P Input'!$H$41=N12,'P Input'!$H$40,0))+IF(N12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(N12/'P Input'!$H$43,0)=INT(IFERROR(N12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(N12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=O12,((IF('P Input'!$H$41=O12,'P Input'!$H$40,0))+IF(O12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(O12/'P Input'!$H$43,0)=INT(IFERROR(O12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(O12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=P12,((IF('P Input'!$H$41=P12,'P Input'!$H$40,0))+IF(P12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(P12/'P Input'!$H$43,0)=INT(IFERROR(P12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(P12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=Q12,((IF('P Input'!$H$41=Q12,'P Input'!$H$40,0))+IF(Q12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(Q12/'P Input'!$H$43,0)=INT(IFERROR(Q12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(Q12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=R12,((IF('P Input'!$H$41=R12,'P Input'!$H$40,0))+IF(R12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(R12/'P Input'!$H$43,0)=INT(IFERROR(R12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(R12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=S12,((IF('P Input'!$H$41=S12,'P Input'!$H$40,0))+IF(S12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(S12/'P Input'!$H$43,0)=INT(IFERROR(S12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(S12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=T12,((IF('P Input'!$H$41=T12,'P Input'!$H$40,0))+IF(T12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(T12/'P Input'!$H$43,0)=INT(IFERROR(T12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(T12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=U12,((IF('P Input'!$H$41=U12,'P Input'!$H$40,0))+IF(U12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(U12/'P Input'!$H$43,0)=INT(IFERROR(U12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(U12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=V12,((IF('P Input'!$H$41=V12,'P Input'!$H$40,0))+IF(V12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(V12/'P Input'!$H$43,0)=INT(IFERROR(V12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(V12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=W12,((IF('P Input'!$H$41=W12,'P Input'!$H$40,0))+IF(W12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(W12/'P Input'!$H$43,0)=INT(IFERROR(W12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(W12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=X12,((IF('P Input'!$H$41=X12,'P Input'!$H$40,0))+IF(X12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(X12/'P Input'!$H$43,0)=INT(IFERROR(X12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(X12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=Y12,((IF('P Input'!$H$41=Y12,'P Input'!$H$40,0))+IF(Y12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(Y12/'P Input'!$H$43,0)=INT(IFERROR(Y12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(Y12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=Z12,((IF('P Input'!$H$41=Z12,'P Input'!$H$40,0))+IF(Z12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(Z12/'P Input'!$H$43,0)=INT(IFERROR(Z12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(Z12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AA12,((IF('P Input'!$H$41=AA12,'P Input'!$H$40,0))+IF(AA12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(AA12/'P Input'!$H$43,0)=INT(IFERROR(AA12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(AA12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AB12,((IF('P Input'!$H$41=AB12,'P Input'!$H$40,0))+IF(AB12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(AB12/'P Input'!$H$43,0)=INT(IFERROR(AB12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(AB12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AC12,((IF('P Input'!$H$41=AC12,'P Input'!$H$40,0))+IF(AC12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(AC12/'P Input'!$H$43,0)=INT(IFERROR(AC12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(AC12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AD12,((IF('P Input'!$H$41=AD12,'P Input'!$H$40,0))+IF(AD12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(AD12/'P Input'!$H$43,0)=INT(IFERROR(AD12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(AD12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AE12,((IF('P Input'!$H$41=AE12,'P Input'!$H$40,0))+IF(AE12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(AE12/'P Input'!$H$43,0)=INT(IFERROR(AE12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(AE12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AF12,((IF('P Input'!$H$41=AF12,'P Input'!$H$40,0))+IF(AF12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(AF12/'P Input'!$H$43,0)=INT(IFERROR(AF12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(AF12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AG12,((IF('P Input'!$H$41=AG12,'P Input'!$H$40,0))+IF(AG12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(AG12/'P Input'!$H$43,0)=INT(IFERROR(AG12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(AG12-1)),0)","v":0},{"$f":"IF('P Input'!$H$17>=AH12,((IF('P Input'!$H$41=AH12,'P Input'!$H$40,0))+IF(AH12>='P Input'!$H$17,0,IF('P Input'!$H$43>0,IF(IFERROR(AH12/'P Input'!$H$43,0)=INT(IFERROR(AH12/'P Input'!$H$43,0)),'P Input'!$H$42,0),0)))*((1+References!$F$13)^(AH12-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('O Input'!$H$17>=1,E9-E23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,F9-F23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,G9-G23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,H9-H23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,I9-I23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,J9-J23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,K9-K23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,L9-L23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,M9-M23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,N9-N23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,O9-O23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,P9-P23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,Q9-Q23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,R9-R23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,S9-S23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,T9-T23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,U9-U23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,V9-V23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,W9-W23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,X9-X23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,Y9-Y23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,Z9-Z23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AA9-AA23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AB9-AB23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AC9-AC23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AD9-AD23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AE9-AE23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AF9-AF23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AG9-AG23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AH9-AH23,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('P Input'!$H$45>=E12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=F12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=G12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=H12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=I12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=J12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=K12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=L12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=M12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=N12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=O12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=P12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=Q12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=R12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=S12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=T12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=U12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=V12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=W12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=X12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=Y12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=Z12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=AA12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=AB12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=AC12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=AD12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=AE12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=AF12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=AG12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0},{"$f":"IF('P Input'!$H$45>=AH12,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$H$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('O Input'!$H$17>=1,IF(E12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(E12-1)),0)-E10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(F12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(F12-1)),0)-F10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(G12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(G12-1)),0)-G10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(H12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(H12-1)),0)-H10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(I12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(I12-1)),0)-I10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(J12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(J12-1)),0)-J10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(K12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(K12-1)),0)-K10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(L12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(L12-1)),0)-L10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(M12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(M12-1)),0)-M10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(N12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(N12-1)),0)-N10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(O12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(O12-1)),0)-O10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(P12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(P12-1)),0)-P10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(Q12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(Q12-1)),0)-Q10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(R12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(R12-1)),0)-R10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(S12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(S12-1)),0)-S10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(T12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(T12-1)),0)-T10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(U12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(U12-1)),0)-U10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(V12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(V12-1)),0)-V10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(W12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(W12-1)),0)-W10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(X12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(X12-1)),0)-X10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(Y12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(Y12-1)),0)-Y10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(Z12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(Z12-1)),0)-Z10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AA12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(AA12-1)),0)-AA10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AB12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(AB12-1)),0)-AB10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AC12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(AC12-1)),0)-AC10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AD12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(AD12-1)),0)-AD10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AE12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(AE12-1)),0)-AE10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AF12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(AF12-1)),0)-AF10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AG12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(AG12-1)),0)-AG10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AH12='P Input'!$H$17,('P Input'!$H$44)*((1+References!$F$15)^(AH12-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D14-D13","v":0},{"$f":"E15+E16+E17+E18+E19+E20+E21+E22+E24+E25+E26","v":0},{"$f":"F15+F16+F17+F18+F19+F20+F21+F22+F24+F25+F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D28","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=E12,D29+E28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=F12,E29+F28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=G12,F29+G28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=H12,G29+H28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=I12,H29+I28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=J12,I29+J28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=K12,J29+K28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=L12,K29+L28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=M12,L29+M28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=N12,M29+N28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=O12,N29+O28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=P12,O29+P28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=Q12,P29+Q28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=R12,Q29+R28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=S12,R29+S28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=T12,S29+T28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=U12,T29+U28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=V12,U29+V28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=W12,V29+W28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=X12,W29+X28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=Y12,X29+Y28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=Z12,Y29+Z28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=AA12,Z29+AA28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=AB12,AA29+AB28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=AC12,AB29+AC28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=AD12,AC29+AD28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=AE12,AD29+AE28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=AF12,AE29+AF28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=AG12,AF29+AG28,0)","v":0},{"$f":"IF((MAX('P Input'!$H$17,'P Input'!$H$45))>=AH12,AG29+AH28,0)","v":0}]
[]
[null,{"$f":"'P Input'!K14","v":"Strategy Option 2 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('P Summary'!$E$23=\"No\",IF(ISBLANK('P Input'!$L$16),0,'P Input'!$L$16-'P Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('P Summary'!$E$23=\"No\",IF('O Input'!$L$17>=1,('P Input'!$L$21+'P Input'!$L$26+'P Input'!$L$29)-('P Input'!$D$21+'P Input'!$D$26+'P Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('P Input'!$L$17>=E31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=F31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=G31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=H31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=I31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=J31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=K31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=L31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=M31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=N31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=O31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=P31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Q31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=R31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=S31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=T31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=U31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=V31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=W31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=X31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Y31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Z31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AA31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AB31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AC31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AD31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AE31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AF31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AG31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AH31,IFERROR((('P Input'!$D$18-'P Input'!$L$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH31-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('P Input'!$L$17>=E31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=F31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=G31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=H31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=I31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=J31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=K31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=L31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=M31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=N31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=O31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=P31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=Q31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=R31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=S31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=T31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=U31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=V31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=W31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=X31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=Y31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=Z31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AA31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AB31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AC31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AD31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AE31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AF31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AG31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AH31,('P Input'!$L$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH31-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('P Input'!$L$17>=E31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(E31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=F31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(F31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=G31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(G31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=H31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(H31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=I31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(I31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=J31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(J31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=K31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(K31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=L31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(L31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=M31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(M31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=N31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(N31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=O31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(O31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=P31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(P31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Q31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(Q31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=R31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(R31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=S31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(S31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=T31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(T31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=U31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(U31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=V31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(V31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=W31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(W31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=X31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(X31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Y31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(Y31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Z31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(Z31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AA31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AA31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AB31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AB31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AC31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AC31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AD31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AD31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AE31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AE31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AF31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AF31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AG31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AG31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AH31,IFERROR((('P Input'!$D$24-'P Input'!$L$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AH31-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('P Input'!$L$17>=E31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(E31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=F31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(F31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=G31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(G31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=H31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(H31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=I31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(I31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=J31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(J31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=K31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(K31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=L31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(L31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=M31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(M31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=N31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(N31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=O31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(O31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=P31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(P31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Q31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(Q31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=R31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(R31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=S31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(S31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=T31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(T31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=U31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(U31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=V31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(V31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=W31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(W31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=X31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(X31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Y31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(Y31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Z31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(Z31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AA31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AA31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AB31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AB31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AC31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AC31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AD31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AD31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AE31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AE31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AF31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AF31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AG31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AG31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AH31,IFERROR((('P Input'!$D$27-'P Input'!$L$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AH31-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('P Input'!$L$17>=E31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(E31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=F31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(F31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=G31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(G31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=H31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(H31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=I31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(I31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=J31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(J31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=K31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(K31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=L31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(L31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=M31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(M31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=N31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(N31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=O31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(O31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=P31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(P31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Q31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(Q31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=R31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(R31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=S31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(S31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=T31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(T31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=U31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(U31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=V31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(V31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=W31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(W31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=X31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(X31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Y31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(Y31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Z31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(Z31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AA31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AA31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AB31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AB31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AC31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AC31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AD31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AD31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AE31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AE31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AF31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AF31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AG31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AG31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AH31,IFERROR((('P Input'!$D$30-'P Input'!$L$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AH31-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('P Input'!$L$17>=E31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(E31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=F31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(F31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=G31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(G31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=H31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(H31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=I31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(I31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=J31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(J31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=K31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(K31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=L31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(L31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=M31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(M31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=N31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(N31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=O31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(O31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=P31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(P31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=Q31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Q31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=R31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(R31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=S31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(S31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=T31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(T31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=U31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(U31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=V31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(V31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=W31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(W31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=X31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(X31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=Y31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Y31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=Z31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Z31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=AA31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AA31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=AB31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AB31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=AC31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AC31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=AD31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AD31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=AE31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AE31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=AF31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AF31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=AG31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AG31-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$L$17>=AH31,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$L$34*'P Input'!$L$33))*((1+(IFERROR(VLOOKUP('P Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AH31-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('P Input'!$L$17>=E31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(E31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=F31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(F31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=G31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(G31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=H31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(H31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=I31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(I31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=J31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(J31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=K31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(K31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=L31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(L31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=M31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(M31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=N31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(N31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=O31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(O31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=P31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(P31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Q31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(Q31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=R31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(R31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=S31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(S31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=T31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(T31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=U31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(U31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=V31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(V31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=W31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(W31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=X31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(X31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Y31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(Y31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Z31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(Z31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AA31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AA31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AB31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AB31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AC31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AC31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AD31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AD31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AE31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AE31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AF31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AF31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AG31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AG31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AH31,IFERROR((('P Input'!$D$37-'P Input'!$L$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AH31-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('P Input'!$L$17>=E31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(E31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=F31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(F31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=G31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(G31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=H31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(H31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=I31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(I31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=J31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(J31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=K31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(K31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=L31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(L31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=M31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(M31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=N31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(N31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=O31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(O31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=P31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(P31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Q31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(Q31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=R31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(R31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=S31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(S31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=T31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(T31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=U31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(U31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=V31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(V31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=W31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(W31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=X31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(X31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Y31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(Y31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=Z31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(Z31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AA31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(AA31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AB31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(AB31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AC31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(AC31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AD31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(AD31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AE31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(AE31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AF31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(AF31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AG31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(AG31-1)),0),0)","v":0},{"$f":"IF('P Input'!$L$17>=AH31,IFERROR((('P Input'!$D$39-'P Input'!$L$39)*(1+References!$F$13)^(AH31-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('P Input'!$L$17>=E31,((IF('P Input'!$L$41=E31,'P Input'!$L$40,0))+IF(E31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(E31/'P Input'!$L$43,0)=INT(IFERROR(E31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(E31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=F31,((IF('P Input'!$L$41=F31,'P Input'!$L$40,0))+IF(F31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(F31/'P Input'!$L$43,0)=INT(IFERROR(F31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(F31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=G31,((IF('P Input'!$L$41=G31,'P Input'!$L$40,0))+IF(G31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(G31/'P Input'!$L$43,0)=INT(IFERROR(G31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(G31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=H31,((IF('P Input'!$L$41=H31,'P Input'!$L$40,0))+IF(H31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(H31/'P Input'!$L$43,0)=INT(IFERROR(H31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(H31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=I31,((IF('P Input'!$L$41=I31,'P Input'!$L$40,0))+IF(I31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(I31/'P Input'!$L$43,0)=INT(IFERROR(I31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(I31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=J31,((IF('P Input'!$L$41=J31,'P Input'!$L$40,0))+IF(J31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(J31/'P Input'!$L$43,0)=INT(IFERROR(J31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(J31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=K31,((IF('P Input'!$L$41=K31,'P Input'!$L$40,0))+IF(K31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(K31/'P Input'!$L$43,0)=INT(IFERROR(K31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(K31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=L31,((IF('P Input'!$L$41=L31,'P Input'!$L$40,0))+IF(L31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(L31/'P Input'!$L$43,0)=INT(IFERROR(L31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(L31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=M31,((IF('P Input'!$L$41=M31,'P Input'!$L$40,0))+IF(M31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(M31/'P Input'!$L$43,0)=INT(IFERROR(M31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(M31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=N31,((IF('P Input'!$L$41=N31,'P Input'!$L$40,0))+IF(N31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(N31/'P Input'!$L$43,0)=INT(IFERROR(N31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(N31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=O31,((IF('P Input'!$L$41=O31,'P Input'!$L$40,0))+IF(O31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(O31/'P Input'!$L$43,0)=INT(IFERROR(O31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(O31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=P31,((IF('P Input'!$L$41=P31,'P Input'!$L$40,0))+IF(P31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(P31/'P Input'!$L$43,0)=INT(IFERROR(P31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(P31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=Q31,((IF('P Input'!$L$41=Q31,'P Input'!$L$40,0))+IF(Q31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(Q31/'P Input'!$L$43,0)=INT(IFERROR(Q31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(Q31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=R31,((IF('P Input'!$L$41=R31,'P Input'!$L$40,0))+IF(R31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(R31/'P Input'!$L$43,0)=INT(IFERROR(R31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(R31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=S31,((IF('P Input'!$L$41=S31,'P Input'!$L$40,0))+IF(S31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(S31/'P Input'!$L$43,0)=INT(IFERROR(S31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(S31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=T31,((IF('P Input'!$L$41=T31,'P Input'!$L$40,0))+IF(T31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(T31/'P Input'!$L$43,0)=INT(IFERROR(T31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(T31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=U31,((IF('P Input'!$L$41=U31,'P Input'!$L$40,0))+IF(U31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(U31/'P Input'!$L$43,0)=INT(IFERROR(U31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(U31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=V31,((IF('P Input'!$L$41=V31,'P Input'!$L$40,0))+IF(V31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(V31/'P Input'!$L$43,0)=INT(IFERROR(V31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(V31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=W31,((IF('P Input'!$L$41=W31,'P Input'!$L$40,0))+IF(W31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(W31/'P Input'!$L$43,0)=INT(IFERROR(W31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(W31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=X31,((IF('P Input'!$L$41=X31,'P Input'!$L$40,0))+IF(X31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(X31/'P Input'!$L$43,0)=INT(IFERROR(X31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(X31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=Y31,((IF('P Input'!$L$41=Y31,'P Input'!$L$40,0))+IF(Y31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(Y31/'P Input'!$L$43,0)=INT(IFERROR(Y31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(Y31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=Z31,((IF('P Input'!$L$41=Z31,'P Input'!$L$40,0))+IF(Z31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(Z31/'P Input'!$L$43,0)=INT(IFERROR(Z31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(Z31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AA31,((IF('P Input'!$L$41=AA31,'P Input'!$L$40,0))+IF(AA31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(AA31/'P Input'!$L$43,0)=INT(IFERROR(AA31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(AA31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AB31,((IF('P Input'!$L$41=AB31,'P Input'!$L$40,0))+IF(AB31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(AB31/'P Input'!$L$43,0)=INT(IFERROR(AB31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(AB31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AC31,((IF('P Input'!$L$41=AC31,'P Input'!$L$40,0))+IF(AC31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(AC31/'P Input'!$L$43,0)=INT(IFERROR(AC31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(AC31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AD31,((IF('P Input'!$L$41=AD31,'P Input'!$L$40,0))+IF(AD31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(AD31/'P Input'!$L$43,0)=INT(IFERROR(AD31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(AD31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AE31,((IF('P Input'!$L$41=AE31,'P Input'!$L$40,0))+IF(AE31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(AE31/'P Input'!$L$43,0)=INT(IFERROR(AE31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(AE31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AF31,((IF('P Input'!$L$41=AF31,'P Input'!$L$40,0))+IF(AF31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(AF31/'P Input'!$L$43,0)=INT(IFERROR(AF31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(AF31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AG31,((IF('P Input'!$L$41=AG31,'P Input'!$L$40,0))+IF(AG31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(AG31/'P Input'!$L$43,0)=INT(IFERROR(AG31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(AG31-1)),0)","v":0},{"$f":"IF('P Input'!$L$17>=AH31,((IF('P Input'!$L$41=AH31,'P Input'!$L$40,0))+IF(AH31>='P Input'!$L$17,0,IF('P Input'!$L$43>0,IF(IFERROR(AH31/'P Input'!$L$43,0)=INT(IFERROR(AH31/'P Input'!$L$43,0)),'P Input'!$L$42,0),0)))*((1+References!$F$13)^(AH31-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('O Input'!$L$17>=1,E9-E42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,F9-F42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,G9-G42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,H9-H42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,I9-I42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,J9-J42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,K9-K42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,L9-L42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,M9-M42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,N9-N42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,O9-O42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,P9-P42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,Q9-Q42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,R9-R42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,S9-S42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,T9-T42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,U9-U42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,V9-V42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,W9-W42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,X9-X42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,Y9-Y42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,Z9-Z42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AA9-AA42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AB9-AB42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AC9-AC42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AD9-AD42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AE9-AE42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AF9-AF42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AG9-AG42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AH9-AH42,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('P Input'!$L$45>=E31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=F31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=G31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=H31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=I31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=J31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=K31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=L31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=M31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=N31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=O31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=P31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=Q31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=R31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=S31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=T31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=U31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=V31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=W31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=X31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=Y31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=Z31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=AA31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=AB31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=AC31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=AD31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=AE31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=AF31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=AG31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0},{"$f":"IF('P Input'!$L$45>=AH31,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$L$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('O Input'!$L$17>=1,IF(E31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(E31-1)),0)-E10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(F31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(F31-1)),0)-F10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(G31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(G31-1)),0)-G10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(H31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(H31-1)),0)-H10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(I31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(I31-1)),0)-I10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(J31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(J31-1)),0)-J10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(K31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(K31-1)),0)-K10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(L31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(L31-1)),0)-L10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(M31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(M31-1)),0)-M10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(N31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(N31-1)),0)-N10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(O31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(O31-1)),0)-O10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(P31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(P31-1)),0)-P10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(Q31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(Q31-1)),0)-Q10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(R31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(R31-1)),0)-R10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(S31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(S31-1)),0)-S10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(T31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(T31-1)),0)-T10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(U31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(U31-1)),0)-U10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(V31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(V31-1)),0)-V10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(W31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(W31-1)),0)-W10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(X31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(X31-1)),0)-X10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(Y31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(Y31-1)),0)-Y10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(Z31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(Z31-1)),0)-Z10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AA31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(AA31-1)),0)-AA10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AB31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(AB31-1)),0)-AB10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AC31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(AC31-1)),0)-AC10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AD31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(AD31-1)),0)-AD10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AE31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(AE31-1)),0)-AE10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AF31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(AF31-1)),0)-AF10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AG31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(AG31-1)),0)-AG10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AH31='P Input'!$L$17,('P Input'!$L$44)*((1+References!$F$15)^(AH31-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D33-D32","v":0},{"$f":"E34+E35+E36+E37+E38+E39+E40+E41+E43+E44+E45","v":0},{"$f":"F34+F35+F36+F37+F38+F39+F40+F41+F43+F44+F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D47","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=E31,D48+E47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=F31,E48+F47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=G31,F48+G47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=H31,G48+H47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=I31,H48+I47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=J31,I48+J47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=K31,J48+K47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=L31,K48+L47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=M31,L48+M47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=N31,M48+N47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=O31,N48+O47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=P31,O48+P47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=Q31,P48+Q47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=R31,Q48+R47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=S31,R48+S47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=T31,S48+T47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=U31,T48+U47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=V31,U48+V47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=W31,V48+W47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=X31,W48+X47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=Y31,X48+Y47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=Z31,Y48+Z47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=AA31,Z48+AA47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=AB31,AA48+AB47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=AC31,AB48+AC47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=AD31,AC48+AD47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=AE31,AD48+AE47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=AF31,AE48+AF47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=AG31,AF48+AG47,0)","v":0},{"$f":"IF((MAX('P Input'!$L$17,'P Input'!$L$45))>=AH31,AG48+AH47,0)","v":0}]
[]
[null,{"$f":"'P Input'!O14","v":"Strategy Option 3 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('P Summary'!$E$23=\"No\",IF(ISBLANK('P Input'!$P$16),0,'P Input'!$P$16-'P Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('P Summary'!$E$23=\"No\",IF('O Input'!$P$17>=1,('P Input'!$P$21+'P Input'!$P$26+'P Input'!$P$29)-('P Input'!$D$21+'P Input'!$D$26+'P Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('P Input'!$P$17>=E50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=F50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=G50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=H50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=I50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=J50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=K50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=L50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=M50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=N50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=O50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=P50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Q50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=R50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=S50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=T50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=U50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=V50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=W50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=X50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Y50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Z50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AA50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AB50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AC50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AD50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AE50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AF50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AG50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AH50,IFERROR((('P Input'!$D$18-'P Input'!$P$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH50-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('P Input'!$P$17>=E50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=F50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=G50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=H50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=I50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=J50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=K50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=L50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=M50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=N50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=O50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=P50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=Q50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=R50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=S50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=T50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=U50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=V50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=W50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=X50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=Y50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=Z50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AA50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AB50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AC50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AD50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AE50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AF50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AG50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AH50,('P Input'!$P$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH50-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('P Input'!$P$17>=E50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(E50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=F50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(F50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=G50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(G50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=H50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(H50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=I50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(I50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=J50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(J50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=K50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(K50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=L50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(L50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=M50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(M50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=N50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(N50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=O50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(O50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=P50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(P50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Q50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(Q50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=R50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(R50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=S50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(S50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=T50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(T50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=U50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(U50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=V50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(V50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=W50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(W50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=X50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(X50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Y50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(Y50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Z50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(Z50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AA50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AA50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AB50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AB50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AC50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AC50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AD50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AD50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AE50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AE50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AF50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AF50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AG50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AG50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AH50,IFERROR((('P Input'!$D$24-'P Input'!$P$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AH50-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('P Input'!$P$17>=E50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(E50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=F50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(F50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=G50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(G50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=H50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(H50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=I50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(I50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=J50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(J50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=K50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(K50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=L50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(L50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=M50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(M50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=N50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(N50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=O50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(O50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=P50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(P50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Q50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(Q50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=R50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(R50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=S50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(S50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=T50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(T50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=U50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(U50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=V50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(V50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=W50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(W50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=X50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(X50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Y50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(Y50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Z50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(Z50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AA50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AA50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AB50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AB50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AC50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AC50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AD50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AD50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AE50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AE50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AF50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AF50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AG50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AG50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AH50,IFERROR((('P Input'!$D$27-'P Input'!$P$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AH50-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('P Input'!$P$17>=E50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(E50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=F50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(F50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=G50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(G50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=H50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(H50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=I50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(I50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=J50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(J50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=K50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(K50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=L50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(L50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=M50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(M50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=N50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(N50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=O50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(O50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=P50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(P50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Q50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(Q50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=R50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(R50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=S50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(S50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=T50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(T50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=U50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(U50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=V50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(V50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=W50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(W50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=X50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(X50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Y50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(Y50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Z50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(Z50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AA50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AA50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AB50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AB50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AC50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AC50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AD50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AD50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AE50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AE50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AF50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AF50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AG50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AG50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AH50,IFERROR((('P Input'!$D$30-'P Input'!$P$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AH50-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('P Input'!$P$17>=E50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(E50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=F50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(F50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=G50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(G50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=H50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(H50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=I50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(I50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=J50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(J50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=K50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(K50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=L50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(L50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=M50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(M50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=N50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(N50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=O50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(O50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=P50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(P50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=Q50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Q50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=R50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(R50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=S50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(S50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=T50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(T50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=U50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(U50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=V50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(V50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=W50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(W50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=X50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(X50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=Y50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Y50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=Z50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Z50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=AA50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AA50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=AB50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AB50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=AC50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AC50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=AD50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AD50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=AE50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AE50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=AF50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AF50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=AG50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AG50-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$P$17>=AH50,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$P$34*'P Input'!$P$33))*((1+(IFERROR(VLOOKUP('P Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AH50-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('P Input'!$P$17>=E50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(E50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=F50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(F50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=G50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(G50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=H50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(H50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=I50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(I50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=J50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(J50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=K50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(K50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=L50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(L50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=M50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(M50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=N50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(N50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=O50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(O50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=P50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(P50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Q50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(Q50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=R50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(R50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=S50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(S50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=T50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(T50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=U50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(U50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=V50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(V50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=W50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(W50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=X50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(X50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Y50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(Y50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Z50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(Z50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AA50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AA50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AB50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AB50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AC50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AC50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AD50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AD50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AE50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AE50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AF50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AF50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AG50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AG50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AH50,IFERROR((('P Input'!$D$37-'P Input'!$P$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AH50-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('P Input'!$P$17>=E50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(E50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=F50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(F50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=G50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(G50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=H50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(H50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=I50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(I50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=J50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(J50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=K50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(K50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=L50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(L50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=M50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(M50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=N50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(N50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=O50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(O50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=P50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(P50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Q50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(Q50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=R50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(R50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=S50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(S50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=T50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(T50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=U50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(U50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=V50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(V50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=W50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(W50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=X50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(X50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Y50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(Y50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=Z50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(Z50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AA50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(AA50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AB50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(AB50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AC50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(AC50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AD50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(AD50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AE50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(AE50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AF50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(AF50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AG50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(AG50-1)),0),0)","v":0},{"$f":"IF('P Input'!$P$17>=AH50,IFERROR((('P Input'!$D$39-'P Input'!$P$39)*(1+References!$F$13)^(AH50-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('P Input'!$P$17>=E50,((IF('P Input'!$H$41=E50,'P Input'!$P$40,0))+IF(E50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(E50/'P Input'!$P$43,0)=INT(IFERROR(E50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(E50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=F50,((IF('P Input'!$H$41=F50,'P Input'!$P$40,0))+IF(F50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(F50/'P Input'!$P$43,0)=INT(IFERROR(F50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(F50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=G50,((IF('P Input'!$H$41=G50,'P Input'!$P$40,0))+IF(G50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(G50/'P Input'!$P$43,0)=INT(IFERROR(G50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(G50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=H50,((IF('P Input'!$H$41=H50,'P Input'!$P$40,0))+IF(H50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(H50/'P Input'!$P$43,0)=INT(IFERROR(H50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(H50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=I50,((IF('P Input'!$H$41=I50,'P Input'!$P$40,0))+IF(I50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(I50/'P Input'!$P$43,0)=INT(IFERROR(I50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(I50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=J50,((IF('P Input'!$H$41=J50,'P Input'!$P$40,0))+IF(J50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(J50/'P Input'!$P$43,0)=INT(IFERROR(J50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(J50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=K50,((IF('P Input'!$H$41=K50,'P Input'!$P$40,0))+IF(K50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(K50/'P Input'!$P$43,0)=INT(IFERROR(K50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(K50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=L50,((IF('P Input'!$H$41=L50,'P Input'!$P$40,0))+IF(L50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(L50/'P Input'!$P$43,0)=INT(IFERROR(L50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(L50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=M50,((IF('P Input'!$H$41=M50,'P Input'!$P$40,0))+IF(M50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(M50/'P Input'!$P$43,0)=INT(IFERROR(M50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(M50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=N50,((IF('P Input'!$H$41=N50,'P Input'!$P$40,0))+IF(N50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(N50/'P Input'!$P$43,0)=INT(IFERROR(N50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(N50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=O50,((IF('P Input'!$H$41=O50,'P Input'!$P$40,0))+IF(O50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(O50/'P Input'!$P$43,0)=INT(IFERROR(O50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(O50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=P50,((IF('P Input'!$H$41=P50,'P Input'!$P$40,0))+IF(P50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(P50/'P Input'!$P$43,0)=INT(IFERROR(P50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(P50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=Q50,((IF('P Input'!$H$41=Q50,'P Input'!$P$40,0))+IF(Q50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(Q50/'P Input'!$P$43,0)=INT(IFERROR(Q50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(Q50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=R50,((IF('P Input'!$H$41=R50,'P Input'!$P$40,0))+IF(R50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(R50/'P Input'!$P$43,0)=INT(IFERROR(R50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(R50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=S50,((IF('P Input'!$H$41=S50,'P Input'!$P$40,0))+IF(S50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(S50/'P Input'!$P$43,0)=INT(IFERROR(S50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(S50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=T50,((IF('P Input'!$H$41=T50,'P Input'!$P$40,0))+IF(T50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(T50/'P Input'!$P$43,0)=INT(IFERROR(T50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(T50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=U50,((IF('P Input'!$H$41=U50,'P Input'!$P$40,0))+IF(U50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(U50/'P Input'!$P$43,0)=INT(IFERROR(U50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(U50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=V50,((IF('P Input'!$H$41=V50,'P Input'!$P$40,0))+IF(V50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(V50/'P Input'!$P$43,0)=INT(IFERROR(V50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(V50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=W50,((IF('P Input'!$H$41=W50,'P Input'!$P$40,0))+IF(W50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(W50/'P Input'!$P$43,0)=INT(IFERROR(W50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(W50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=X50,((IF('P Input'!$H$41=X50,'P Input'!$P$40,0))+IF(X50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(X50/'P Input'!$P$43,0)=INT(IFERROR(X50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(X50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=Y50,((IF('P Input'!$H$41=Y50,'P Input'!$P$40,0))+IF(Y50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(Y50/'P Input'!$P$43,0)=INT(IFERROR(Y50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(Y50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=Z50,((IF('P Input'!$H$41=Z50,'P Input'!$P$40,0))+IF(Z50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(Z50/'P Input'!$P$43,0)=INT(IFERROR(Z50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(Z50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AA50,((IF('P Input'!$H$41=AA50,'P Input'!$P$40,0))+IF(AA50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(AA50/'P Input'!$P$43,0)=INT(IFERROR(AA50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(AA50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AB50,((IF('P Input'!$H$41=AB50,'P Input'!$P$40,0))+IF(AB50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(AB50/'P Input'!$P$43,0)=INT(IFERROR(AB50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(AB50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AC50,((IF('P Input'!$H$41=AC50,'P Input'!$P$40,0))+IF(AC50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(AC50/'P Input'!$P$43,0)=INT(IFERROR(AC50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(AC50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AD50,((IF('P Input'!$H$41=AD50,'P Input'!$P$40,0))+IF(AD50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(AD50/'P Input'!$P$43,0)=INT(IFERROR(AD50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(AD50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AE50,((IF('P Input'!$H$41=AE50,'P Input'!$P$40,0))+IF(AE50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(AE50/'P Input'!$P$43,0)=INT(IFERROR(AE50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(AE50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AF50,((IF('P Input'!$H$41=AF50,'P Input'!$P$40,0))+IF(AF50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(AF50/'P Input'!$P$43,0)=INT(IFERROR(AF50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(AF50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AG50,((IF('P Input'!$H$41=AG50,'P Input'!$P$40,0))+IF(AG50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(AG50/'P Input'!$P$43,0)=INT(IFERROR(AG50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(AG50-1)),0)","v":0},{"$f":"IF('P Input'!$P$17>=AH50,((IF('P Input'!$H$41=AH50,'P Input'!$P$40,0))+IF(AH50>='P Input'!$P$17,0,IF('P Input'!$P$43>0,IF(IFERROR(AH50/'P Input'!$P$43,0)=INT(IFERROR(AH50/'P Input'!$P$43,0)),'P Input'!$P$42,0),0)))*((1+References!$F$13)^(AH50-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('O Input'!$P$17>=1,E9-E61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,F9-F61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,G9-G61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,H9-H61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,I9-I61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,J9-J61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,K9-K61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,L9-L61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,M9-M61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,N9-N61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,O9-O61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,P9-P61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,Q9-Q61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,R9-R61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,S9-S61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,T9-T61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,U9-U61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,V9-V61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,W9-W61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,X9-X61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,Y9-Y61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,Z9-Z61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AA9-AA61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AB9-AB61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AC9-AC61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AD9-AD61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AE9-AE61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AF9-AF61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AG9-AG61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AH9-AH61,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('P Input'!$P$45>=E50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=F50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=G50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=H50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=I50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=J50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=K50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=L50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=M50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=N50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=O50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=P50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=Q50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=R50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=S50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=T50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=U50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=V50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=W50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=X50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=Y50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=Z50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=AA50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=AB50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=AC50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=AD50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=AE50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=AF50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=AG50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0},{"$f":"IF('P Input'!$P$45>=AH50,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$P$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('O Input'!$P$17>=1,IF(E50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(E50-1)),0)-E10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(F50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(F50-1)),0)-F10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(G50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(G50-1)),0)-G10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(H50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(H50-1)),0)-H10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(I50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(I50-1)),0)-I10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(J50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(J50-1)),0)-J10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(K50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(K50-1)),0)-K10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(L50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(L50-1)),0)-L10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(M50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(M50-1)),0)-M10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(N50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(N50-1)),0)-N10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(O50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(O50-1)),0)-O10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(P50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(P50-1)),0)-P10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(Q50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(Q50-1)),0)-Q10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(R50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(R50-1)),0)-R10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(S50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(S50-1)),0)-S10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(T50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(T50-1)),0)-T10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(U50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(U50-1)),0)-U10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(V50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(V50-1)),0)-V10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(W50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(W50-1)),0)-W10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(X50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(X50-1)),0)-X10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(Y50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(Y50-1)),0)-Y10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(Z50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(Z50-1)),0)-Z10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AA50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(AA50-1)),0)-AA10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AB50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(AB50-1)),0)-AB10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AC50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(AC50-1)),0)-AC10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AD50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(AD50-1)),0)-AD10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AE50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(AE50-1)),0)-AE10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AF50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(AF50-1)),0)-AF10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AG50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(AG50-1)),0)-AG10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AH50='P Input'!$P$17,('P Input'!$P$44)*((1+References!$F$15)^(AH50-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D52-D51","v":0},{"$f":"E53+E54+E55+E56+E57+E58+E59+E60+E62+E63+E64","v":0},{"$f":"F53+F54+F55+F56+F57+F58+F59+F60+F62+F63+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D66","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=E50,D67+E66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=F50,E67+F66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=G50,F67+G66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=H50,G67+H66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=I50,H67+I66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=J50,I67+J66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=K50,J67+K66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=L50,K67+L66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=M50,L67+M66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=N50,M67+N66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=O50,N67+O66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=P50,O67+P66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=Q50,P67+Q66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=R50,Q67+R66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=S50,R67+S66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=T50,S67+T66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=U50,T67+U66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=V50,U67+V66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=W50,V67+W66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=X50,W67+X66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=Y50,X67+Y66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=Z50,Y67+Z66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=AA50,Z67+AA66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=AB50,AA67+AB66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=AC50,AB67+AC66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=AD50,AC67+AD66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=AE50,AD67+AE66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=AF50,AE67+AF66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=AG50,AF67+AG66,0)","v":0},{"$f":"IF((MAX('P Input'!$P$17,'P Input'!$P$45))>=AH50,AG67+AH66,0)","v":0}]
[]
[null,{"$f":"'P Input'!S14","v":"Strategy Option 4 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('P Summary'!$E$23=\"No\",IF(ISBLANK('P Input'!$T$16),0,'P Input'!$T$16-'P Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('P Summary'!$E$23=\"No\",IF('O Input'!$T$17>=1,('P Input'!$T$21+'P Input'!$T$26+'P Input'!$T$29)-('P Input'!$D$21+'P Input'!$D$26+'P Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('P Input'!$T$17>=E69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=F69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=G69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=H69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=I69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=J69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=K69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=L69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=M69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=N69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=O69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=P69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Q69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=R69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=S69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=T69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=U69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=V69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=W69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=X69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Y69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Z69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AA69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AB69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AC69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AD69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AE69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AF69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AG69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AH69,IFERROR((('P Input'!$D$18-'P Input'!$T$18)*'P Input'!$D$19)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH69-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('P Input'!$T$17>=E69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=F69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=G69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=H69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=I69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=J69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=K69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=L69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=M69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=N69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=O69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=P69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=Q69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=R69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=S69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=T69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=U69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=V69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=W69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=X69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=Y69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=Z69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AA69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AB69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AC69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AD69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AE69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AF69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AG69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AH69,('P Input'!$T$23*'P Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('P Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH69-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('P Input'!$T$17>=E69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(E69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=F69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(F69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=G69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(G69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=H69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(H69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=I69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(I69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=J69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(J69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=K69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(K69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=L69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(L69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=M69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(M69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=N69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(N69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=O69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(O69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=P69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(P69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Q69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(Q69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=R69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(R69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=S69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(S69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=T69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(T69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=U69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(U69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=V69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(V69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=W69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(W69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=X69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(X69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Y69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(Y69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Z69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(Z69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AA69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AA69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AB69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AB69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AC69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AC69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AD69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AD69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AE69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AE69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AF69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AF69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AG69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AG69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AH69,IFERROR((('P Input'!$D$24-'P Input'!$T$24)*'P Input'!$D$25)*((1+(References!$F$9))^(AH69-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('P Input'!$T$17>=E69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(E69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=F69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(F69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=G69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(G69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=H69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(H69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=I69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(I69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=J69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(J69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=K69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(K69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=L69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(L69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=M69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(M69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=N69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(N69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=O69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(O69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=P69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(P69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Q69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(Q69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=R69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(R69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=S69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(S69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=T69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(T69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=U69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(U69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=V69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(V69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=W69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(W69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=X69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(X69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Y69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(Y69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Z69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(Z69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AA69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AA69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AB69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AB69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AC69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AC69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AD69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AD69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AE69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AE69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AF69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AF69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AG69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AG69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AH69,IFERROR((('P Input'!$D$27-'P Input'!$T$27)*'P Input'!$D$28)*((1+(References!$F$10))^(AH69-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('P Input'!$T$17>=E69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(E69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=F69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(F69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=G69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(G69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=H69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(H69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=I69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(I69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=J69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(J69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=K69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(K69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=L69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(L69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=M69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(M69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=N69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(N69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=O69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(O69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=P69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(P69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Q69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(Q69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=R69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(R69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=S69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(S69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=T69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(T69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=U69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(U69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=V69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(V69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=W69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(W69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=X69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(X69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Y69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(Y69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Z69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(Z69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AA69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AA69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AB69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AB69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AC69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AC69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AD69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AD69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AE69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AE69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AF69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AF69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AG69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AG69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AH69,IFERROR((('P Input'!$D$30-'P Input'!$T$30)*'P Input'!$D$31)*((1+(References!$F$11))^(AH69-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('P Input'!$T$17>=E69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(E69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=F69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(F69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=G69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(G69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=H69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(H69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=I69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(I69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=J69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(J69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=K69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(K69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=L69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(L69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=M69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(M69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=N69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(N69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=O69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(O69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=P69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(P69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=Q69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Q69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=R69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(R69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=S69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(S69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=T69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(T69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=U69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(U69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=V69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(V69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=W69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(W69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=X69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(X69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=Y69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Y69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=Z69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Z69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=AA69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AA69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=AB69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AB69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=AC69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AC69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=AD69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AD69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=AE69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AE69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=AF69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AF69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=AG69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AG69-1)),0),0)","v":0},{"$f":"IFERROR(IF('P Input'!$T$17>=AH69,(('P Input'!$D$33*'P Input'!$D$34)-('P Input'!$T$34*'P Input'!$T$33))*((1+(IFERROR(VLOOKUP('P Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AH69-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('P Input'!$T$17>=E69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(E69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=F69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(F69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=G69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(G69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=H69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(H69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=I69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(I69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=J69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(J69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=K69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(K69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=L69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(L69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=M69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(M69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=N69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(N69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=O69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(O69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=P69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(P69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Q69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(Q69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=R69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(R69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=S69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(S69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=T69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(T69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=U69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(U69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=V69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(V69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=W69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(W69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=X69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(X69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Y69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(Y69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Z69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(Z69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AA69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AA69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AB69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AB69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AC69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AC69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AD69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AD69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AE69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AE69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AF69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AF69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AG69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AG69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AH69,IFERROR((('P Input'!$D$37-'P Input'!$T$37)*'P Input'!$D$38)*((1+(References!$F$12))^(AH69-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('P Input'!$T$17>=E69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(E69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=F69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(F69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=G69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(G69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=H69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(H69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=I69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(I69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=J69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(J69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=K69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(K69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=L69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(L69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=M69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(M69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=N69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(N69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=O69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(O69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=P69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(P69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Q69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(Q69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=R69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(R69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=S69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(S69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=T69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(T69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=U69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(U69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=V69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(V69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=W69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(W69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=X69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(X69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Y69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(Y69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=Z69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(Z69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AA69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(AA69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AB69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(AB69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AC69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(AC69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AD69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(AD69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AE69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(AE69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AF69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(AF69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AG69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(AG69-1)),0),0)","v":0},{"$f":"IF('P Input'!$T$17>=AH69,IFERROR((('P Input'!$D$39-'P Input'!$T$39)*(1+References!$F$13)^(AH69-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('P Input'!$T$17>=E69,((IF('P Input'!$T$41=E69,'P Input'!$T$40,0))+IF(E69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(E69/'P Input'!$T$43,0)=INT(IFERROR(E69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(E69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=F69,((IF('P Input'!$T$41=F69,'P Input'!$T$40,0))+IF(F69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(F69/'P Input'!$T$43,0)=INT(IFERROR(F69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(F69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=G69,((IF('P Input'!$T$41=G69,'P Input'!$T$40,0))+IF(G69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(G69/'P Input'!$T$43,0)=INT(IFERROR(G69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(G69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=H69,((IF('P Input'!$T$41=H69,'P Input'!$T$40,0))+IF(H69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(H69/'P Input'!$T$43,0)=INT(IFERROR(H69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(H69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=I69,((IF('P Input'!$T$41=I69,'P Input'!$T$40,0))+IF(I69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(I69/'P Input'!$T$43,0)=INT(IFERROR(I69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(I69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=J69,((IF('P Input'!$T$41=J69,'P Input'!$T$40,0))+IF(J69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(J69/'P Input'!$T$43,0)=INT(IFERROR(J69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(J69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=K69,((IF('P Input'!$T$41=K69,'P Input'!$T$40,0))+IF(K69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(K69/'P Input'!$T$43,0)=INT(IFERROR(K69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(K69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=L69,((IF('P Input'!$T$41=L69,'P Input'!$T$40,0))+IF(L69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(L69/'P Input'!$T$43,0)=INT(IFERROR(L69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(L69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=M69,((IF('P Input'!$T$41=M69,'P Input'!$T$40,0))+IF(M69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(M69/'P Input'!$T$43,0)=INT(IFERROR(M69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(M69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=N69,((IF('P Input'!$T$41=N69,'P Input'!$T$40,0))+IF(N69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(N69/'P Input'!$T$43,0)=INT(IFERROR(N69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(N69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=O69,((IF('P Input'!$T$41=O69,'P Input'!$T$40,0))+IF(O69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(O69/'P Input'!$T$43,0)=INT(IFERROR(O69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(O69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=P69,((IF('P Input'!$T$41=P69,'P Input'!$T$40,0))+IF(P69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(P69/'P Input'!$T$43,0)=INT(IFERROR(P69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(P69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=Q69,((IF('P Input'!$T$41=Q69,'P Input'!$T$40,0))+IF(Q69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(Q69/'P Input'!$T$43,0)=INT(IFERROR(Q69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(Q69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=R69,((IF('P Input'!$T$41=R69,'P Input'!$T$40,0))+IF(R69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(R69/'P Input'!$T$43,0)=INT(IFERROR(R69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(R69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=S69,((IF('P Input'!$T$41=S69,'P Input'!$T$40,0))+IF(S69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(S69/'P Input'!$T$43,0)=INT(IFERROR(S69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(S69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=T69,((IF('P Input'!$T$41=T69,'P Input'!$T$40,0))+IF(T69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(T69/'P Input'!$T$43,0)=INT(IFERROR(T69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(T69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=U69,((IF('P Input'!$T$41=U69,'P Input'!$T$40,0))+IF(U69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(U69/'P Input'!$T$43,0)=INT(IFERROR(U69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(U69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=V69,((IF('P Input'!$T$41=V69,'P Input'!$T$40,0))+IF(V69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(V69/'P Input'!$T$43,0)=INT(IFERROR(V69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(V69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=W69,((IF('P Input'!$T$41=W69,'P Input'!$T$40,0))+IF(W69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(W69/'P Input'!$T$43,0)=INT(IFERROR(W69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(W69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=X69,((IF('P Input'!$T$41=X69,'P Input'!$T$40,0))+IF(X69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(X69/'P Input'!$T$43,0)=INT(IFERROR(X69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(X69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=Y69,((IF('P Input'!$T$41=Y69,'P Input'!$T$40,0))+IF(Y69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(Y69/'P Input'!$T$43,0)=INT(IFERROR(Y69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(Y69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=Z69,((IF('P Input'!$T$41=Z69,'P Input'!$T$40,0))+IF(Z69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(Z69/'P Input'!$T$43,0)=INT(IFERROR(Z69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(Z69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AA69,((IF('P Input'!$T$41=AA69,'P Input'!$T$40,0))+IF(AA69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(AA69/'P Input'!$T$43,0)=INT(IFERROR(AA69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(AA69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AB69,((IF('P Input'!$T$41=AB69,'P Input'!$T$40,0))+IF(AB69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(AB69/'P Input'!$T$43,0)=INT(IFERROR(AB69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(AB69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AC69,((IF('P Input'!$T$41=AC69,'P Input'!$T$40,0))+IF(AC69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(AC69/'P Input'!$T$43,0)=INT(IFERROR(AC69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(AC69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AD69,((IF('P Input'!$T$41=AD69,'P Input'!$T$40,0))+IF(AD69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(AD69/'P Input'!$T$43,0)=INT(IFERROR(AD69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(AD69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AE69,((IF('P Input'!$T$41=AE69,'P Input'!$T$40,0))+IF(AE69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(AE69/'P Input'!$T$43,0)=INT(IFERROR(AE69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(AE69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AF69,((IF('P Input'!$T$41=AF69,'P Input'!$T$40,0))+IF(AF69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(AF69/'P Input'!$T$43,0)=INT(IFERROR(AF69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(AF69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AG69,((IF('P Input'!$T$41=AG69,'P Input'!$T$40,0))+IF(AG69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(AG69/'P Input'!$T$43,0)=INT(IFERROR(AG69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(AG69-1)),0)","v":0},{"$f":"IF('P Input'!$T$17>=AH69,((IF('P Input'!$T$41=AH69,'P Input'!$T$40,0))+IF(AH69>='P Input'!$T$17,0,IF('P Input'!$T$43>0,IF(IFERROR(AH69/'P Input'!$T$43,0)=INT(IFERROR(AH69/'P Input'!$T$43,0)),'P Input'!$T$42,0),0)))*((1+References!$F$13)^(AH69-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('O Input'!$T$17>=1,E9-E80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,F9-F80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,G9-G80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,H9-H80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,I9-I80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,J9-J80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,K9-K80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,L9-L80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,M9-M80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,N9-N80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,O9-O80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,P9-P80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,Q9-Q80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,R9-R80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,S9-S80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,T9-T80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,U9-U80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,V9-V80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,W9-W80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,X9-X80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,Y9-Y80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,Z9-Z80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AA9-AA80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AB9-AB80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AC9-AC80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AD9-AD80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AE9-AE80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AF9-AF80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AG9-AG80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AH9-AH80,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('P Input'!$T$45>=E69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=F69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=G69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=H69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=I69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=J69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=K69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=L69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=M69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=N69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=O69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=P69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=Q69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=R69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=S69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=T69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=U69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=V69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=W69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=X69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=Y69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=Z69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=AA69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=AB69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=AC69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=AD69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=AE69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=AF69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=AG69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0},{"$f":"IF('P Input'!$T$45>=AH69,IF('P Summary'!$E$23=\"Yes\",-'P Input'!$T$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('O Input'!$T$17>=1,IF(E69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(E69-1)),0)-E10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(F69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(F69-1)),0)-F10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(G69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(G69-1)),0)-G10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(H69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(H69-1)),0)-H10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(I69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(I69-1)),0)-I10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(J69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(J69-1)),0)-J10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(K69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(K69-1)),0)-K10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(L69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(L69-1)),0)-L10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(M69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(M69-1)),0)-M10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(N69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(N69-1)),0)-N10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(O69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(O69-1)),0)-O10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(P69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(P69-1)),0)-P10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(Q69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(Q69-1)),0)-Q10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(R69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(R69-1)),0)-R10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(S69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(S69-1)),0)-S10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(T69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(T69-1)),0)-T10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(U69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(U69-1)),0)-U10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(V69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(V69-1)),0)-V10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(W69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(W69-1)),0)-W10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(X69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(X69-1)),0)-X10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(Y69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(Y69-1)),0)-Y10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(Z69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(Z69-1)),0)-Z10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AA69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(AA69-1)),0)-AA10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AB69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(AB69-1)),0)-AB10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AC69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(AC69-1)),0)-AC10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AD69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(AD69-1)),0)-AD10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AE69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(AE69-1)),0)-AE10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AF69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(AF69-1)),0)-AF10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AG69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(AG69-1)),0)-AG10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AH69='P Input'!$T$17,('P Input'!$T$44)*((1+References!$F$15)^(AH69-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D71-D70","v":0},{"$f":"E72+E73+E74+E75+E76+E77+E78+E79+E81+E82+E83","v":0},{"$f":"F72+F73+F74+F75+F76+F77+F78+F79+F81+F82+F83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D85","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=E69,D86+E85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=F69,E86+F85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=G69,F86+G85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=H69,G86+H85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=I69,H86+I85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=J69,I86+J85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=K69,J86+K85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=L69,K86+L85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=M69,L86+M85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=N69,M86+N85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=O69,N86+O85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=P69,O86+P85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=Q69,P86+Q85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=R69,Q86+R85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=S69,R86+S85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=T69,S86+T85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=U69,T86+U85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=V69,U86+V85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=W69,V86+W85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=X69,W86+X85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=Y69,X86+Y85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=Z69,Y86+Z85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=AA69,Z86+AA85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=AB69,AA86+AB85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=AC69,AB86+AC85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=AD69,AC86+AD85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=AE69,AD86+AE85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=AF69,AE86+AF85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=AG69,AF86+AG85,0)","v":0},{"$f":"IF((MAX('P Input'!$T$17,'P Input'!$T$45))>=AH69,AG86+AH85,0)","v":0}]

{"sheet":"O Input","index":24,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":true,"merged":[[44,9,45,9],[44,13,45,13],[44,17,45,17],[17,1,30,1],[17,5,30,5],[22,2,22,3],[31,1,35,1],[44,5,45,5],[36,1,37,1],[38,1,42,1],[31,5,35,5],[36,5,37,5],[38,5,42,5],[38,9,42,9],[36,13,37,13],[38,13,42,13],[46,18,46,19],[47,6,47,7],[47,10,47,11],[47,14,47,15],[47,18,47,19],[46,6,46,7],[46,10,46,11],[46,14,46,15],[38,17,42,17],[13,18,13,19],[14,18,14,19],[17,9,30,9],[17,13,30,13],[17,17,30,17],[13,2,13,3],[13,6,13,7],[13,10,13,11],[13,14,13,15],[14,2,14,3],[14,6,14,7],[14,10,14,11],[14,14,14,15],[12,6,12,7],[12,10,12,11],[12,18,12,19],[12,14,12,15],[10,1,10,3],[12,2,12,3],[9,1,9,3],[7,1,7,7],[1,1,1,7],[3,1,5,3],[3,5,5,7],[21,6,21,7],[21,10,21,11],[21,14,21,15],[21,18,21,19],[18,6,19,7],[18,10,19,11],[18,14,19,15],[18,18,19,19],[24,6,24,7],[24,10,24,11],[24,14,24,15],[24,18,24,19],[27,6,27,7],[27,10,27,11],[27,14,27,15],[27,18,27,19],[30,6,30,7],[30,10,30,11],[30,14,30,15],[30,18,30,19],[37,6,37,7],[37,10,37,11],[37,14,37,15],[37,18,37,19],[31,9,35,9],[31,13,35,13],[31,17,35,17],[36,9,37,9],[36,17,37,17]]}
[]
[]
[]
[null,"Click the # of options to be compared for this strategy:",null,null,null,"Choose which cost factors to include:"]
[]
[]
[]
[null,"First: Choose the number of options to be compared.\nSecond: Choose the cost factors to include.\nThird: Fill in all appropriate information in any of the yellow boxes. The light green boxes will automatically populate, but you can manual replace the information as necessary. The blue boxes are drop down menus which need to be selected. "]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) - Input - Other"]
[]
[null,null,"Status Quo or Baseline Standard",null,null,null,"Strategy Option 1",null,null,null,"Strategy Option 2",null,null,null,"Strategy Option 3",null,null,null,"Strategy Option 4"]
[null,null,"Status Quo or Baseline Standard - Name",null,null,null,"Strategy Option 1 - Name",null,null,null,"Strategy Option 2 - Name",null,null,null,"Strategy Option 3 - Name",null,null,null,"Strategy Option 4 - Name"]
[null,null,"Description",null,null,null,"Description",null,null,null,"Description",null,null,null,"Description",null,null,null,"Description"]
[null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)",null,null,null,"Initial Cost ($)"]
[null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)",null,null,null,"Estimate Life of Strategy (Years)"]
[null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)",null,null,"Utilities","Annual Electricity Use (kWh)"]
[null,null,"Electricity Rate ($ Per kWh)"]
[null,null,"Electricity Provider","Electricity (Other)"]
[null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)",null,null,null,"One Time Electrical Rebate ($)"]
[null,null,"Electricity Demand Rate ($ Per kW)"]
[null,null,null,null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)",null,null,null,"Monthly Electricity Demand Savings (kW)"]
[null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)",null,null,null,"Annual Natural Gas Use (Therm)"]
[null,null,"Natural Gas Rate ($ Per Therm) "]
[null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)",null,null,null,"One Time Natural Gas Rebate ($)"]
[null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)",null,null,null,"Annual Water Use (CCF)"]
[null,null,"Water Rate ($ Per CCF)"]
[null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)",null,null,null,"One Time Water/Wastewater Rebate ($)"]
[null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)",null,null,null,"Annual Wastewater Use (CCF)"]
[null,null,"Wastewater Rate ($ Per CCF)"]
[null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)",null,null,"Fuel","Vehicle Fuel Type (Choose one)"]
[null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)",null,null,null,"Annual Veh. Fuel Use Gal., therm, or KWh)"]
[null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)",null,null,null,"Fuel Rate ($ Per Gal., therm, or KWh)"]
[null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(D32,References!$B$15:$C$20,2,FALSE)*D33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(H32,References!$B$15:$C$20,2,FALSE)*H33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(L32,References!$B$15:$C$20,2,FALSE)*L33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(P32,References!$B$15:$C$20,2,FALSE)*P33,\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Millions of BTU (MMBTU) Equivalent",{"$f":"IFERROR(VLOOKUP(T32,References!$B$15:$C$20,2,FALSE)*T33,\"Choose Fuel\")","v":"Choose Fuel"}]
[null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(D34/(VLOOKUP(D32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(H34/(VLOOKUP(H32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(L34/(VLOOKUP(L32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(P34/(VLOOKUP(P32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"},null,null,"Fuel Rate Equivalent ($ Per MMBTU)",{"$f":"IFERROR(T34/(VLOOKUP(T32,References!$B$15:$C$20,2,FALSE)),\"Choose Fuel\")","v":"Choose Fuel"}]
[null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*D18)+(References!$C$7*D24)+(References!$C$8*D27)+(IFERROR(VLOOKUP(D32,References!$B$6:$C$11,2,FALSE),0)*D33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*H18)+(References!$C$7*H24)+(References!$C$8*H27)+(IFERROR(VLOOKUP(H32,References!$B$6:$C$11,2,FALSE),0)*H33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*L18)+(References!$C$7*L24)+(References!$C$8*L27)+(IFERROR(VLOOKUP(L32,References!$B$6:$C$11,2,FALSE),0)*L33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*P18)+(References!$C$7*P24)+(References!$C$8*P27)+(IFERROR(VLOOKUP(P32,References!$B$6:$C$11,2,FALSE),0)*P33)","v":0},null,"GHG","Annual Carbon Use (MTE)",{"$f":"(References!$C$6*T18)+(References!$C$7*T24)+(References!$C$8*T27)+(IFERROR(VLOOKUP(T32,References!$B$6:$C$11,2,FALSE),0)*T33)","v":0}]
[null,null,"Carbon Value ($ per MTE)"]
[null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)",null,null,"Maintenance","Annual Maintenance ($)"]
[null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)",null,null,null,"One Time Equip. Replacement Cost ($)"]
[null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)",null,null,null,"One Time Equip. Replacement (Year X)"]
[null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)",null,null,null,"Periodic Equip. Replacement Cost ($)"]
[null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)",null,null,null,"Per. Equip. Replacement (every # of years)"]
[null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)",null,null,null,"Est. Salvage/Resale Value ($)"]
[null,null,null,null,null,"Loan","Term",null,null,"Loan","Term",null,null,"Loan","Term",null,null,"Loan","Term"]
[null,null,null,null,null,null,"Annual Debt Payment ($)",{"$f":"IF(H45>0,-PMT(References!$F$14,H45,H16-$D$16-H21-H26-H29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(L45>0,-PMT(References!$F$14,L45,L16-$D$16-L21-L26-L29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(P45>0,-PMT(References!$F$14,P45,P16-$D$16-P21-P26-P29+$D$21+$D$26+$D$29),0)","v":0},null,null,"Annual Debt Payment ($)",{"$f":"IF(T45>0,-PMT(References!$F$14,T45,T16-$D$16-T21-T26-T29+$D$21+$D$26+$D$29),0)","v":0}]
[null,null,null,null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)",null,null,null,"Other Non-Financial Benefits (List below)"]

{"sheet":"O Summary","index":25,"n_rows":59,"n_cols":18,"rows_kept":59,"cut":false,"hidden":true,"merged":[[50,3,50,4],[51,3,51,4],[52,3,52,4],[53,3,53,4],[55,3,55,4],[56,3,56,4],[57,3,57,4],[58,3,58,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[24,3,26,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[8,1,8,4],[7,1,7,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[39,2,40,2],[39,5,39,7],[39,8,39,10],[39,11,39,13],[39,14,39,16],[40,5,40,7],[40,8,40,10],[40,11,40,13],[40,14,40,16],[40,3,40,4],[37,2,38,2],[37,5,37,7],[37,8,37,10],[37,11,37,13],[37,14,37,16],[38,5,38,7],[38,8,38,10],[38,11,38,13],[38,14,38,16],[28,1,40,1],[28,2,36,2],[28,5,28,7],[28,8,28,10],[28,11,28,13],[28,14,28,16],[29,5,29,7],[29,8,29,10],[29,11,29,13],[29,14,29,16],[30,5,30,7],[30,8,30,10],[30,11,30,13],[30,14,30,16],[31,5,31,7],[31,8,31,10],[31,11,31,13],[31,14,31,16],[32,5,32,7],[32,8,32,10],[32,11,32,13],[32,14,32,16],[33,5,33,7],[33,8,33,10],[19,5,19,7],[24,5,24,7],[24,8,24,10],[24,11,24,13],[24,14,24,16],[46,5,46,7],[45,5,45,7],[44,5,44,7],[43,5,43,7],[33,11,33,13],[45,14,45,16],[46,14,46,16],[34,5,34,7],[34,8,34,10],[34,11,34,13],[34,14,34,16],[35,5,35,7],[35,8,35,10],[35,11,35,13],[35,14,35,16],[36,5,36,7],[36,8,36,10],[36,11,36,13],[36,14,36,16],[53,8,53,10],[44,8,44,10],[45,8,45,10],[46,8,46,10],[47,8,47,10],[48,8,48,10],[44,11,44,13],[43,11,43,13],[41,8,41,10],[42,8,42,10],[43,8,43,10],[49,8,49,10],[50,8,50,10],[51,8,51,10],[52,8,52,10],[47,11,47,13],[46,11,46,13],[45,11,45,13],[53,14,53,16],[53,11,53,13],[52,11,52,13],[51,11,51,13],[50,11,50,13],[48,14,48,16],[49,14,49,16],[50,14,50,16],[51,14,51,16],[52,14,52,16],[49,11,49,13],[48,11,48,13],[21,14,21,16],[41,14,41,16],[42,14,42,16],[17,14,17,16],[33,14,33,16],[13,11,13,13],[20,11,20,13],[19,11,19,13],[18,11,18,13],[55,2,58,2],[41,1,53,1],[41,2,49,2],[50,2,51,2],[52,2,53,2],[13,14,13,16],[14,14,14,16],[18,14,18,16],[16,14,16,16],[19,14,19,16],[13,8,13,10],[15,11,15,13],[43,14,43,16],[44,14,44,16],[21,8,21,10],[42,11,42,13],[41,11,41,13],[21,11,21,13],[16,8,16,10],[17,8,17,10],[20,8,20,10],[47,14,47,16],[20,14,20,16],[15,14,15,16],[10,8,10,10],[10,11,10,13],[10,14,10,16],[11,14,11,16],[12,14,12,16],[14,8,14,10],[18,8,18,10],[19,8,19,10],[14,11,14,13],[16,11,16,13],[17,11,17,13],[15,8,15,10],[12,11,12,13],[11,11,11,13],[11,8,11,10],[12,8,12,10],[1,1,1,7],[3,1,3,7],[10,5,10,7],[53,5,53,7],[52,5,52,7],[51,5,51,7],[50,5,50,7],[49,5,49,7],[48,5,48,7],[47,5,47,7],[11,5,11,7],[17,5,17,7],[12,2,21,2],[42,5,42,7],[41,5,41,7],[21,5,21,7],[5,1,5,5],[18,5,18,7],[16,5,16,7],[14,5,14,7],[13,5,13,7],[12,5,12,7],[15,5,15,7],[20,5,20,7]]}
[]
[]
[]
[]
[]
[null,"Below is the summary of the cost effectiveness and general overview of each option. The color formatting for the first three financial is to offer a quick comparison between options.\n(see key below)\n\nTo change  any of the information on this page, you must go back to the Lighting Input page."]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) - Summary - Other"]
[]
[null,null,null,null,null,{"$f":"'O Input'!G14","v":"Strategy Option 1 - Name"},null,null,{"$f":"'O Input'!K14","v":"Strategy Option 2 - Name"},null,null,{"$f":"'O Input'!O14","v":"Strategy Option 3 - Name"},null,null,{"$f":"'O Input'!S14","v":"Strategy Option 4 - Name"}]
[null,null,null,null,null,{"$f":"IF(ISBLANK('O Input'!G15),\"\",'O Input'!G15)","v":"Description"},null,null,{"$f":"IF(ISBLANK('O Input'!K15),\"\",'O Input'!K15)","v":"Description"},null,null,{"$f":"IF(ISBLANK('O Input'!O15),\"\",'O Input'!O15)","v":"Description"},null,null,{"$f":"IF(ISBLANK('O Input'!S15),\"\",'O Input'!S15)","v":"Description"}]
[null,null,"Financials","Simple Payback (Years)",null,{"$f":"IFERROR(('O Input'!$H$16-'O Input'!$D$16)/(F19+F20),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('O Input'!$L$16-'O Input'!$D$16)/(I19+I20),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('O Input'!$P$16-'O Input'!$D$16)/(L19+L20),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(('O Input'!$T$16-'O Input'!$D$16)/(O19+O20),\"N/A\")","v":"N/A"},null,null,{"$f":"IF((IF(I13=\"N/A\",1,0)*IF(L13=\"N/A\",1,0)*IF(O13=\"N/A\",1,0))+(IF(F13=I13,1,0)+IF(F13=L13,1,0)+IF(F13=O13,1,0))>0,100000000,\"\")","v":100000000}]
[null,null,null,"Equivalent Net Present Value (NPV) ($)",null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('O Input'!$H$45)),\"Enter Loan Term\",IF('O Input'!$H$17>0,IFERROR(-PV(References!$F$16,MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),F18)+'O Calculations'!$D$28,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('O Input'!$L$45)),\"Enter Loan Term\",IF('O Input'!$L$17>0,IFERROR(-PV(References!$F$16,MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),I18)+'O Calculations'!$D$47,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('O Input'!$P$45)),\"Enter Loan Term\",IF('O Input'!$P$17>0,IFERROR(-PV(References!$F$16,MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),L18)+'O Calculations'!$D$66,\"N/A\"),\"N/A\"))","v":"N/A"},null,null,{"$f":"IF(AND($E$23=\"Yes\",ISBLANK('O Input'!$T$45)),\"Enter Loan Term\",IF('O Input'!$T$17>0,IFERROR(-PV(References!$F$16,MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),O18)+'O Calculations'!$D$85,\"N/A\"),\"N/A\"))","v":"N/A"}]
[null,null,null,"Savings to Investment Ratio",null,{"$f":"IFERROR(F21/F17,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(I21/I17,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(L21/L17,\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(O21/O17,\"N/A\")","v":"N/A"}]
[null,null,null,"Internal Rate of Return (IRR) (%)",null,{"$f":"IFERROR(IRR('O Calculations'!$D$28:$AH$28),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('O Calculations'!$D$47:$AH$47),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('O Calculations'!$D$66:$AH$66),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IRR('O Calculations'!$D$85:$AH$85),\"N/A\")","v":"N/A"}]
[null,null,null,"Project Incremental Cost Above Baseline ($)",null,{"$f":"IF('O Input'!$H$17>0,IF(ISBLANK('O Input'!$H$16),0,'O Input'!$H$16-'O Input'!$D$16-('O Input'!$H$21+'O Input'!$H$26+'O Input'!$H$29)+('O Input'!$D$21+'O Input'!$D$26+'O Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,IF(ISBLANK('O Input'!$L$16),0,'O Input'!$L$16-'O Input'!$D$16-('O Input'!$L$21+'O Input'!$L$26+'O Input'!$L$29)+('O Input'!$D$21+'O Input'!$D$26+'O Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,IF(ISBLANK('O Input'!$P$16),0,'O Input'!$P$16-'O Input'!$D$16-('O Input'!$P$21+'O Input'!$P$26+'O Input'!$P$29)+('O Input'!$D$21+'O Input'!$D$26+'O Input'!$D$29)),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,IF(ISBLANK('O Input'!$T$16),0,'O Input'!$T$16-'O Input'!$D$16-('O Input'!$T$21+'O Input'!$T$26+'O Input'!$T$29)+('O Input'!$D$21+'O Input'!$D$26+'O Input'!$D$29)),\"N/A\")","v":"N/A"}]
[null,null,null,"Annual Equivalent Payment ($)",null,{"$f":"IFERROR(-PMT(References!$F$16,'O Input'!$H$17,NPV(References!$F$16,'O Calculations'!$E$28:$AH$28)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'O Input'!$L$17,NPV(References!$F$16,'O Calculations'!$E$47:$AH$47)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'O Input'!$P$17,NPV(References!$F$16,'O Calculations'!$E$66:$AH$66)),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(-PMT(References!$F$16,'O Input'!$T$17,NPV(References!$F$16,'O Calculations'!$E$85:$AH$85)),\"N/A\")","v":"N/A"}]
[null,null,null,"First Year Resource Savings ($)",null,{"$f":"IFERROR(IF('O Input'!$H$17>0,F50+F52+F54,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('O Input'!$L$17>0,I50+I52+I54,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('O Input'!$P$17>0,L50+L52+L54,\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(IF('O Input'!$T$17>0,O50+O52+O54,\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"First Year Non-Resource Savings ($)",null,{"$f":"IF('O Input'!$H$17>0,'O Calculations'!$E$22+'O Calculations'!$E$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,'O Calculations'!$E$41+'O Calculations'!$E$43,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,'O Calculations'!$E$60+'O Calculations'!$E$62,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,'O Calculations'!$E$79+'O Calculations'!$E$81,\"N/A\")","v":"N/A"}]
[null,null,null,"Present Value (PV) ($)",null,{"$f":"IF('O Input'!$H$17>0,IFERROR(NPV((References!$F$16),'O Calculations'!$E$28:$AH$28),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,IFERROR(NPV((References!$F$16),'O Calculations'!$E$47:$AH$47),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,IFERROR(NPV((References!$F$16),'O Calculations'!$E$66:$AH$66),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,IFERROR(NPV((References!$F$16),'O Calculations'!$E$85:$AH$85),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Modified Internal Rate of Return (MIRR) (%)",null,{"$f":"IFERROR(MIRR('O Calculations'!$D$28:$AH$28,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('O Calculations'!$D$47:$AH$47,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('O Calculations'!$D$66:$AH$66,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IFERROR(MIRR('O Calculations'!$D$85:$AH$85,References!$F$14,References!$F$17),\"N/A\")","v":"N/A"}]
[null,null,null,"Include financing?","No"]
[]
[null,null,null,"NPV Sensitivity Analysis",null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor",null,null,"Discount Rate Adjustment Factor"]
[null,null,null,null,null,-0.02,0,0.02,-0.02,0,0.02,-0.02,0,0.02,-0.02,0,0.02]
[null,null,null,null,null,{"$f":"IF('O Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+F26))*(1+References!$F$15))-1),MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),-PMT((((1+(References!$F$14+F26))*(1+References!$F$15))-1),'O Input'!$H$17,NPV((((1+(References!$F$14+F26))*(1+References!$F$15))-1),'O Calculations'!$E$28:$AH$28)))+'O Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('O Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+G26))*(1+References!$F$15))-1),MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),-PMT((((1+(References!$F$14+G26))*(1+References!$F$15))-1),'O Input'!$H$17,NPV((((1+(References!$F$14+G26))*(1+References!$F$15))-1),'O Calculations'!$E$28:$AH$28)))+'O Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('O Input'!$H$17>0,IFERROR(-PV((((1+(References!$F$14+H26))*(1+References!$F$15))-1),MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),-PMT((((1+(References!$F$14+H26))*(1+References!$F$15))-1),'O Input'!$H$17,NPV((((1+(References!$F$14+H26))*(1+References!$F$15))-1),'O Calculations'!$E$28:$AH$28)))+'O Calculations'!$D$28,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('O Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+I26))*(1+References!$F$15))-1),MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),-PMT((((1+(References!$F$14+I26))*(1+References!$F$15))-1),'O Input'!$L$17,NPV((((1+(References!$F$14+I26))*(1+References!$F$15))-1),'O Calculations'!$E$47:$AH$47)))+'O Calculations'!$D$47,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('O Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+J26))*(1+References!$F$15))-1),MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),-PMT((((1+(References!$F$14+J26))*(1+References!$F$15))-1),'O Input'!$L$17,NPV((((1+(References!$F$14+J26))*(1+References!$F$15))-1),'O Calculations'!$E$47:$AH$47)))+'O Calculations'!$D$47,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('O Input'!$L$17>0,IFERROR(-PV((((1+(References!$F$14+K26))*(1+References!$F$15))-1),MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),-PMT((((1+(References!$F$14+K26))*(1+References!$F$15))-1),'O Input'!$L$17,NPV((((1+(References!$F$14+K26))*(1+References!$F$15))-1),'O Calculations'!$E$47:$AH$47)))+'O Calculations'!$D$47,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('O Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+L26))*(1+References!$F$15))-1),MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),-PMT((((1+(References!$F$14+L26))*(1+References!$F$15))-1),'O Input'!$P$17,NPV((((1+(References!$F$14+L26))*(1+References!$F$15))-1),'O Calculations'!$E$66:$AH$66)))+'O Calculations'!$D$66,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('O Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+M26))*(1+References!$F$15))-1),MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),-PMT((((1+(References!$F$14+M26))*(1+References!$F$15))-1),'O Input'!$P$17,NPV((((1+(References!$F$14+M26))*(1+References!$F$15))-1),'O Calculations'!$E$66:$AH$66)))+'O Calculations'!$D$66,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('O Input'!$P$17>0,IFERROR(-PV((((1+(References!$F$14+N26))*(1+References!$F$15))-1),MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),-PMT((((1+(References!$F$14+N26))*(1+References!$F$15))-1),'O Input'!$P$17,NPV((((1+(References!$F$14+N26))*(1+References!$F$15))-1),'O Calculations'!$E$66:$AH$66)))+'O Calculations'!$D$66,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('O Input'!$T$17>0,IFERROR(-PV((((1+(References!$F$14+O26))*(1+References!$F$15))-1),MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),-PMT((((1+(References!$F$14+O26))*(1+References!$F$15))-1),'O Input'!$T$17,NPV((((1+(References!$F$14+O26))*(1+References!$F$15))-1),'O Calculations'!$E$85:$AH$85)))+'O Calculations'!$D$85,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('O Input'!$T$17>0,IFERROR(-PV((((1+(References!$F$14+P26))*(1+References!$F$15))-1),MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),-PMT((((1+(References!$F$14+P26))*(1+References!$F$15))-1),'O Input'!$T$17,NPV((((1+(References!$F$14+P26))*(1+References!$F$15))-1),'O Calculations'!$E$85:$AH$85)))+'O Calculations'!$D$85,\"N/A\"),\"N/A\")","v":"N/A"},{"$f":"IF('O Input'!$T$17>0,IFERROR(-PV((((1+(References!$F$14+Q26))*(1+References!$F$15))-1),MAX('O Input'!$H$17,'O Input'!$L$17,'O Input'!$P$17,'O Input'!$T$17),-PMT((((1+(References!$F$14+Q26))*(1+References!$F$15))-1),'O Input'!$T$17,NPV((((1+(References!$F$14+Q26))*(1+References!$F$15))-1),'O Calculations'!$E$85:$AH$85)))+'O Calculations'!$D$85,\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
[null,"First Year Costs","Utilities","Electricity Use (kWh)",null,{"$f":"IF('O Input'!$H$17>0,'O Input'!$H$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,'O Input'!$L$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,'O Input'!$P$18,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,'O Input'!$T$18,\"N/A\")","v":"N/A"}]
[null,null,null,"Electricity Cost ($)",null,{"$f":"IF('O Input'!$H$17>0,('O Calculations'!$E$15+'O Calculations'!$E$16),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,('O Calculations'!$E$34+'O Calculations'!$E$35),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,('O Calculations'!$E$53+'O Calculations'!$E$54),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,('O Calculations'!$E$72+'O Calculations'!$E$73),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Use (Therm)",null,{"$f":"IF('O Input'!$H$17>0,'O Input'!$H$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,'O Input'!$L$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,'O Input'!$P$24,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,'O Input'!$T$24,\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Cost ($)",null,{"$f":"IF('O Input'!$H$17>0,('O Calculations'!$E$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,('O Calculations'!$E$36),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,('O Calculations'!$E$55),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,('O Calculations'!$E$74),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Use (CCF)",null,{"$f":"IF('O Input'!$H$17>0,'O Input'!$H$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,'O Input'!$L$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,'O Input'!$P$27,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,'O Input'!$T$27,\"N/A\")","v":"N/A"}]
[null,null,null,"Water Cost ($)",null,{"$f":"IF('O Input'!$H$17>0,('O Calculations'!$E$18),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,('O Calculations'!$E$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,('O Calculations'!$E$56),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,('O Calculations'!$E$75),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Use (CCF)",null,{"$f":"IF('O Input'!$H$17>0,'O Input'!$H$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,'O Input'!$L$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,'O Input'!$P$30,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,'O Input'!$T$30,\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Cost  ($)",null,{"$f":"IF('O Input'!$H$17>0,('O Calculations'!$E$19),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,('O Calculations'!$E$38),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,('O Calculations'!$E$57),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,('O Calculations'!$E$76),\"N/A\")","v":"N/A"}]
[null,null,null,"Total Utility Cost ($)",null,{"$f":"IF('O Input'!$H$17>0,F30+F32+F34+F36,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,I30+I32+I34+I36,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,L30+L32+L34+L36,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,O30+O32+O34+O36,\"N/A\")","v":"N/A"}]
[null,null,"Fuel","Vehicle Fuel Use (MMBTU)",null,{"$f":"IF('O Input'!$H$17>0,'O Input'!$H$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,'O Input'!$L$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,'O Input'!$P$35,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,'O Input'!$T$35,\"N/A\")","v":"N/A"}]
[null,null,null,"Vehicle Fuel Cost ($)",null,{"$f":"IF('O Input'!$H$17>0,('O Input'!$H$33*'O Input'!$H$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,('O Input'!$L$33*'O Input'!$L$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,('O Input'!$P$33*'O Input'!$P$34),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,('O Input'!$T$33*'O Input'!$T$34),\"N/A\")","v":"N/A"}]
[null,null,"GHG","Carbon Use (MTE)",null,{"$f":"IF('O Input'!$H$17>0,'O Input'!$H$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,'O Input'!$L$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,'O Input'!$P$37,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,'O Input'!$T$37,\"N/A\")","v":"N/A"}]
[null,null,null,"Carbon Cost  ($)",null,{"$f":"IF('O Input'!$H$17>0,('O Calculations'!$E$21),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,('O Calculations'!$E$40),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,('O Calculations'!$E$59),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,('O Calculations'!$E$78),\"N/A\")","v":"N/A"}]
[null,"First Year","Utilities","Electricity Use Savings (kWh)",null,{"$f":"IF('O Input'!$H$17>0,IFERROR(('O Input'!$D$18-'O Input'!$H$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,IFERROR(('O Input'!$D$18-'O Input'!$L$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,IFERROR(('O Input'!$D$18-'O Input'!$P$18),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,IFERROR(('O Input'!$D$18-'O Input'!$T$18),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Electricity Savings ($)",null,{"$f":"IF('O Input'!$H$17>0,('O Calculations'!$E$15+'O Calculations'!$E$16),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,('O Calculations'!$E$34+'O Calculations'!$E$35),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,('O Calculations'!$E$53+'O Calculations'!$E$54),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,('O Calculations'!$E$72+'O Calculations'!$E$73),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Use Savings (Therm)",null,{"$f":"IF('O Input'!$H$17>0,IFERROR(('O Input'!$D$24-'O Input'!$H$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,IFERROR(('O Input'!$D$24-'O Input'!$L$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,IFERROR(('O Input'!$D$24-'O Input'!$P$24),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,IFERROR(('O Input'!$D$24-'O Input'!$T$24),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Natural Gas Savings ($)",null,{"$f":"IF('O Input'!$H$17>0,('O Calculations'!$E$17),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,('O Calculations'!$E$36),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,('O Calculations'!$E$55),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,('O Calculations'!$E$74),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Use Savings (CCF)",null,{"$f":"IF('O Input'!$H$17>0,IFERROR(('O Input'!$D$27-'O Input'!$H$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,IFERROR(('O Input'!$D$27-'O Input'!$L$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,IFERROR(('O Input'!$D$27-'O Input'!$P$27),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,IFERROR(('O Input'!$D$27-'O Input'!$T$27),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Water Savings ($)",null,{"$f":"IF('O Input'!$H$17>0,('O Calculations'!$E$18),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,('O Calculations'!$E$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,('O Calculations'!$E$56),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,('O Calculations'!$E$75),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Use Savings (CCF)",null,{"$f":"IF('O Input'!$H$17>0,IFERROR(('O Input'!$D$30-'O Input'!$H$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,IFERROR(('O Input'!$D$30-'O Input'!$L$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,IFERROR(('O Input'!$D$30-'O Input'!$P$30),\"N/A\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,IFERROR(('O Input'!$D$30-'O Input'!$T$30),\"N/A\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Wastewater Savings ($)",null,{"$f":"IF('O Input'!$H$17>0,('O Calculations'!$E$19),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,('O Calculations'!$E$38),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,('O Calculations'!$E$57),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,('O Calculations'!$E$76),\"N/A\")","v":"N/A"}]
[null,null,null,"Total Utility Savings ($)",null,{"$f":"IF('O Input'!$H$17>0,F43+F45+F47+F49,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,I43+I45+I47+I49,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,L43+L45+L47+L49,\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,O43+O45+O47+O49,\"N/A\")","v":"N/A"}]
[null,null,"Fuel","Vehicle Fuel Use Savings (MMBTU)",null,{"$f":"IF('O Input'!$H$17>0,IFERROR('O Input'!$D$35-'O Input'!$H$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,IFERROR('O Input'!$D$35-'O Input'!$L$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,IFERROR('O Input'!$D$35-'O Input'!$P$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,IFERROR('O Input'!$D$35-'O Input'!$T$35,\"Choose Fuel\"),\"N/A\")","v":"N/A"}]
[null,null,null,"Vehicle Fuel Savings ($)",null,{"$f":"IF('O Input'!$H$17>0,('O Calculations'!$E$20),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,('O Calculations'!$E$39),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,('O Calculations'!$E$58),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,('O Calculations'!$E$77),\"N/A\")","v":"N/A"}]
[null,null,"GHG","Carbon Use Savings (MTE)",null,{"$f":"IF('O Input'!$H$17>0,IF('O Input'!$H$37=0,0,'O Input'!$D$37-'O Input'!$H$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,IF('O Input'!$L$37=0,0,'O Input'!$D$37-'O Input'!$L$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,IF('O Input'!$P$37=0,0,'O Input'!$D$37-'O Input'!$P$37),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,IF('O Input'!$T$37=0,0,'O Input'!$D$37-'O Input'!$T$37),\"N/A\")","v":"N/A"}]
[null,null,null,"Carbon Savings ($)",null,{"$f":"IF('O Input'!$H$17>0,('O Calculations'!$E$21),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$L$17>0,('O Calculations'!$E$40),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$P$17>0,('O Calculations'!$E$59),\"N/A\")","v":"N/A"},null,null,{"$f":"IF('O Input'!$T$17>0,('O Calculations'!$E$78),\"N/A\")","v":"N/A"}]
[]
[null,null,"Key","Green - Better"]
[null,null,null,"Yellow - Average"]
[null,null,null,"Red - Worse"]
[null,null,null,"Gray - No data"]

{"sheet":"O Cash Flow","index":26,"n_rows":48,"n_cols":6,"rows_kept":48,"cut":false,"hidden":true,"merged":[[1,1,1,2],[5,1,5,2],[46,1,46,2],[47,1,47,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[7,1,7,2],[8,1,8,2],[3,1,3,2]]}
[1]
[]
[]
[]
[]
[null,"Below compares the cumulative cash flow of each option. This takes in to account all estimated rate increase, maintenance cost, etc. The color formatting is to offer a quick comparison between options.\n(See key below)\n\nTo change  any of the information on this page, you must go back to the Other Input page."]
[]
[null,{"$f":"IF(ISBLANK('Project Main'!$E$13),\"\",'Project Main'!$E$13)","v":""}]
[null,"Life Cycle Cost Analysis (LCCA) -  Cumulative Cash Flow - Other"]
[]
[null,"Year",{"$f":"'O Input'!G14","v":"Strategy Option 1 - Name"},{"$f":"'O Input'!K14","v":"Strategy Option 2 - Name"},{"$f":"'O Input'!O14","v":"Strategy Option 3 - Name"},{"$f":"'O Input'!S14","v":"Strategy Option 4 - Name"}]
[null,0,{"$f":"IF(ISBLANK('O Input'!H17),\"\",IF('O Input'!H17>='O Cash Flow'!B12,'O Calculations'!D29,\" \"))","v":""},{"$f":"IF(ISBLANK('O Input'!L17),\"\",IF('O Input'!L17>='O Cash Flow'!B12,'O Calculations'!D48,\" \"))","v":""},{"$f":"IF(ISBLANK('O Input'!P17),\"\",IF('O Input'!P17>='O Cash Flow'!B12,'O Calculations'!D67,\" \"))","v":""},{"$f":"IF(ISBLANK('O Input'!T17),\"\",IF('O Input'!T17>='O Cash Flow'!B12,'O Calculations'!D86,\" \"))","v":""}]
[null,1,{"$f":"IF('O Input'!H17>='O Cash Flow'!B13,'O Calculations'!E29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B13,'O Calculations'!E48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B13,'O Calculations'!E67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B13,'O Calculations'!E86,\" \")","v":" "}]
[null,2,{"$f":"IF('O Input'!H17>='O Cash Flow'!B14,'O Calculations'!F29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B14,'O Calculations'!F48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B14,'O Calculations'!F67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B14,'O Calculations'!F86,\" \")","v":" "}]
[null,3,{"$f":"IF('O Input'!H17>='O Cash Flow'!B15,'O Calculations'!G29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B15,'O Calculations'!G48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B15,'O Calculations'!G67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B15,'O Calculations'!G86,\" \")","v":" "}]
[null,4,{"$f":"IF('O Input'!H17>='O Cash Flow'!B16,'O Calculations'!H29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B16,'O Calculations'!H48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B16,'O Calculations'!H67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B16,'O Calculations'!H86,\" \")","v":" "}]
[null,5,{"$f":"IF('O Input'!H17>='O Cash Flow'!B17,'O Calculations'!I29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B17,'O Calculations'!I48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B17,'O Calculations'!I67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B17,'O Calculations'!I86,\" \")","v":" "}]
[null,6,{"$f":"IF('O Input'!H17>='O Cash Flow'!B18,'O Calculations'!J29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B18,'O Calculations'!J48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B18,'O Calculations'!J67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B18,'O Calculations'!J86,\" \")","v":" "}]
[null,7,{"$f":"IF('O Input'!H17>='O Cash Flow'!B19,'O Calculations'!K29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B19,'O Calculations'!K48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B19,'O Calculations'!K67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B19,'O Calculations'!K86,\" \")","v":" "}]
[null,8,{"$f":"IF('O Input'!H17>='O Cash Flow'!B20,'O Calculations'!L29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B20,'O Calculations'!L48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B20,'O Calculations'!L67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B20,'O Calculations'!L86,\" \")","v":" "}]
[null,9,{"$f":"IF('O Input'!H17>='O Cash Flow'!B21,'O Calculations'!M29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B21,'O Calculations'!M48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B21,'O Calculations'!M67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B21,'O Calculations'!M86,\" \")","v":" "}]
[null,10,{"$f":"IF('O Input'!H17>='O Cash Flow'!B22,'O Calculations'!N29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B22,'O Calculations'!N48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B22,'O Calculations'!N67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B22,'O Calculations'!N86,\" \")","v":" "}]
[null,11,{"$f":"IF('O Input'!H17>='O Cash Flow'!B23,'O Calculations'!O29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B23,'O Calculations'!O48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B23,'O Calculations'!O67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B23,'O Calculations'!O86,\" \")","v":" "}]
[null,12,{"$f":"IF('O Input'!H17>='O Cash Flow'!B24,'O Calculations'!P29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B24,'O Calculations'!P48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B24,'O Calculations'!P67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B24,'O Calculations'!P86,\" \")","v":" "}]
[null,13,{"$f":"IF('O Input'!H17>='O Cash Flow'!B25,'O Calculations'!Q29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B25,'O Calculations'!Q48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B25,'O Calculations'!Q67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B25,'O Calculations'!Q86,\" \")","v":" "}]
[null,14,{"$f":"IF('O Input'!H17>='O Cash Flow'!B26,'O Calculations'!R29,\" \")","v":" "},{"$f":"IF('O Input'!L17>='O Cash Flow'!B26,'O Calculations'!R48,\" \")","v":" "},{"$f":"IF('O Input'!P17>='O Cash Flow'!B26,'O Calculations'!R67,\" \")","v":" "},{"$f":"IF('O Input'!T17>='O Cash Flow'!B26,'O Calculations'!R86,\" \")","v":" "}]
[null,15,{"$f":"IF('O Input'!$H$17>=B27,'O Calculations'!S29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B27,'O Calculations'!S48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B27,'O Calculations'!S67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B27,'O Calculations'!S86,\" \")","v":" "}]
[null,16,{"$f":"IF('O Input'!$H$17>=B28,'O Calculations'!T29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B28,'O Calculations'!T48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B28,'O Calculations'!T67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B28,'O Calculations'!T86,\" \")","v":" "}]
[null,17,{"$f":"IF('O Input'!$H$17>=B29,'O Calculations'!U29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B29,'O Calculations'!U48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B29,'O Calculations'!U67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B29,'O Calculations'!U86,\" \")","v":" "}]
[null,18,{"$f":"IF('O Input'!$H$17>=B30,'O Calculations'!V29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B30,'O Calculations'!V48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B30,'O Calculations'!V67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B30,'O Calculations'!V86,\" \")","v":" "}]
[null,19,{"$f":"IF('O Input'!$H$17>=B31,'O Calculations'!W29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B31,'O Calculations'!W48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B31,'O Calculations'!W67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B31,'O Calculations'!W86,\" \")","v":" "}]
[null,20,{"$f":"IF('O Input'!$H$17>=B32,'O Calculations'!X29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B32,'O Calculations'!X48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B32,'O Calculations'!X67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B32,'O Calculations'!X86,\" \")","v":" "}]
[null,21,{"$f":"IF('O Input'!$H$17>=B33,'O Calculations'!Y29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B33,'O Calculations'!Y48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B33,'O Calculations'!Y67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B33,'O Calculations'!Y86,\" \")","v":" "}]
[null,22,{"$f":"IF('O Input'!$H$17>=B34,'O Calculations'!Z29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B34,'O Calculations'!Z48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B34,'O Calculations'!Z67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B34,'O Calculations'!Z86,\" \")","v":" "}]
[null,23,{"$f":"IF('O Input'!$H$17>=B35,'O Calculations'!AA29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B35,'O Calculations'!AA48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B35,'O Calculations'!AA67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B35,'O Calculations'!AA86,\" \")","v":" "}]
[null,24,{"$f":"IF('O Input'!$H$17>=B36,'O Calculations'!AB29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B36,'O Calculations'!AB48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B36,'O Calculations'!AB67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B36,'O Calculations'!AB86,\" \")","v":" "}]
[null,25,{"$f":"IF('O Input'!$H$17>=B37,'O Calculations'!AC29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B37,'O Calculations'!AC48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B37,'O Calculations'!AC67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B37,'O Calculations'!AC86,\" \")","v":" "}]
[null,26,{"$f":"IF('O Input'!$H$17>=B38,'O Calculations'!AD29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B38,'O Calculations'!AD48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B38,'O Calculations'!AD67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B38,'O Calculations'!AD86,\" \")","v":" "}]
[null,27,{"$f":"IF('O Input'!$H$17>=B39,'O Calculations'!AE29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B39,'O Calculations'!AE48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B39,'O Calculations'!AE67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B39,'O Calculations'!AE86,\" \")","v":" "}]
[null,28,{"$f":"IF('O Input'!$H$17>=B40,'O Calculations'!AF29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B40,'O Calculations'!AF48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B40,'O Calculations'!AF67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B40,'O Calculations'!AF86,\" \")","v":" "}]
[null,29,{"$f":"IF('O Input'!$H$17>=B41,'O Calculations'!AG29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B41,'O Calculations'!AG48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B41,'O Calculations'!AG67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B41,'O Calculations'!AG86,\" \")","v":" "}]
[null,30,{"$f":"IF('O Input'!$H$17>=B42,'O Calculations'!AH29,\" \")","v":" "},{"$f":"IF('O Input'!$L$17>=B42,'O Calculations'!AH48,\" \")","v":" "},{"$f":"IF('O Input'!$P$17>=B42,'O Calculations'!AH67,\" \")","v":" "},{"$f":"IF('O Input'!$T$17>=B42,'O Calculations'!AH86,\" \")","v":" "}]
[]
[null,"Key"]
[null,"Green - Better"]
[null,"Yellow - Average"]
[null,"Red - Worse"]
[null,"Gray - Out of range of project's life"]

{"sheet":"O Calculations","index":27,"n_rows":86,"n_cols":34,"rows_kept":86,"cut":false,"hidden":true,"merged":[[3,1,3,7],[1,1,1,7],[68,1,85,1],[49,1,66,1],[30,1,47,1],[11,1,28,1],[5,1,5,7],[7,1,9,1]]}
[]
[]
[]
[]
[]
[null,"This page includes the yearly financial calculations. \n\nTo change  any of the information on this page, you must go back to the Lighting Input page."]
[]
[null,"Baseline","Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('O Input'!$D$17>=E12,((IF('O Input'!$D$41=E12,'O Input'!$D$40,0))+IF(E12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(E12/'O Input'!$D$43,0)=INT(IFERROR(E12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(E12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=F12,((IF('O Input'!$D$41=F12,'O Input'!$D$40,0))+IF(F12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(F12/'O Input'!$D$43,0)=INT(IFERROR(F12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(F12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=G12,((IF('O Input'!$D$41=G12,'O Input'!$D$40,0))+IF(G12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(G12/'O Input'!$D$43,0)=INT(IFERROR(G12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(G12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=H12,((IF('O Input'!$D$41=H12,'O Input'!$D$40,0))+IF(H12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(H12/'O Input'!$D$43,0)=INT(IFERROR(H12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(H12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=I12,((IF('O Input'!$D$41=I12,'O Input'!$D$40,0))+IF(I12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(I12/'O Input'!$D$43,0)=INT(IFERROR(I12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(I12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=J12,((IF('O Input'!$D$41=J12,'O Input'!$D$40,0))+IF(J12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(J12/'O Input'!$D$43,0)=INT(IFERROR(J12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(J12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=K12,((IF('O Input'!$D$41=K12,'O Input'!$D$40,0))+IF(K12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(K12/'O Input'!$D$43,0)=INT(IFERROR(K12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(K12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=L12,((IF('O Input'!$D$41=L12,'O Input'!$D$40,0))+IF(L12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(L12/'O Input'!$D$43,0)=INT(IFERROR(L12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(L12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=M12,((IF('O Input'!$D$41=M12,'O Input'!$D$40,0))+IF(M12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(M12/'O Input'!$D$43,0)=INT(IFERROR(M12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(M12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=N12,((IF('O Input'!$D$41=N12,'O Input'!$D$40,0))+IF(N12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(N12/'O Input'!$D$43,0)=INT(IFERROR(N12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(N12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=O12,((IF('O Input'!$D$41=O12,'O Input'!$D$40,0))+IF(O12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(O12/'O Input'!$D$43,0)=INT(IFERROR(O12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(O12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=P12,((IF('O Input'!$D$41=P12,'O Input'!$D$40,0))+IF(P12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(P12/'O Input'!$D$43,0)=INT(IFERROR(P12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(P12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=Q12,((IF('O Input'!$D$41=Q12,'O Input'!$D$40,0))+IF(Q12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(Q12/'O Input'!$D$43,0)=INT(IFERROR(Q12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(Q12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=R12,((IF('O Input'!$D$41=R12,'O Input'!$D$40,0))+IF(R12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(R12/'O Input'!$D$43,0)=INT(IFERROR(R12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(R12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=S12,((IF('O Input'!$D$41=S12,'O Input'!$D$40,0))+IF(S12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(S12/'O Input'!$D$43,0)=INT(IFERROR(S12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(S12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=T12,((IF('O Input'!$D$41=T12,'O Input'!$D$40,0))+IF(T12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(T12/'O Input'!$D$43,0)=INT(IFERROR(T12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(T12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=U12,((IF('O Input'!$D$41=U12,'O Input'!$D$40,0))+IF(U12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(U12/'O Input'!$D$43,0)=INT(IFERROR(U12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(U12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=V12,((IF('O Input'!$D$41=V12,'O Input'!$D$40,0))+IF(V12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(V12/'O Input'!$D$43,0)=INT(IFERROR(V12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(V12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=W12,((IF('O Input'!$D$41=W12,'O Input'!$D$40,0))+IF(W12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(W12/'O Input'!$D$43,0)=INT(IFERROR(W12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(W12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=X12,((IF('O Input'!$D$41=X12,'O Input'!$D$40,0))+IF(X12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(X12/'O Input'!$D$43,0)=INT(IFERROR(X12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(X12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=Y12,((IF('O Input'!$D$41=Y12,'O Input'!$D$40,0))+IF(Y12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(Y12/'O Input'!$D$43,0)=INT(IFERROR(Y12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(Y12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=Z12,((IF('O Input'!$D$41=Z12,'O Input'!$D$40,0))+IF(Z12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(Z12/'O Input'!$D$43,0)=INT(IFERROR(Z12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(Z12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=AA12,((IF('O Input'!$D$41=AA12,'O Input'!$D$40,0))+IF(AA12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(AA12/'O Input'!$D$43,0)=INT(IFERROR(AA12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(AA12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=AB12,((IF('O Input'!$D$41=AB12,'O Input'!$D$40,0))+IF(AB12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(AB12/'O Input'!$D$43,0)=INT(IFERROR(AB12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(AB12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=AC12,((IF('O Input'!$D$41=AC12,'O Input'!$D$40,0))+IF(AC12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(AC12/'O Input'!$D$43,0)=INT(IFERROR(AC12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(AC12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=AD12,((IF('O Input'!$D$41=AD12,'O Input'!$D$40,0))+IF(AD12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(AD12/'O Input'!$D$43,0)=INT(IFERROR(AD12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(AD12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=AE12,((IF('O Input'!$D$41=AE12,'O Input'!$D$40,0))+IF(AE12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(AE12/'O Input'!$D$43,0)=INT(IFERROR(AE12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(AE12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=AF12,((IF('O Input'!$D$41=AF12,'O Input'!$D$40,0))+IF(AF12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(AF12/'O Input'!$D$43,0)=INT(IFERROR(AF12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(AF12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=AG12,((IF('O Input'!$D$41=AG12,'O Input'!$D$40,0))+IF(AG12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(AG12/'O Input'!$D$43,0)=INT(IFERROR(AG12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(AG12-1)),0)","v":0},{"$f":"IF('O Input'!$D$17>=AH12,((IF('O Input'!$D$41=AH12,'O Input'!$D$40,0))+IF(AH12>='O Input'!$D$17,0,IF('O Input'!$D$43>0,IF(IFERROR(AH12/'O Input'!$D$43,0)=INT(IFERROR(AH12/'O Input'!$D$43,0)),'O Input'!$D$42,0),0)))*((1+References!$F$13)^(AH12-1)),0)","v":0}]
[null,null,"Est. Salvage/Resale Value",null,{"$f":"IF(E8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(E8-1)),0)","v":0},{"$f":"IF(F8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(F8-1)),0)","v":0},{"$f":"IF(G8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(G8-1)),0)","v":0},{"$f":"IF(H8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(H8-1)),0)","v":0},{"$f":"IF(I8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(I8-1)),0)","v":0},{"$f":"IF(J8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(J8-1)),0)","v":0},{"$f":"IF(K8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(K8-1)),0)","v":0},{"$f":"IF(L8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(L8-1)),0)","v":0},{"$f":"IF(M8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(M8-1)),0)","v":0},{"$f":"IF(N8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(N8-1)),0)","v":0},{"$f":"IF(O8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(O8-1)),0)","v":0},{"$f":"IF(P8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(P8-1)),0)","v":0},{"$f":"IF(Q8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(Q8-1)),0)","v":0},{"$f":"IF(R8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(R8-1)),0)","v":0},{"$f":"IF(S8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(S8-1)),0)","v":0},{"$f":"IF(T8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(T8-1)),0)","v":0},{"$f":"IF(U8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(U8-1)),0)","v":0},{"$f":"IF(V8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(V8-1)),0)","v":0},{"$f":"IF(W8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(W8-1)),0)","v":0},{"$f":"IF(X8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(X8-1)),0)","v":0},{"$f":"IF(Y8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(Y8-1)),0)","v":0},{"$f":"IF(Z8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(Z8-1)),0)","v":0},{"$f":"IF(AA8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(AA8-1)),0)","v":0},{"$f":"IF(AB8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(AB8-1)),0)","v":0},{"$f":"IF(AC8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(AC8-1)),0)","v":0},{"$f":"IF(AD8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(AD8-1)),0)","v":0},{"$f":"IF(AE8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(AE8-1)),0)","v":0},{"$f":"IF(AF8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(AF8-1)),0)","v":0},{"$f":"IF(AG8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(AG8-1)),0)","v":0},{"$f":"IF(AH8='O Input'!$D$17,('O Input'!$D$44)*((1+References!$F$15)^(AH8-1)),0)","v":0}]
[]
[null,{"$f":"'O Input'!G14","v":"Strategy Option 1 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('O Summary'!$E$23=\"No\",IF(ISBLANK('O Input'!$H$16),0,'O Input'!$H$16-'O Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('O Summary'!$E$23=\"No\",IF('O Input'!$H$17>=1,('O Input'!$H$21+'O Input'!$H$26+'O Input'!$H$29)-('O Input'!$D$21+'O Input'!$D$26+'O Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('O Input'!$H$17>=E12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=F12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=G12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=H12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=I12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=J12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=K12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=L12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=M12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=N12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=O12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=P12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Q12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=R12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=S12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=T12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=U12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=V12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=W12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=X12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Y12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Z12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AA12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AB12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AC12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AD12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AE12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AF12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AG12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AH12,IFERROR((('O Input'!$D$18-'O Input'!$H$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH12-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('O Input'!$H$17>=E12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=F12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=G12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=H12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=I12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=J12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=K12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=L12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=M12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=N12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=O12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=P12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=Q12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=R12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=S12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=T12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=U12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=V12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=W12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=X12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=Y12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=Z12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AA12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AB12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AC12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AD12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AE12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AF12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AG12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AH12,('O Input'!$H$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH12-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('O Input'!$H$17>=E12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(E12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=F12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(F12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=G12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(G12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=H12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(H12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=I12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(I12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=J12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(J12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=K12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(K12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=L12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(L12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=M12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(M12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=N12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(N12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=O12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(O12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=P12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(P12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Q12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(Q12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=R12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(R12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=S12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(S12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=T12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(T12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=U12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(U12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=V12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(V12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=W12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(W12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=X12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(X12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Y12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(Y12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Z12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(Z12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AA12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AA12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AB12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AB12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AC12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AC12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AD12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AD12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AE12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AE12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AF12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AF12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AG12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AG12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AH12,IFERROR((('O Input'!$D$24-'O Input'!$H$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AH12-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('O Input'!$H$17>=E12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(E12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=F12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(F12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=G12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(G12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=H12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(H12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=I12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(I12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=J12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(J12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=K12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(K12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=L12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(L12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=M12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(M12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=N12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(N12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=O12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(O12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=P12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(P12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Q12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(Q12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=R12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(R12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=S12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(S12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=T12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(T12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=U12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(U12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=V12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(V12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=W12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(W12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=X12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(X12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Y12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(Y12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Z12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(Z12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AA12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AA12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AB12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AB12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AC12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AC12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AD12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AD12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AE12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AE12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AF12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AF12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AG12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AG12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AH12,IFERROR((('O Input'!$D$27-'O Input'!$H$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AH12-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('O Input'!$H$17>=E12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(E12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=F12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(F12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=G12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(G12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=H12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(H12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=I12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(I12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=J12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(J12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=K12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(K12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=L12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(L12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=M12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(M12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=N12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(N12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=O12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(O12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=P12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(P12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Q12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(Q12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=R12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(R12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=S12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(S12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=T12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(T12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=U12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(U12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=V12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(V12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=W12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(W12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=X12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(X12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Y12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(Y12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Z12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(Z12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AA12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AA12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AB12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AB12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AC12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AC12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AD12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AD12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AE12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AE12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AF12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AF12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AG12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AG12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AH12,IFERROR((('O Input'!$D$30-'O Input'!$H$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AH12-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('O Input'!$H$17>=E12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(E12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=F12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(F12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=G12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(G12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=H12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(H12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=I12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(I12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=J12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(J12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=K12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(K12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=L12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(L12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=M12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(M12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=N12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(N12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=O12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(O12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=P12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(P12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=Q12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Q12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=R12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(R12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=S12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(S12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=T12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(T12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=U12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(U12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=V12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(V12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=W12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(W12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=X12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(X12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=Y12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Y12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=Z12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(Z12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=AA12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AA12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=AB12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AB12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=AC12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AC12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=AD12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AD12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=AE12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AE12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=AF12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AF12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=AG12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AG12-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$H$17>=AH12,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$H$34*'O Input'!$H$33))*((1+(IFERROR(VLOOKUP('O Input'!$H$32,References!$E$19:$F$24,2,FALSE),0)))^(AH12-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('O Input'!$H$17>=E12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(E12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=F12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(F12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=G12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(G12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=H12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(H12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=I12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(I12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=J12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(J12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=K12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(K12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=L12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(L12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=M12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(M12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=N12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(N12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=O12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(O12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=P12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(P12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Q12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(Q12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=R12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(R12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=S12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(S12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=T12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(T12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=U12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(U12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=V12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(V12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=W12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(W12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=X12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(X12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Y12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(Y12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Z12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(Z12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AA12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AA12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AB12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AB12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AC12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AC12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AD12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AD12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AE12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AE12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AF12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AF12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AG12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AG12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AH12,IFERROR((('O Input'!$D$37-'O Input'!$H$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AH12-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('O Input'!$H$17>=E12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(E12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=F12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(F12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=G12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(G12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=H12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(H12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=I12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(I12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=J12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(J12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=K12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(K12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=L12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(L12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=M12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(M12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=N12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(N12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=O12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(O12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=P12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(P12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Q12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(Q12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=R12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(R12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=S12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(S12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=T12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(T12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=U12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(U12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=V12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(V12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=W12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(W12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=X12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(X12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Y12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(Y12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=Z12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(Z12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AA12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(AA12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AB12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(AB12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AC12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(AC12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AD12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(AD12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AE12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(AE12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AF12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(AF12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AG12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(AG12-1)),0),0)","v":0},{"$f":"IF('O Input'!$H$17>=AH12,IFERROR((('O Input'!$D$39-'O Input'!$H$39)*(1+References!$F$13)^(AH12-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('O Input'!$H$17>=E12,((IF('O Input'!$H$41=E12,'O Input'!$H$40,0))+IF(E12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(E12/'O Input'!$H$43,0)=INT(IFERROR(E12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(E12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=F12,((IF('O Input'!$H$41=F12,'O Input'!$H$40,0))+IF(F12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(F12/'O Input'!$H$43,0)=INT(IFERROR(F12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(F12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=G12,((IF('O Input'!$H$41=G12,'O Input'!$H$40,0))+IF(G12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(G12/'O Input'!$H$43,0)=INT(IFERROR(G12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(G12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=H12,((IF('O Input'!$H$41=H12,'O Input'!$H$40,0))+IF(H12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(H12/'O Input'!$H$43,0)=INT(IFERROR(H12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(H12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=I12,((IF('O Input'!$H$41=I12,'O Input'!$H$40,0))+IF(I12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(I12/'O Input'!$H$43,0)=INT(IFERROR(I12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(I12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=J12,((IF('O Input'!$H$41=J12,'O Input'!$H$40,0))+IF(J12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(J12/'O Input'!$H$43,0)=INT(IFERROR(J12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(J12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=K12,((IF('O Input'!$H$41=K12,'O Input'!$H$40,0))+IF(K12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(K12/'O Input'!$H$43,0)=INT(IFERROR(K12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(K12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=L12,((IF('O Input'!$H$41=L12,'O Input'!$H$40,0))+IF(L12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(L12/'O Input'!$H$43,0)=INT(IFERROR(L12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(L12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=M12,((IF('O Input'!$H$41=M12,'O Input'!$H$40,0))+IF(M12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(M12/'O Input'!$H$43,0)=INT(IFERROR(M12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(M12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=N12,((IF('O Input'!$H$41=N12,'O Input'!$H$40,0))+IF(N12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(N12/'O Input'!$H$43,0)=INT(IFERROR(N12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(N12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=O12,((IF('O Input'!$H$41=O12,'O Input'!$H$40,0))+IF(O12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(O12/'O Input'!$H$43,0)=INT(IFERROR(O12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(O12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=P12,((IF('O Input'!$H$41=P12,'O Input'!$H$40,0))+IF(P12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(P12/'O Input'!$H$43,0)=INT(IFERROR(P12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(P12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=Q12,((IF('O Input'!$H$41=Q12,'O Input'!$H$40,0))+IF(Q12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(Q12/'O Input'!$H$43,0)=INT(IFERROR(Q12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(Q12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=R12,((IF('O Input'!$H$41=R12,'O Input'!$H$40,0))+IF(R12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(R12/'O Input'!$H$43,0)=INT(IFERROR(R12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(R12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=S12,((IF('O Input'!$H$41=S12,'O Input'!$H$40,0))+IF(S12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(S12/'O Input'!$H$43,0)=INT(IFERROR(S12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(S12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=T12,((IF('O Input'!$H$41=T12,'O Input'!$H$40,0))+IF(T12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(T12/'O Input'!$H$43,0)=INT(IFERROR(T12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(T12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=U12,((IF('O Input'!$H$41=U12,'O Input'!$H$40,0))+IF(U12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(U12/'O Input'!$H$43,0)=INT(IFERROR(U12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(U12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=V12,((IF('O Input'!$H$41=V12,'O Input'!$H$40,0))+IF(V12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(V12/'O Input'!$H$43,0)=INT(IFERROR(V12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(V12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=W12,((IF('O Input'!$H$41=W12,'O Input'!$H$40,0))+IF(W12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(W12/'O Input'!$H$43,0)=INT(IFERROR(W12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(W12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=X12,((IF('O Input'!$H$41=X12,'O Input'!$H$40,0))+IF(X12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(X12/'O Input'!$H$43,0)=INT(IFERROR(X12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(X12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=Y12,((IF('O Input'!$H$41=Y12,'O Input'!$H$40,0))+IF(Y12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(Y12/'O Input'!$H$43,0)=INT(IFERROR(Y12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(Y12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=Z12,((IF('O Input'!$H$41=Z12,'O Input'!$H$40,0))+IF(Z12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(Z12/'O Input'!$H$43,0)=INT(IFERROR(Z12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(Z12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AA12,((IF('O Input'!$H$41=AA12,'O Input'!$H$40,0))+IF(AA12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(AA12/'O Input'!$H$43,0)=INT(IFERROR(AA12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(AA12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AB12,((IF('O Input'!$H$41=AB12,'O Input'!$H$40,0))+IF(AB12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(AB12/'O Input'!$H$43,0)=INT(IFERROR(AB12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(AB12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AC12,((IF('O Input'!$H$41=AC12,'O Input'!$H$40,0))+IF(AC12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(AC12/'O Input'!$H$43,0)=INT(IFERROR(AC12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(AC12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AD12,((IF('O Input'!$H$41=AD12,'O Input'!$H$40,0))+IF(AD12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(AD12/'O Input'!$H$43,0)=INT(IFERROR(AD12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(AD12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AE12,((IF('O Input'!$H$41=AE12,'O Input'!$H$40,0))+IF(AE12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(AE12/'O Input'!$H$43,0)=INT(IFERROR(AE12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(AE12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AF12,((IF('O Input'!$H$41=AF12,'O Input'!$H$40,0))+IF(AF12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(AF12/'O Input'!$H$43,0)=INT(IFERROR(AF12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(AF12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AG12,((IF('O Input'!$H$41=AG12,'O Input'!$H$40,0))+IF(AG12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(AG12/'O Input'!$H$43,0)=INT(IFERROR(AG12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(AG12-1)),0)","v":0},{"$f":"IF('O Input'!$H$17>=AH12,((IF('O Input'!$H$41=AH12,'O Input'!$H$40,0))+IF(AH12>='O Input'!$H$17,0,IF('O Input'!$H$43>0,IF(IFERROR(AH12/'O Input'!$H$43,0)=INT(IFERROR(AH12/'O Input'!$H$43,0)),'O Input'!$H$42,0),0)))*((1+References!$F$13)^(AH12-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('O Input'!$H$17>=1,E9-E23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,F9-F23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,G9-G23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,H9-H23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,I9-I23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,J9-J23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,K9-K23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,L9-L23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,M9-M23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,N9-N23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,O9-O23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,P9-P23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,Q9-Q23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,R9-R23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,S9-S23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,T9-T23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,U9-U23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,V9-V23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,W9-W23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,X9-X23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,Y9-Y23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,Z9-Z23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AA9-AA23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AB9-AB23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AC9-AC23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AD9-AD23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AE9-AE23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AF9-AF23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AG9-AG23,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,AH9-AH23,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('O Input'!$H$45>=E12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=F12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=G12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=H12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=I12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=J12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=K12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=L12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=M12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=N12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=O12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=P12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=Q12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=R12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=S12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=T12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=U12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=V12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=W12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=X12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=Y12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=Z12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=AA12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=AB12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=AC12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=AD12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=AE12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=AF12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=AG12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0},{"$f":"IF('O Input'!$H$45>=AH12,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$H$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('O Input'!$H$17>=1,IF(E12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(E12-1)),0)-E10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(F12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(F12-1)),0)-F10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(G12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(G12-1)),0)-G10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(H12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(H12-1)),0)-H10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(I12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(I12-1)),0)-I10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(J12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(J12-1)),0)-J10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(K12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(K12-1)),0)-K10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(L12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(L12-1)),0)-L10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(M12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(M12-1)),0)-M10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(N12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(N12-1)),0)-N10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(O12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(O12-1)),0)-O10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(P12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(P12-1)),0)-P10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(Q12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(Q12-1)),0)-Q10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(R12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(R12-1)),0)-R10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(S12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(S12-1)),0)-S10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(T12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(T12-1)),0)-T10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(U12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(U12-1)),0)-U10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(V12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(V12-1)),0)-V10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(W12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(W12-1)),0)-W10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(X12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(X12-1)),0)-X10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(Y12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(Y12-1)),0)-Y10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(Z12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(Z12-1)),0)-Z10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AA12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(AA12-1)),0)-AA10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AB12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(AB12-1)),0)-AB10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AC12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(AC12-1)),0)-AC10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AD12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(AD12-1)),0)-AD10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AE12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(AE12-1)),0)-AE10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AF12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(AF12-1)),0)-AF10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AG12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(AG12-1)),0)-AG10,0)","v":0},{"$f":"IF('O Input'!$H$17>=1,IF(AH12='O Input'!$H$17,('O Input'!$H$44)*((1+References!$F$15)^(AH12-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D14-D13","v":0},{"$f":"E15+E16+E17+E18+E19+E20+E21+E22+E24+E25+E26","v":0},{"$f":"F15+F16+F17+F18+F19+F20+F21+F22+F24+F25+F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D28","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=E12,D29+E28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=F12,E29+F28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=G12,F29+G28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=H12,G29+H28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=I12,H29+I28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=J12,I29+J28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=K12,J29+K28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=L12,K29+L28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=M12,L29+M28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=N12,M29+N28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=O12,N29+O28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=P12,O29+P28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=Q12,P29+Q28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=R12,Q29+R28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=S12,R29+S28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=T12,S29+T28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=U12,T29+U28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=V12,U29+V28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=W12,V29+W28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=X12,W29+X28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=Y12,X29+Y28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=Z12,Y29+Z28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=AA12,Z29+AA28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=AB12,AA29+AB28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=AC12,AB29+AC28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=AD12,AC29+AD28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=AE12,AD29+AE28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=AF12,AE29+AF28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=AG12,AF29+AG28,0)","v":0},{"$f":"IF((MAX('O Input'!$H$17,'O Input'!$H$45))>=AH12,AG29+AH28,0)","v":0}]
[]
[null,{"$f":"'O Input'!K14","v":"Strategy Option 2 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('O Summary'!$E$23=\"No\",IF(ISBLANK('O Input'!$L$16),0,'O Input'!$L$16-'O Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('O Summary'!$E$23=\"No\",IF('O Input'!$L$17>=1,('O Input'!$L$21+'O Input'!$L$26+'O Input'!$L$29)-('O Input'!$D$21+'O Input'!$D$26+'O Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('O Input'!$L$17>=E31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=F31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=G31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=H31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=I31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=J31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=K31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=L31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=M31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=N31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=O31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=P31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Q31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=R31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=S31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=T31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=U31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=V31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=W31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=X31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Y31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Z31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AA31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AB31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AC31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AD31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AE31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AF31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AG31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AH31,IFERROR((('O Input'!$D$18-'O Input'!$L$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH31-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('O Input'!$L$17>=E31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=F31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=G31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=H31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=I31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=J31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=K31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=L31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=M31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=N31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=O31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=P31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=Q31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=R31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=S31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=T31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=U31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=V31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=W31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=X31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=Y31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=Z31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AA31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AB31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AC31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AD31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AE31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AF31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AG31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AH31,('O Input'!$L$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH31-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('O Input'!$L$17>=E31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(E31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=F31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(F31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=G31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(G31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=H31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(H31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=I31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(I31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=J31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(J31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=K31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(K31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=L31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(L31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=M31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(M31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=N31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(N31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=O31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(O31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=P31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(P31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Q31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(Q31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=R31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(R31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=S31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(S31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=T31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(T31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=U31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(U31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=V31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(V31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=W31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(W31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=X31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(X31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Y31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(Y31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Z31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(Z31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AA31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AA31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AB31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AB31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AC31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AC31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AD31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AD31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AE31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AE31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AF31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AF31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AG31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AG31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AH31,IFERROR((('O Input'!$D$24-'O Input'!$L$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AH31-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('O Input'!$L$17>=E31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(E31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=F31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(F31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=G31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(G31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=H31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(H31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=I31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(I31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=J31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(J31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=K31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(K31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=L31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(L31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=M31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(M31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=N31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(N31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=O31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(O31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=P31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(P31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Q31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(Q31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=R31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(R31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=S31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(S31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=T31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(T31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=U31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(U31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=V31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(V31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=W31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(W31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=X31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(X31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Y31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(Y31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Z31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(Z31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AA31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AA31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AB31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AB31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AC31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AC31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AD31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AD31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AE31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AE31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AF31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AF31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AG31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AG31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AH31,IFERROR((('O Input'!$D$27-'O Input'!$L$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AH31-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('O Input'!$L$17>=E31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(E31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=F31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(F31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=G31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(G31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=H31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(H31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=I31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(I31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=J31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(J31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=K31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(K31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=L31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(L31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=M31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(M31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=N31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(N31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=O31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(O31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=P31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(P31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Q31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(Q31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=R31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(R31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=S31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(S31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=T31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(T31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=U31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(U31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=V31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(V31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=W31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(W31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=X31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(X31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Y31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(Y31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Z31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(Z31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AA31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AA31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AB31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AB31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AC31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AC31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AD31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AD31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AE31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AE31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AF31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AF31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AG31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AG31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AH31,IFERROR((('O Input'!$D$30-'O Input'!$L$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AH31-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('O Input'!$L$17>=E31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(E31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=F31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(F31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=G31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(G31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=H31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(H31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=I31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(I31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=J31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(J31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=K31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(K31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=L31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(L31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=M31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(M31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=N31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(N31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=O31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(O31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=P31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(P31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=Q31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Q31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=R31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(R31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=S31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(S31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=T31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(T31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=U31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(U31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=V31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(V31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=W31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(W31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=X31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(X31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=Y31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Y31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=Z31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(Z31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=AA31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AA31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=AB31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AB31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=AC31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AC31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=AD31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AD31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=AE31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AE31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=AF31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AF31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=AG31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AG31-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$L$17>=AH31,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$L$34*'O Input'!$L$33))*((1+(IFERROR(VLOOKUP('O Input'!$L$32,References!$E$19:$F$24,2,FALSE),0)))^(AH31-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('O Input'!$L$17>=E31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(E31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=F31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(F31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=G31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(G31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=H31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(H31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=I31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(I31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=J31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(J31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=K31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(K31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=L31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(L31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=M31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(M31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=N31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(N31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=O31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(O31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=P31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(P31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Q31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(Q31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=R31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(R31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=S31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(S31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=T31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(T31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=U31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(U31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=V31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(V31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=W31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(W31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=X31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(X31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Y31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(Y31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Z31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(Z31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AA31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AA31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AB31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AB31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AC31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AC31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AD31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AD31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AE31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AE31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AF31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AF31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AG31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AG31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AH31,IFERROR((('O Input'!$D$37-'O Input'!$L$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AH31-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('O Input'!$L$17>=E31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(E31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=F31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(F31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=G31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(G31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=H31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(H31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=I31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(I31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=J31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(J31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=K31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(K31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=L31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(L31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=M31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(M31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=N31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(N31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=O31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(O31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=P31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(P31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Q31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(Q31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=R31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(R31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=S31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(S31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=T31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(T31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=U31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(U31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=V31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(V31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=W31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(W31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=X31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(X31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Y31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(Y31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=Z31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(Z31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AA31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(AA31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AB31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(AB31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AC31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(AC31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AD31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(AD31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AE31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(AE31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AF31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(AF31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AG31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(AG31-1)),0),0)","v":0},{"$f":"IF('O Input'!$L$17>=AH31,IFERROR((('O Input'!$D$39-'O Input'!$L$39)*(1+References!$F$13)^(AH31-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('O Input'!$L$17>=E31,((IF('O Input'!$L$41=E31,'O Input'!$L$40,0))+IF(E31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(E31/'O Input'!$L$43,0)=INT(IFERROR(E31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(E31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=F31,((IF('O Input'!$L$41=F31,'O Input'!$L$40,0))+IF(F31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(F31/'O Input'!$L$43,0)=INT(IFERROR(F31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(F31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=G31,((IF('O Input'!$L$41=G31,'O Input'!$L$40,0))+IF(G31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(G31/'O Input'!$L$43,0)=INT(IFERROR(G31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(G31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=H31,((IF('O Input'!$L$41=H31,'O Input'!$L$40,0))+IF(H31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(H31/'O Input'!$L$43,0)=INT(IFERROR(H31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(H31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=I31,((IF('O Input'!$L$41=I31,'O Input'!$L$40,0))+IF(I31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(I31/'O Input'!$L$43,0)=INT(IFERROR(I31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(I31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=J31,((IF('O Input'!$L$41=J31,'O Input'!$L$40,0))+IF(J31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(J31/'O Input'!$L$43,0)=INT(IFERROR(J31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(J31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=K31,((IF('O Input'!$L$41=K31,'O Input'!$L$40,0))+IF(K31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(K31/'O Input'!$L$43,0)=INT(IFERROR(K31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(K31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=L31,((IF('O Input'!$L$41=L31,'O Input'!$L$40,0))+IF(L31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(L31/'O Input'!$L$43,0)=INT(IFERROR(L31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(L31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=M31,((IF('O Input'!$L$41=M31,'O Input'!$L$40,0))+IF(M31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(M31/'O Input'!$L$43,0)=INT(IFERROR(M31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(M31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=N31,((IF('O Input'!$L$41=N31,'O Input'!$L$40,0))+IF(N31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(N31/'O Input'!$L$43,0)=INT(IFERROR(N31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(N31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=O31,((IF('O Input'!$L$41=O31,'O Input'!$L$40,0))+IF(O31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(O31/'O Input'!$L$43,0)=INT(IFERROR(O31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(O31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=P31,((IF('O Input'!$L$41=P31,'O Input'!$L$40,0))+IF(P31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(P31/'O Input'!$L$43,0)=INT(IFERROR(P31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(P31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=Q31,((IF('O Input'!$L$41=Q31,'O Input'!$L$40,0))+IF(Q31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(Q31/'O Input'!$L$43,0)=INT(IFERROR(Q31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(Q31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=R31,((IF('O Input'!$L$41=R31,'O Input'!$L$40,0))+IF(R31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(R31/'O Input'!$L$43,0)=INT(IFERROR(R31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(R31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=S31,((IF('O Input'!$L$41=S31,'O Input'!$L$40,0))+IF(S31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(S31/'O Input'!$L$43,0)=INT(IFERROR(S31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(S31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=T31,((IF('O Input'!$L$41=T31,'O Input'!$L$40,0))+IF(T31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(T31/'O Input'!$L$43,0)=INT(IFERROR(T31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(T31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=U31,((IF('O Input'!$L$41=U31,'O Input'!$L$40,0))+IF(U31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(U31/'O Input'!$L$43,0)=INT(IFERROR(U31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(U31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=V31,((IF('O Input'!$L$41=V31,'O Input'!$L$40,0))+IF(V31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(V31/'O Input'!$L$43,0)=INT(IFERROR(V31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(V31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=W31,((IF('O Input'!$L$41=W31,'O Input'!$L$40,0))+IF(W31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(W31/'O Input'!$L$43,0)=INT(IFERROR(W31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(W31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=X31,((IF('O Input'!$L$41=X31,'O Input'!$L$40,0))+IF(X31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(X31/'O Input'!$L$43,0)=INT(IFERROR(X31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(X31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=Y31,((IF('O Input'!$L$41=Y31,'O Input'!$L$40,0))+IF(Y31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(Y31/'O Input'!$L$43,0)=INT(IFERROR(Y31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(Y31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=Z31,((IF('O Input'!$L$41=Z31,'O Input'!$L$40,0))+IF(Z31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(Z31/'O Input'!$L$43,0)=INT(IFERROR(Z31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(Z31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AA31,((IF('O Input'!$L$41=AA31,'O Input'!$L$40,0))+IF(AA31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(AA31/'O Input'!$L$43,0)=INT(IFERROR(AA31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(AA31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AB31,((IF('O Input'!$L$41=AB31,'O Input'!$L$40,0))+IF(AB31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(AB31/'O Input'!$L$43,0)=INT(IFERROR(AB31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(AB31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AC31,((IF('O Input'!$L$41=AC31,'O Input'!$L$40,0))+IF(AC31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(AC31/'O Input'!$L$43,0)=INT(IFERROR(AC31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(AC31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AD31,((IF('O Input'!$L$41=AD31,'O Input'!$L$40,0))+IF(AD31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(AD31/'O Input'!$L$43,0)=INT(IFERROR(AD31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(AD31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AE31,((IF('O Input'!$L$41=AE31,'O Input'!$L$40,0))+IF(AE31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(AE31/'O Input'!$L$43,0)=INT(IFERROR(AE31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(AE31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AF31,((IF('O Input'!$L$41=AF31,'O Input'!$L$40,0))+IF(AF31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(AF31/'O Input'!$L$43,0)=INT(IFERROR(AF31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(AF31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AG31,((IF('O Input'!$L$41=AG31,'O Input'!$L$40,0))+IF(AG31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(AG31/'O Input'!$L$43,0)=INT(IFERROR(AG31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(AG31-1)),0)","v":0},{"$f":"IF('O Input'!$L$17>=AH31,((IF('O Input'!$L$41=AH31,'O Input'!$L$40,0))+IF(AH31>='O Input'!$L$17,0,IF('O Input'!$L$43>0,IF(IFERROR(AH31/'O Input'!$L$43,0)=INT(IFERROR(AH31/'O Input'!$L$43,0)),'O Input'!$L$42,0),0)))*((1+References!$F$13)^(AH31-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('O Input'!$L$17>=1,E9-E42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,F9-F42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,G9-G42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,H9-H42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,I9-I42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,J9-J42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,K9-K42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,L9-L42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,M9-M42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,N9-N42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,O9-O42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,P9-P42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,Q9-Q42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,R9-R42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,S9-S42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,T9-T42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,U9-U42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,V9-V42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,W9-W42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,X9-X42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,Y9-Y42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,Z9-Z42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AA9-AA42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AB9-AB42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AC9-AC42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AD9-AD42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AE9-AE42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AF9-AF42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AG9-AG42,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,AH9-AH42,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('O Input'!$L$45>=E31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=F31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=G31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=H31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=I31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=J31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=K31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=L31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=M31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=N31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=O31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=P31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=Q31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=R31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=S31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=T31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=U31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=V31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=W31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=X31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=Y31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=Z31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=AA31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=AB31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=AC31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=AD31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=AE31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=AF31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=AG31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0},{"$f":"IF('O Input'!$L$45>=AH31,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$L$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('O Input'!$L$17>=1,IF(E31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(E31-1)),0)-E10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(F31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(F31-1)),0)-F10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(G31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(G31-1)),0)-G10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(H31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(H31-1)),0)-H10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(I31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(I31-1)),0)-I10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(J31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(J31-1)),0)-J10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(K31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(K31-1)),0)-K10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(L31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(L31-1)),0)-L10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(M31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(M31-1)),0)-M10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(N31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(N31-1)),0)-N10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(O31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(O31-1)),0)-O10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(P31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(P31-1)),0)-P10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(Q31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(Q31-1)),0)-Q10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(R31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(R31-1)),0)-R10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(S31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(S31-1)),0)-S10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(T31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(T31-1)),0)-T10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(U31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(U31-1)),0)-U10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(V31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(V31-1)),0)-V10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(W31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(W31-1)),0)-W10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(X31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(X31-1)),0)-X10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(Y31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(Y31-1)),0)-Y10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(Z31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(Z31-1)),0)-Z10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AA31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(AA31-1)),0)-AA10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AB31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(AB31-1)),0)-AB10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AC31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(AC31-1)),0)-AC10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AD31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(AD31-1)),0)-AD10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AE31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(AE31-1)),0)-AE10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AF31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(AF31-1)),0)-AF10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AG31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(AG31-1)),0)-AG10,0)","v":0},{"$f":"IF('O Input'!$L$17>=1,IF(AH31='O Input'!$L$17,('O Input'!$L$44)*((1+References!$F$15)^(AH31-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D33-D32","v":0},{"$f":"E34+E35+E36+E37+E38+E39+E40+E41+E43+E44+E45","v":0},{"$f":"F34+F35+F36+F37+F38+F39+F40+F41+F43+F44+F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D47","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=E31,D48+E47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=F31,E48+F47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=G31,F48+G47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=H31,G48+H47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=I31,H48+I47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=J31,I48+J47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=K31,J48+K47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=L31,K48+L47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=M31,L48+M47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=N31,M48+N47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=O31,N48+O47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=P31,O48+P47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=Q31,P48+Q47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=R31,Q48+R47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=S31,R48+S47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=T31,S48+T47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=U31,T48+U47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=V31,U48+V47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=W31,V48+W47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=X31,W48+X47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=Y31,X48+Y47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=Z31,Y48+Z47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=AA31,Z48+AA47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=AB31,AA48+AB47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=AC31,AB48+AC47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=AD31,AC48+AD47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=AE31,AD48+AE47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=AF31,AE48+AF47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=AG31,AF48+AG47,0)","v":0},{"$f":"IF((MAX('O Input'!$L$17,'O Input'!$L$45))>=AH31,AG48+AH47,0)","v":0}]
[]
[null,{"$f":"'O Input'!O14","v":"Strategy Option 3 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('O Summary'!$E$23=\"No\",IF(ISBLANK('O Input'!$P$16),0,'O Input'!$P$16-'O Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('O Summary'!$E$23=\"No\",IF('O Input'!$P$17>=1,('O Input'!$P$21+'O Input'!$P$26+'O Input'!$P$29)-('O Input'!$D$21+'O Input'!$D$26+'O Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('O Input'!$P$17>=E50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=F50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=G50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=H50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=I50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=J50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=K50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=L50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=M50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=N50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=O50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=P50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Q50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=R50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=S50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=T50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=U50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=V50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=W50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=X50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Y50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Z50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AA50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AB50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AC50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AD50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AE50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AF50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AG50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AH50,IFERROR((('O Input'!$D$18-'O Input'!$P$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH50-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('O Input'!$P$17>=E50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=F50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=G50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=H50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=I50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=J50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=K50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=L50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=M50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=N50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=O50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=P50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=Q50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=R50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=S50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=T50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=U50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=V50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=W50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=X50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=Y50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=Z50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AA50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AB50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AC50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AD50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AE50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AF50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AG50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AH50,('O Input'!$P$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH50-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('O Input'!$P$17>=E50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(E50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=F50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(F50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=G50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(G50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=H50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(H50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=I50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(I50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=J50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(J50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=K50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(K50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=L50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(L50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=M50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(M50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=N50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(N50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=O50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(O50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=P50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(P50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Q50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(Q50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=R50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(R50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=S50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(S50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=T50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(T50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=U50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(U50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=V50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(V50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=W50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(W50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=X50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(X50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Y50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(Y50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Z50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(Z50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AA50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AA50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AB50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AB50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AC50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AC50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AD50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AD50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AE50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AE50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AF50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AF50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AG50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AG50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AH50,IFERROR((('O Input'!$D$24-'O Input'!$P$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AH50-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('O Input'!$P$17>=E50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(E50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=F50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(F50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=G50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(G50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=H50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(H50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=I50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(I50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=J50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(J50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=K50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(K50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=L50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(L50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=M50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(M50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=N50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(N50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=O50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(O50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=P50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(P50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Q50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(Q50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=R50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(R50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=S50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(S50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=T50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(T50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=U50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(U50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=V50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(V50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=W50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(W50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=X50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(X50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Y50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(Y50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Z50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(Z50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AA50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AA50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AB50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AB50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AC50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AC50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AD50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AD50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AE50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AE50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AF50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AF50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AG50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AG50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AH50,IFERROR((('O Input'!$D$27-'O Input'!$P$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AH50-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('O Input'!$P$17>=E50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(E50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=F50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(F50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=G50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(G50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=H50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(H50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=I50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(I50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=J50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(J50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=K50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(K50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=L50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(L50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=M50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(M50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=N50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(N50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=O50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(O50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=P50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(P50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Q50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(Q50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=R50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(R50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=S50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(S50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=T50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(T50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=U50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(U50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=V50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(V50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=W50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(W50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=X50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(X50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Y50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(Y50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Z50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(Z50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AA50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AA50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AB50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AB50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AC50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AC50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AD50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AD50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AE50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AE50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AF50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AF50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AG50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AG50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AH50,IFERROR((('O Input'!$D$30-'O Input'!$P$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AH50-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('O Input'!$P$17>=E50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(E50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=F50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(F50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=G50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(G50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=H50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(H50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=I50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(I50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=J50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(J50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=K50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(K50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=L50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(L50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=M50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(M50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=N50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(N50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=O50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(O50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=P50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(P50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=Q50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Q50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=R50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(R50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=S50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(S50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=T50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(T50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=U50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(U50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=V50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(V50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=W50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(W50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=X50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(X50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=Y50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Y50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=Z50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(Z50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=AA50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AA50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=AB50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AB50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=AC50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AC50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=AD50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AD50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=AE50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AE50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=AF50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AF50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=AG50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AG50-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$P$17>=AH50,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$P$34*'O Input'!$P$33))*((1+(IFERROR(VLOOKUP('O Input'!$P$32,References!$E$19:$F$24,2,FALSE),0)))^(AH50-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('O Input'!$P$17>=E50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(E50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=F50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(F50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=G50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(G50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=H50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(H50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=I50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(I50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=J50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(J50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=K50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(K50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=L50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(L50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=M50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(M50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=N50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(N50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=O50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(O50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=P50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(P50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Q50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(Q50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=R50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(R50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=S50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(S50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=T50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(T50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=U50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(U50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=V50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(V50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=W50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(W50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=X50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(X50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Y50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(Y50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Z50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(Z50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AA50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AA50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AB50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AB50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AC50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AC50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AD50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AD50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AE50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AE50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AF50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AF50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AG50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AG50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AH50,IFERROR((('O Input'!$D$37-'O Input'!$P$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AH50-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('O Input'!$P$17>=E50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(E50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=F50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(F50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=G50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(G50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=H50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(H50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=I50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(I50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=J50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(J50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=K50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(K50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=L50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(L50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=M50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(M50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=N50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(N50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=O50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(O50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=P50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(P50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Q50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(Q50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=R50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(R50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=S50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(S50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=T50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(T50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=U50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(U50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=V50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(V50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=W50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(W50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=X50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(X50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Y50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(Y50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=Z50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(Z50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AA50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(AA50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AB50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(AB50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AC50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(AC50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AD50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(AD50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AE50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(AE50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AF50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(AF50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AG50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(AG50-1)),0),0)","v":0},{"$f":"IF('O Input'!$P$17>=AH50,IFERROR((('O Input'!$D$39-'O Input'!$P$39)*(1+References!$F$13)^(AH50-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('O Input'!$P$17>=E50,((IF('O Input'!$H$41=E50,'O Input'!$P$40,0))+IF(E50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(E50/'O Input'!$P$43,0)=INT(IFERROR(E50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(E50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=F50,((IF('O Input'!$H$41=F50,'O Input'!$P$40,0))+IF(F50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(F50/'O Input'!$P$43,0)=INT(IFERROR(F50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(F50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=G50,((IF('O Input'!$H$41=G50,'O Input'!$P$40,0))+IF(G50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(G50/'O Input'!$P$43,0)=INT(IFERROR(G50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(G50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=H50,((IF('O Input'!$H$41=H50,'O Input'!$P$40,0))+IF(H50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(H50/'O Input'!$P$43,0)=INT(IFERROR(H50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(H50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=I50,((IF('O Input'!$H$41=I50,'O Input'!$P$40,0))+IF(I50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(I50/'O Input'!$P$43,0)=INT(IFERROR(I50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(I50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=J50,((IF('O Input'!$H$41=J50,'O Input'!$P$40,0))+IF(J50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(J50/'O Input'!$P$43,0)=INT(IFERROR(J50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(J50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=K50,((IF('O Input'!$H$41=K50,'O Input'!$P$40,0))+IF(K50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(K50/'O Input'!$P$43,0)=INT(IFERROR(K50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(K50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=L50,((IF('O Input'!$H$41=L50,'O Input'!$P$40,0))+IF(L50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(L50/'O Input'!$P$43,0)=INT(IFERROR(L50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(L50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=M50,((IF('O Input'!$H$41=M50,'O Input'!$P$40,0))+IF(M50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(M50/'O Input'!$P$43,0)=INT(IFERROR(M50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(M50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=N50,((IF('O Input'!$H$41=N50,'O Input'!$P$40,0))+IF(N50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(N50/'O Input'!$P$43,0)=INT(IFERROR(N50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(N50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=O50,((IF('O Input'!$H$41=O50,'O Input'!$P$40,0))+IF(O50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(O50/'O Input'!$P$43,0)=INT(IFERROR(O50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(O50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=P50,((IF('O Input'!$H$41=P50,'O Input'!$P$40,0))+IF(P50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(P50/'O Input'!$P$43,0)=INT(IFERROR(P50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(P50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=Q50,((IF('O Input'!$H$41=Q50,'O Input'!$P$40,0))+IF(Q50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(Q50/'O Input'!$P$43,0)=INT(IFERROR(Q50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(Q50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=R50,((IF('O Input'!$H$41=R50,'O Input'!$P$40,0))+IF(R50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(R50/'O Input'!$P$43,0)=INT(IFERROR(R50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(R50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=S50,((IF('O Input'!$H$41=S50,'O Input'!$P$40,0))+IF(S50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(S50/'O Input'!$P$43,0)=INT(IFERROR(S50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(S50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=T50,((IF('O Input'!$H$41=T50,'O Input'!$P$40,0))+IF(T50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(T50/'O Input'!$P$43,0)=INT(IFERROR(T50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(T50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=U50,((IF('O Input'!$H$41=U50,'O Input'!$P$40,0))+IF(U50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(U50/'O Input'!$P$43,0)=INT(IFERROR(U50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(U50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=V50,((IF('O Input'!$H$41=V50,'O Input'!$P$40,0))+IF(V50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(V50/'O Input'!$P$43,0)=INT(IFERROR(V50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(V50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=W50,((IF('O Input'!$H$41=W50,'O Input'!$P$40,0))+IF(W50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(W50/'O Input'!$P$43,0)=INT(IFERROR(W50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(W50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=X50,((IF('O Input'!$H$41=X50,'O Input'!$P$40,0))+IF(X50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(X50/'O Input'!$P$43,0)=INT(IFERROR(X50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(X50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=Y50,((IF('O Input'!$H$41=Y50,'O Input'!$P$40,0))+IF(Y50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(Y50/'O Input'!$P$43,0)=INT(IFERROR(Y50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(Y50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=Z50,((IF('O Input'!$H$41=Z50,'O Input'!$P$40,0))+IF(Z50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(Z50/'O Input'!$P$43,0)=INT(IFERROR(Z50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(Z50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AA50,((IF('O Input'!$H$41=AA50,'O Input'!$P$40,0))+IF(AA50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(AA50/'O Input'!$P$43,0)=INT(IFERROR(AA50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(AA50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AB50,((IF('O Input'!$H$41=AB50,'O Input'!$P$40,0))+IF(AB50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(AB50/'O Input'!$P$43,0)=INT(IFERROR(AB50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(AB50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AC50,((IF('O Input'!$H$41=AC50,'O Input'!$P$40,0))+IF(AC50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(AC50/'O Input'!$P$43,0)=INT(IFERROR(AC50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(AC50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AD50,((IF('O Input'!$H$41=AD50,'O Input'!$P$40,0))+IF(AD50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(AD50/'O Input'!$P$43,0)=INT(IFERROR(AD50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(AD50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AE50,((IF('O Input'!$H$41=AE50,'O Input'!$P$40,0))+IF(AE50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(AE50/'O Input'!$P$43,0)=INT(IFERROR(AE50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(AE50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AF50,((IF('O Input'!$H$41=AF50,'O Input'!$P$40,0))+IF(AF50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(AF50/'O Input'!$P$43,0)=INT(IFERROR(AF50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(AF50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AG50,((IF('O Input'!$H$41=AG50,'O Input'!$P$40,0))+IF(AG50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(AG50/'O Input'!$P$43,0)=INT(IFERROR(AG50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(AG50-1)),0)","v":0},{"$f":"IF('O Input'!$P$17>=AH50,((IF('O Input'!$H$41=AH50,'O Input'!$P$40,0))+IF(AH50>='O Input'!$P$17,0,IF('O Input'!$P$43>0,IF(IFERROR(AH50/'O Input'!$P$43,0)=INT(IFERROR(AH50/'O Input'!$P$43,0)),'O Input'!$P$42,0),0)))*((1+References!$F$13)^(AH50-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('O Input'!$P$17>=1,E9-E61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,F9-F61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,G9-G61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,H9-H61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,I9-I61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,J9-J61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,K9-K61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,L9-L61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,M9-M61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,N9-N61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,O9-O61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,P9-P61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,Q9-Q61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,R9-R61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,S9-S61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,T9-T61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,U9-U61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,V9-V61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,W9-W61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,X9-X61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,Y9-Y61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,Z9-Z61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AA9-AA61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AB9-AB61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AC9-AC61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AD9-AD61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AE9-AE61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AF9-AF61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AG9-AG61,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,AH9-AH61,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('O Input'!$P$45>=E50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=F50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=G50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=H50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=I50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=J50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=K50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=L50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=M50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=N50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=O50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=P50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=Q50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=R50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=S50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=T50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=U50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=V50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=W50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=X50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=Y50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=Z50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=AA50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=AB50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=AC50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=AD50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=AE50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=AF50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=AG50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0},{"$f":"IF('O Input'!$P$45>=AH50,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$P$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('O Input'!$P$17>=1,IF(E50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(E50-1)),0)-E10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(F50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(F50-1)),0)-F10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(G50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(G50-1)),0)-G10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(H50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(H50-1)),0)-H10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(I50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(I50-1)),0)-I10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(J50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(J50-1)),0)-J10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(K50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(K50-1)),0)-K10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(L50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(L50-1)),0)-L10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(M50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(M50-1)),0)-M10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(N50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(N50-1)),0)-N10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(O50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(O50-1)),0)-O10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(P50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(P50-1)),0)-P10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(Q50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(Q50-1)),0)-Q10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(R50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(R50-1)),0)-R10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(S50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(S50-1)),0)-S10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(T50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(T50-1)),0)-T10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(U50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(U50-1)),0)-U10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(V50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(V50-1)),0)-V10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(W50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(W50-1)),0)-W10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(X50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(X50-1)),0)-X10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(Y50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(Y50-1)),0)-Y10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(Z50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(Z50-1)),0)-Z10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AA50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(AA50-1)),0)-AA10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AB50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(AB50-1)),0)-AB10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AC50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(AC50-1)),0)-AC10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AD50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(AD50-1)),0)-AD10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AE50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(AE50-1)),0)-AE10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AF50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(AF50-1)),0)-AF10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AG50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(AG50-1)),0)-AG10,0)","v":0},{"$f":"IF('O Input'!$P$17>=1,IF(AH50='O Input'!$P$17,('O Input'!$P$44)*((1+References!$F$15)^(AH50-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D52-D51","v":0},{"$f":"E53+E54+E55+E56+E57+E58+E59+E60+E62+E63+E64","v":0},{"$f":"F53+F54+F55+F56+F57+F58+F59+F60+F62+F63+F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D66","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=E50,D67+E66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=F50,E67+F66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=G50,F67+G66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=H50,G67+H66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=I50,H67+I66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=J50,I67+J66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=K50,J67+K66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=L50,K67+L66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=M50,L67+M66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=N50,M67+N66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=O50,N67+O66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=P50,O67+P66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=Q50,P67+Q66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=R50,Q67+R66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=S50,R67+S66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=T50,S67+T66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=U50,T67+U66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=V50,U67+V66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=W50,V67+W66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=X50,W67+X66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=Y50,X67+Y66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=Z50,Y67+Z66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=AA50,Z67+AA66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=AB50,AA67+AB66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=AC50,AB67+AC66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=AD50,AC67+AD66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=AE50,AD67+AE66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=AF50,AE67+AF66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=AG50,AF67+AG66,0)","v":0},{"$f":"IF((MAX('O Input'!$P$17,'O Input'!$P$45))>=AH50,AG67+AH66,0)","v":0}]
[]
[null,{"$f":"'O Input'!S14","v":"Strategy Option 4 - Name"},"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Incremental Cost:",{"$f":"IF('O Summary'!$E$23=\"No\",IF(ISBLANK('O Input'!$T$16),0,'O Input'!$T$16-'O Input'!$D$16),0)","v":0}]
[null,null,"Incremental Utility Incentives:",{"$f":"IF('O Summary'!$E$23=\"No\",IF('O Input'!$T$17>=1,('O Input'!$T$21+'O Input'!$T$26+'O Input'!$T$29)-('O Input'!$D$21+'O Input'!$D$26+'O Input'!$D$29),0),0)","v":0}]
[null,null,"Electricity  Savings:",null,{"$f":"IF('O Input'!$T$17>=E69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=F69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=G69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=H69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=I69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=J69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=K69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=L69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=M69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=N69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=O69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=P69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Q69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=R69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=S69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=T69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=U69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=V69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=W69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=X69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Y69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Z69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AA69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AB69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AC69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AD69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AE69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AF69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AG69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AH69,IFERROR((('O Input'!$D$18-'O Input'!$T$18)*'O Input'!$D$19)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH69-1)),0),0)","v":0}]
[null,null,"Elect. Demand  Savings:",null,{"$f":"IF('O Input'!$T$17>=E69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(E69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=F69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(F69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=G69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(G69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=H69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(H69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=I69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(I69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=J69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(J69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=K69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(K69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=L69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(L69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=M69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(M69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=N69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(N69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=O69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(O69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=P69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(P69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=Q69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Q69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=R69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(R69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=S69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(S69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=T69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(T69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=U69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(U69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=V69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(V69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=W69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(W69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=X69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(X69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=Y69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Y69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=Z69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(Z69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AA69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AA69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AB69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AB69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AC69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AC69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AD69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AD69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AE69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AE69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AF69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AF69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AG69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AG69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AH69,('O Input'!$T$23*'O Input'!$D$22*12)*((1+(IFERROR(VLOOKUP('O Input'!$D$20,References!$E$6:$F$8,2,FALSE),0)))^(AH69-1)),0)","v":0}]
[null,null,"Natural Gas Savings:",null,{"$f":"IF('O Input'!$T$17>=E69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(E69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=F69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(F69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=G69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(G69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=H69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(H69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=I69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(I69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=J69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(J69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=K69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(K69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=L69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(L69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=M69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(M69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=N69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(N69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=O69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(O69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=P69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(P69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Q69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(Q69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=R69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(R69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=S69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(S69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=T69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(T69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=U69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(U69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=V69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(V69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=W69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(W69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=X69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(X69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Y69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(Y69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Z69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(Z69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AA69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AA69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AB69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AB69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AC69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AC69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AD69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AD69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AE69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AE69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AF69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AF69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AG69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AG69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AH69,IFERROR((('O Input'!$D$24-'O Input'!$T$24)*'O Input'!$D$25)*((1+(References!$F$9))^(AH69-1)),0),0)","v":0}]
[null,null,"Water Savings:",null,{"$f":"IF('O Input'!$T$17>=E69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(E69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=F69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(F69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=G69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(G69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=H69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(H69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=I69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(I69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=J69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(J69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=K69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(K69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=L69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(L69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=M69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(M69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=N69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(N69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=O69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(O69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=P69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(P69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Q69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(Q69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=R69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(R69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=S69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(S69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=T69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(T69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=U69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(U69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=V69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(V69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=W69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(W69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=X69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(X69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Y69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(Y69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Z69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(Z69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AA69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AA69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AB69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AB69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AC69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AC69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AD69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AD69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AE69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AE69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AF69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AF69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AG69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AG69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AH69,IFERROR((('O Input'!$D$27-'O Input'!$T$27)*'O Input'!$D$28)*((1+(References!$F$10))^(AH69-1)),0),0)","v":0}]
[null,null,"Wastewater Savings:",null,{"$f":"IF('O Input'!$T$17>=E69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(E69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=F69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(F69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=G69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(G69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=H69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(H69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=I69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(I69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=J69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(J69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=K69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(K69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=L69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(L69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=M69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(M69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=N69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(N69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=O69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(O69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=P69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(P69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Q69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(Q69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=R69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(R69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=S69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(S69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=T69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(T69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=U69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(U69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=V69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(V69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=W69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(W69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=X69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(X69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Y69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(Y69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Z69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(Z69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AA69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AA69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AB69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AB69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AC69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AC69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AD69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AD69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AE69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AE69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AF69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AF69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AG69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AG69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AH69,IFERROR((('O Input'!$D$30-'O Input'!$T$30)*'O Input'!$D$31)*((1+(References!$F$11))^(AH69-1)),0),0)","v":0}]
[null,null,"Vehicle Fuel Savings:",null,{"$f":"IFERROR(IF('O Input'!$T$17>=E69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(E69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=F69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(F69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=G69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(G69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=H69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(H69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=I69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(I69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=J69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(J69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=K69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(K69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=L69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(L69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=M69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(M69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=N69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(N69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=O69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(O69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=P69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(P69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=Q69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Q69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=R69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(R69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=S69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(S69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=T69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(T69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=U69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(U69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=V69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(V69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=W69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(W69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=X69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(X69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=Y69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Y69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=Z69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(Z69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=AA69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AA69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=AB69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AB69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=AC69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AC69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=AD69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AD69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=AE69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AE69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=AF69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AF69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=AG69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AG69-1)),0),0)","v":0},{"$f":"IFERROR(IF('O Input'!$T$17>=AH69,(('O Input'!$D$33*'O Input'!$D$34)-('O Input'!$T$34*'O Input'!$T$33))*((1+(IFERROR(VLOOKUP('O Input'!$T$32,References!$E$19:$F$24,2,FALSE),0)))^(AH69-1)),0),0)","v":0}]
[null,null,"Carbon Fee Savings:",null,{"$f":"IF('O Input'!$T$17>=E69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(E69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=F69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(F69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=G69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(G69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=H69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(H69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=I69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(I69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=J69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(J69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=K69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(K69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=L69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(L69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=M69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(M69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=N69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(N69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=O69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(O69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=P69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(P69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Q69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(Q69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=R69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(R69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=S69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(S69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=T69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(T69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=U69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(U69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=V69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(V69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=W69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(W69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=X69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(X69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Y69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(Y69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Z69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(Z69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AA69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AA69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AB69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AB69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AC69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AC69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AD69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AD69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AE69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AE69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AF69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AF69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AG69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AG69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AH69,IFERROR((('O Input'!$D$37-'O Input'!$T$37)*'O Input'!$D$38)*((1+(References!$F$12))^(AH69-1)),0),0)","v":0}]
[null,null,"Annual Maintenance Savings:",null,{"$f":"IF('O Input'!$T$17>=E69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(E69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=F69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(F69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=G69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(G69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=H69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(H69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=I69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(I69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=J69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(J69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=K69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(K69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=L69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(L69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=M69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(M69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=N69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(N69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=O69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(O69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=P69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(P69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Q69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(Q69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=R69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(R69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=S69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(S69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=T69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(T69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=U69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(U69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=V69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(V69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=W69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(W69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=X69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(X69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Y69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(Y69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=Z69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(Z69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AA69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(AA69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AB69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(AB69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AC69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(AC69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AD69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(AD69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AE69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(AE69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AF69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(AF69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AG69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(AG69-1)),0),0)","v":0},{"$f":"IF('O Input'!$T$17>=AH69,IFERROR((('O Input'!$D$39-'O Input'!$T$39)*(1+References!$F$13)^(AH69-1)),0),0)","v":0}]
[null,null,"Equip. Replacement Costs:",null,{"$f":"IF('O Input'!$T$17>=E69,((IF('O Input'!$T$41=E69,'O Input'!$T$40,0))+IF(E69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(E69/'O Input'!$T$43,0)=INT(IFERROR(E69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(E69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=F69,((IF('O Input'!$T$41=F69,'O Input'!$T$40,0))+IF(F69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(F69/'O Input'!$T$43,0)=INT(IFERROR(F69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(F69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=G69,((IF('O Input'!$T$41=G69,'O Input'!$T$40,0))+IF(G69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(G69/'O Input'!$T$43,0)=INT(IFERROR(G69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(G69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=H69,((IF('O Input'!$T$41=H69,'O Input'!$T$40,0))+IF(H69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(H69/'O Input'!$T$43,0)=INT(IFERROR(H69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(H69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=I69,((IF('O Input'!$T$41=I69,'O Input'!$T$40,0))+IF(I69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(I69/'O Input'!$T$43,0)=INT(IFERROR(I69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(I69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=J69,((IF('O Input'!$T$41=J69,'O Input'!$T$40,0))+IF(J69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(J69/'O Input'!$T$43,0)=INT(IFERROR(J69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(J69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=K69,((IF('O Input'!$T$41=K69,'O Input'!$T$40,0))+IF(K69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(K69/'O Input'!$T$43,0)=INT(IFERROR(K69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(K69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=L69,((IF('O Input'!$T$41=L69,'O Input'!$T$40,0))+IF(L69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(L69/'O Input'!$T$43,0)=INT(IFERROR(L69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(L69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=M69,((IF('O Input'!$T$41=M69,'O Input'!$T$40,0))+IF(M69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(M69/'O Input'!$T$43,0)=INT(IFERROR(M69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(M69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=N69,((IF('O Input'!$T$41=N69,'O Input'!$T$40,0))+IF(N69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(N69/'O Input'!$T$43,0)=INT(IFERROR(N69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(N69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=O69,((IF('O Input'!$T$41=O69,'O Input'!$T$40,0))+IF(O69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(O69/'O Input'!$T$43,0)=INT(IFERROR(O69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(O69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=P69,((IF('O Input'!$T$41=P69,'O Input'!$T$40,0))+IF(P69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(P69/'O Input'!$T$43,0)=INT(IFERROR(P69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(P69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=Q69,((IF('O Input'!$T$41=Q69,'O Input'!$T$40,0))+IF(Q69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(Q69/'O Input'!$T$43,0)=INT(IFERROR(Q69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(Q69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=R69,((IF('O Input'!$T$41=R69,'O Input'!$T$40,0))+IF(R69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(R69/'O Input'!$T$43,0)=INT(IFERROR(R69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(R69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=S69,((IF('O Input'!$T$41=S69,'O Input'!$T$40,0))+IF(S69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(S69/'O Input'!$T$43,0)=INT(IFERROR(S69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(S69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=T69,((IF('O Input'!$T$41=T69,'O Input'!$T$40,0))+IF(T69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(T69/'O Input'!$T$43,0)=INT(IFERROR(T69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(T69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=U69,((IF('O Input'!$T$41=U69,'O Input'!$T$40,0))+IF(U69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(U69/'O Input'!$T$43,0)=INT(IFERROR(U69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(U69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=V69,((IF('O Input'!$T$41=V69,'O Input'!$T$40,0))+IF(V69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(V69/'O Input'!$T$43,0)=INT(IFERROR(V69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(V69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=W69,((IF('O Input'!$T$41=W69,'O Input'!$T$40,0))+IF(W69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(W69/'O Input'!$T$43,0)=INT(IFERROR(W69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(W69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=X69,((IF('O Input'!$T$41=X69,'O Input'!$T$40,0))+IF(X69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(X69/'O Input'!$T$43,0)=INT(IFERROR(X69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(X69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=Y69,((IF('O Input'!$T$41=Y69,'O Input'!$T$40,0))+IF(Y69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(Y69/'O Input'!$T$43,0)=INT(IFERROR(Y69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(Y69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=Z69,((IF('O Input'!$T$41=Z69,'O Input'!$T$40,0))+IF(Z69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(Z69/'O Input'!$T$43,0)=INT(IFERROR(Z69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(Z69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AA69,((IF('O Input'!$T$41=AA69,'O Input'!$T$40,0))+IF(AA69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(AA69/'O Input'!$T$43,0)=INT(IFERROR(AA69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(AA69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AB69,((IF('O Input'!$T$41=AB69,'O Input'!$T$40,0))+IF(AB69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(AB69/'O Input'!$T$43,0)=INT(IFERROR(AB69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(AB69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AC69,((IF('O Input'!$T$41=AC69,'O Input'!$T$40,0))+IF(AC69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(AC69/'O Input'!$T$43,0)=INT(IFERROR(AC69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(AC69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AD69,((IF('O Input'!$T$41=AD69,'O Input'!$T$40,0))+IF(AD69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(AD69/'O Input'!$T$43,0)=INT(IFERROR(AD69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(AD69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AE69,((IF('O Input'!$T$41=AE69,'O Input'!$T$40,0))+IF(AE69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(AE69/'O Input'!$T$43,0)=INT(IFERROR(AE69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(AE69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AF69,((IF('O Input'!$T$41=AF69,'O Input'!$T$40,0))+IF(AF69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(AF69/'O Input'!$T$43,0)=INT(IFERROR(AF69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(AF69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AG69,((IF('O Input'!$T$41=AG69,'O Input'!$T$40,0))+IF(AG69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(AG69/'O Input'!$T$43,0)=INT(IFERROR(AG69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(AG69-1)),0)","v":0},{"$f":"IF('O Input'!$T$17>=AH69,((IF('O Input'!$T$41=AH69,'O Input'!$T$40,0))+IF(AH69>='O Input'!$T$17,0,IF('O Input'!$T$43>0,IF(IFERROR(AH69/'O Input'!$T$43,0)=INT(IFERROR(AH69/'O Input'!$T$43,0)),'O Input'!$T$42,0),0)))*((1+References!$F$13)^(AH69-1)),0)","v":0}]
[null,null,"Equip. Replacement Savings:",null,{"$f":"IF('O Input'!$T$17>=1,E9-E80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,F9-F80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,G9-G80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,H9-H80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,I9-I80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,J9-J80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,K9-K80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,L9-L80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,M9-M80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,N9-N80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,O9-O80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,P9-P80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,Q9-Q80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,R9-R80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,S9-S80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,T9-T80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,U9-U80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,V9-V80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,W9-W80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,X9-X80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,Y9-Y80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,Z9-Z80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AA9-AA80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AB9-AB80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AC9-AC80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AD9-AD80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AE9-AE80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AF9-AF80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AG9-AG80,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,AH9-AH80,0)","v":0}]
[null,null,"Annual Debt Savings:",null,{"$f":"IF('O Input'!$T$45>=E69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=F69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=G69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=H69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=I69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=J69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=K69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=L69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=M69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=N69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=O69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=P69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=Q69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=R69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=S69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=T69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=U69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=V69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=W69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=X69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=Y69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=Z69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=AA69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=AB69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=AC69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=AD69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=AE69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=AF69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=AG69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0},{"$f":"IF('O Input'!$T$45>=AH69,IF('O Summary'!$E$23=\"Yes\",-'O Input'!$T$46,0),0)","v":0}]
[null,null,"Incremental Salvage/Resale Value:",null,{"$f":"IF('O Input'!$T$17>=1,IF(E69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(E69-1)),0)-E10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(F69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(F69-1)),0)-F10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(G69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(G69-1)),0)-G10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(H69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(H69-1)),0)-H10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(I69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(I69-1)),0)-I10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(J69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(J69-1)),0)-J10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(K69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(K69-1)),0)-K10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(L69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(L69-1)),0)-L10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(M69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(M69-1)),0)-M10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(N69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(N69-1)),0)-N10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(O69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(O69-1)),0)-O10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(P69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(P69-1)),0)-P10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(Q69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(Q69-1)),0)-Q10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(R69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(R69-1)),0)-R10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(S69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(S69-1)),0)-S10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(T69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(T69-1)),0)-T10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(U69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(U69-1)),0)-U10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(V69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(V69-1)),0)-V10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(W69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(W69-1)),0)-W10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(X69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(X69-1)),0)-X10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(Y69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(Y69-1)),0)-Y10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(Z69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(Z69-1)),0)-Z10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AA69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(AA69-1)),0)-AA10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AB69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(AB69-1)),0)-AB10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AC69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(AC69-1)),0)-AC10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AD69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(AD69-1)),0)-AD10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AE69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(AE69-1)),0)-AE10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AF69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(AF69-1)),0)-AF10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AG69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(AG69-1)),0)-AG10,0)","v":0},{"$f":"IF('O Input'!$T$17>=1,IF(AH69='O Input'!$T$17,('O Input'!$T$44)*((1+References!$F$15)^(AH69-1)),0)-AH10,0)","v":0}]
[]
[null,null,"Net Cash Flow:",{"$f":"D71-D70","v":0},{"$f":"E72+E73+E74+E75+E76+E77+E78+E79+E81+E82+E83","v":0},{"$f":"F72+F73+F74+F75+F76+F77+F78+F79+F81+F82+F83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Cash Flow:",{"$f":"D85","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=E69,D86+E85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=F69,E86+F85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=G69,F86+G85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=H69,G86+H85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=I69,H86+I85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=J69,I86+J85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=K69,J86+K85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=L69,K86+L85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=M69,L86+M85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=N69,M86+N85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=O69,N86+O85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=P69,O86+P85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=Q69,P86+Q85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=R69,Q86+R85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=S69,R86+S85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=T69,S86+T85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=U69,T86+U85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=V69,U86+V85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=W69,V86+W85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=X69,W86+X85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=Y69,X86+Y85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=Z69,Y86+Z85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=AA69,Z86+AA85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=AB69,AA86+AB85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=AC69,AB86+AC85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=AD69,AC86+AD85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=AE69,AD86+AE85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=AF69,AE86+AF85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=AG69,AF86+AG85,0)","v":0},{"$f":"IF((MAX('O Input'!$T$17,'O Input'!$T$45))>=AH69,AG86+AH85,0)","v":0}]

{"sheet":"AnnualizedNPV","index":28,"n_rows":10,"n_cols":103,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
["Maximum Est Life",null,{"$f":"MAX(Input!D17,Input!H17,Input!L17,Input!P17,Input!T17)","v":0}]
[]
[null,null,"AE NPV"]
[null,"AE","Max Est Life"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["Option 1",{"$f":"Summary!F16","v":"N/A"},{"$f":"NPV(References!$F$16,AnnualizedNPV!D7:CY7)","v":0},{"$f":"B7","v":"N/A"},{"$f":"IF(E$6<=$C$2,D7*(1+References!$F$15),0)","v":0},{"$f":"IF(F$6<=$C$2,E7*(1+References!$F$15),0)","v":0},{"$f":"IF(G$6<=$C$2,F7*(1+References!$F$15),0)","v":0},{"$f":"IF(H$6<=$C$2,G7*(1+References!$F$15),0)","v":0},{"$f":"IF(I$6<=$C$2,H7*(1+References!$F$15),0)","v":0},{"$f":"IF(J$6<=$C$2,I7*(1+References!$F$15),0)","v":0},{"$f":"IF(K$6<=$C$2,J7*(1+References!$F$15),0)","v":0},{"$f":"IF(L$6<=$C$2,K7*(1+References!$F$15),0)","v":0},{"$f":"IF(M$6<=$C$2,L7*(1+References!$F$15),0)","v":0},{"$f":"IF(N$6<=$C$2,M7*(1+References!$F$15),0)","v":0},{"$f":"IF(O$6<=$C$2,N7*(1+References!$F$15),0)","v":0},{"$f":"IF(P$6<=$C$2,O7*(1+References!$F$15),0)","v":0},{"$f":"IF(Q$6<=$C$2,P7*(1+References!$F$15),0)","v":0},{"$f":"IF(R$6<=$C$2,Q7*(1+References!$F$15),0)","v":0},{"$f":"IF(S$6<=$C$2,R7*(1+References!$F$15),0)","v":0},{"$f":"IF(T$6<=$C$2,S7*(1+References!$F$15),0)","v":0},{"$f":"IF(U$6<=$C$2,T7*(1+References!$F$15),0)","v":0},{"$f":"IF(V$6<=$C$2,U7*(1+References!$F$15),0)","v":0},{"$f":"IF(W$6<=$C$2,V7*(1+References!$F$15),0)","v":0},{"$f":"IF(X$6<=$C$2,W7*(1+References!$F$15),0)","v":0},{"$f":"IF(Y$6<=$C$2,X7*(1+References!$F$15),0)","v":0},{"$f":"IF(Z$6<=$C$2,Y7*(1+References!$F$15),0)","v":0},{"$f":"IF(AA$6<=$C$2,Z7*(1+References!$F$15),0)","v":0},{"$f":"IF(AB$6<=$C$2,AA7*(1+References!$F$15),0)","v":0},{"$f":"IF(AC$6<=$C$2,AB7*(1+References!$F$15),0)","v":0},{"$f":"IF(AD$6<=$C$2,AC7*(1+References!$F$15),0)","v":0},{"$f":"IF(AE$6<=$C$2,AD7*(1+References!$F$15),0)","v":0},{"$f":"IF(AF$6<=$C$2,AE7*(1+References!$F$15),0)","v":0},{"$f":"IF(AG$6<=$C$2,AF7*(1+References!$F$15),0)","v":0},{"$f":"IF(AH$6<=$C$2,AG7*(1+References!$F$15),0)","v":0},{"$f":"IF(AI$6<=$C$2,AH7*(1+References!$F$15),0)","v":0},{"$f":"IF(AJ$6<=$C$2,AI7*(1+References!$F$15),0)","v":0},{"$f":"IF(AK$6<=$C$2,AJ7*(1+References!$F$15),0)","v":0},{"$f":"IF(AL$6<=$C$2,AK7*(1+References!$F$15),0)","v":0},{"$f":"IF(AM$6<=$C$2,AL7*(1+References!$F$15),0)","v":0},{"$f":"IF(AN$6<=$C$2,AM7*(1+References!$F$15),0)","v":0},{"$f":"IF(AO$6<=$C$2,AN7*(1+References!$F$15),0)","v":0},{"$f":"IF(AP$6<=$C$2,AO7*(1+References!$F$15),0)","v":0},{"$f":"IF(AQ$6<=$C$2,AP7*(1+References!$F$15),0)","v":0},{"$f":"IF(AR$6<=$C$2,AQ7*(1+References!$F$15),0)","v":0},{"$f":"IF(AS$6<=$C$2,AR7*(1+References!$F$15),0)","v":0},{"$f":"IF(AT$6<=$C$2,AS7*(1+References!$F$15),0)","v":0},{"$f":"IF(AU$6<=$C$2,AT7*(1+References!$F$15),0)","v":0},{"$f":"IF(AV$6<=$C$2,AU7*(1+References!$F$15),0)","v":0},{"$f":"IF(AW$6<=$C$2,AV7*(1+References!$F$15),0)","v":0},{"$f":"IF(AX$6<=$C$2,AW7*(1+References!$F$15),0)","v":0},{"$f":"IF(AY$6<=$C$2,AX7*(1+References!$F$15),0)","v":0},{"$f":"IF(AZ$6<=$C$2,AY7*(1+References!$F$15),0)","v":0},{"$f":"IF(BA$6<=$C$2,AZ7*(1+References!$F$15),0)","v":0},{"$f":"IF(BB$6<=$C$2,BA7*(1+References!$F$15),0)","v":0},{"$f":"IF(BC$6<=$C$2,BB7*(1+References!$F$15),0)","v":0},{"$f":"IF(BD$6<=$C$2,BC7*(1+References!$F$15),0)","v":0},{"$f":"IF(BE$6<=$C$2,BD7*(1+References!$F$15),0)","v":0},{"$f":"IF(BF$6<=$C$2,BE7*(1+References!$F$15),0)","v":0},{"$f":"IF(BG$6<=$C$2,BF7*(1+References!$F$15),0)","v":0},{"$f":"IF(BH$6<=$C$2,BG7*(1+References!$F$15),0)","v":0},{"$f":"IF(BI$6<=$C$2,BH7*(1+References!$F$15),0)","v":0},{"$f":"IF(BJ$6<=$C$2,BI7*(1+References!$F$15),0)","v":0},{"$f":"IF(BK$6<=$C$2,BJ7*(1+References!$F$15),0)","v":0},{"$f":"IF(BL$6<=$C$2,BK7*(1+References!$F$15),0)","v":0},{"$f":"IF(BM$6<=$C$2,BL7*(1+References!$F$15),0)","v":0},{"$f":"IF(BN$6<=$C$2,BM7*(1+References!$F$15),0)","v":0},{"$f":"IF(BO$6<=$C$2,BN7*(1+References!$F$15),0)","v":0},{"$f":"IF(BP$6<=$C$2,BO7*(1+References!$F$15),0)","v":0},{"$f":"IF(BQ$6<=$C$2,BP7*(1+References!$F$15),0)","v":0},{"$f":"IF(BR$6<=$C$2,BQ7*(1+References!$F$15),0)","v":0},{"$f":"IF(BS$6<=$C$2,BR7*(1+References!$F$15),0)","v":0},{"$f":"IF(BT$6<=$C$2,BS7*(1+References!$F$15),0)","v":0},{"$f":"IF(BU$6<=$C$2,BT7*(1+References!$F$15),0)","v":0},{"$f":"IF(BV$6<=$C$2,BU7*(1+References!$F$15),0)","v":0},{"$f":"IF(BW$6<=$C$2,BV7*(1+References!$F$15),0)","v":0},{"$f":"IF(BX$6<=$C$2,BW7*(1+References!$F$15),0)","v":0},{"$f":"IF(BY$6<=$C$2,BX7*(1+References!$F$15),0)","v":0},{"$f":"IF(BZ$6<=$C$2,BY7*(1+References!$F$15),0)","v":0},{"$f":"IF(CA$6<=$C$2,BZ7*(1+References!$F$15),0)","v":0},{"$f":"IF(CB$6<=$C$2,CA7*(1+References!$F$15),0)","v":0},{"$f":"IF(CC$6<=$C$2,CB7*(1+References!$F$15),0)","v":0},{"$f":"IF(CD$6<=$C$2,CC7*(1+References!$F$15),0)","v":0},{"$f":"IF(CE$6<=$C$2,CD7*(1+References!$F$15),0)","v":0},{"$f":"IF(CF$6<=$C$2,CE7*(1+References!$F$15),0)","v":0},{"$f":"IF(CG$6<=$C$2,CF7*(1+References!$F$15),0)","v":0},{"$f":"IF(CH$6<=$C$2,CG7*(1+References!$F$15),0)","v":0},{"$f":"IF(CI$6<=$C$2,CH7*(1+References!$F$15),0)","v":0},{"$f":"IF(CJ$6<=$C$2,CI7*(1+References!$F$15),0)","v":0},{"$f":"IF(CK$6<=$C$2,CJ7*(1+References!$F$15),0)","v":0},{"$f":"IF(CL$6<=$C$2,CK7*(1+References!$F$15),0)","v":0},{"$f":"IF(CM$6<=$C$2,CL7*(1+References!$F$15),0)","v":0},{"$f":"IF(CN$6<=$C$2,CM7*(1+References!$F$15),0)","v":0},{"$f":"IF(CO$6<=$C$2,CN7*(1+References!$F$15),0)","v":0},{"$f":"IF(CP$6<=$C$2,CO7*(1+References!$F$15),0)","v":0},{"$f":"IF(CQ$6<=$C$2,CP7*(1+References!$F$15),0)","v":0},{"$f":"IF(CR$6<=$C$2,CQ7*(1+References!$F$15),0)","v":0},{"$f":"IF(CS$6<=$C$2,CR7*(1+References!$F$15),0)","v":0},{"$f":"IF(CT$6<=$C$2,CS7*(1+References!$F$15),0)","v":0},{"$f":"IF(CU$6<=$C$2,CT7*(1+References!$F$15),0)","v":0},{"$f":"IF(CV$6<=$C$2,CU7*(1+References!$F$15),0)","v":0},{"$f":"IF(CW$6<=$C$2,CV7*(1+References!$F$15),0)","v":0},{"$f":"IF(CX$6<=$C$2,CW7*(1+References!$F$15),0)","v":0},{"$f":"IF(CY$6<=$C$2,CX7*(1+References!$F$15),0)","v":0}]
["Option 2",{"$f":"Summary!I16","v":"N/A"},{"$f":"NPV(References!$F$16,AnnualizedNPV!D8:CY8)","v":0},{"$f":"B8","v":"N/A"},{"$f":"IF(E$6<=$C$2,D8*(1+References!$F$15),0)","v":0},{"$f":"IF(F$6<=$C$2,E8*(1+References!$F$15),0)","v":0},{"$f":"IF(G$6<=$C$2,F8*(1+References!$F$15),0)","v":0},{"$f":"IF(H$6<=$C$2,G8*(1+References!$F$15),0)","v":0},{"$f":"IF(I$6<=$C$2,H8*(1+References!$F$15),0)","v":0},{"$f":"IF(J$6<=$C$2,I8*(1+References!$F$15),0)","v":0},{"$f":"IF(K$6<=$C$2,J8*(1+References!$F$15),0)","v":0},{"$f":"IF(L$6<=$C$2,K8*(1+References!$F$15),0)","v":0},{"$f":"IF(M$6<=$C$2,L8*(1+References!$F$15),0)","v":0},{"$f":"IF(N$6<=$C$2,M8*(1+References!$F$15),0)","v":0},{"$f":"IF(O$6<=$C$2,N8*(1+References!$F$15),0)","v":0},{"$f":"IF(P$6<=$C$2,O8*(1+References!$F$15),0)","v":0},{"$f":"IF(Q$6<=$C$2,P8*(1+References!$F$15),0)","v":0},{"$f":"IF(R$6<=$C$2,Q8*(1+References!$F$15),0)","v":0},{"$f":"IF(S$6<=$C$2,R8*(1+References!$F$15),0)","v":0},{"$f":"IF(T$6<=$C$2,S8*(1+References!$F$15),0)","v":0},{"$f":"IF(U$6<=$C$2,T8*(1+References!$F$15),0)","v":0},{"$f":"IF(V$6<=$C$2,U8*(1+References!$F$15),0)","v":0},{"$f":"IF(W$6<=$C$2,V8*(1+References!$F$15),0)","v":0},{"$f":"IF(X$6<=$C$2,W8*(1+References!$F$15),0)","v":0},{"$f":"IF(Y$6<=$C$2,X8*(1+References!$F$15),0)","v":0},{"$f":"IF(Z$6<=$C$2,Y8*(1+References!$F$15),0)","v":0},{"$f":"IF(AA$6<=$C$2,Z8*(1+References!$F$15),0)","v":0},{"$f":"IF(AB$6<=$C$2,AA8*(1+References!$F$15),0)","v":0},{"$f":"IF(AC$6<=$C$2,AB8*(1+References!$F$15),0)","v":0},{"$f":"IF(AD$6<=$C$2,AC8*(1+References!$F$15),0)","v":0},{"$f":"IF(AE$6<=$C$2,AD8*(1+References!$F$15),0)","v":0},{"$f":"IF(AF$6<=$C$2,AE8*(1+References!$F$15),0)","v":0},{"$f":"IF(AG$6<=$C$2,AF8*(1+References!$F$15),0)","v":0},{"$f":"IF(AH$6<=$C$2,AG8*(1+References!$F$15),0)","v":0},{"$f":"IF(AI$6<=$C$2,AH8*(1+References!$F$15),0)","v":0},{"$f":"IF(AJ$6<=$C$2,AI8*(1+References!$F$15),0)","v":0},{"$f":"IF(AK$6<=$C$2,AJ8*(1+References!$F$15),0)","v":0},{"$f":"IF(AL$6<=$C$2,AK8*(1+References!$F$15),0)","v":0},{"$f":"IF(AM$6<=$C$2,AL8*(1+References!$F$15),0)","v":0},{"$f":"IF(AN$6<=$C$2,AM8*(1+References!$F$15),0)","v":0},{"$f":"IF(AO$6<=$C$2,AN8*(1+References!$F$15),0)","v":0},{"$f":"IF(AP$6<=$C$2,AO8*(1+References!$F$15),0)","v":0},{"$f":"IF(AQ$6<=$C$2,AP8*(1+References!$F$15),0)","v":0},{"$f":"IF(AR$6<=$C$2,AQ8*(1+References!$F$15),0)","v":0},{"$f":"IF(AS$6<=$C$2,AR8*(1+References!$F$15),0)","v":0},{"$f":"IF(AT$6<=$C$2,AS8*(1+References!$F$15),0)","v":0},{"$f":"IF(AU$6<=$C$2,AT8*(1+References!$F$15),0)","v":0},{"$f":"IF(AV$6<=$C$2,AU8*(1+References!$F$15),0)","v":0},{"$f":"IF(AW$6<=$C$2,AV8*(1+References!$F$15),0)","v":0},{"$f":"IF(AX$6<=$C$2,AW8*(1+References!$F$15),0)","v":0},{"$f":"IF(AY$6<=$C$2,AX8*(1+References!$F$15),0)","v":0},{"$f":"IF(AZ$6<=$C$2,AY8*(1+References!$F$15),0)","v":0},{"$f":"IF(BA$6<=$C$2,AZ8*(1+References!$F$15),0)","v":0},{"$f":"IF(BB$6<=$C$2,BA8*(1+References!$F$15),0)","v":0},{"$f":"IF(BC$6<=$C$2,BB8*(1+References!$F$15),0)","v":0},{"$f":"IF(BD$6<=$C$2,BC8*(1+References!$F$15),0)","v":0},{"$f":"IF(BE$6<=$C$2,BD8*(1+References!$F$15),0)","v":0},{"$f":"IF(BF$6<=$C$2,BE8*(1+References!$F$15),0)","v":0},{"$f":"IF(BG$6<=$C$2,BF8*(1+References!$F$15),0)","v":0},{"$f":"IF(BH$6<=$C$2,BG8*(1+References!$F$15),0)","v":0},{"$f":"IF(BI$6<=$C$2,BH8*(1+References!$F$15),0)","v":0},{"$f":"IF(BJ$6<=$C$2,BI8*(1+References!$F$15),0)","v":0},{"$f":"IF(BK$6<=$C$2,BJ8*(1+References!$F$15),0)","v":0},{"$f":"IF(BL$6<=$C$2,BK8*(1+References!$F$15),0)","v":0},{"$f":"IF(BM$6<=$C$2,BL8*(1+References!$F$15),0)","v":0},{"$f":"IF(BN$6<=$C$2,BM8*(1+References!$F$15),0)","v":0},{"$f":"IF(BO$6<=$C$2,BN8*(1+References!$F$15),0)","v":0},{"$f":"IF(BP$6<=$C$2,BO8*(1+References!$F$15),0)","v":0},{"$f":"IF(BQ$6<=$C$2,BP8*(1+References!$F$15),0)","v":0},{"$f":"IF(BR$6<=$C$2,BQ8*(1+References!$F$15),0)","v":0},{"$f":"IF(BS$6<=$C$2,BR8*(1+References!$F$15),0)","v":0},{"$f":"IF(BT$6<=$C$2,BS8*(1+References!$F$15),0)","v":0},{"$f":"IF(BU$6<=$C$2,BT8*(1+References!$F$15),0)","v":0},{"$f":"IF(BV$6<=$C$2,BU8*(1+References!$F$15),0)","v":0},{"$f":"IF(BW$6<=$C$2,BV8*(1+References!$F$15),0)","v":0},{"$f":"IF(BX$6<=$C$2,BW8*(1+References!$F$15),0)","v":0},{"$f":"IF(BY$6<=$C$2,BX8*(1+References!$F$15),0)","v":0},{"$f":"IF(BZ$6<=$C$2,BY8*(1+References!$F$15),0)","v":0},{"$f":"IF(CA$6<=$C$2,BZ8*(1+References!$F$15),0)","v":0},{"$f":"IF(CB$6<=$C$2,CA8*(1+References!$F$15),0)","v":0},{"$f":"IF(CC$6<=$C$2,CB8*(1+References!$F$15),0)","v":0},{"$f":"IF(CD$6<=$C$2,CC8*(1+References!$F$15),0)","v":0},{"$f":"IF(CE$6<=$C$2,CD8*(1+References!$F$15),0)","v":0},{"$f":"IF(CF$6<=$C$2,CE8*(1+References!$F$15),0)","v":0},{"$f":"IF(CG$6<=$C$2,CF8*(1+References!$F$15),0)","v":0},{"$f":"IF(CH$6<=$C$2,CG8*(1+References!$F$15),0)","v":0},{"$f":"IF(CI$6<=$C$2,CH8*(1+References!$F$15),0)","v":0},{"$f":"IF(CJ$6<=$C$2,CI8*(1+References!$F$15),0)","v":0},{"$f":"IF(CK$6<=$C$2,CJ8*(1+References!$F$15),0)","v":0},{"$f":"IF(CL$6<=$C$2,CK8*(1+References!$F$15),0)","v":0},{"$f":"IF(CM$6<=$C$2,CL8*(1+References!$F$15),0)","v":0},{"$f":"IF(CN$6<=$C$2,CM8*(1+References!$F$15),0)","v":0},{"$f":"IF(CO$6<=$C$2,CN8*(1+References!$F$15),0)","v":0},{"$f":"IF(CP$6<=$C$2,CO8*(1+References!$F$15),0)","v":0},{"$f":"IF(CQ$6<=$C$2,CP8*(1+References!$F$15),0)","v":0},{"$f":"IF(CR$6<=$C$2,CQ8*(1+References!$F$15),0)","v":0},{"$f":"IF(CS$6<=$C$2,CR8*(1+References!$F$15),0)","v":0},{"$f":"IF(CT$6<=$C$2,CS8*(1+References!$F$15),0)","v":0},{"$f":"IF(CU$6<=$C$2,CT8*(1+References!$F$15),0)","v":0},{"$f":"IF(CV$6<=$C$2,CU8*(1+References!$F$15),0)","v":0},{"$f":"IF(CW$6<=$C$2,CV8*(1+References!$F$15),0)","v":0},{"$f":"IF(CX$6<=$C$2,CW8*(1+References!$F$15),0)","v":0},{"$f":"IF(CY$6<=$C$2,CX8*(1+References!$F$15),0)","v":0}]
["Option 3",{"$f":"Summary!L16","v":"N/A"},{"$f":"NPV(References!$F$16,AnnualizedNPV!D9:CY9)","v":0},"N/A",{"$f":"IF(E$6<=$C$2,D9*(1+References!$F$15),0)","v":0},{"$f":"IF(F$6<=$C$2,E9*(1+References!$F$15),0)","v":0},{"$f":"IF(G$6<=$C$2,F9*(1+References!$F$15),0)","v":0},{"$f":"IF(H$6<=$C$2,G9*(1+References!$F$15),0)","v":0},{"$f":"IF(I$6<=$C$2,H9*(1+References!$F$15),0)","v":0},{"$f":"IF(J$6<=$C$2,I9*(1+References!$F$15),0)","v":0},{"$f":"IF(K$6<=$C$2,J9*(1+References!$F$15),0)","v":0},{"$f":"IF(L$6<=$C$2,K9*(1+References!$F$15),0)","v":0},{"$f":"IF(M$6<=$C$2,L9*(1+References!$F$15),0)","v":0},{"$f":"IF(N$6<=$C$2,M9*(1+References!$F$15),0)","v":0},{"$f":"IF(O$6<=$C$2,N9*(1+References!$F$15),0)","v":0},{"$f":"IF(P$6<=$C$2,O9*(1+References!$F$15),0)","v":0},{"$f":"IF(Q$6<=$C$2,P9*(1+References!$F$15),0)","v":0},{"$f":"IF(R$6<=$C$2,Q9*(1+References!$F$15),0)","v":0},{"$f":"IF(S$6<=$C$2,R9*(1+References!$F$15),0)","v":0},{"$f":"IF(T$6<=$C$2,S9*(1+References!$F$15),0)","v":0},{"$f":"IF(U$6<=$C$2,T9*(1+References!$F$15),0)","v":0},{"$f":"IF(V$6<=$C$2,U9*(1+References!$F$15),0)","v":0},{"$f":"IF(W$6<=$C$2,V9*(1+References!$F$15),0)","v":0},{"$f":"IF(X$6<=$C$2,W9*(1+References!$F$15),0)","v":0},{"$f":"IF(Y$6<=$C$2,X9*(1+References!$F$15),0)","v":0},{"$f":"IF(Z$6<=$C$2,Y9*(1+References!$F$15),0)","v":0},{"$f":"IF(AA$6<=$C$2,Z9*(1+References!$F$15),0)","v":0},{"$f":"IF(AB$6<=$C$2,AA9*(1+References!$F$15),0)","v":0},{"$f":"IF(AC$6<=$C$2,AB9*(1+References!$F$15),0)","v":0},{"$f":"IF(AD$6<=$C$2,AC9*(1+References!$F$15),0)","v":0},{"$f":"IF(AE$6<=$C$2,AD9*(1+References!$F$15),0)","v":0},{"$f":"IF(AF$6<=$C$2,AE9*(1+References!$F$15),0)","v":0},{"$f":"IF(AG$6<=$C$2,AF9*(1+References!$F$15),0)","v":0},{"$f":"IF(AH$6<=$C$2,AG9*(1+References!$F$15),0)","v":0},{"$f":"IF(AI$6<=$C$2,AH9*(1+References!$F$15),0)","v":0},{"$f":"IF(AJ$6<=$C$2,AI9*(1+References!$F$15),0)","v":0},{"$f":"IF(AK$6<=$C$2,AJ9*(1+References!$F$15),0)","v":0},{"$f":"IF(AL$6<=$C$2,AK9*(1+References!$F$15),0)","v":0},{"$f":"IF(AM$6<=$C$2,AL9*(1+References!$F$15),0)","v":0},{"$f":"IF(AN$6<=$C$2,AM9*(1+References!$F$15),0)","v":0},{"$f":"IF(AO$6<=$C$2,AN9*(1+References!$F$15),0)","v":0},{"$f":"IF(AP$6<=$C$2,AO9*(1+References!$F$15),0)","v":0},{"$f":"IF(AQ$6<=$C$2,AP9*(1+References!$F$15),0)","v":0},{"$f":"IF(AR$6<=$C$2,AQ9*(1+References!$F$15),0)","v":0},{"$f":"IF(AS$6<=$C$2,AR9*(1+References!$F$15),0)","v":0},{"$f":"IF(AT$6<=$C$2,AS9*(1+References!$F$15),0)","v":0},{"$f":"IF(AU$6<=$C$2,AT9*(1+References!$F$15),0)","v":0},{"$f":"IF(AV$6<=$C$2,AU9*(1+References!$F$15),0)","v":0},{"$f":"IF(AW$6<=$C$2,AV9*(1+References!$F$15),0)","v":0},{"$f":"IF(AX$6<=$C$2,AW9*(1+References!$F$15),0)","v":0},{"$f":"IF(AY$6<=$C$2,AX9*(1+References!$F$15),0)","v":0},{"$f":"IF(AZ$6<=$C$2,AY9*(1+References!$F$15),0)","v":0},{"$f":"IF(BA$6<=$C$2,AZ9*(1+References!$F$15),0)","v":0},{"$f":"IF(BB$6<=$C$2,BA9*(1+References!$F$15),0)","v":0},{"$f":"IF(BC$6<=$C$2,BB9*(1+References!$F$15),0)","v":0},{"$f":"IF(BD$6<=$C$2,BC9*(1+References!$F$15),0)","v":0},{"$f":"IF(BE$6<=$C$2,BD9*(1+References!$F$15),0)","v":0},{"$f":"IF(BF$6<=$C$2,BE9*(1+References!$F$15),0)","v":0},{"$f":"IF(BG$6<=$C$2,BF9*(1+References!$F$15),0)","v":0},{"$f":"IF(BH$6<=$C$2,BG9*(1+References!$F$15),0)","v":0},{"$f":"IF(BI$6<=$C$2,BH9*(1+References!$F$15),0)","v":0},{"$f":"IF(BJ$6<=$C$2,BI9*(1+References!$F$15),0)","v":0},{"$f":"IF(BK$6<=$C$2,BJ9*(1+References!$F$15),0)","v":0},{"$f":"IF(BL$6<=$C$2,BK9*(1+References!$F$15),0)","v":0},{"$f":"IF(BM$6<=$C$2,BL9*(1+References!$F$15),0)","v":0},{"$f":"IF(BN$6<=$C$2,BM9*(1+References!$F$15),0)","v":0},{"$f":"IF(BO$6<=$C$2,BN9*(1+References!$F$15),0)","v":0},{"$f":"IF(BP$6<=$C$2,BO9*(1+References!$F$15),0)","v":0},{"$f":"IF(BQ$6<=$C$2,BP9*(1+References!$F$15),0)","v":0},{"$f":"IF(BR$6<=$C$2,BQ9*(1+References!$F$15),0)","v":0},{"$f":"IF(BS$6<=$C$2,BR9*(1+References!$F$15),0)","v":0},{"$f":"IF(BT$6<=$C$2,BS9*(1+References!$F$15),0)","v":0},{"$f":"IF(BU$6<=$C$2,BT9*(1+References!$F$15),0)","v":0},{"$f":"IF(BV$6<=$C$2,BU9*(1+References!$F$15),0)","v":0},{"$f":"IF(BW$6<=$C$2,BV9*(1+References!$F$15),0)","v":0},{"$f":"IF(BX$6<=$C$2,BW9*(1+References!$F$15),0)","v":0},{"$f":"IF(BY$6<=$C$2,BX9*(1+References!$F$15),0)","v":0},{"$f":"IF(BZ$6<=$C$2,BY9*(1+References!$F$15),0)","v":0},{"$f":"IF(CA$6<=$C$2,BZ9*(1+References!$F$15),0)","v":0},{"$f":"IF(CB$6<=$C$2,CA9*(1+References!$F$15),0)","v":0},{"$f":"IF(CC$6<=$C$2,CB9*(1+References!$F$15),0)","v":0},{"$f":"IF(CD$6<=$C$2,CC9*(1+References!$F$15),0)","v":0},{"$f":"IF(CE$6<=$C$2,CD9*(1+References!$F$15),0)","v":0},{"$f":"IF(CF$6<=$C$2,CE9*(1+References!$F$15),0)","v":0},{"$f":"IF(CG$6<=$C$2,CF9*(1+References!$F$15),0)","v":0},{"$f":"IF(CH$6<=$C$2,CG9*(1+References!$F$15),0)","v":0},{"$f":"IF(CI$6<=$C$2,CH9*(1+References!$F$15),0)","v":0},{"$f":"IF(CJ$6<=$C$2,CI9*(1+References!$F$15),0)","v":0},{"$f":"IF(CK$6<=$C$2,CJ9*(1+References!$F$15),0)","v":0},{"$f":"IF(CL$6<=$C$2,CK9*(1+References!$F$15),0)","v":0},{"$f":"IF(CM$6<=$C$2,CL9*(1+References!$F$15),0)","v":0},{"$f":"IF(CN$6<=$C$2,CM9*(1+References!$F$15),0)","v":0},{"$f":"IF(CO$6<=$C$2,CN9*(1+References!$F$15),0)","v":0},{"$f":"IF(CP$6<=$C$2,CO9*(1+References!$F$15),0)","v":0},{"$f":"IF(CQ$6<=$C$2,CP9*(1+References!$F$15),0)","v":0},{"$f":"IF(CR$6<=$C$2,CQ9*(1+References!$F$15),0)","v":0},{"$f":"IF(CS$6<=$C$2,CR9*(1+References!$F$15),0)","v":0},{"$f":"IF(CT$6<=$C$2,CS9*(1+References!$F$15),0)","v":0},{"$f":"IF(CU$6<=$C$2,CT9*(1+References!$F$15),0)","v":0},{"$f":"IF(CV$6<=$C$2,CU9*(1+References!$F$15),0)","v":0},{"$f":"IF(CW$6<=$C$2,CV9*(1+References!$F$15),0)","v":0},{"$f":"IF(CX$6<=$C$2,CW9*(1+References!$F$15),0)","v":0},{"$f":"IF(CY$6<=$C$2,CX9*(1+References!$F$15),0)","v":0}]
["Option 4",{"$f":"Summary!O16","v":"N/A"},{"$f":"NPV(References!$F$16,AnnualizedNPV!D10:CY10)","v":0},"N/A",{"$f":"IF(E$6<=$C$2,D10*(1+References!$F$15),0)","v":0},{"$f":"IF(F$6<=$C$2,E10*(1+References!$F$15),0)","v":0},{"$f":"IF(G$6<=$C$2,F10*(1+References!$F$15),0)","v":0},{"$f":"IF(H$6<=$C$2,G10*(1+References!$F$15),0)","v":0},{"$f":"IF(I$6<=$C$2,H10*(1+References!$F$15),0)","v":0},{"$f":"IF(J$6<=$C$2,I10*(1+References!$F$15),0)","v":0},{"$f":"IF(K$6<=$C$2,J10*(1+References!$F$15),0)","v":0},{"$f":"IF(L$6<=$C$2,K10*(1+References!$F$15),0)","v":0},{"$f":"IF(M$6<=$C$2,L10*(1+References!$F$15),0)","v":0},{"$f":"IF(N$6<=$C$2,M10*(1+References!$F$15),0)","v":0},{"$f":"IF(O$6<=$C$2,N10*(1+References!$F$15),0)","v":0},{"$f":"IF(P$6<=$C$2,O10*(1+References!$F$15),0)","v":0},{"$f":"IF(Q$6<=$C$2,P10*(1+References!$F$15),0)","v":0},{"$f":"IF(R$6<=$C$2,Q10*(1+References!$F$15),0)","v":0},{"$f":"IF(S$6<=$C$2,R10*(1+References!$F$15),0)","v":0},{"$f":"IF(T$6<=$C$2,S10*(1+References!$F$15),0)","v":0},{"$f":"IF(U$6<=$C$2,T10*(1+References!$F$15),0)","v":0},{"$f":"IF(V$6<=$C$2,U10*(1+References!$F$15),0)","v":0},{"$f":"IF(W$6<=$C$2,V10*(1+References!$F$15),0)","v":0},{"$f":"IF(X$6<=$C$2,W10*(1+References!$F$15),0)","v":0},{"$f":"IF(Y$6<=$C$2,X10*(1+References!$F$15),0)","v":0},{"$f":"IF(Z$6<=$C$2,Y10*(1+References!$F$15),0)","v":0},{"$f":"IF(AA$6<=$C$2,Z10*(1+References!$F$15),0)","v":0},{"$f":"IF(AB$6<=$C$2,AA10*(1+References!$F$15),0)","v":0},{"$f":"IF(AC$6<=$C$2,AB10*(1+References!$F$15),0)","v":0},{"$f":"IF(AD$6<=$C$2,AC10*(1+References!$F$15),0)","v":0},{"$f":"IF(AE$6<=$C$2,AD10*(1+References!$F$15),0)","v":0},{"$f":"IF(AF$6<=$C$2,AE10*(1+References!$F$15),0)","v":0},{"$f":"IF(AG$6<=$C$2,AF10*(1+References!$F$15),0)","v":0},{"$f":"IF(AH$6<=$C$2,AG10*(1+References!$F$15),0)","v":0},{"$f":"IF(AI$6<=$C$2,AH10*(1+References!$F$15),0)","v":0},{"$f":"IF(AJ$6<=$C$2,AI10*(1+References!$F$15),0)","v":0},{"$f":"IF(AK$6<=$C$2,AJ10*(1+References!$F$15),0)","v":0},{"$f":"IF(AL$6<=$C$2,AK10*(1+References!$F$15),0)","v":0},{"$f":"IF(AM$6<=$C$2,AL10*(1+References!$F$15),0)","v":0},{"$f":"IF(AN$6<=$C$2,AM10*(1+References!$F$15),0)","v":0},{"$f":"IF(AO$6<=$C$2,AN10*(1+References!$F$15),0)","v":0},{"$f":"IF(AP$6<=$C$2,AO10*(1+References!$F$15),0)","v":0},{"$f":"IF(AQ$6<=$C$2,AP10*(1+References!$F$15),0)","v":0},{"$f":"IF(AR$6<=$C$2,AQ10*(1+References!$F$15),0)","v":0},{"$f":"IF(AS$6<=$C$2,AR10*(1+References!$F$15),0)","v":0},{"$f":"IF(AT$6<=$C$2,AS10*(1+References!$F$15),0)","v":0},{"$f":"IF(AU$6<=$C$2,AT10*(1+References!$F$15),0)","v":0},{"$f":"IF(AV$6<=$C$2,AU10*(1+References!$F$15),0)","v":0},{"$f":"IF(AW$6<=$C$2,AV10*(1+References!$F$15),0)","v":0},{"$f":"IF(AX$6<=$C$2,AW10*(1+References!$F$15),0)","v":0},{"$f":"IF(AY$6<=$C$2,AX10*(1+References!$F$15),0)","v":0},{"$f":"IF(AZ$6<=$C$2,AY10*(1+References!$F$15),0)","v":0},{"$f":"IF(BA$6<=$C$2,AZ10*(1+References!$F$15),0)","v":0},{"$f":"IF(BB$6<=$C$2,BA10*(1+References!$F$15),0)","v":0},{"$f":"IF(BC$6<=$C$2,BB10*(1+References!$F$15),0)","v":0},{"$f":"IF(BD$6<=$C$2,BC10*(1+References!$F$15),0)","v":0},{"$f":"IF(BE$6<=$C$2,BD10*(1+References!$F$15),0)","v":0},{"$f":"IF(BF$6<=$C$2,BE10*(1+References!$F$15),0)","v":0},{"$f":"IF(BG$6<=$C$2,BF10*(1+References!$F$15),0)","v":0},{"$f":"IF(BH$6<=$C$2,BG10*(1+References!$F$15),0)","v":0},{"$f":"IF(BI$6<=$C$2,BH10*(1+References!$F$15),0)","v":0},{"$f":"IF(BJ$6<=$C$2,BI10*(1+References!$F$15),0)","v":0},{"$f":"IF(BK$6<=$C$2,BJ10*(1+References!$F$15),0)","v":0},{"$f":"IF(BL$6<=$C$2,BK10*(1+References!$F$15),0)","v":0},{"$f":"IF(BM$6<=$C$2,BL10*(1+References!$F$15),0)","v":0},{"$f":"IF(BN$6<=$C$2,BM10*(1+References!$F$15),0)","v":0},{"$f":"IF(BO$6<=$C$2,BN10*(1+References!$F$15),0)","v":0},{"$f":"IF(BP$6<=$C$2,BO10*(1+References!$F$15),0)","v":0},{"$f":"IF(BQ$6<=$C$2,BP10*(1+References!$F$15),0)","v":0},{"$f":"IF(BR$6<=$C$2,BQ10*(1+References!$F$15),0)","v":0},{"$f":"IF(BS$6<=$C$2,BR10*(1+References!$F$15),0)","v":0},{"$f":"IF(BT$6<=$C$2,BS10*(1+References!$F$15),0)","v":0},{"$f":"IF(BU$6<=$C$2,BT10*(1+References!$F$15),0)","v":0},{"$f":"IF(BV$6<=$C$2,BU10*(1+References!$F$15),0)","v":0},{"$f":"IF(BW$6<=$C$2,BV10*(1+References!$F$15),0)","v":0},{"$f":"IF(BX$6<=$C$2,BW10*(1+References!$F$15),0)","v":0},{"$f":"IF(BY$6<=$C$2,BX10*(1+References!$F$15),0)","v":0},{"$f":"IF(BZ$6<=$C$2,BY10*(1+References!$F$15),0)","v":0},{"$f":"IF(CA$6<=$C$2,BZ10*(1+References!$F$15),0)","v":0},{"$f":"IF(CB$6<=$C$2,CA10*(1+References!$F$15),0)","v":0},{"$f":"IF(CC$6<=$C$2,CB10*(1+References!$F$15),0)","v":0},{"$f":"IF(CD$6<=$C$2,CC10*(1+References!$F$15),0)","v":0},{"$f":"IF(CE$6<=$C$2,CD10*(1+References!$F$15),0)","v":0},{"$f":"IF(CF$6<=$C$2,CE10*(1+References!$F$15),0)","v":0},{"$f":"IF(CG$6<=$C$2,CF10*(1+References!$F$15),0)","v":0},{"$f":"IF(CH$6<=$C$2,CG10*(1+References!$F$15),0)","v":0},{"$f":"IF(CI$6<=$C$2,CH10*(1+References!$F$15),0)","v":0},{"$f":"IF(CJ$6<=$C$2,CI10*(1+References!$F$15),0)","v":0},{"$f":"IF(CK$6<=$C$2,CJ10*(1+References!$F$15),0)","v":0},{"$f":"IF(CL$6<=$C$2,CK10*(1+References!$F$15),0)","v":0},{"$f":"IF(CM$6<=$C$2,CL10*(1+References!$F$15),0)","v":0},{"$f":"IF(CN$6<=$C$2,CM10*(1+References!$F$15),0)","v":0},{"$f":"IF(CO$6<=$C$2,CN10*(1+References!$F$15),0)","v":0},{"$f":"IF(CP$6<=$C$2,CO10*(1+References!$F$15),0)","v":0},{"$f":"IF(CQ$6<=$C$2,CP10*(1+References!$F$15),0)","v":0},{"$f":"IF(CR$6<=$C$2,CQ10*(1+References!$F$15),0)","v":0},{"$f":"IF(CS$6<=$C$2,CR10*(1+References!$F$15),0)","v":0},{"$f":"IF(CT$6<=$C$2,CS10*(1+References!$F$15),0)","v":0},{"$f":"IF(CU$6<=$C$2,CT10*(1+References!$F$15),0)","v":0},{"$f":"IF(CV$6<=$C$2,CU10*(1+References!$F$15),0)","v":0},{"$f":"IF(CW$6<=$C$2,CV10*(1+References!$F$15),0)","v":0},{"$f":"IF(CX$6<=$C$2,CW10*(1+References!$F$15),0)","v":0},{"$f":"IF(CY$6<=$C$2,CX10*(1+References!$F$15),0)","v":0}]