{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["User & Location Information","Wastewater Volume Calculator","Soil Types & Application Rates","Summary","Dispersal_Disposal Technologies","Treatment Technologies","Collection Technologies","STEP-STEG Builder","Vacuum Sewer Builder","Gravity Sewer Builder","Low Pressure Sewer Builder","Gravity Trench Builder","Drip Dispersal Builder","Low Pressure Distribution","Spray Irrigation Builder","RSF Builder","Proprietary Attached Growth","Suspended Growth Builder","Lagoon Builder","Settling Pond Builder","Chlorine Disinfection Builder","Primary Tank Builder","UV Disinfection Builder","Database","LocationFactors"],"not_rendered":{"charts":3,"images":1,"macros":1,"external_links":0,"defined_names":20,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"User & Location Information","index":0,"n_rows":26,"n_cols":7,"rows_kept":26,"cut":false,"hidden":false,"merged":[[24,2,24,3],[25,2,25,3],[22,2,22,3],[3,2,5,6],[7,1,7,2],[9,6,9,7],[7,4,7,5],[9,4,9,5],[20,2,21,6]]}
[]
[]
[]
[null,null,"User Name and Location Information"]
[]
[]
[]
[null,"User Name:",null,null,"Mayor",null,"optional input"]
[]
[null,null,"Community Name",null,"Any Town",null,"optional input"]
[]
[null,null,"Community Zip code:",null,0,"required input"]
[]
[null,null,"Local Sales Tax:",null,0,"Enter as %, enter \"0\" for exempt"]
[]
[null,null,"Expected Electric Rate:",null,0.13,"per kW-hr (do not include demand charge)"]
[]
[null,null,"Reference City",null,{"$f":"VLOOKUP((TRUNC(E12/100,0)),LocationFactors!B4:G911,3,FALSE)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,"Customary Contractor Charges for Overhead and Profit"]
[]
[]
[null,null,null,null,"Default Value (%)","User Input Value"]
[null,null,"For Materials:",null,20,null,"Enter as Percent"]
[null,null,"For Equipment and Labor:",null,20,null,"Enter as Percent"]

{"sheet":"Wastewater Volume Calculator","index":1,"n_rows":100,"n_cols":17,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[1,1,1,3],[8,1,8,3],[8,5,8,7],[93,3,93,8],[21,0,21,9],[24,0,24,9],[10,0,10,9],[75,0,75,9],[43,0,43,9],[61,0,61,9],[35,0,35,9],[34,0,34,9],[95,4,95,6],[93,0,93,2],[1,16,1,18],[2,16,2,18],[44,0,45,0],[44,1,45,1],[30,0,30,9]]}
["Inventory of Wastewater Sources",null,null,null,null,null,null,null,null,null,null,"Default Unit Values","User-Provided Unit Values"]
["Residential Units","Number of Residential Units",null,null,null,null,null,null,null,"Estimated Daily Wastewater Volume (gpd)",null,null,null,null,null,"Name:",{"$f":"'User & Location Information'!E8","v":"Mayor"}]
["Number of 2 to 3 bedroom homes",null,null,null,null,null,null,null,null,{"$f":"IF(M3=\"\",L3,M3)*C3","v":0},null,250,863,null,null,"Location:",{"$f":"'User & Location Information'!E10","v":"Any Town"}]
["Number of homes > 3 bedroom",null,null,null,null,null,null,null,null,{"$f":"IF(M4=\"\",L4,M4)*C4","v":0},null,300]
["Number 1 bedroom apartments",null,null,null,null,null,null,null,null,0,null,150]
["Number of 2 to 3 bedroom apartments",null,null,null,null,null,null,null,null,0,null,250]
["Number of apartments > 3 bedroom",null,null,null,null,null,null,null,null,0,null,300]
[]
["FACILITIES","Number of Facilities",null,null,"Units","Number of Units",null,null,null,"Estimated Daily Wastewater Volume (gpd)"]
["INSTITUTIONAL FACILITIES"]
["Medical and Correctional"]
["Hospital, medical",null,null,null,"beds",null,null,null,null,{"$f":"IF(M12=\"\",L12,M12)*G12","v":0},null,172]
[null,null,null,null,"employees",null,null,null,null,{"$f":"IF(M13=\"\",L13,M13)*G13","v":0},null,10.6]
["Hospital, mental",null,null,null,"Beds",null,null,null,null,0,null,106]
[null,null,null,null,"employees",null,null,null,null,0,null,10.6]
["Prison",null,null,null,"Inmates",null,null,null,null,0,null,119]
[null,null,null,null,"employees",null,null,null,null,0,null,10.6]
["Rest home",null,null,null,"Residents",null,null,null,null,0,null,92.5]
[null,null,null,null,"employees",null,null,null,null,0,null,10.6]
["Group Home",null,null,null,"Residents",null,null,null,null,0,null,60]
[null,null,null,null,"employees",null,null,null,null,0,null,10.6]
["Religious Institutions (Churches, synagogues, etc.)"]
["Church, or similar with NO kitchen ",null,null,null,"seats",null,null,null,null,{"$f":"IF(M23=\"\",L23,M23)*G23","v":0},null,3]
["Church or similar with kitchen",null,null,null,"seats",null,null,null,null,0,null,5]
["Educational Institutions (K-12, colleges, universities,etc.)"]
["NO cafeteria,gym,or showers",null,null,null,"students",null,null,null,null,{"$f":"IF(M26=\"\",L26,M26)*G26","v":0},null,10.6]
["With cafeteria only",null,null,null,"students",null,null,null,null,0,null,15.9]
["Schools w/cafeteria, gym and showers",null,null,null,"students",null,null,null,null,0,null,21.1]
["Day care facilities",null,null,null,"students",null,null,null,null,0,null,15]
["Schools, boarding",null,null,null,"students",null,null,null,null,0,null,74]
["Public Assembly Facilities"]
["Assembly Hall or Community Center",null,null,null,"seats",null,null,null,null,0,null,5]
["Auditoriums (not attached to school or chuch)",null,null,null,"seats",null,null,null,null,0,null,5]
["Stadium (sports, arenas, livestock sale barns) ",null,null,null,"seats",null,null,null,null,0,null,5]
["COMMERCIAL FACILITIES"]
["General"]
["Grocery stores",null,null,null,"per 100 ft2",null,null,null,null,{"$f":"IF(M37=\"\",L37,M37)*G37","v":0},null,50]
[null,null,null,null,"employees",null,null,null,null,0,null,25]
["Barber shops",null,null,null,"chairs",null,null,null,null,0,null,50]
["Beauty parlor",null,null,null,"chairs",null,null,null,null,0,null,125]
["Laundry (self-service)",null,null,null,"machines",null,null,null,null,0,null,580]
["Convenience stores (fuel and sundries only)",null,null,null,"employees",null,null,null,null,0,null,25]
[null,null,null,null,"customers",null,null,null,null,0,null,3]
["Food Service"]
["Convenience stores w/self serve hot dogs and similar",null,null,null,"employees",null,null,null,null,{"$f":"IF(M45=\"\",L45,M45)*G45","v":0},null,25]
[null,null,null,null,"customers",null,null,null,null,0,null,5]
["Convenience store with short order",null,null,null,"employees",null,null,null,null,0,null,50]
[null,null,null,null,"customers",null,null,null,null,0,null,25]
["Full service restaurant",null,null,null,"seats",null,null,null,null,0,null,40]
["Cafeteria",null,null,null,"customers",null,null,null,null,0,null,1.6]
[null,null,null,null,"employees",null,null,null,null,0,null,10.6]
["Coffee Shop",null,null,null,"customers",null,null,null,null,0,null,5.3]
[null,null,null,null,"employees",null,null,null,null,0,null,10.6]
["Short order",null,null,null,"customers",null,null,null,null,0,null,5]
["Bar (bottles and cans)",null,null,null,"customers",null,null,null,null,0,null,2.1]
[null,null,null,null,"employees",null,null,null,null,0,null,13.2]
["Cocktail lounge (glassware)",null,null,null,"seats",null,null,null,null,0,null,19.8]
["Hotel",null,null,null,"guests",null,null,null,null,0,null,52.8]
[null,null,null,null,"employees",null,null,null,null,0,null,10.6]
["Boarding house",null,null,null,"persons",null,null,null,null,0,null,39.6]
["Dormitory/bunkhouse",null,null,null,"persons",null,null,null,null,0,null,39.6]
["Retail/Professional/Entertainment"]
["Department store",null,null,null,"no. of restrooms",null,null,null,null,{"$f":"IF(M63=\"\",L63,M63)*G63","v":0},null,528]
[null,null,null,null,"employees",null,null,null,null,0,null,10.6]
["Shopping center",null,null,null,"employees",null,null,null,null,0,null,10.6]
[null,null,null,null,"Parking spaces",null,null,null,null,0,null,1.1000000000000001]
["Theater",null,null,null,"seats",null,null,null,null,0,null,2.6]
["Bowling alley",null,null,null,"alleys",null,null,null,null,0,null,200]
["Office Building",null,null,null,"employees",null,null,null,null,0,null,14.5]
["Country club",null,null,null,"member",null,null,null,null,0,null,20]
[null,null,null,null,"employees",null,null,null,null,0,null,13.2]
["Store, resort",null,null,null,"customers",null,null,null,null,0,null,2.6]
[null,null,null,null,"employees",null,null,null,null,0,null,10.6]
["Swimming pool",null,null,null,"customers",null,null,null,null,0,null,10.6]
[null,null,null,null,"employees",null,null,null,null,0,null,10.6]
["Camping/Resort/Tourist Facilities"]
["Day camp, without meals",null,null,null,"persons",null,null,null,null,{"$f":"IF(M77=\"\",L77,M77)*G77","v":0},null,13.2]
["Day camp with meals",null,null,null,"persons",null,null,null,null,0,null,20]
["Children's camp w/central toilet/bath",null,null,null,"persons",null,null,null,null,0,null,10]
["Trailer camp",null,null,null,"trailers",null,null,null,null,0,null,40]
["Campground-RV/tents",null,null,null,"per campsite",null,null,null,null,0,null,75]
["Luxury camp, private bath",null,null,null,"per campsite",null,null,null,null,0,null,100]
["Cabin, resort",null,null,null,"persons",null,null,null,null,0,null,42.3]
["Apartment, resort",null,null,null,"persons",null,null,null,null,0,null,58.1]
["Picnic park, flush toilets",null,null,null,"visitors",null,null,null,null,0,null,5]
["Public lavatory",null,null,null,"users",null,null,null,null,0,null,2.6]
["visitor center",null,null,null,"visitors",null,null,null,null,0,null,2.6]
["Fairground",null,null,null,"visitors",null,null,null,null,0,null,2.6]
[]
["INDUSTRIAL FACILITIES"]
["Automobile service station",null,null,null,"vehicles served",null,null,null,null,{"$f":"IF(M91=\"\",L91,M91)*G91","v":0},null,10.6]
[null,null,null,null,"employees",null,null,null,null,0,null,13.2]
["Industrial building(sanitary only)",null,null,null,"employees",null,null,null,null,0,null,14.5]
["Total Industrial process water discharged per day",null,null,"Type in gallons per day in box J94"]
[]
["Number of Connections",null,{"$f":"SUM(C3:C7,C12,C14,C16,C18,C20,C23:C24,C26:C30,C32:C34,C37,C39:C42,C45,C47,C49:C50,C52,C54:C55,C57:C58,C60:C61,C63,C65,C67:C70,C72,C74,C77:C88,C91,C93)","v":0},null,"Estimated Total Wastewater Volume per Day (gpd)",null,null,null,null,{"$f":"ROUNDUP(SUM(J3:J7,J12:J21,J23:J24,J26:J30,J32:J34,J37:J43,J45:J61,J63:J75,J77:J88,J91:J94),0)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  USEPA, 1992.  "]

{"sheet":"Soil Types & Application Rates","index":2,"n_rows":47,"n_cols":12,"rows_kept":47,"cut":false,"hidden":false,"merged":[[45,1,45,2],[46,1,46,2],[31,7,31,11],[35,2,35,4],[40,5,40,9],[37,7,37,9],[44,7,44,10],[44,6,45,6],[29,7,30,7],[13,7,14,7],[11,6,14,6],[43,1,43,2],[44,1,44,2],[1,10,1,11],[1,7,2,8],[1,9,2,9],[43,6,43,10],[34,5,34,9],[2,10,2,11],[6,6,10,6],[7,7,8,7],[9,7,10,7],[15,6,18,6],[19,6,22,6],[23,6,26,6],[27,6,30,6],[17,7,18,7],[21,7,22,7],[25,7,26,7]]}
[]
[null,null,null,null,null,null,"Soil Texture","Soil Structure",null,"Row Number","Hydraulic Loading Rate \n(gallon per day per square foot)"]
[null,null,null,null,null,null,null,null,null,null,"Effluent Strength cBOD5"]
[null,null,null,null,null,null,null,"Shape","Grade",null,">25 mg/L","<=25 mg/L"]
[null,null,null,null,null,null,"Coarse Sand (COS) \nSand (S)\nLoamy Coarse Sand (LCOS)\nLoamy Sand (LS)","-","0 (Single Grain)",1,0.8,1.6]
[null,null,null,null,null,null,"Fine Sand (FS)\nVery Fine Sand (VFS)\nLoamy Fine Sand (LSF)\nLoamy Very Fine Sand (LVFS)","-","0 (Single Grain)",2,0.4,1]
[null,null,null,null,null,null,"Coarse Sandy Loam (CSL)\nSandy Loam (SL)","-","0 (Massive)",3,0.2,0.6]
[null,null,null,null,null,null,null,"Platy (PL)","1 (Weak)",4,0.2,0.5]
[null,null,null,null,null,null,null,null,"2 (Moderate)\n3 (Strong)",5,0,0]
[null,null,null,null,null,null,null,"Prismatic (PR), Blocky (BK), Granular (GR)","1 (Weak)",6,0.4,0.7]
[null,null,null,null,null,null,null,null,"2 (Moderate)\n3 (Strong)",7,0.6,1]
[null,null,null,null,null,null,"Fine Sandy Loam (FSL)\nVery Fine Sandy Loam (VFSL)","-","0 (Massive)",8,0.2,0.3]
[null,null,null,null,null,null,null,"Platy (PL)","1 (Weak)\n2 (Moderate)\n3 (Strong)",9,0,0]
[null,null,null,null,null,null,null,"Prismatic (PR), Blocky (BK), Granular (GR)","1 (Weak)",10,0.2,0.6]
[null,null,null,null,null,null,null,null,"2 (Moderate)\n3 (Strong)",11,0.4,0.8]
[null,null,null,null,null,null,"Loam (L)","-","0 (Massive)",12,0.2,0.5]
[null,null,null,null,null,null,null,"Platy (PL)","1 (Weak)",13,0,0]
[null,null,null,null,null,null,null,"Prismatic (PR), Blocky (BK), Granular (GR)","1 (Weak)",14,0.4,0.6]
[null,null,null,null,null,null,null,null,"2 (Moderate)\n3 (Strong)",15,0.6,0.8]
[null,null,null,null,null,null,"Silt Loam (SIL)","-","0 (Massive)",16,0,0.2]
[null,null,null,null,null,null,null,"Platy (PL)","1 (Weak)",17,0,0]
[null,null,null,null,null,null,null,"Prismatic (PR), Blocky (BK), Granular (GR)","1 (Weak)",18,0.4,0.6]
[null,null,null,null,null,null,null,null,"2 (Moderate)\n3 (Strong)",19,0.6,0.8]
[null,null,null,null,null,null,"Sandy Clay Loam (SCL)\nClay Loam (CL)\nSilty Clay Loam (SICL)","-","0 (Massive)",20,0,0]
[null,null,null,null,null,null,null,"Platy (PL)","1 (Weak)",21,0,0]
[null,null,null,null,null,null,null,"Prismatic (PR), Blocky (BK), Granular (GR)","1 (Weak)",22,0.2,0.3]
[null,null,null,null,null,null,null,null,"2 (Moderate)\n3 (Strong)",23,0.4,0.6]
[null,null,null,null,null,null,"Sandy Clay (SC)\nClay (C)\nSilty Clay (SIC)","-","0 (Massive)",24,0,0]
[null,null,null,null,null,null,null,"Platy (PL)","1 (Weak)",25,0,0]
[null,null,null,null,null,null,null,"Prismatic (PR), Blocky (BK), Granular (GR)","1 (Weak)",26,0,0]
[null,null,null,null,null,null,null,null,"2 (Moderate)\n3 (Strong)",27,0.2,0.3]
[null,null,null,null,null,null,null,"1Infiltrative surface loading rate "]
[]
[]
[null,null,null,null,null,"Enter the Row Number of the Selected Texture/Structure"]
[]
[null,null,null,null,null,null,"Silt Loam"]
[null,null,null,null,null,null,null,"Selected Hydraulic Loading Rate (gpd/ft2)",null,null,{"$f":"VLOOKUP(K35,J5:L31,2,FALSE)","v":{"$error":"#N/A"}},"For Effluent with cBOD5 > 25 mg/L"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(K35,J5:L31,3,FALSE)","v":{"$error":"#N/A"}},"For Effluent with cBOD5 <= 25 mg/L"]
[]
[null,null,null,null,null,"Enter \"1\" if the cBOD5 is >25 mg/L  or  \"2\" if the cBOD5 is <= 25 mg/L",null,null,null,null,2]
[]
[]
["Name:",{"$f":"'User & Location Information'!E8","v":"Mayor"},null,null,null,null,"Estimated Land Area Needed for Effluent Dispersal (acres)"]
["Location:",{"$f":"'User & Location Information'!E10","v":"Any Town"},null,null,null,null,"Wastewater Volume (gpd)","Dispersal Technology"]
["Daily Wastewater Volume (gpd):",{"$f":"'Wastewater Volume Calculator'!J96","v":0},null,null,null,null,null," Drip Irrigation","Low Pressure Distribution","Gravity Trenches and Beds","Spray Irrigation"]
["Number of Connections:",{"$f":"'Wastewater Volume Calculator'!C96","v":0},null,null,null,null,{"$f":"B46","v":0},{"$f":"IF(K41=1, B46/K38/43560, IF(K41=2, B46/K39/43560))","v":{"$error":"#N/A"}},{"$f":"IF(K41=1,(B46/K38/43560),IF(K41=2,(B46/K39/43560)))","v":{"$error":"#N/A"}},{"$f":"IF(K41=1, (B46/K38/43560/0.312), IF(K41=2, (B46/K39/43560/0.312)))","v":{"$error":"#N/A"}},{"$f":"IF(K41=1, (B46/K38/43560), IF(K41=2, B46/K39/43560))","v":{"$error":"#N/A"}}]

{"sheet":"Summary","index":3,"n_rows":44,"n_cols":8,"rows_kept":44,"cut":false,"hidden":false,"merged":[[36,4,37,4]]}
["Process","Stage","Technology","Capital (Does not include Engineering and other professional fees)","Electric","Maintenance","Life Cycle Cost"]
["Collection","Total Cost of Collection ","Effluent Sewer",{"$f":"('STEP-STEG Builder'!$L$30+'STEP-STEG Builder'!$L$58)+(('STEP-STEG Builder'!$L$30+'STEP-STEG Builder'!$L$58)*0.2)","v":{"$error":"#N/A"}},{"$f":"'STEP-STEG Builder'!G65","v":0},{"$f":"(('STEP-STEG Builder'!$G$74*'STEP-STEG Builder'!$J$4)+('STEP-STEG Builder'!$G$72))+((('STEP-STEG Builder'!$G$74*'STEP-STEG Builder'!$J$4)+('STEP-STEG Builder'!$G$72))*0.2)","v":{"$error":"#N/A"}},{"$f":"'STEP-STEG Builder'!G79:H79","v":{"$error":"#N/A"}}]
["Collection","Total Cost of Collection ","Gravity Sewer",{"$f":"('Gravity Sewer Builder'!$L$12+'Gravity Sewer Builder'!$L$40)+'Gravity Sewer Builder'!$L$12+'Gravity Sewer Builder'!$L$40*0.2","v":{"$error":"#N/A"}},0,{"$f":"(('Gravity Sewer Builder'!$G$57*'Gravity Sewer Builder'!$G$7)+('Gravity Sewer Builder'!$G$53))+(('Gravity Sewer Builder'!$G$57*'Gravity Sewer Builder'!$G$7)+('Gravity Sewer Builder'!$G$53))*0.2","v":{"$error":"#N/A"}},{"$f":"'Gravity Sewer Builder'!G61:H61","v":{"$error":"#N/A"}}]
["Collection","Total Cost of Collection ","Low Pressure Sewer",{"$f":"('Low Pressure Sewer Builder'!$L$17+'Low Pressure Sewer Builder'!$L$45)+(('Low Pressure Sewer Builder'!$L$17+'Low Pressure Sewer Builder'!$L$45)*0.2)","v":{"$error":"#N/A"}},0,{"$f":"((('Low Pressure Sewer Builder'!$G$62*'Low Pressure Sewer Builder'!$J$4)+'Low Pressure Sewer Builder'!$G$60))+(('Low Pressure Sewer Builder'!$G$62*'Low Pressure Sewer Builder'!$J$4)+'Low Pressure Sewer Builder'!$G$60)*0.2","v":{"$error":"#N/A"}},{"$f":"'Low Pressure Sewer Builder'!G67:H67","v":{"$error":"#N/A"}}]
["Collection","Total Cost of Collection ","Vacuum Collection",{"$f":"('Vacuum Sewer Builder'!$L$12+'Vacuum Sewer Builder'!$L$50)+(('Vacuum Sewer Builder'!$L$12+'Vacuum Sewer Builder'!$L$50)*0.2)","v":{"$error":"#N/A"}},0,{"$f":"'Vacuum Sewer Builder'!$G$70+'Vacuum Sewer Builder'!$G$70*0.2","v":{"$error":"#N/A"}},{"$f":"'Vacuum Sewer Builder'!G78:H78","v":{"$error":"#N/A"}}]
["Treatment","Liquid/Solid Separation","Primary Tank",{"$f":"'Primary Tank Builder'!$L$36+'Primary Tank Builder'!$L$36*0.2","v":{"$error":"#N/A"}},null,{"$f":"'Primary Tank Builder'!$G$49+'Primary Tank Builder'!$G$49*0.2","v":{"$error":"#N/A"}},{"$f":"'Primary Tank Builder'!G54:H54","v":{"$error":"#N/A"}}]
["Treatment","Liquid/Solid Separation","Settling Pond (10-day detention)",{"$f":"'Settling Pond Builder'!$L$39+'Settling Pond Builder'!$L$39*0.2","v":{"$error":"#N/A"}},null,{"$f":"'Settling Pond Builder'!$G$52+'Settling Pond Builder'!$G$52*0.2","v":{"$error":"#N/A"}},{"$f":"'Settling Pond Builder'!G57:H57","v":{"$error":"#N/A"}}]
["Treatment","Liquid/Solid Separation","STEP/STEG","See STEP/STEG Under Collection Systems"]
["Treatment","Oxygen Demand Removal","Proprietary Media/Trickling Filters",{"$f":"'Proprietary Attached Growth'!L36+(0.2*'Proprietary Attached Growth'!L36)","v":0},{"$f":"'Proprietary Attached Growth'!R4*'Wastewater Volume Calculator'!C3","v":0},{"$f":"'Proprietary Attached Growth'!R5","v":71.428571428571431},{"$f":"'Proprietary Attached Growth'!G54:H54","v":5800.5728725581776}]
["Treatment","Oxygen Demand Removal","Site-Built Recirculating Media Filter",{"$f":"'RSF Builder'!$L$37+'RSF Builder'!$L$37*0.2","v":{"$error":"#N/A"}},{"$f":"'RSF Builder'!$G$44+'RSF Builder'!$G$44*0.2","v":1.36656},{"$f":"'RSF Builder'!$G$50+'RSF Builder'!$G$50*0.2","v":{"$error":"#N/A"}},{"$f":"'RSF Builder'!G55:H55","v":{"$error":"#N/A"}}]
["Treatment","Oxygen Demand Removal","Packaged Suspended-Growth",{"$f":"'Suspended Growth Builder'!$L$36+'Suspended Growth Builder'!$L$36*0.2","v":{"$error":"#N/A"}},{"$f":"'Suspended Growth Builder'!$G$43+'Suspended Growth Builder'!$G$43*0.2","v":1.36656},{"$f":"'Suspended Growth Builder'!$G$49+'Suspended Growth Builder'!$G$49*0.2","v":{"$error":"#N/A"}},{"$f":"'Suspended Growth Builder'!G54:H54","v":{"$error":"#N/A"}}]
["Treatment","Oxygen Demand Removal","Lagoon (non-aerated)",{"$f":"'Lagoon Builder'!$L$36+'Lagoon Builder'!$L$36*0.2","v":{"$error":"#N/A"}},0,{"$f":"'Lagoon Builder'!$G$49+'Lagoon Builder'!$G$49*0.2","v":{"$error":"#N/A"}},{"$f":"'Lagoon Builder'!G54:H54","v":{"$error":"#N/A"}}]
["Treatment","Pathogen Removal","Ultraviolet Light Radiation",{"$f":"'UV Disinfection Builder'!$L$49+'UV Disinfection Builder'!$L$49*0.2","v":{"$error":"#N/A"}},{"$f":"'UV Disinfection Builder'!$G$56+'UV Disinfection Builder'!$G$56*0.2","v":{"$error":"#DIV/0!"}},{"$f":"'UV Disinfection Builder'!$G$63+'UV Disinfection Builder'!$G$63*0.2","v":{"$error":"#N/A"}},{"$f":"'UV Disinfection Builder'!G67:H67","v":{"$error":"#N/A"}}]
["Treatment","Pathogen Removal","Chlorine Disinfection",{"$f":"'Chlorine Disinfection Builder'!$L$53+'Chlorine Disinfection Builder'!$L$53*0.2","v":{"$error":"#N/A"}},{"$f":"'Chlorine Disinfection Builder'!$G$60+'Chlorine Disinfection Builder'!$G$60*0.2","v":{"$error":"#DIV/0!"}},{"$f":"'Chlorine Disinfection Builder'!$G$67+'Chlorine Disinfection Builder'!$G$67*0.2","v":{"$error":"#N/A"}},{"$f":"'Chlorine Disinfection Builder'!G71:H71","v":{"$error":"#N/A"}}]
["Treatment","Nutrient Removal","Nitrogen Reduction","See Nutrient Removal Factsheet T6"]
["Treatment","Nutrient Removal","Phosphorus Reduction","See Nutrient Removal Factsheet T6"]
["Dispersal","Total Cost of Dispersal","Drip Irrigation",{"$f":"'Drip Dispersal Builder'!$L$67+'Drip Dispersal Builder'!$L$67*0.2","v":{"$error":"#N/A"}},{"$f":"'Drip Dispersal Builder'!$G$74+'Drip Dispersal Builder'!$G$74*0.2","v":{"$error":"#DIV/0!"}},{"$f":"'Drip Dispersal Builder'!$G$81+'Drip Dispersal Builder'!$G$81*0.2","v":{"$error":"#N/A"}},{"$f":"'Drip Dispersal Builder'!G85:H85","v":{"$error":"#N/A"}}]
["Dispersal","Total Cost of Dispersal","Gravity Trenches/Beds",{"$f":"'Gravity Trench Builder'!$L$62+'Gravity Trench Builder'!$L$62*0.2","v":{"$error":"#N/A"}},{"$f":"'Gravity Trench Builder'!$G$69+'Gravity Trench Builder'!$G$69*0.2","v":0},{"$f":"'Gravity Trench Builder'!$G$76+'Gravity Trench Builder'!$G$76*0.2","v":{"$error":"#N/A"}},{"$f":"'Gravity Trench Builder'!G80:H80","v":{"$error":"#N/A"}}]
["Dispersal","Total Cost of Dispersal","Spray Irrigation",{"$f":"'Spray Irrigation Builder'!$L$62+'Spray Irrigation Builder'!$L$62*0.2","v":{"$error":"#N/A"}},{"$f":"'Spray Irrigation Builder'!$G$69+'Spray Irrigation Builder'!$G$69*0.2","v":{"$error":"#N/A"}},{"$f":"'Spray Irrigation Builder'!$G$77+'Spray Irrigation Builder'!$G$77*0.2","v":{"$error":"#N/A"}},{"$f":"'Spray Irrigation Builder'!G81:H81","v":{"$error":"#N/A"}}]
["Dispersal","Total Cost of Dispersal","Low Pressure Distribution",{"$f":"'Low Pressure Distribution'!$L$62+'Low Pressure Distribution'!$L$62*0.2","v":{"$error":"#N/A"}},{"$f":"'Low Pressure Distribution'!$G$69+'Low Pressure Distribution'!$G$69*0.2","v":{"$error":"#N/A"}},{"$f":"'Low Pressure Distribution'!$G$76+'Low Pressure Distribution'!$G$76*0.2","v":{"$error":"#N/A"}},{"$f":"'Low Pressure Distribution'!G80:H80","v":{"$error":"#N/A"}}]
["Dispersal","Total Cost of Dispersal","Surface Water Discharge","?","?","?"]
["Inflationary Change from June 2009 USD"]
[1.21,"as of November 2020"]
[null,"https://www.bls.gov/data/inflation_calculator.htm"]
[]
["This suggests that the most economical solution is:",null,null,"Capital Cost \n(Note: Any manually input costs, e.g. proprietary growth treatment units, should not be multiplied by the inflaionary factor)","Annual Electric","Annual Maintenance (Default is +20% Margin of Error)","Annual O&M"]
["Collection ",{"$f":"IF(MIN(G2:G5)=G2,C2,IF(MIN(G2:G5)=G3,C3,IF(MIN(G2:G5)=G4,C4,IF(MIN(G2:G5)=GG5,C5))))","v":{"$error":"#N/A"}},null,{"$f":"(D2+D9+D13+D17)*A23","v":{"$error":"#N/A"}},{"$f":"E9+E13+E17","v":{"$error":"#DIV/0!"}},{"$f":"F2+F9+F13+F17","v":{"$error":"#N/A"}},{"$f":"F27+E27","v":{"$error":"#N/A"}}]
["Treatment (Liquid / Solid Separation)\nNOTE: Liquid/Solid separation already achieved in effluent sewer",{"$f":"IF(B27=\"Effluent Sewer\",0,IF(MIN(G6:G8)=G6,C6,IF(MIN(G6:G8)=G7,C7,IF(MIN(G6:G8)=G8,C8))))","v":{"$error":"#N/A"}}]
["Treatment (BOD Removal)\nNOTE: Lagoon is assumed fully passive. Need engineer to look at aerated lagoon.",{"$f":"IF(MIN(G9:G12)=G9,C9,IF(MIN(G9:G12)=G10,C10,IF(MIN(G9:G12)=G11,C11,IF(MIN(G9:G12)=G12,C12))))","v":{"$error":"#N/A"}}]
["Treatment (Disinfection)",{"$f":"IF(MIN(G13:G13)=G13,C13,IF(MIN(G13:G14)=G14,C14))","v":{"$error":"#N/A"}},null,null,"What is included in Annual Maintenance"]
["Dispersal (NOTE: NPEDES still needs evaluated)",{"$f":"IF(MIN(G17:G21)=G17,C17,IF(MIN(G17:G21)=G18,C18,IF(MIN(G17:G21)=G19,C19,IF(MIN(G17:G21)=G20,C20,IF(MIN(G17:G21)=G21,C21)))))","v":{"$error":"#N/A"}},null,null,"Collection","Annual Maintenance Salary",{"$f":"'STEP-STEG Builder'!G69","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Pump 20% of tanks each yr",{"$f":"'STEP-STEG Builder'!G70","v":{"$error":"#N/A"}}]
["However, if subsurface discharge is accomplished, disinfection can be avoided. ",null,null,null,null,"Replace STEP pumps & controls / 10 yr",{"$f":"'STEP-STEG Builder'!G71","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"1.2*E34","v":{"$error":"#N/A"}},{"$f":"G31+G32+G33+G34","v":{"$error":"#N/A"}},"On site pump out and replacement of pump & controls / 10 years",{"$f":"'STEP-STEG Builder'!G74*'Wastewater Volume Calculator'!C3","v":{"$error":"#N/A"}}]
["Once you have multiple homes, then it's NPDES, unless we can take multiple homes and discharge subsoil",null,null,null,"Treatment: Proprietary Attached Growth",{"$f":"'Proprietary Attached Growth'!F47","v":"Annual Maintenance Contract:"},{"$f":"'Proprietary Attached Growth'!G47","v":0},{"$f":"'Proprietary Attached Growth'!H47","v":"$0.50/gpd"}]
[null,null,null,{"$f":"E36","v":71.428571428571431},{"$f":"G35+G36","v":71.428571428571431},{"$f":"'Proprietary Attached Growth'!F48","v":"Annualized Pump Replacement:"},{"$f":"'Proprietary Attached Growth'!G48","v":71.428571428571431},{"$f":"'Proprietary Attached Growth'!H48","v":"assume 7 yr pump life"}]
["Key questions would be, where is there an adequately sized lot to discharge subsoil? ",null,null,null,"Treatment: Disinfection","Annual Lamp Replacement",{"$f":"'UV Disinfection Builder'!G60","v":100}]
["Where is that in relation to the failing systems?",null,null,null,null,"Annual Maintenance Contract (Based on Flow $0.50 per GPD)",{"$f":"'UV Disinfection Builder'!G61","v":0}]
[null,null,null,{"$f":"1.2*E39","v":{"$error":"#N/A"}},{"$f":"G37+G38+G39","v":{"$error":"#N/A"}},"Replace Whole Unit every 10 yrs",{"$f":"'UV Disinfection Builder'!G62","v":{"$error":"#N/A"}}]
[null,null,null,null,"Dispersal","Based on Flow",{"$f":"'Drip Dispersal Builder'!G78","v":0},{"$f":"'Drip Dispersal Builder'!H78","v":"50% of gpd"}]
[null,null,null,null,null,"Annualized Pump Replacement",{"$f":"'Drip Dispersal Builder'!G79","v":{"$error":"#N/A"}},"assume 7 yr pump life"]
[null,null,null,{"$f":"1.2*E42","v":{"$error":"#N/A"}},{"$f":"G40+G41+G42","v":{"$error":"#N/A"}},"Annualized Drip System Replacement",{"$f":"'Drip Dispersal Builder'!G80","v":{"$error":"#N/A"}},{"$f":"'Drip Dispersal Builder'!H80","v":"30 yr replacement"}]
[null,null,null,{"$f":"SUM(D42,D39,D36,D34)","v":{"$error":"#N/A"}},null,null,{"$f":"SUM(G31:G42)","v":{"$error":"#N/A"}}]
[null,null,null,"+20% Margin of Error",null,null,"Basic Estimate"]

{"sheet":"Dispersal_Disposal Technologies","index":4,"n_rows":23,"n_cols":14,"rows_kept":23,"cut":false,"hidden":false,"merged":[[13,13,13,15],[7,13,7,15],[10,13,10,15],[11,13,11,15],[7,1,7,3],[7,4,7,6],[7,7,7,9],[7,10,7,12],[12,13,12,15],[8,13,9,15]]}
["Name:",{"$f":"'User & Location Information'!E8","v":"Mayor"}]
["Location:",{"$f":"'User & Location Information'!E10","v":"Any Town"}]
["Daily Wastewater Volume (gpd):",{"$f":"'Wastewater Volume Calculator'!J96","v":0}]
["Number of Connections:",{"$f":"'Wastewater Volume Calculator'!C96","v":0}]
["Selected Soil Texture:",{"$f":"'Soil Types & Application Rates'!G37","v":"Silt Loam"}]
[]
[]
["Cost Description","Gravity Trenches/Beds",null,null,"Low Pressure Distribution",null,null,"Drip Irrigation",null,null,"Spray Irrigation",null,null,"Surface Water Discharge"]
["Installation Cost of Dispersal/Disposal System",{"$f":"'Gravity Trench Builder'!$L$62-'Gravity Trench Builder'!$L$62*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Gravity Trench Builder'!$L$62+'Gravity Trench Builder'!$L$62*0.2","v":{"$error":"#N/A"}},{"$f":"'Low Pressure Distribution'!$L$62-'Low Pressure Distribution'!$L$62*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Low Pressure Distribution'!$L$62+'Low Pressure Distribution'!$L$62*0.2","v":{"$error":"#N/A"}},{"$f":"'Drip Dispersal Builder'!$L$67-'Drip Dispersal Builder'!$L$67*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Drip Dispersal Builder'!$L$67+'Drip Dispersal Builder'!$L$67*0.2","v":{"$error":"#N/A"}},{"$f":"'Spray Irrigation Builder'!$L$62-'Spray Irrigation Builder'!$L$62*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Spray Irrigation Builder'!$L$62+'Spray Irrigation Builder'!$L$62*0.2","v":{"$error":"#N/A"}},"Cost of Developing a Point Source Discharge is too Dependent on Local Conditions"]
["Installation Cost of Dispersal/Disposal System on a per Connection Basis",{"$f":"B9/B4","v":{"$error":"#N/A"}},"to",{"$f":"D9/B4","v":{"$error":"#N/A"}},{"$f":"E9/B4","v":{"$error":"#N/A"}},"to",{"$f":"G9/B4","v":{"$error":"#N/A"}},{"$f":"H9/B4","v":{"$error":"#N/A"}},"to",{"$f":"J9/B4","v":{"$error":"#N/A"}},{"$f":"K9/B4","v":{"$error":"#N/A"}},"to",{"$f":"M9/B4","v":{"$error":"#N/A"}}]
["System Energy Cost per Year",{"$f":"'Gravity Trench Builder'!$G$69-'Gravity Trench Builder'!$G$69*0.2","v":0},"to",{"$f":"'Gravity Trench Builder'!$G$69+'Gravity Trench Builder'!$G$69*0.2","v":0},{"$f":"'Low Pressure Distribution'!$G$69-'Low Pressure Distribution'!$G$69*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Low Pressure Distribution'!$G$69+'Low Pressure Distribution'!$G$69*0.2","v":{"$error":"#N/A"}},{"$f":"'Drip Dispersal Builder'!$G$74-'Drip Dispersal Builder'!$G$74*0.2","v":{"$error":"#DIV/0!"}},"to",{"$f":"'Drip Dispersal Builder'!$G$74+'Drip Dispersal Builder'!$G$74*0.2","v":{"$error":"#DIV/0!"}},{"$f":"'Spray Irrigation Builder'!$G$69-'Spray Irrigation Builder'!$G$69*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Spray Irrigation Builder'!$G$69+'Spray Irrigation Builder'!$G$69*0.2","v":{"$error":"#N/A"}}]
["Maintenance Cost per Year",{"$f":"'Gravity Trench Builder'!$G$76-'Gravity Trench Builder'!$G$76*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Gravity Trench Builder'!$G$76+'Gravity Trench Builder'!$G$76*0.2","v":{"$error":"#N/A"}},{"$f":"'Low Pressure Distribution'!$G$76-'Low Pressure Distribution'!$G$76*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Low Pressure Distribution'!$G$76+'Low Pressure Distribution'!$G$76*0.2","v":{"$error":"#N/A"}},{"$f":"'Drip Dispersal Builder'!$G$81-'Drip Dispersal Builder'!$G$81*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Drip Dispersal Builder'!$G$81+'Drip Dispersal Builder'!$G$81*0.2","v":{"$error":"#N/A"}},{"$f":"'Spray Irrigation Builder'!$G$77-'Spray Irrigation Builder'!$G$77*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Spray Irrigation Builder'!$G$77+'Spray Irrigation Builder'!$G$77*0.2","v":{"$error":"#N/A"}}]
["Approximate Area Needed",{"$f":"'Gravity Trench Builder'!G14","v":{"$error":"#N/A"}},"ft2",null,{"$f":"'Low Pressure Distribution'!G7","v":{"$error":"#N/A"}},"ft2",null,{"$f":"'Drip Dispersal Builder'!G4","v":{"$error":"#N/A"}},"ft2",null,{"$f":"'Spray Irrigation Builder'!G6","v":{"$error":"#N/A"}},"ft2"]
["Potential Treatment needed before Dispersal",null,1,null,null,1,null,null,"1, 2",null,null,"1, 2, 3",null,"1, 2, 3, 4"]
["1The area requirements for the various application methods do not include reserve area, which may be required by local regulations"]
[]
["Treatment - Wastewater Constituents that may be Limited by Permit or by Technology"]
[1,"Solids separation - primary treatment"]
[2,"Oxygen Demand - reduction of dissolved biodegradable organic compounds"]
[3,"Disinfection - reduction of indicator organisms"]
[4,"Ammonia Limit - Surface water discharges are usually ammonia limited"]
[5,"Nitrate Limit - nitrate can be toxic in drinking water and cause eutrophication in surface waters"]
[6,"Phosphate Limit - phosphate can cause eutrophication in surface waters"]

{"sheet":"Treatment Technologies","index":5,"n_rows":39,"n_cols":11,"rows_kept":39,"cut":false,"hidden":false,"merged":[[25,5,25,7],[10,2,10,4],[10,5,10,7],[10,8,10,10],[15,2,15,4],[13,5,13,7],[11,5,11,7]]}
[]
[null,"Name:",{"$f":"'User & Location Information'!E8","v":"Mayor"}]
[null,"Location:",{"$f":"'User & Location Information'!E10","v":"Any Town"}]
[null,"Daily Wastewater Volume (gpd):",{"$f":"'Wastewater Volume Calculator'!J96","v":0}]
[null,"Number of Connections:",{"$f":"'Wastewater Volume Calculator'!C96","v":0}]
[null,"Selected Soil Texture:",{"$f":"'Soil Types & Application Rates'!G37","v":"Silt Loam"}]
[]
[]
[]
[]
[null,"Liquid/Solid Separation","Estimated Capital Cost1 ",null,null,"Estimated Annual Electrical Cost",null,null,"Estimated Annual Maintenance Cost"]
[null,"Primary Tank",{"$f":"'Primary Tank Builder'!$L$36-'Primary Tank Builder'!$L$36*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Primary Tank Builder'!$L$36+'Primary Tank Builder'!$L$36*0.2","v":{"$error":"#N/A"}},{"$f":"'Primary Tank Builder'!G43","v":0},null,null,{"$f":"'Primary Tank Builder'!$G$49-'Primary Tank Builder'!$G$49*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Primary Tank Builder'!$G$49+'Primary Tank Builder'!$G$49*0.2","v":{"$error":"#N/A"}}]
[]
[null,"Settling Pond (10-day detention)",{"$f":"'Settling Pond Builder'!$L$39-'Settling Pond Builder'!$L$39*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Settling Pond Builder'!$L$39+'Settling Pond Builder'!$L$39*0.2","v":{"$error":"#N/A"}},{"$f":"'Settling Pond Builder'!G46","v":0},null,null,{"$f":"'Settling Pond Builder'!$G$52-'Settling Pond Builder'!$G$52*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Settling Pond Builder'!$G$52+'Settling Pond Builder'!$G$52*0.2","v":{"$error":"#N/A"}}]
[]
[null,"STEP/STEG","See STEP/STEG Under Collection Systems"]
[]
[]
[null,"Oxygen Demand Removal"]
[null,"Site-Built Recirculating Media Filter",{"$f":"'RSF Builder'!$L$37-'RSF Builder'!$L$37*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'RSF Builder'!$L$37+'RSF Builder'!$L$37*0.2","v":{"$error":"#N/A"}},{"$f":"'RSF Builder'!$G$44-'RSF Builder'!$G$44*0.2","v":0.91104000000000007},"to",{"$f":"'RSF Builder'!$G$44+'RSF Builder'!$G$44*0.2","v":1.36656},{"$f":"'RSF Builder'!$G$50-'RSF Builder'!$G$50*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'RSF Builder'!$G$50+'RSF Builder'!$G$50*0.2","v":{"$error":"#N/A"}}]
[]
[null,"Packaged Suspended-Growth",{"$f":"'Suspended Growth Builder'!$L$36-'Suspended Growth Builder'!$L$36*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Suspended Growth Builder'!$L$36+'Suspended Growth Builder'!$L$36*0.2","v":{"$error":"#N/A"}},{"$f":"'Suspended Growth Builder'!$G$43-'Suspended Growth Builder'!$G$43*0.2","v":0.91104000000000007},"to",{"$f":"'Suspended Growth Builder'!$G$43+'Suspended Growth Builder'!$G$43*0.2","v":1.36656},{"$f":"'Suspended Growth Builder'!$G$49-'Suspended Growth Builder'!$G$49*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Suspended Growth Builder'!$G$49+'Suspended Growth Builder'!$G$49*0.2","v":{"$error":"#N/A"}}]
[]
[null,"Proprietary Media/Trickling Filters",{"$f":"'Proprietary Attached Growth'!L36 - (0.2*'Proprietary Attached Growth'!L36)","v":0},"to",{"$f":"'Proprietary Attached Growth'!L36+(0.2*'Proprietary Attached Growth'!L36)","v":0},{"$f":"'Proprietary Attached Growth'!G43-(0.2*'Proprietary Attached Growth'!G43)","v":74.477520000000013},"to",{"$f":"'Proprietary Attached Growth'!G43+(0.2*'Proprietary Attached Growth'!G43)","v":111.71628000000003},{"$f":"'Proprietary Attached Growth'!G49-(0.2*'Proprietary Attached Growth'!G49)","v":57.142857142857146},"to",{"$f":"'Proprietary Attached Growth'!G49+(0.2*'Proprietary Attached Growth'!G49)","v":85.714285714285722}]
[]
[null,"Lagoon (non-aerated)",{"$f":"'Lagoon Builder'!$L$36-'Lagoon Builder'!$L$36*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Lagoon Builder'!$L$36+'Lagoon Builder'!$L$36*0.2","v":{"$error":"#N/A"}},"Natural Aeration",null,null,{"$f":"'Lagoon Builder'!$G$49-'Lagoon Builder'!$G$49*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Lagoon Builder'!$G$49+'Lagoon Builder'!$G$49*0.2","v":{"$error":"#N/A"}}]
[]
[]
[null,"Pathogen Removal"]
[null,"Chlorine Disinfection",{"$f":"'Chlorine Disinfection Builder'!$L$53-'Chlorine Disinfection Builder'!$L$53*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Chlorine Disinfection Builder'!$L$53+'Chlorine Disinfection Builder'!$L$53*0.2","v":{"$error":"#N/A"}},{"$f":"'Chlorine Disinfection Builder'!$G$60-'Chlorine Disinfection Builder'!$G$60*0.2","v":{"$error":"#DIV/0!"}},"to",{"$f":"'Chlorine Disinfection Builder'!$G$60+'Chlorine Disinfection Builder'!$G$60*0.2","v":{"$error":"#DIV/0!"}},{"$f":"'Chlorine Disinfection Builder'!$G$67-'Chlorine Disinfection Builder'!$G$67*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Chlorine Disinfection Builder'!$G$67+'Chlorine Disinfection Builder'!$G$67*0.2","v":{"$error":"#N/A"}}]
[]
[null,"Ultraviolet Light Radiation",{"$f":"'UV Disinfection Builder'!$L$49-'UV Disinfection Builder'!$L$49*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'UV Disinfection Builder'!$L$49+'UV Disinfection Builder'!$L$49*0.2","v":{"$error":"#N/A"}},{"$f":"'UV Disinfection Builder'!$G$56-'UV Disinfection Builder'!$G$56*0.2","v":{"$error":"#DIV/0!"}},"to",{"$f":"'UV Disinfection Builder'!$G$56+'UV Disinfection Builder'!$G$56*0.2","v":{"$error":"#DIV/0!"}},{"$f":"'UV Disinfection Builder'!$G$63-'UV Disinfection Builder'!$G$63*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'UV Disinfection Builder'!$G$63+'UV Disinfection Builder'!$G$63*0.2","v":{"$error":"#N/A"}}]
[]
[]
[null,"Nutrient Removal"]
[null,"Nitrogen Reduction","See Nutrient Removal Factsheet T6"]
[]
[null,"Phosphorus Reduction","See Nutrient Removal Factsheet T6"]
[null,null,"1Does not include Engineering and other Professional Fees"]

{"sheet":"Collection Technologies","index":6,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[10,0,10,1],[1,2,1,4],[2,2,2,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4],[10,2,10,3],[17,0,17,1],[13,0,13,1],[21,2,21,13],[14,0,14,1],[15,0,15,1],[18,0,18,1],[16,0,16,1],[19,0,19,1],[12,2,12,13],[18,8,18,10],[20,2,20,13],[13,2,13,4],[13,5,13,7],[13,8,13,10],[13,11,13,13]]}
[]
[null,"Name:",{"$f":"'User & Location Information'!E8","v":"Mayor"}]
[null,"Location:",{"$f":"'User & Location Information'!E10","v":"Any Town"}]
[null,"Daily Wastewater Volume (gpd):",{"$f":"'Wastewater Volume Calculator'!J96","v":0}]
[null,"Number of Connections:",{"$f":"'Wastewater Volume Calculator'!C96","v":0}]
[null,"Selected Soil Texture:",{"$f":"'Soil Types & Application Rates'!G37","v":"Silt Loam"}]
[null,"Typical Distance Between Sources:",200]
[]
[null,"Estimated Road Frontage (feet):",{"$f":"C5*C7/2","v":0},null,"Assumes that Half of Sources are on opposite Side of Street"]
[]
["Enter the percentage of the effluent-sewer network \nthat will be a gravity-based:",null,0,null,"percentage (0 to 100%)"]
[]
[null,null,"Collection Technology"]
["Cost Description\n(Not Including Engineering and other Professional Fees)",null,"Low Pressure Sewer",null,null,"Effluent Sewer",null,null,"Vacuum Collection",null,null,"Gravity Sewer"]
["Installation Cost of Collection Network1",null,{"$f":"'Low Pressure Sewer Builder'!$L$45-'Low Pressure Sewer Builder'!$L$45*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Low Pressure Sewer Builder'!$L$45+'Low Pressure Sewer Builder'!$L$45*0.2","v":{"$error":"#N/A"}},{"$f":"'STEP-STEG Builder'!$L$58-'STEP-STEG Builder'!$L$58*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'STEP-STEG Builder'!$L$58+'STEP-STEG Builder'!$L$58*0.2","v":{"$error":"#N/A"}},{"$f":"IF($C$5<200, \"Not Feasible \",'Vacuum Sewer Builder'!$L$50-'Vacuum Sewer Builder'!$L$50*0.2)","v":"Not Feasible "},{"$f":"IF($C$5<200,\"\", \"to\")","v":""},{"$f":"IF($C$5<200, \" \",'Vacuum Sewer Builder'!$L$50+'Vacuum Sewer Builder'!$L$50*0.2)","v":" "},{"$f":"('Gravity Sewer Builder'!$L$40)-('Gravity Sewer Builder'!$L$40)*0.2","v":{"$error":"#N/A"}},"to",{"$f":"('Gravity Sewer Builder'!$L$40)+('Gravity Sewer Builder'!$L$40)*0.2","v":{"$error":"#N/A"}}]
["Installation Cost of On-Lot Components \n(one connection)",null,{"$f":"'Low Pressure Sewer Builder'!$L$16-0.2*'Low Pressure Sewer Builder'!$L$16","v":{"$error":"#N/A"}},"to",{"$f":"'Low Pressure Sewer Builder'!$L$16+0.2*'Low Pressure Sewer Builder'!$L$16","v":{"$error":"#N/A"}},{"$f":"('STEP-STEG Builder'!$L$28)-(('STEP-STEG Builder'!$L$28)*0.2)","v":{"$error":"#N/A"}},"to",{"$f":"('STEP-STEG Builder'!$L$28)+(('STEP-STEG Builder'!$L$28)*0.2)","v":{"$error":"#N/A"}},{"$f":"IF(C5<200,\"\",('Vacuum Sewer Builder'!$J$12-('Vacuum Sewer Builder'!$J$12)*0.2))","v":""},{"$f":"IF($C$5<200,\"\", \"to\")","v":""},{"$f":"IF(C5<200, \"\",('Vacuum Sewer Builder'!$J$12)+('Vacuum Sewer Builder'!$J$12)*0.2)","v":""},{"$f":"'Gravity Sewer Builder'!$L$10-'Gravity Sewer Builder'!$L$10*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Gravity Sewer Builder'!$L$10+'Gravity Sewer Builder'!$L$10*0.2","v":{"$error":"#N/A"}}]
["Total Installation Cost for \nCollection Network & On-Lot Components",null,{"$f":"('Low Pressure Sewer Builder'!$L$17+'Low Pressure Sewer Builder'!$L$45)-(('Low Pressure Sewer Builder'!$L$17+'Low Pressure Sewer Builder'!$L$45)*0.2)","v":{"$error":"#N/A"}},"to",{"$f":"('Low Pressure Sewer Builder'!$L$17+'Low Pressure Sewer Builder'!$L$45)+(('Low Pressure Sewer Builder'!$L$17+'Low Pressure Sewer Builder'!$L$45)*0.2)","v":{"$error":"#N/A"}},{"$f":"('STEP-STEG Builder'!$L$30+'STEP-STEG Builder'!$L$58)-(('STEP-STEG Builder'!$L$30+'STEP-STEG Builder'!$L$58)*0.2)","v":{"$error":"#N/A"}},"to",{"$f":"('STEP-STEG Builder'!$L$30+'STEP-STEG Builder'!$L$58)+(('STEP-STEG Builder'!$L$30+'STEP-STEG Builder'!$L$58)*0.2)","v":{"$error":"#N/A"}},{"$f":"('Vacuum Sewer Builder'!$L$12+'Vacuum Sewer Builder'!$L$50)-('Vacuum Sewer Builder'!$L$12+'Vacuum Sewer Builder'!$L$50)*0.2","v":{"$error":"#N/A"}},"to",{"$f":"('Vacuum Sewer Builder'!$L$12+'Vacuum Sewer Builder'!$L$50)+(('Vacuum Sewer Builder'!$L$12+'Vacuum Sewer Builder'!$L$50)*0.2)","v":{"$error":"#N/A"}},{"$f":"('Gravity Sewer Builder'!$L$12+'Gravity Sewer Builder'!$L$40)-'Gravity Sewer Builder'!$L$12+'Gravity Sewer Builder'!$L$40*0.2","v":{"$error":"#N/A"}},"to",{"$f":"('Gravity Sewer Builder'!$L$12+'Gravity Sewer Builder'!$L$40)+'Gravity Sewer Builder'!$L$12+'Gravity Sewer Builder'!$L$40*0.2","v":{"$error":"#N/A"}}]
["Total Collection System Cost on a per Connection Basis",null,{"$f":"C17/C5","v":{"$error":"#N/A"}},"to",{"$f":"E17/C5","v":{"$error":"#N/A"}},{"$f":"F17/C5","v":{"$error":"#N/A"}},"to",{"$f":"H17/C5","v":{"$error":"#N/A"}},{"$f":"I17/C5","v":{"$error":"#N/A"}},"to",{"$f":"K17/C5","v":{"$error":"#N/A"}},{"$f":"L17/C5","v":{"$error":"#N/A"}},"to",{"$f":"N17/C5","v":{"$error":"#N/A"}}]
["Annual On-Lot Maintenance Costs\n(assuming lot owner is responsible for maintenance)",null,{"$f":"'Low Pressure Sewer Builder'!$G$62-'Low Pressure Sewer Builder'!$G$62*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Low Pressure Sewer Builder'!$G$62+'Low Pressure Sewer Builder'!$G$62*0.2","v":{"$error":"#N/A"}},{"$f":"'STEP-STEG Builder'!$G$74-'STEP-STEG Builder'!$G$74*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'STEP-STEG Builder'!$G$74","v":{"$error":"#N/A"}},"Maintained by Utility",null,null,{"$f":"('Gravity Sewer Builder'!$G$57)-('Gravity Sewer Builder'!$G$57)*0.2","v":16},"to",{"$f":"('Gravity Sewer Builder'!$G$57)+('Gravity Sewer Builder'!$G$57)*0.2","v":24}]
["Annual Maintenance Cost for both \nCollection Network & On-Lot Components\n(assuming the utility conducts the on-lot maintenance) ",null,{"$f":"((('Low Pressure Sewer Builder'!$G$62*'Low Pressure Sewer Builder'!$J$4)+'Low Pressure Sewer Builder'!$G$60))-(('Low Pressure Sewer Builder'!$G$62*'Low Pressure Sewer Builder'!$J$4)+'Low Pressure Sewer Builder'!$G$60)*0.2","v":{"$error":"#N/A"}},"to",{"$f":"((('Low Pressure Sewer Builder'!$G$62*'Low Pressure Sewer Builder'!$J$4)+'Low Pressure Sewer Builder'!$G$60))+(('Low Pressure Sewer Builder'!$G$62*'Low Pressure Sewer Builder'!$J$4)+'Low Pressure Sewer Builder'!$G$60)*0.2","v":{"$error":"#N/A"}},{"$f":"(('STEP-STEG Builder'!$G$74*'STEP-STEG Builder'!$J$4)+('STEP-STEG Builder'!$G$72))-(('STEP-STEG Builder'!$G$74*'STEP-STEG Builder'!$J$4)+('STEP-STEG Builder'!$G$72))*0.2","v":{"$error":"#N/A"}},"to",{"$f":"(('STEP-STEG Builder'!$G$74*'STEP-STEG Builder'!$J$4)+('STEP-STEG Builder'!$G$72))+(('STEP-STEG Builder'!$G$74*'STEP-STEG Builder'!$J$4)+('STEP-STEG Builder'!$G$72))*0.2","v":{"$error":"#N/A"}},{"$f":"'Vacuum Sewer Builder'!$G$70-'Vacuum Sewer Builder'!$G$70*0.2","v":{"$error":"#N/A"}},"to",{"$f":"'Vacuum Sewer Builder'!$G$70+'Vacuum Sewer Builder'!$G$70*0.2","v":{"$error":"#N/A"}},{"$f":"(('Gravity Sewer Builder'!$G$57*'Gravity Sewer Builder'!$G$7)+('Gravity Sewer Builder'!$G$53))-(('Gravity Sewer Builder'!$G$57*'Gravity Sewer Builder'!$G$7)+('Gravity Sewer Builder'!$G$53))*0.2","v":{"$error":"#N/A"}},"to",{"$f":"(('Gravity Sewer Builder'!$G$57*'Gravity Sewer Builder'!$G$7)+('Gravity Sewer Builder'!$G$53))+(('Gravity Sewer Builder'!$G$57*'Gravity Sewer Builder'!$G$7)+('Gravity Sewer Builder'!$G$53))*0.2","v":{"$error":"#N/A"}}]
[null,null,"1These cost do not include the purchase and installation of the on-lot components"]
[null,null,"2These cost include one vacuum pod for every two connections"]

{"sheet":"STEP-STEG Builder","index":7,"n_rows":79,"n_cols":22,"rows_kept":79,"cut":false,"hidden":false,"merged":[[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[24,0,25,4],[33,0,34,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[4,0,5,4],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[0,0,1,4],[2,0,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[10,20,11,20],[10,21,11,21],[10,12,11,12],[10,13,10,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[10,18,11,18],[38,0,38,1],[78,6,78,7],[29,8,29,9],[27,8,27,9],[10,19,11,19],[26,0,26,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[35,0,36,4],[37,0,37,1],[32,0,32,1],[15,0,16,1],[22,0,23,1]]}
["STEP/STEG Effluent Sewer Costing Information",null,null,null,null,"Technology:  Collection",null,null,null,null,null,"Page 1"]
[null,null,null,null,null,"Assumptions:  STEP/STEG - 200 Homes",null,null,"Half the homes on opposite side of road from force main",null,null,null,null,null,null,null,"System Life (years)",{"$f":"G77","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost",null,null,null,"Distance between sources",{"$f":"'Collection Technologies'!C7","v":200},null,null,null,null,null,null,"Construction and Installation Costs",{"$f":"L58","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Daily Wastewater Volume",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd","Number of Connections:",{"$f":"'Wastewater Volume Calculator'!C96","v":0},null,null,null,null,null,null,"Annual Energy Costs",{"$f":"G65","v":0}]
["On-Lot Costs",null,null,null,null,null,null,null,"ratio of STEG to STEP",0,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G72","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Factor (as percent)",{"$f":"J70","v":0.05}]
["STEP Tank:",null,1100,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C7","v":{"$error":"#N/A"}},null,"On-Lot Components STEP","Units",null,"Notes","Unit Cost",null,"Cost",null,null,null,null,"Inflation Rate (as percent)",{"$f":"J69","v":0.03}]
["Risers and Lids:",null,170,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C8","v":{"$error":"#N/A"}},null,"STEP Tank:",{"$f":"J$4*(1-$J$5)","v":0},null,null,{"$f":"IF(E7=\"\",D7,E7)","v":{"$error":"#N/A"}},null,{"$f":"G8*J8","v":{"$error":"#N/A"}}]
["Pump:",null,345,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C9","v":{"$error":"#N/A"}},null,"Risers and Lids:",{"$f":"J$4*(1-$J$5)","v":0},null,null,{"$f":"IF(E8=\"\",D8,E8)","v":{"$error":"#N/A"}},null,{"$f":"G9*J9","v":{"$error":"#N/A"}},null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":{"$error":"#N/A"}}]
["Pump Vault:",null,206,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C10","v":{"$error":"#N/A"}},null,"Pump:",0,null,null,{"$error":"#N/A"},null,{"$error":"#N/A"}]
["Pump Controls:",null,632,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C11","v":{"$error":"#N/A"}},null,"Pump Vault:",0,null,null,{"$error":"#N/A"},null,{"$error":"#N/A"},"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor"]
["2\" Pipeline to Forcemain:",null,287,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C12","v":{"$error":"#N/A"}},null,"Pump Controls:",0,null,null,{"$error":"#N/A"},null,{"$error":"#N/A"},null,"Energy","Maintenance"]
["2\" Check Valve:",null,30,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C13","v":{"$error":"#N/A"}},null,"2\" Pipeline to Forcemain:",0,null,null,{"$error":"#N/A"},null,{"$error":"#N/A"},0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":{"$error":"#N/A"}},{"$f":"R13*U13","v":{"$error":"#N/A"}},{"$f":"S13*V13","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1}]
["12\" Valve Box:",null,23,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C14","v":{"$error":"#N/A"}},null,"2\" Check Valve:",0,null,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":0},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":{"$error":"#N/A"}},1.03,0.95238095238095233]
["2\" Ball Valve:",null,83,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C15","v":{"$error":"#N/A"}},null,"12\" Valve Box:",0,null,null,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":2},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":0},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":{"$error":"#N/A"}},1.0609,0.90702947845804982]
["Labor and Equipment to install On Lot STEP Components",null,null,null,null,"2\" Ball Valve:",0,null,null,{"$error":"#N/A"},null,{"$error":"#N/A"},3,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.092727,0.86383759853147601]
[null,null,1540,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C17","v":{"$error":"#N/A"}},null,"Equipment & Labor per lot:",0,null,null,{"$f":"IF(E17=\"\",D17,E17)","v":{"$error":"#N/A"}},null,{"$f":"G17*J17","v":{"$error":"#N/A"}},4,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1255088099999999,0.82270247479188197]
[null,null,null,null,null,null,null,null,"Cost to Pump 1000 gal Septage:",{"$f":"IF(E38=\"\",D38,E38)","v":{"$error":"#N/A"}},null,null,5,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1592740742999998,0.78352616646845896]
["STEG Tank:",null,1100,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C19","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,6,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1940522965289999,0.74621539663662761]
["Risers and Lids:",null,172,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C20","v":{"$error":"#N/A"}},null,"On-Lot Components STEG",null,null,null,"Unit Cost",null,"Cost",7,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.22987386542487,0.71068133013012147]
["Effluent Screen:",null,75,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C21","v":{"$error":"#N/A"}},null,"STEG Tank:",{"$f":"J$4*$J$5","v":0},null,null,{"$f":"IF(E19=\"\",D19,E19)","v":{"$error":"#N/A"}},null,{"$f":"G21*J21","v":{"$error":"#N/A"}},8,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.2667700813876159,0.67683936202868722]
["Pipe to Gravity Main:",null,286,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C22","v":{"$error":"#N/A"}},null,"Risers and Lids:",{"$f":"J$4*$J$5","v":0},null,null,{"$f":"IF(E20=\"\",D20,E20)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},9,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3047731838292445,0.64460891621779726]
["Labor and Equipment to install On Lot STEG Components",null,null,null,null,"Effluent Screen:",0,null,null,{"$error":"#N/A"},null,{"$error":"#N/A"},10,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3439163793441218,0.61391325354075932]
[null,null,1540,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C24","v":{"$error":"#N/A"}},null,"Pipe to Gravity Main:",0,null,null,{"$error":"#N/A"},null,{"$error":"#N/A"},11,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3842338707244455,0.5846792890864374]
["Collection Network Cost",null,null,null,null,"Equipment & labor:",0,null,null,{"$f":"IF(E24=\"\",D24,E24)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},12,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4257608868461786,0.5568374181775595]
[null,null,null,null,null,null,null,null,null,null,null,null,13,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4685337134515639,0.53032135064529462]
["6\" Sch 40 PVC ($ per foot)",null,19,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C27","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,14,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.512589724855111,0.50506795299551888]
["4\" Sch 40 PVC ($ per foot)",null,10.050000000000001,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C28","v":{"$error":"#N/A"}},null,null,null,null,"Avg On-Lot Cost:",null,null,{"$f":"SUM(L8:L26)/J4","v":{"$error":"#N/A"}},15,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.5579674166007644,0.48101709809097021]
["3\" Sch 40 PVC: ($ per foot)",null,7.2,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C29","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,16,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6047064390987871,0.45811152199140021]
["2\" Sch 40 PVC: ($ per foot)",null,3.6,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C30","v":{"$error":"#N/A"}},null,null,null,null,"Total Cost of all Lots:",null,null,{"$f":"SUM(L8:L17)+SUM(L21:L25)","v":{"$error":"#N/A"}},17,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6528476322717507,0.43629668761085727]
["Toning Wire:",null,0.11,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C31","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,18,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7024330612399032,0.41552065486748313]
["Air Release Valves:",null,229,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C32","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,19,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7535060530771003,0.39573395701665059]
["Directional Boring ($ per foot)",null,20,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C33","v":{"$error":"#N/A"}},null,"Collection Network Components",null,null,null,"Unit Cost",null,"Cost",20,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8061112346694133,0.37688948287300061]
["Labor and Equipment to install Collection Network ($ per foot)",null,null,null,null,"Feet of Directional Bore:",{"$f":"J4/2*30","v":0},"ft","Cost Directional Bore:",{"$f":"IF(E33=\"\",D33,E33)","v":{"$error":"#N/A"}},"per ft",{"$f":"G34*J34","v":{"$error":"#N/A"}},21,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8602945717094954,0.35894236464095297]
[null,null,11.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C35","v":{"$error":"#N/A"}},null,"Length of 2\" Pipe:",{"$f":"IF($G$4<=18000,$G$42,IF($G$4<=36000,0.9*$G$42,IF($G$4<=64800,0.8*$G$42,IF($G$4<=144000,0.75*$G$42))))","v":0},"ft","Cost of 2\" dia. Pipe:",{"$f":"IF(E30=\"\",D30,E30)","v":{"$error":"#N/A"}},"per ft",{"$f":"G35*J35","v":{"$error":"#N/A"}},22,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.9161034088607805,0.3418498710866219]
["Maintenance Costing",null,null,null,null,"Length of 3\" Pipe:",{"$f":"IF($G$4<=18000,0,IF($G$4<=36000,0.1*$G$42,IF($G$4<=64800,0.15*$G$42,IF(G4<=144000,0.15*G42))))","v":0},"ft","Cost of 3\" dia. Pipe:",{"$f":"IF(E29=\"\",D29,E29)","v":{"$error":"#N/A"}},"per ft",{"$error":"#N/A"},23,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.973586511126604,0.32557130579678267]
[null,null,null,null,null,"Length of 4\" Pipe:",{"$f":"IF($G$4<=36000,0,IF($G$4<=64800,0.05*$G$42,IF($G$4<=144000,0.05*$G$42)))","v":0},"ft","Cost of 4\" dia Pipe:",{"$f":"IF(E28=\"\",D28,E28)","v":{"$error":"#N/A"}},"per ft",{"$error":"#N/A"},24,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0327941064604018,0.31006791028265024]
["Cost to Pump 1000 gal Septage:",null,390,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,6,FALSE))/100*C38","v":{"$error":"#N/A"}},null,"Length of 6\" Pipe:",{"$f":"IF($G$4<=64800,0,IF($G$4<=144000,0.05*$G$42))","v":0},"ft","Cost of 6\" dia Pipe:",{"$f":"IF(E27=\"\",D27,E27)","v":{"$error":"#N/A"}},"per ft",{"$error":"#N/A"},25,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0937779296542138,0.29530277169776209]
["Annual Maintenance Salary (per gpd)",null,1.1000000000000001,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C39","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,26,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.1565912675438406,0.28124073495024959]
[null,null,null,null,null,"Toning Wire:",{"$f":"G42","v":0},"ft","Toning Wire Cost:",{"$f":"IF(E31=\"\",D31,E31)","v":{"$error":"#N/A"}},"per ft",{"$f":"G40*J40","v":{"$error":"#N/A"}},27,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2212890055701555,0.2678483190002377]
[null,null,null,null,null,"No. Air Release Valves:",{"$f":"G42/1000","v":0},null,"Cost Air Release Valve:",{"$f":"IF(E32=\"\",D32,E32)","v":{"$error":"#N/A"}},null,{"$f":"G41*J41","v":{"$error":"#N/A"}},28,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,"Total Pipe Length:",{"$f":"J4*J3/2","v":0},"ft","Equipment & labor:",{"$f":"IF(E35=\"\",D35,E35)","v":{"$error":"#N/A"}},"per ft",{"$f":"G42*J42","v":{"$error":"#N/A"}},29,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,null,null,null,null,null,null,null,30,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,null,null,null,null,null,null,null,31,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,"Materials:",null,null,null,null,null,null,32,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,"Cost of Materials:",null,null,null,null,null,{"$f":"SUM(L34,L35,L36,L37,L38,L40,L41)","v":{"$error":"#N/A"}},33,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,"20% P&O for Materials:",{"$f":"IF('User & Location Information'!F25=\"\",'User & Location Information'!E25/100,'User & Location Information'!F25/100)","v":0.2},null,null,null,null,{"$f":"L46*G47","v":{"$error":"#N/A"}},34,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L46*G48","v":{"$error":"#N/A"}},35,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L46:L48)","v":{"$error":"#N/A"}},36,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,null,null,null,null,null,null,null,37,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,"Labor & Equipment:",null,null,null,null,null,null,38,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L42)","v":{"$error":"#N/A"}},39,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,"20% P&O Labor & Equipment:",{"$f":"IF('User & Location Information'!F26=\"\",'User & Location Information'!E26/100,'User & Location Information'!F26/100)","v":0.2},null,null,null,null,{"$f":"G53*L52","v":{"$error":"#N/A"}},40,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L52:L53)","v":{"$error":"#N/A"}},41,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,null,null,null,null,null,null,null,42,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,null,43,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,null,null,null,null,null,null,null,44,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L49,L54,L56)","v":{"$error":"#N/A"}},45,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,null,null,null,null,null,null,null,46,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,"Energy Costs:",null,null,null,null,null,null,47,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h",null,"Homeowner pays electrical",null,null,48,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,"Aeration Power",null,"kW",null,null,null,null,49,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,"Aeration Run Time",null,"hr/d",null,null,null,null,50,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,"Panel Power:",null,"kW","(assumes continuous power draw)",null,null,null,51,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,"Annual Electric Cost:",null,null,null,null,null,null,52,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,53,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,54,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,"Life Cycle Costs:",null,null,null,null,null,null,55,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,"Annual Maintenance Salary:",{"$f":"IF(E39=\"\", D39,E39)*G4","v":{"$error":"#N/A"}},null,"Inflation Rate (%):",0.03,null,null,56,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,"Pump 20% of tanks each yr",{"$f":"J4*0.2*J18","v":{"$error":"#N/A"}},null,"Discount Rate (%):",0.05,null,null,57,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,"Replace STEP pumps & controls / 10 yr",{"$f":"(J4*J10/10)+(J4*J12/10)","v":{"$error":"#N/A"}},null,"Salvage Value:","None",null,null,58,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,"Sum Annualized Maintenance:",{"$f":"SUM(G69:G71)","v":{"$error":"#N/A"}},null,"Depreciation:","None",null,null,59,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,60,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.8916031040457311,5.3535523746494243E-2]
[null,null,null,null,null,"Annual Individual On-Lot Maintenance:",{"$f":"(J18/10)+(J10/10)+(J12/10)","v":{"$error":"#N/A"}},"Includes 10-yr cycle of pump solids, replace pump and controls"]
[]
[]
[null,null,null,null,null,"System Life (years)",60,"yrs"]
[]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":{"$error":"#N/A"}}]

{"sheet":"Vacuum Sewer Builder","index":8,"n_rows":78,"n_cols":22,"rows_kept":78,"cut":false,"hidden":false,"merged":[[20,0,20,1],[4,0,5,4],[10,0,10,1],[12,0,13,1],[14,0,15,4],[11,0,11,1],[6,0,9,3],[0,0,1,4],[2,0,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[10,20,11,20],[10,21,11,21],[10,12,11,12],[10,13,10,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[10,18,11,18],[24,0,26,4],[27,0,27,1],[67,8,67,10],[77,6,77,7],[10,19,11,19],[15,5,16,8],[62,8,62,10],[63,8,63,10],[64,8,64,10],[66,8,66,10],[21,0,21,1],[22,0,23,1],[17,0,17,1],[16,0,16,1],[18,0,18,1],[19,0,19,1]]}
["Vacuum Sewer Costing Information",null,null,null,null,"Technology:  Collection",null,null,"Assumed Utility has full ownership"]
[null,null,null,null,null,"Assumptions:  Vacuum Collection",null,null,"Half the homes on opposite side of road from force main",null,null,null,null,null,null,null,"System Life (years)",{"$f":"G76","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost","Assumed 2 homes per Valve pit",null,null,"Distance between sources:",{"$f":"'Collection Technologies'!C7","v":200},"(ft)",null,null,null,null,null,"Construction and Installation Costs",{"$f":"L50","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Daily Wastewater Volume",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd","Number of Connections:",{"$f":"'Wastewater Volume Calculator'!C96","v":0},null,null,null,null,null,null,"Annual Energy Costs",{"$f":"G58","v":10335.203125}]
["On-Lot Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G70","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Factor (as percent)",{"$f":"K55","v":0.05}]
["Assumption:  Two (2) source connections per vacuum pit package.  The default value is 2.  To increase (or decrease) this number, use cell E10",null,null,null,null,null,"Units",null,"Notes","Unit Cost",null,"Cost",null,null,null,null,"Inflation Rate (as percent)",{"$f":"K54","v":0.03}]
[null,null,null,null,null,"Valve Pit Package:",{"$f":"J4/IF(E10=\"\",2,E10)","v":0},null,"includes installation",{"$f":"IF(E12=\"\",D12,E12)","v":{"$error":"#N/A"}},null,{"$f":"G8*J8","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Building Sewer:",{"$f":"J4","v":0},null,null,{"$f":"IF(E14=\"\",D14,E14)","v":{"$error":"#N/A"}},null,{"$f":"G9*J9","v":{"$error":"#N/A"}},null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":{"$error":"#N/A"}}]
[]
["Building Sewer (between source and sewer)",null,122,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C11","v":{"$error":"#N/A"}},null,null,null,null,null,"Total On Lot Cost",null,null,"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor"]
["Valve Pit Package (including installation)",null,4500,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C12","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"SUM(J8:J9)","v":{"$error":"#N/A"}},null,null,null,"Energy","Maintenance"]
["Labor & Equipment to Install Building Sewer ($ per installation)",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":{"$error":"#N/A"}},{"$f":"R13*U13","v":{"$error":"#N/A"}},{"$f":"S13*V13","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1}]
[null,null,1578,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C14","v":{"$error":"#N/A"}},null,"Maximum connections per vacuum station is 1200.",null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":10335.203125},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":{"$error":"#N/A"}},1.03,0.95238095238095233]
["Collection Network Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":2},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":10335.203125},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":{"$error":"#N/A"}},1.0609,0.90702947845804982]
[null,null,null,null,null,null,null,null,null,null,null,null,3,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.092727,0.86383759853147601]
["Vacuum Station (including construction)",null,517000,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C17","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,4,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1255088099999999,0.82270247479188197]
["Directional Bore ($ per foot)",null,20,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,6,FALSE))/100*C18","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,5,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1592740742999998,0.78352616646845896]
["Division valves",null,1034,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C19","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,6,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1940522965289999,0.74621539663662761]
["6\" Sch 40 Pipe ($ per foot)",null,18.55,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C20","v":{"$error":"#N/A"}},null,"Collection Network Components",null,null,null,"Unit Cost",null,"Cost",7,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.22987386542487,0.71068133013012147]
["4\" Sch 40 Pipe ($ per foot)",null,10.050000000000001,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C21","v":{"$error":"#N/A"}},null,"Feet of Directional Bore:",{"$f":"J4/2*30","v":0},"ft","Cost Directional Bore:",{"$f":"IF(E18=\"\",D18,E18)","v":{"$error":"#N/A"}},"per ft",{"$f":"G21*J21","v":{"$error":"#N/A"}},8,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.2667700813876159,0.67683936202868722]
["Toning Wire:",null,0.11,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C22","v":{"$error":"#N/A"}},null,"Vacuum Station:",1,null,"Vacuum Station",{"$f":"IF(E17=\"\",D17,E17)","v":{"$error":"#N/A"}},"ea",{"$f":"G22*J22","v":{"$error":"#N/A"}},9,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3047731838292445,0.64460891621779726]
["Installation of Collection Network Components ($ per foot)",null,null,null,null,"Division valves:",15,null,null,{"$f":"IF(E19=\"\",D19,E19)","v":{"$error":"#N/A"}},"ea",{"$error":"#N/A"},10,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3439163793441218,0.61391325354075932]
[null,null,50,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C24","v":{"$error":"#N/A"}},null,"Length of 4\" Pipe:",{"$f":"IF(G4<=64800,G29,IF(G4<144000,0.8*G29))","v":0},"ft","Cost of 4\" dia Pipe:",{"$f":"IF(E21=\"\",D21,E21)","v":{"$error":"#N/A"}},"per ft",{"$error":"#N/A"},11,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3842338707244455,0.5846792890864374]
["Annual Maintenance Cost",null,null,null,null,"Length of 6\" Pipe:",{"$f":"IF(G4<=64800,0,IF(G4<=144000,0.2*G29))","v":0},"ft","Cost of 6\" dia Pipe:",{"$f":"IF(E20=\"\",D20,E20)","v":{"$error":"#N/A"}},"per ft",{"$error":"#N/A"},12,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4257608868461786,0.5568374181775595]
[null,null,null,null,null,"Toning Wire:",{"$f":"G29","v":0},"ft","Toning Wire Cost:",{"$f":"IF(E22=\"\",D22,E22)","v":{"$error":"#N/A"}},"per ft",{"$f":"G26*J26","v":{"$error":"#N/A"}},13,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4685337134515639,0.53032135064529462]
[null,null,null,null,null,null,null,null,null,null,null,null,14,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.512589724855111,0.50506795299551888]
["Annual Maintenance Salary (per gpd)",null,2.2000000000000002,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C28","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,15,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.5579674166007644,0.48101709809097021]
[null,null,null,null,null,"Total Pipe Length:",{"$f":"J4*J3/2","v":0},"ft","Equipment & labor:",{"$f":"IF(E24=\"\",D24,E24)","v":{"$error":"#N/A"}},"per ft",{"$f":"G29*J29","v":{"$error":"#N/A"}},16,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6047064390987871,0.45811152199140021]
[null,null,null,null,null,null,null,null,null,null,null,null,17,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6528476322717507,0.43629668761085727]
[null,null,null,null,null,null,null,null,null,null,null,null,18,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7024330612399032,0.41552065486748313]
[null,null,null,null,null,null,null,null,null,null,null,null,19,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7535060530771003,0.39573395701665059]
[null,null,null,null,null,null,null,null,null,null,null,null,20,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8061112346694133,0.37688948287300061]
[null,null,null,null,null,null,null,null,null,null,null,null,21,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8602945717094954,0.35894236464095297]
[null,null,null,null,null,null,null,null,null,null,null,null,22,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.9161034088607805,0.3418498710866219]
[null,null,null,null,null,null,null,null,null,null,null,null,23,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.973586511126604,0.32557130579678267]
[null,null,null,null,null,"Materials:",null,null,null,null,null,null,24,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0327941064604018,0.31006791028265024]
[null,null,null,null,null,"Cost of Materials:",null,null,null,null,null,{"$f":"SUM(L21:L26)","v":{"$error":"#N/A"}},25,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0937779296542138,0.29530277169776209]
[null,null,null,null,null,"20% P&O for Materials:",{"$f":"IF('User & Location Information'!F25=\"\",'User & Location Information'!E25/100,'User & Location Information'!F25/100)","v":0.2},null,null,null,null,{"$f":"L38*G39","v":{"$error":"#N/A"}},26,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.1565912675438406,0.28124073495024959]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L38*G40","v":{"$error":"#N/A"}},27,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2212890055701555,0.2678483190002377]
[null,null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L38:L40)","v":{"$error":"#N/A"}},28,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,null,null,null,null,null,null,null,29,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,"Labor & Equipment:",null,null,null,null,null,null,30,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"L29","v":{"$error":"#N/A"}},31,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,"20% P&O Labor & Equipment:",{"$f":"IF('User & Location Information'!F26=\"\",'User & Location Information'!E26/100,'User & Location Information'!F26/100)","v":0.2},null,null,null,null,{"$f":"G45*L44","v":{"$error":"#N/A"}},32,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L44:L45)","v":{"$error":"#N/A"}},33,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,null,null,null,null,null,null,null,34,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,null,35,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,null,null,null,null,null,null,null,36,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L41,L46,L48)","v":{"$error":"#N/A"}},37,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,null,null,null,null,null,null,null,38,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,"Energy Costs:",null,null,null,null,null,null,39,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h",null,null,null,null,40,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,"Vacuum Power",11,"kW",null,"Inflation Rate (%):",0.03,null,41,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,"Vacuum Run Time",14,"hr/d",null,"Discount Rate (%):",0.05,null,42,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,"Wastewater Transfer Pump",7.5,"kW",null,"Salvage Value:","None",null,43,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,"transfer run time",2.7,"hr/d",null,"Depreciation:","None",null,44,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,"Annual Electric Cost:",{"$f":"(G53*G54*G55*365)+(G56*G53*G57*365)+((G53*G54*G55*365)+(G56*G53*G57*365))*0.25","v":10335.203125},"includes 25% demand charge",null,null,null,null,45,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,null,null,null,null,null,null,null,46,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,"Life Cycle Costs:",null,null,null,null,null,null,47,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,"System Annual Maint. Salary:",{"$f":"IF(E28=\"\",D28,E28)*G4","v":{"$error":"#N/A"}},null,null,null,null,null,48,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,49,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,"Replace vacuum pump in 15 yrs",{"$f":"L63/15","v":906.66666666666663},"per year","replacement vacuum pump:",null,null,13600,50,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,"Replace collection tank in 15 yrs",{"$f":"L64/15","v":573.33333333333337},"per year","replacement tank:",null,null,8600,51,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,"Replace sewage pump in 15 yr",{"$f":"L65/15","v":393.33333333333331},"per year","replacement  pump:",null,null,5900,52,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,53,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,"Replace vacuum valves in 10 yrs",{"$f":"L67*G8/10","v":0},"per year","replacement vacuum valves (at each pod):",null,null,20,54,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,"Replace vacuum controller in 7 yrs",{"$f":"L68*G8/7","v":0},"per year","replacement vacuum controller (at each pod):",null,null,40,55,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,56,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,"Sum Annualized Maintenance Cost:",{"$f":"SUM(G61,G63,G64,G65,G67,G68)","v":{"$error":"#N/A"}},"per year","This is utility doing network and on-lot maintenance",null,null,null,57,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,58,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,59,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,60,10335.203125,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.8916031040457311,5.3535523746494243E-2]
[]
[]
[null,null,null,null,null,"System Life (years)",60,"yrs"]
[]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":{"$error":"#N/A"}}]

{"sheet":"Gravity Sewer Builder","index":9,"n_rows":73,"n_cols":22,"rows_kept":73,"cut":false,"hidden":false,"merged":[[7,0,8,1],[9,0,10,4],[12,0,12,1],[4,0,5,4],[6,0,6,1],[0,0,1,4],[2,0,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[10,20,11,20],[10,21,11,21],[10,12,11,12],[10,13,10,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[10,18,11,18],[19,0,20,4],[21,0,21,1],[60,6,60,7],[9,8,9,10],[10,19,11,19],[14,5,14,6],[11,0,11,1],[16,0,16,1],[17,0,18,1],[13,0,13,1],[14,0,14,1],[15,0,15,1]]}
["Conventional Gravity Sewer Costing Information",null,null,null,null,"Technology:  Collection",null,null,"Assumed Utility has full ownership after installation"]
[null,null,null,null,null,"Assumptions:  Gravity Sewer",null,null,"Half the homes on opposite side of road from gravity main",null,null,null,null,null,null,null,"System Life (years)",{"$f":"G59","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost",null,null,null,"Distance between sources:",{"$f":"'Collection Technologies'!C7","v":200},null,null,null,null,null,null,"Construction and Installation Costs",{"$f":"L40","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Daily Wastewater Volume",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd","Number of Connections:",{"$f":"'Wastewater Volume Calculator'!C96","v":0},null,null,null,null,null,null,"Annual Energy Costs",{"$f":"G47","v":0}]
["On-Lot Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G53","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"On-Lot Components","Units",null,"Notes","Unit Cost",null,"Cost",null,null,null,null,"Discount Factor (as percent)",{"$f":"J52","v":0.05}]
["Building Sewer (between source and sewer)",null,122,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C7","v":{"$error":"#N/A"}},null,"Building Sewer:",{"$f":"J4","v":0},null,"Assumed 60' to street",{"$f":"IF(E7=\"\",D7,E7)","v":{"$error":"#N/A"}},null,{"$f":"G7*J7","v":{"$error":"#N/A"}},null,null,null,null,"Inflation Rate (as percent)",{"$f":"J51","v":0.03}]
["Labor & Equipment to Install On-Lot Components ($ per installation)",null,null,null,null,null,null,null,"Labor & Equipment:",{"$f":"IF(E9=\"\",D9,E9)","v":{"$error":"#N/A"}},null,{"$f":"G7*J8","v":{"$error":"#N/A"}}]
[null,null,1578,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":{"$error":"#N/A"}}]
["Collection Network Cost",null,null,null,null,null,null,null,"Total Individual On-Lot Costs:",null,null,{"$f":"(J7+J8)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor"]
["8\" SDR 35 Sewer Pipe ($ per foot)",null,7.76,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C12","v":{"$error":"#N/A"}},null,null,null,null,null,"Total On-lot Cost:",null,{"$f":"SUM(L7:L8)","v":{"$error":"#N/A"}},null,"Energy","Maintenance"]
["10\" SDR 35 Sewer Pipe ($ per foot)",null,12.3,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C13","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":{"$error":"#N/A"}},{"$f":"R13*U13","v":{"$error":"#N/A"}},{"$f":"S13*V13","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1}]
["4-ft diameter manhole",null,1148,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C14","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":0},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":{"$error":"#N/A"}},1.03,0.95238095238095233]
[null,null,null,null,null,"Collection Network Components",null,null,null,"Unit Cost",null,"Cost",{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":2},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":0},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":{"$error":"#N/A"}},1.0609,0.90702947845804982]
["Labor and Equipment to Install Manhole",null,2000,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C16","v":{"$error":"#N/A"}},null,"Feet of Directional Bore:",{"$f":"J4/2*30","v":0},"ft","Cost Directional Bore:",{"$f":"IF(E17=\"\",D17,E17)","v":{"$error":"#N/A"}},"per ft",{"$f":"G16*J16","v":{"$error":"#N/A"}},3,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.092727,0.86383759853147601]
["Directional Boring ($ per foot)",null,20,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C17","v":{"$error":"#N/A"}},null,"Assumes 1/2 connections are on other side of 30' street",null,null,null,null,null,null,4,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1255088099999999,0.82270247479188197]
["Labor and Equipment to install pipe network ($ per foot of pipe)",null,null,null,null,"Length of 8\" Pipe:",{"$f":"J4/2*J3","v":0},"ft","Cost of 8\" dia. Pipe:",{"$f":"IF(E12=\"\",D12,E12)","v":{"$error":"#N/A"}},"per ft",{"$f":"G18*J18","v":{"$error":"#N/A"}},5,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1592740742999998,0.78352616646845896]
[null,null,100,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C19","v":{"$error":"#N/A"}},null,"Length of 10\" Pipe:",{"$f":"IF(G4>56000,0.04*G18,0)","v":0},"ft","Cost of 10\" dia. Pipe:",{"$f":"IF(E13=\"\",D13,E13)","v":{"$error":"#N/A"}},"per ft",{"$error":"#N/A"},6,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1940522965289999,0.74621539663662761]
["Annual Maintenance Costs",null,null,null,null,"If flow > 56,000 gpd, then (4%  of 8\" line) 10\" dia pipe is added to system as Trunk",null,null,null,null,null,null,7,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.22987386542487,0.71068133013012147]
[null,null,null,null,null,null,null,null,null,null,null,null,8,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.2667700813876159,0.67683936202868722]
["Annual Maintenance Salary (per gpd)",null,1.1000000000000001,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C22","v":{"$error":"#N/A"}},null,"Total Pipe Length:",{"$f":"SUM(G18:G19)","v":0},"ft","Equipment & labor:",{"$f":"IF(E19=\"\",D19,E19)","v":{"$error":"#N/A"}},"per ft",{"$f":"G22*J22","v":{"$error":"#N/A"}},9,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3047731838292445,0.64460891621779726]
[null,null,null,null,null,null,null,null,null,null,null,null,10,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3439163793441218,0.61391325354075932]
[null,null,null,null,null,"Number of Manholes:",{"$f":"SUM(G18:G19)/300","v":0},null,"Unit Manhole  4' dia. Cost:",{"$f":"IF(E14=\"\",D14,E14)","v":{"$error":"#N/A"}},null,{"$f":"G24*J24","v":{"$error":"#N/A"}},11,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3842338707244455,0.5846792890864374]
[null,null,null,null,null,null,null,null,"Manhole Installation:",{"$f":"IF(E16=\"\",D16,E16)","v":{"$error":"#N/A"}},null,{"$f":"G24*J25","v":{"$error":"#N/A"}},12,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4257608868461786,0.5568374181775595]
[null,null,null,null,null,null,null,null,null,null,null,null,13,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4685337134515639,0.53032135064529462]
[null,null,null,null,null,"Materials:",null,null,null,null,null,null,14,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.512589724855111,0.50506795299551888]
[null,null,null,null,null,"Cost of Materials:","(On-Lot Costs are Not Included)",null,null,null,null,{"$f":"SUM(L16,L18,L19,L24)","v":{"$error":"#N/A"}},15,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.5579674166007644,0.48101709809097021]
[null,null,null,null,null,"20% P&O for Materials:",{"$f":"IF('User & Location Information'!F25=\"\",'User & Location Information'!E25/100,'User & Location Information'!F25/100)","v":0.2},null,null,null,null,{"$f":"L28*G29","v":{"$error":"#N/A"}},16,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6047064390987871,0.45811152199140021]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L28*G30","v":{"$error":"#N/A"}},17,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6528476322717507,0.43629668761085727]
[null,null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L28:L30)","v":{"$error":"#N/A"}},18,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7024330612399032,0.41552065486748313]
[null,null,null,null,null,null,null,null,null,null,null,null,19,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7535060530771003,0.39573395701665059]
[null,null,null,null,null,"Labor & Equipment:",null,null,null,null,null,null,20,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8061112346694133,0.37688948287300061]
[null,null,null,null,null,"Cost of Labor & Equipment:","(On-Lot Cost are Not Included)",null,null,null,null,{"$f":"SUM(L22,L25)","v":{"$error":"#N/A"}},21,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8602945717094954,0.35894236464095297]
[null,null,null,null,null,"20% P&O Labor & Equipment:",{"$f":"IF('User & Location Information'!F26=\"\",'User & Location Information'!E26/100,'User & Location Information'!F26/100)","v":0.2},null,null,null,null,{"$f":"G35*L34","v":{"$error":"#N/A"}},22,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.9161034088607805,0.3418498710866219]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L34:L35)","v":{"$error":"#N/A"}},23,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.973586511126604,0.32557130579678267]
[null,null,null,null,null,null,null,null,null,null,null,null,24,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0327941064604018,0.31006791028265024]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,0,25,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0937779296542138,0.29530277169776209]
[null,null,null,null,null,null,null,null,null,null,null,null,26,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.1565912675438406,0.28124073495024959]
[null,null,null,null,null,"Capital Costs:",null,null,"for network, not including on-lot costs",null,null,{"$f":"SUM(L31,L36,L38)","v":{"$error":"#N/A"}},27,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2212890055701555,0.2678483190002377]
[null,null,null,null,null,null,null,null,null,null,null,null,28,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,"Energy Costs:",null,null,null,null,null,null,29,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h",null,"Assume no Lift Station",null,null,30,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,"Aeration Power",null,"kW",null,null,null,null,31,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,"Aeration Run Time",null,"hr/d",null,null,null,null,32,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,"Panel Power:",null,"kW","(assumes continuous power draw)",null,null,null,33,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,"Annual Electric Cost:",null,null,null,null,null,null,34,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,null,null,null,null,null,null,null,35,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,null,null,null,null,null,null,null,36,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,"Life Cycle Costs:",null,null,null,null,null,null,37,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,"System Annual Maintenance:",{"$f":"IF(E22=\"\",D22,E22)*G4","v":{"$error":"#N/A"}},"Salary","Inflation Rate (%):",0.03,null,null,38,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,"Jet 10% of pipes per year ($15/ft)",{"$f":"G22*0.1*15","v":0},null,"Discount Rate (%):",0.05,null,null,39,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,"Sum Annualized Maintenance:",{"$f":"SUM(G51:G52)","v":{"$error":"#N/A"}},null,"Salvage Value:","None",null,null,40,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,null,null,null,"Depreciation:","None",null,null,41,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,null,null,null,null,null,null,null,42,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,null,null,null,null,null,null,null,43,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,"Individual on-lot maintenance:",20,"assumes rotor-root line every 10 years",null,null,null,null,44,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,null,null,null,null,null,null,null,45,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,"System Life (years)",60,"yrs",null,null,null,null,46,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,null,null,null,null,null,null,null,47,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":{"$error":"#N/A"}},null,null,null,null,null,48,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,49,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,50,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,51,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,52,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,53,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,54,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,55,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,56,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,57,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,58,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,59,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,60,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.8916031040457311,5.3535523746494243E-2]

{"sheet":"Low Pressure Sewer Builder","index":10,"n_rows":73,"n_cols":22,"rows_kept":73,"cut":false,"hidden":false,"merged":[[7,0,7,1],[8,0,8,1],[4,0,5,4],[38,0,38,1],[6,0,6,1],[9,0,9,1],[10,0,10,1],[25,0,26,1],[15,0,16,4],[11,0,11,1],[31,0,31,1],[32,0,32,1],[12,0,13,1],[24,0,24,1],[21,0,21,1],[22,0,22,1],[33,0,33,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[29,0,29,1],[27,0,28,4],[0,0,1,4],[2,0,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[66,6,66,7],[10,19,11,19],[10,20,11,20],[10,21,11,21],[10,12,11,12],[10,13,10,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[10,18,11,18],[15,8,15,9],[56,7,56,8],[10,7,10,8]]}
["Low Pressure Sewer Costing Information",null,null,null,null,"Technology:  Collection"]
[null,null,null,null,null,"Assumptions:  Grinder Pumps",null,null,"Half the homes on opposite side of road from force main",null,null,null,null,null,null,null,"System Life (years)",{"$f":"G65","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost",null,null,null,"Distance between sources:",{"$f":"'Collection Technologies'!C7","v":200},null,null,null,null,null,null,"Construction and Installation Costs",{"$f":"L45","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Daily Wastewater Volume",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd","Number of Connections:",{"$f":"'Wastewater Volume Calculator'!C96","v":0},null,null,null,null,null,null,"Annual Energy Costs",{"$f":"G52","v":0}]
["On-Lot Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G60","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Factor (as percent)",{"$f":"J52","v":0.05}]
["Pump",null,2800,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C7","v":{"$error":"#N/A"}},null,"On-Lot Components","Units",null,"Notes","Unit Cost",null,"Cost",null,null,null,null,"Inflation Rate (as percent)",{"$f":"J51","v":0.03}]
["Pump Vault:",null,1760,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C8","v":{"$error":"#N/A"}},null,"Pump Vault:",{"$f":"$J$4","v":0},null,null,{"$f":"IF(E8=\"\",D8,E8)","v":{"$error":"#N/A"}},null,{"$f":"G8*J8","v":{"$error":"#N/A"}}]
["Pump Controls",null,462,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C9","v":{"$error":"#N/A"}},null,"Pump:",{"$f":"$J$4","v":0},null,null,{"$f":"IF(E7=\"\",D7,E7)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":{"$error":"#N/A"}}]
["Connect source to pump vault",null,209,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,6,FALSE))/100*C10","v":{"$error":"#N/A"}},null,"Pump Controls:",0,null,null,{"$f":"IF(E9=\"\",D9,E9)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
["Check Valve",null,58.3,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C11","v":{"$error":"#N/A"}},null,"Pipeline to Forcemain:",0,"Assume 2\" dia pipe and trench",null,{"$f":"IF(E10=\"\",D10,E10)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor"]
["2\" PVC Ball Valve:",null,69.3,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C12","v":{"$error":"#N/A"}},null,"Check Valve:",0,null,null,{"$f":"IF(E11=\"\",D11,E11)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},null,"Energy","Maintenance"]
["Labor & Equipment to Install On-Lot Components ($ per installation)",null,null,null,null,"Ball Valve:",0,null,null,{"$f":"IF(E12=\"\",D12,E12)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":{"$error":"#N/A"}},{"$f":"R13*U13","v":{"$error":"#N/A"}},{"$f":"S13*V13","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1}]
[null,null,1540,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C14","v":{"$error":"#N/A"}},null,"Equipment & Labor:",0,null,null,{"$f":"IF(E14=\"\",D14,E14)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":0},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":{"$error":"#N/A"}},1.03,0.95238095238095233]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":2},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":0},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":{"$error":"#N/A"}},1.0609,0.90702947845804982]
["Collection Network Cost",null,null,null,null,null,null,null,"Average Cost for On-Lot Components:",null,null,{"$f":"SUM(L8:L14)/J4","v":{"$error":"#N/A"}},3,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.092727,0.86383759853147601]
[null,null,null,null,null,null,null,null,null,"Total of all Lots:",null,{"$f":"SUM(L8:L14)","v":{"$error":"#N/A"}},4,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1255088099999999,0.82270247479188197]
["6\" Sch 40 PVC ($ per foot)",null,19,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C18","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,5,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1592740742999998,0.78352616646845896]
["4\" Sch 40 PVC ($ per foot)",null,10.050000000000001,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C19","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,6,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1940522965289999,0.74621539663662761]
["3\" Sch 40 PVC: ($ per foot)",null,6.6,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C20","v":{"$error":"#N/A"}},null,"Collection Network Components",null,null,null,"Unit Cost",null,"Cost",7,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.22987386542487,0.71068133013012147]
["2\" Sch 40 PVC: ($ per foot)",null,3.6,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C21","v":{"$error":"#N/A"}},null,"Feet of Directional Bore:",{"$f":"(J4/2)*30","v":0},"ft","Cost Directional Bore:",{"$f":"IF(E25=\"\",D25,E25)","v":{"$error":"#N/A"}},"per ft",{"$f":"G21*J21","v":{"$error":"#N/A"}},8,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.2667700813876159,0.67683936202868722]
["Toning Wire:",null,0.11,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C22","v":{"$error":"#N/A"}},null,"This assumes 1/2 of connections are on opposite side of 30' road",null,null,null,null,null,null,9,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3047731838292445,0.64460891621779726]
["No. Air Release Valves:",null,229,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C23","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,10,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3439163793441218,0.61391325354075932]
[null,null,null,null,null,"Length of 2\" Pipe:",{"$f":"IF(G4<=18000,G30,IF(G4<=36000,0.9*G30,IF(G4<=64800,0.8*G30,IF(G4<=144000,0.75*G30))))","v":0},"ft","Cost of 2\" dia. Pipe:",{"$f":"IF(E21=\"\",D21,E21)","v":{"$error":"#N/A"}},"per ft",{"$f":"G24*J24","v":{"$error":"#N/A"}},11,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3842338707244455,0.5846792890864374]
["Directional Boring ($ per foot)",null,20,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C25","v":{"$error":"#N/A"}},null,"Length of 3\" Pipe:",{"$f":"IF(G4<=18000,0,IF(G4<=36000,G30*0.1,IF(G4<=64800,G30*0.15,IF(G4<=144000,G30*0.15))))","v":0},"ft","Cost of 3\" dia. Pipe:",{"$f":"IF(E20=\"\",D20,E20)","v":{"$error":"#N/A"}},"per ft",{"$error":"#N/A"},12,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4257608868461786,0.5568374181775595]
["Labor and Equipment to connect vaults & install pipe network ($ per foot of pipe)",null,null,null,null,"Length of 4\" Pipe:",{"$f":"IF(G4<=36000,0,IF(G4<=64800,G30*0.05,IF(G4<=144000,G30*0.05)))","v":0},null,"Cost of 4\" dia. Pipe:",{"$f":"IF(E19=\"\",D19,E19)","v":{"$error":"#N/A"}},"per ft",{"$error":"#N/A"},13,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4685337134515639,0.53032135064529462]
[null,null,11.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C27","v":{"$error":"#N/A"}},null,"Length of 6\" Pipe:",{"$f":"IF(G4<=64800,0,IF(G4<=144000,G30*0.05))","v":0},null,"Cost of 6\" dia. Pipe:",{"$f":"IF(E18=\"\",D18,E18)","v":{"$error":"#N/A"}},"per ft",{"$error":"#N/A"},14,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.512589724855111,0.50506795299551888]
["Annual Maintenance Costs",null,null,null,null,"Toning Wire:",{"$f":"G30","v":0},"ft","Toning Wire Cost:",{"$f":"IF(E22=\"\",D22,E22)","v":{"$error":"#N/A"}},"per ft",{"$error":"#N/A"},15,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.5579674166007644,0.48101709809097021]
[null,null,null,null,null,"No. Air Release Valves:",{"$f":"G30/500","v":0},null,"Cost Air Release Valve:",{"$f":"IF(E23=\"\",D23,E23)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},16,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6047064390987871,0.45811152199140021]
["Annual Maintenance Salary",null,1.1000000000000001,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C30","v":{"$error":"#N/A"}},null,"Total Pipe Length:",{"$f":"J4*J3/2","v":0},"ft","Equipment & labor:",{"$f":"IF(E27=\"\",D27,E27)","v":{"$error":"#N/A"}},"per ft",{"$error":"#N/A"},17,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6528476322717507,0.43629668761085727]
[null,null,null,null,null,null,null,null,"$5.85 is RSMeans at 1 to 4 feet deep, 12\" wide",null,null,null,18,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7024330612399032,0.41552065486748313]
[null,null,null,null,null,"Materials:",null,null,null,null,null,null,19,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7535060530771003,0.39573395701665059]
[null,null,null,null,null,"Cost of Materials:","For collection Network - Not on-lot components",null,null,null,null,{"$f":"SUM(L21,L24,L25,L26,L27,L28,L29)","v":{"$error":"#N/A"}},20,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8061112346694133,0.37688948287300061]
[null,null,null,null,null,"20% P&O for Materials:",{"$f":"IF('User & Location Information'!F25=\"\",'User & Location Information'!E25/100,'User & Location Information'!F25/100)","v":0.2},null,null,null,null,{"$f":"L33*G34","v":{"$error":"#N/A"}},21,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8602945717094954,0.35894236464095297]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L33*G35","v":{"$error":"#N/A"}},22,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.9161034088607805,0.3418498710866219]
[null,null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L33:L35)","v":{"$error":"#N/A"}},23,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.973586511126604,0.32557130579678267]
[null,null,null,null,null,null,null,null,null,null,null,null,24,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0327941064604018,0.31006791028265024]
[null,null,null,null,null,"Labor & Equipment:",null,null,null,null,null,null,25,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0937779296542138,0.29530277169776209]
[null,null,null,null,null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L30)","v":{"$error":"#N/A"}},26,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.1565912675438406,0.28124073495024959]
[null,null,null,null,null,"20% P&O Labor & Equipment:",{"$f":"IF('User & Location Information'!F26=\"\",'User & Location Information'!E26/100,'User & Location Information'!F26/100)","v":0.2},null,null,null,null,{"$f":"G40*L39","v":{"$error":"#N/A"}},27,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2212890055701555,0.2678483190002377]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L39:L40)","v":{"$error":"#N/A"}},28,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,null,null,null,null,null,null,null,29,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,null,30,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,null,null,null,null,null,null,null,31,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,"Capital Costs:","for collection network - not on-lot components",null,null,null,null,{"$f":"SUM(L36,L41,L43)","v":{"$error":"#N/A"}},32,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,null,null,null,null,null,null,null,33,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,"Energy Costs:",null,null,null,null,null,null,34,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h",null,"Homeowner pays electrical",null,null,35,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,"Aeration Power",null,"kW",null,null,null,null,36,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,"Aeration Run Time",null,"hr/d",null,null,null,null,37,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,"Panel Power:",null,"kW","Inflation Rate (%):",0.03,null,null,38,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,"Annual Electric Cost:",null,null,"Discount Rate (%):",0.05,null,null,39,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,null,null,null,"Salvage Value:","None",null,null,40,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,null,null,null,"Depreciation:","None",null,null,41,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,"Life Cycle Costs:",null,null,null,null,null,null,42,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,"System Annual Maintenance:",{"$f":"IF(E30=\"\",D30,E30)*G4","v":{"$error":"#N/A"}},"salary",null,null,null,null,43,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,"Jet 10% of pipes per year ($15/ft)",{"$f":"(0.1*G30)*J57","v":0},"Unit Cost to Jet Pipe $/foot:",null,{"$f":"Database!F52","v":15},null,null,44,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,"Pump 10% of basin per year ($100 ea)",{"$f":"J4*0.1*100","v":0},null,null,null,null,null,45,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,"Replace pumps 10 yrs @ $2,500",{"$f":"(J4*J9)/10","v":{"$error":"#N/A"}},"per yr",null,null,null,null,46,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,"Total per year O&M",{"$f":"SUM(G56:G59)","v":{"$error":"#N/A"}},null,null,null,null,null,47,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,null,null,null,null,null,null,null,48,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,"Annual Individual On-Lot Maintenance:",{"$f":"(J9/10)+(J10/10)","v":{"$error":"#N/A"}},"Includes 10-yr cycle of replace pump and controls",null,null,null,null,49,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,50,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,51,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,"System Life (years)",60,"yrs",null,null,null,null,52,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,53,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":{"$error":"#N/A"}},null,null,null,null,null,54,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,55,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,56,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,57,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,58,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,59,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,60,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.8916031040457311,5.3535523746494243E-2]

{"sheet":"Gravity Trench Builder","index":11,"n_rows":80,"n_cols":24,"rows_kept":80,"cut":false,"hidden":false,"merged":[[34,0,35,1],[32,0,33,1],[36,0,38,1],[27,0,27,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[30,0,31,1],[26,0,26,1],[28,0,29,1],[25,0,25,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[5,0,6,3],[14,0,14,1],[17,0,17,1],[7,0,7,4],[8,0,9,4],[10,0,10,3],[15,0,15,1],[16,0,16,1],[2,0,4,3],[0,0,1,4],[12,0,13,1],[12,2,13,2],[12,3,13,3],[12,4,13,4],[10,19,11,19],[10,20,11,20],[10,21,11,21],[79,6,79,7],[79,13,79,14],[79,20,79,21],[31,6,31,8],[24,6,24,8],[10,12,11,12],[10,13,10,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[10,18,11,18],[25,7,25,8],[40,7,40,8]]}
["Gravity-Flow Trench Dispersal Costing Information",null,null,null,null,"Technology:  Gravity-Flow Trenches",null,null,null,null,null,null,null,{"$f":"F1","v":"Technology:  Gravity-Flow Trenches"},null,null,{"$f":"G3","v":0},{"$f":"H3","v":"gpd"}]
[null,null,null,null,null,"Assumptions:",null,null,null,null,null,null,null,null,null,null,"System Life (years)",{"$f":"G78","v":60}]
["Question:  What are you using for the trench media?  If crushed aggregate is being used - put a \"1\" in cell E7, if a liner trench media is being used - enter a \"2\" in cell E7",null,null,null,null,"Flow:",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd","Soil:",{"$f":"IF('Soil Types & Application Rates'!K41=1,'Soil Types & Application Rates'!K38, IF('Soil Types & Application Rates'!K41=2,'Soil Types & Application Rates'!K39))","v":{"$error":"#N/A"}},"gpd/ft2",null,null,null,null,null,"Construction and Installation Costs",{"$f":"L62","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Trench Width:",3,"ft","Trench Depth",2,"ft",null,null,null,null,null,"Annual Energy Costs",{"$f":"G69","v":0}]
[null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G76","v":{"$error":"#N/A"}}]
["Question:  What is the Unit Weight of the crushed aggregate?  Enter pounds per cubic foot in Cell E10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Factor (as percent)",{"$f":"J74","v":0.05}]
[null,null,null,null,95,"Absorption Field Design:",null,null,null,null,null,null,null,null,null,null,"Inflation Rate (as percent)",{"$f":"J73","v":0.03}]
["Pump Tank Volume Information",null,null,null,null,"Design Infiltrative Surface Area:",{"$f":"G3/J3","v":{"$error":"#N/A"}},"ft2"]
["Assumption:  volume is 1 (default value) times the daily flow (in gallons) \nthen converted to cubic feet",null,null,null,null,"Total Trench Length:",{"$f":"G8/G4","v":{"$error":"#N/A"}},"ft",null,null,null,null,null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Number of Trenches",{"$f":"ROUNDUP(G9/100,0)","v":{"$error":"#N/A"}}]
["To change the default value (1), enter a new multiplier:",null,null,null,null,"Average Length per Trench",{"$f":"G9/G10","v":{"$error":"#N/A"}},"ft",null,null,null,null,"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor"]
[null,null,null,null,null,"Laterals per Zone:",8,null,null,null,null,null,null,"Energy","Maintenance",null,null,null,null,null,null,null,null,"Zones assumes 8 laterals per zone"]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost","Number of Zones:",{"$f":"ROUNDUP(G10/G12,0)","v":{"$error":"#N/A"}},null,null,null,null,null,0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":{"$error":"#N/A"}},{"$f":"R13*U13","v":{"$error":"#N/A"}},{"$f":"S13*V13","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1}]
[null,null,null,null,null,"Total Distribution Field Area",{"$f":"(G11+6)*9*G10","v":{"$error":"#N/A"}},"ft2",null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":0},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":{"$error":"#N/A"}},1.03,0.95238095238095233]
[null,null,null,null,null,null,null,null,null,null,null,null,2,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.0609,0.90702947845804982]
["Washed Rock Trench Media ($ per ton)",null,10.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C16","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,3,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.092727,0.86383759853147601]
["Other Trench Media ($ per ft trench)",null,6,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C17","v":{"$error":"#N/A"}},null,"Pump System (if needed):",null,null,"Notes","Unit Cost",null,"Cost",4,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1255088099999999,0.82270247479188197]
["Pump",null,731,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C18","v":{"$error":"#N/A"}},null,"Pump Tank Volume:",{"$f":"G3*IF(E11=\"\",1,E11)","v":0},null,"cost/gallon",{"$f":"IF(E19=\"\",D19,E19)","v":{"$error":"#N/A"}},"$/gal",{"$f":"G18*J18","v":{"$error":"#N/A"}},5,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1592740742999998,0.78352616646845896]
["Pump Tank:",null,1.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C19","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,6,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1940522965289999,0.74621539663662761]
["Pump Vault:",null,188,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C20","v":{"$error":"#N/A"}},null,"Pump Flow per Zone",{"$f":"0.1442*(G3^0.5919)","v":0},"gpm",null,null,null,null,7,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.22987386542487,0.71068133013012147]
["Pump Control Panel (cost per pump)",null,1044,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C21","v":{"$error":"#N/A"}},null,"Pump Pressure:",65,"ft",null,null,null,null,8,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.2667700813876159,0.67683936202868722]
["Index Valves:",null,157,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C22","v":{"$error":"#N/A"}},null,"Number of Pumps:",{"$f":"IF(G3<500,0, IF(G3/G20<960,1,2))","v":0},null,null,{"$f":"IF(E18=\"\",D18,E18)","v":{"$error":"#N/A"}},null,{"$f":"G22*J22","v":{"$error":"#N/A"}},9,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3047731838292445,0.64460891621779726,null,"number of pumps determined by flow rate and 16 hours of operation"]
["4\" Sch 40 PVC: ($ per foot)",null,0.63,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C23","v":{"$error":"#N/A"}},null,"Pump Vaults:",{"$f":"G22","v":0},null,null,{"$f":"IF(E20=\"\",D20,E20)","v":{"$error":"#N/A"}},null,{"$f":"G23*J23","v":{"$error":"#N/A"}},10,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3439163793441218,0.61391325354075932]
["3\" Sch 40 PVC: ($ per foot)",null,6.6,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C24","v":{"$error":"#N/A"}},null,"Pump Control Panel",{"$f":"G22","v":0},null,null,{"$f":"IF(E21=\"\",D21,E21)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},11,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3842338707244455,0.5846792890864374,null,"number of pumps multiples control panel price by $1000"]
["2\" Sch 40 PVC: ($ per foot)",null,3.3,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C25","v":{"$error":"#N/A"}},null,"Pump & Tank Installation:","$ per tank gallon",null,null,{"$f":"IF(E36=\"\",D36,E36)","v":{"$error":"#N/A"}},null,{"$f":"G18*J25","v":{"$error":"#N/A"}},12,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4257608868461786,0.5568374181775595,null,"$0.10 per gallon of tank to install"]
["1\" Sch 40 PVC: ($ per foot)",null,1.96,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C26","v":{"$error":"#N/A"}},null,"Control Panel Installation:",{"$f":"G13+G22","v":{"$error":"#N/A"}},"#zones+#pumps",null,{"$f":"IF(E39=\"\",D39,E39)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},13,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4685337134515639,0.53032135064529462]
["4\" Corrugated Pipe: ($ per foot)",null,0.47,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C27","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,14,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.512589724855111,0.50506795299551888]
["Distribution Box",null,42,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C28","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,15,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.5579674166007644,0.48101709809097021]
["Installation",null,null,null,null,"Trench System:",null,null,null,null,null,null,16,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6047064390987871,0.45811152199140021]
[null,null,null,null,null,"Washed Rock Media:",{"$f":"IF(E5=1,G8*E7/2000,0)","v":{"$error":"#N/A"}},null,"tons",{"$f":"IF(E16=\"\",D16,E16)","v":{"$error":"#N/A"}},null,{"$f":"G30*J30","v":{"$error":"#N/A"}},17,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6528476322717507,0.43629668761085727]
["Trench Excavation and Install Media \n($ per foot trench) \n($ per foot of tubing)",null,null,null,null,"Other Trench Media:",{"$f":"IF(E5=2,G9,0)","v":0},null,"feet by 3' wide",{"$f":"IF(E17=\"\",D17,E17)","v":{"$error":"#N/A"}},null,{"$f":"IF(ISBLANK(G31), \"\",H31*J31*G31)","v":{"$error":"#N/A"}},18,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7024330612399032,0.41552065486748313]
[null,null,1.79,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C32","v":{"$error":"#N/A"}},null,"Excavation & Install Media",null,null,null,{"$f":"IF(E32=\"\",D32,E32)","v":{"$error":"#N/A"}},null,{"$f":"J32*G3","v":{"$error":"#N/A"}},19,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7535060530771003,0.39573395701665059,null,"excavation and install - $0.50 per gpd"]
["Trenching and Pipe Placement for Supply Lines & manifolds ($ per foot)\n($ per foot of pipe)",null,null,null,null,null,null,null,null,null,null,null,20,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8061112346694133,0.37688948287300061]
[null,null,5.38,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C34","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,21,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8602945717094954,0.35894236464095297]
["Pump Tank Excavation and Installation (based on $ per gallon)",null,null,null,null,"Distribution to Trenches:",null,null,null,null,null,null,22,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.9161034088607805,0.3418498710866219]
[null,null,1.8,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C36","v":{"$error":"#N/A"}},null,"4\" Corrugated Pipe:",{"$f":"G9","v":{"$error":"#N/A"}},"ft",null,{"$f":"IF(E27=\"\",D27,E27)","v":{"$error":"#N/A"}},null,{"$f":"G36*J36","v":{"$error":"#N/A"}},23,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.973586511126604,0.32557130579678267]
["Pump & Control System Installation - estimated to be one hour per pump plus one hour per zone ($ per hour)",null,null,null,null,"2\" pump to D-Box line:",{"$f":"0.035*G14","v":{"$error":"#N/A"}},"ft",null,{"$f":"IF(E25=\"\",D25,E25)","v":{"$error":"#N/A"}},null,{"$f":"G37*J37","v":{"$error":"#N/A"}},24,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0327941064604018,0.31006791028265024,null,"0.035 ft of pump to D-box pipe needed per ft2 of application area"]
[null,null,null,null,null,"4\" PVC pipe:",{"$f":"G14*0.029","v":{"$error":"#N/A"}},null,null,{"$f":"IF(E23=\"\",D23,E23)","v":{"$error":"#N/A"}},null,{"$f":"G38*J38","v":{"$error":"#N/A"}},25,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0937779296542138,0.29530277169776209,null,"0.029 ft of 4\" PVC per ft2 of application area"]
[null,null,117,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C39","v":{"$error":"#N/A"}},null,"Distribution Box:",{"$f":"G13","v":{"$error":"#N/A"}},null,null,{"$f":"IF(E28=\"\",D28,E28)","v":{"$error":"#N/A"}},null,{"$f":"G39*J39","v":{"$error":"#N/A"}},26,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.1565912675438406,0.28124073495024959,null,"one distribution box per zone"]
[null,null,null,null,null,"Index Valves:",{"$f":"ROUNDUP(G13/5,0)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(E22=\"\",D22,E22)","v":{"$error":"#N/A"}},null,{"$f":"G40*J40","v":{"$error":"#N/A"}},27,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2212890055701555,0.2678483190002377,null,"Index valves:  assumes five zones per index valve"]
[null,null,null,null,null,"Distribution Installation:",{"$f":"G37+G38","v":{"$error":"#N/A"}},null,null,{"$f":"IF(E34=\"\",D34,E34)","v":{"$error":"#N/A"}},null,{"$f":"J41*G41","v":{"$error":"#N/A"}},28,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,null,null,null,null,null,null,null,29,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,null,null,null,null,null,null,null,30,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,null,null,null,null,null,null,null,31,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,{"$f":"F1","v":"Technology:  Gravity-Flow Trenches"},null,null,null,null,null,null,32,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,null,null,null,null,null,null,null,33,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,{"$f":"F3","v":"Flow:"},{"$f":"G3","v":0},{"$f":"H3","v":"gpd"},null,null,null,null,34,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,null,null,null,null,null,null,null,35,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,"Materials",null,null,null,null,null,null,36,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,"Cost of Materials:",null,null,null,null,null,{"$f":"SUM(L18,L22,L23,L24,L30,L31,L36,L37,L38,L39,L40)","v":{"$error":"#N/A"}},37,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,"20% P&O for Materials:",{"$f":"IF('User & Location Information'!F25=\"\",'User & Location Information'!E25/100,'User & Location Information'!F25/100)","v":0.2},null,null,null,null,{"$f":"L50*G51","v":{"$error":"#N/A"}},38,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L50*G52","v":{"$error":"#N/A"}},39,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L50:L52)","v":{"$error":"#N/A"}},40,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,null,null,null,null,null,null,null,41,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,"Labor & Equipment",null,null,null,null,null,null,42,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L25:L26,L32,L41)","v":{"$error":"#N/A"}},43,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,"20% P&O for Labor & Equipment:",{"$f":"IF('User & Location Information'!F26=\"\",'User & Location Information'!E26/100,'User & Location Information'!F26/100)","v":0.2},null,null,null,null,{"$f":"L56*G57","v":{"$error":"#N/A"}},44,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L56:L57)","v":{"$error":"#N/A"}},45,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,null,null,null,null,null,null,null,46,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,null,47,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,null,null,null,null,null,null,null,48,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L53,L58,L60)","v":{"$error":"#N/A"}},49,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,50,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,"Energy Costs",null,null,null,null,null,null,51,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h",null,null,null,null,52,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,"Pump Power:",{"$f":"(G20*G21)/(3960*0.6)*G22","v":0},"hp",null,null,null,null,53,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,"Pump Run Time:",{"$f":"IFERROR((G3/(G22*G20))/60,0)","v":0},"hr/d",null,null,null,null,54,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,"Panel Power:",{"$f":"IF(G66>0,0.001,0)","v":0},"kW",null,null,null,null,55,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,"Annual Electric Cost:",{"$f":"(G65*G66*0.746*G67*365)+(G68*24*365)","v":0},null,null,null,null,null,56,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,57,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,58,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,"Life Cycle Costs:",null,null,null,null,null,null,59,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,"Annual Maintenance:",{"$f":"0.1*G3","v":0},null,"Inflation Rate (%):",0.03,null,null,60,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.8916031040457311,5.3535523746494243E-2]
[null,null,null,null,null,"System Replacement:",{"$f":"L62/30","v":{"$error":"#N/A"}},null,"Discount Rate (%):",0.05]
[null,null,null,null,null,"Annualized Pump Replacement:",{"$f":"IF(G22=0,0,J22/7)","v":0},null,"Salvage Value:","none"]
[null,null,null,null,null,"Sum of Annual Maintenance:",{"$f":"SUM(G73:G75)","v":{"$error":"#N/A"}},null,"Depreciation:","none"]
[]
[null,null,null,null,null,"System Life (years):",60]
[]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":{"$error":"#N/A"}}]

{"sheet":"Drip Dispersal Builder","index":12,"n_rows":85,"n_cols":24,"rows_kept":85,"cut":false,"hidden":false,"merged":[[4,0,4,1],[41,5,42,5],[79,12,79,13],[79,19,79,20],[79,7,79,8],[5,0,5,1],[7,0,7,1],[13,0,13,1],[21,0,22,1],[23,0,24,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[20,0,20,1],[18,6,18,7],[21,6,21,8],[84,6,84,7],[22,6,22,7],[23,6,23,7],[0,0,1,4],[2,0,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[33,0,34,4],[6,0,6,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[35,0,35,3],[9,21,11,21],[9,20,11,20],[9,19,11,19],[9,18,11,18],[9,17,11,17],[9,16,11,16],[9,15,11,15],[9,13,10,14],[9,12,11,12],[30,0,31,1],[19,0,19,1],[12,0,12,1],[25,0,26,1],[27,0,29,1],[32,0,32,4]]}
["Drip Irrigation Costing Information",null,null,null,null,"Technology:  Drip Distribution",null,null,null,null,null,null,{"$f":"F1","v":"Technology:  Drip Distribution"},null,null,{"$f":"G3","v":0},{"$f":"H3","v":"gpd"},100]
[null,null,null,null,null,"Assumptions:  dose two zones concurrent, flush one zone ",null,null,null,null,null,null,null,null,null,null,"System Life (years)",{"$f":"G83","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost","Flow:",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd","Soil:",{"$f":"IF('Soil Types & Application Rates'!K41=1,'Soil Types & Application Rates'!K38, IF('Soil Types & Application Rates'!K41=2, 'Soil Types & Application Rates'!K39))","v":{"$error":"#N/A"}},"gpd/ft2",null,null,null,null,null,"Construction and Installation Costs",{"$f":"L67","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Field Area Required:",{"$f":"G3/J3","v":{"$error":"#N/A"}},"ft2","Dose Flow/lateral:",{"$f":"(G6/G8)*(G9/60)","v":0.5083333333333333},"gpm",null,null,null,null,null,"Annual Energy Costs",{"$f":"G74","v":{"$error":"#DIV/0!"}}]
["Pump",null,314,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C5","v":{"$error":"#N/A"}},null,"Total Length of Tubing:",{"$f":"G4/2","v":{"$error":"#N/A"}},"ft","Number of Zones:",{"$f":"EVEN(ROUNDUP(G12/G11,0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G81","v":{"$error":"#N/A"}}]
["Pump Tank:",null,1.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C6","v":{"$error":"#N/A"}},null,"Lateral Length",{"$f":"IF(G3<500,100,IF(G3>=500,250))","v":100},null,"Flush Velocity",2,"fps",null,null,null,null,null,"Discount Factor (as percent)",{"$f":"L79","v":0.05}]
["Pump Vault:",null,188,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C7","v":{"$error":"#N/A"}},null,"Estimated Flow/Zone:",{"$f":"0.1442*(G3^0.5919)","v":0},"ft","Tubing Diameter",0.55000000000000004,"inch",null,null,null,null,null,"Inflation Rate (as percent)",{"$f":"L78","v":0.03}]
["Pump Control Panel (cost per pump)",null,1044,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C8","v":{"$error":"#N/A"}},null,"Emitter Spacing:",2,"ft","Flush Flow per Lateral:",{"$f":"(((J7/12)^2)/4)*3.14*J6*448.8","v":1.4801829166666671},"gpm",null,null,null,null,null,"Annual Replacement Budget"]
["Diaphragm Valves",null,105,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C9","v":{"$error":"#N/A"}},null,"Emitter Flow Rate:",0.61,"gph","Total Flow per Lateral:",{"$f":"J4+J8","v":1.9885162500000004},"gpm",null,null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":{"$error":"#N/A"}}]
["Index Valves:",null,157,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C10","v":{"$error":"#N/A"}},null,"Estimated # of emitters/zone:",{"$f":"EVEN(ROUNDUP(G7/(G9/60),0))","v":0},"gpm","Total Flow per Zone:",{"$f":"G11*J9","v":0},"gpm",null,"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor"]
["3\" PVC ball valve:",null,155,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C11","v":{"$error":"#N/A"}},null,"Estimated laterals/zone:",{"$f":"ROUNDUP(G10/(G6/G8),0)","v":0},null,"Pump Operating Pressure:",45,"psi"]
["2\" PVC Ball Valve:",null,76,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C12","v":{"$error":"#N/A"}},null,"Estimated Number of Laterals:",{"$f":"G5/G6","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Energy","Maintenance"]
["1\" PVC Ball Valve:",null,36,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C13","v":{"$error":"#N/A"}},null,null,null,null,"Actual # of Laterals:",{"$f":"J5*G11","v":{"$error":"#N/A"}},null,null,0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":{"$error":"#N/A"}},{"$f":"R13*U13","v":{"$error":"#N/A"}},{"$f":"S13*V13","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1}]
["Filtration System:",null,2088,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C14","v":{"$error":"#N/A"}},null,null,null,null,"Total Tubing Length:",{"$f":"J13*G6","v":{"$error":"#N/A"}},"ft",null,{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,$R$8,\"\")","v":0},null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":{"$error":"#DIV/0!"}},1.03,0.95238095238095233]
["Rolls of Tubing (1000-ft):",null,540,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C15","v":{"$error":"#N/A"}},null,null,null,null,"Pump Tank Volume:",{"$f":"IF(E36=\"\",1,E36)*G3","v":0},"gal",null,{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":2},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,$R$8,\"\")","v":0},null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":{"$error":"#DIV/0!"}},1.0609,0.90702947845804982]
["Flex-PVC:",null,115,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C16","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,3,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.092727,0.86383759853147601]
["Flex to Tube Couplers:",null,0.63,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C17","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,4,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1255088099999999,0.82270247479188197]
["3\" Sch 40 PVC:",null,6.6,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C18","v":{"$error":"#N/A"}},null,"Headworks",null,null,"Notes","Unit Cost",null,"Cost",5,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1592740742999998,0.78352616646845896]
["2\" Sch 40 PVC:",null,3.3,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C19","v":{"$error":"#N/A"}},null,"Pump Tank:",null,null,"$/tank gallon",{"$f":"IF(E6=\"\",D6,E6)","v":{"$error":"#N/A"}},null,{"$f":"J19*J15","v":{"$error":"#N/A"}},6,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1940522965289999,0.74621539663662761]
["1\" Sch 40 PVC:",null,1.96,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C20","v":{"$error":"#N/A"}},null,"Number of Pumps:",{"$f":"IF(G3<500,1,2)","v":1},"each","12 gpm",{"$f":"IF(E5=\"\",D5,E5)","v":{"$error":"#N/A"}},null,{"$f":"G20*J20","v":{"$error":"#N/A"}},7,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.22987386542487,0.71068133013012147,null,"diaphragm valves = zones + return valve"]
["Other Fittings:",null,7.31,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C21","v":{"$error":"#N/A"}},null,"Pump Vault:",{"$f":"G20","v":1},"each",null,{"$f":"IF(E7=\"\",D7,E7)","v":{"$error":"#N/A"}},null,{"$f":"G21*J21","v":{"$error":"#N/A"}},8,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2667700813876159,0.67683936202868722]
["Installation",null,null,null,null,"Pump Tank Installation:","$/tank gallon",null,null,{"$f":"IF(E25=\"\",D25,E25)","v":{"$error":"#N/A"}},null,{"$f":"J22*G3","v":{"$error":"#N/A"}},9,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3047731838292445,0.64460891621779726]
[null,null,null,null,null,null,null,null,null,null,null,null,10,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3439163793441218,0.61391325354075932]
["Pump Tank Excavation and Installation (based on $ per gallon)",null,null,null,null,"Pump Control Panel","per pump cost",null,null,{"$f":"IF(E8=\"\",D8,E8)","v":{"$error":"#N/A"}},null,{"$f":"G20*J24","v":{"$error":"#N/A"}},11,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3842338707244455,0.5846792890864374]
[null,null,1.8,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C25","v":{"$error":"#N/A"}},null,"Diaphragm Valves",{"$f":"J5","v":{"$error":"#N/A"}},"each",null,{"$error":"#N/A"},null,{"$f":"G25*J25","v":{"$error":"#N/A"}},12,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4257608868461786,0.5568374181775595,null,"2000 is unit price, 500 gpd and less = 1/2 unit, and so on"]
["Trenching and Pipe Placement for Supply Lines & manifolds ($ per foot)\n($ per foot of pipe)",null,null,null,null,"Index Valves:",0,"each",null,{"$error":"#N/A"},null,{"$error":"#N/A"},13,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4685337134515639,0.53032135064529462]
[null,null,5.38,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C27","v":{"$error":"#N/A"}},null,"3\" PVC ball valve:",0,"each",null,{"$error":"#N/A"},null,{"$error":"#N/A"},14,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.512589724855111,0.50506795299551888]
["Pump & Control System Installation - estimated to be one hour per pump plus one hour per zone ($ per hour)",null,null,null,null,"2\" PVC Ball Valve:",{"$f":"G20","v":1},"each",null,{"$error":"#N/A"},null,{"$error":"#N/A"},15,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5579674166007644,0.48101709809097021]
[null,null,null,null,null,"1\" PVC Ball Valve:",0,"each",null,{"$error":"#N/A"},null,{"$error":"#N/A"},16,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6047064390987871,0.45811152199140021]
[null,null,117,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C30","v":{"$error":"#N/A"}},null,"Filtration System:",{"$f":"IF(G3<500,0.5, IF(G3<1000, 1, IF(G3<5000,1.5, IF(G3<10000,2,IF(G3<10000,3, IF(G3>=10000,4))))))","v":0.5},"each",null,{"$error":"#N/A"},null,{"$error":"#N/A"},17,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6528476322717507,0.43629668761085727]
["Drip Tubing Installation and Connection \n($ per foot of tubing)",null,null,null,null,null,null,null,null,null,null,{"$f":"G31*J31","v":0},18,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7024330612399032,0.41552065486748313]
[null,null,0.89,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C32","v":{"$error":"#N/A"}},null,"Pump & Control Installation",{"$f":"G25+G20","v":{"$error":"#N/A"}},"# of pumps + # of zones",null,{"$f":"IF(E30=\"\",D30,E30)","v":{"$error":"#N/A"}},null,{"$f":"G32*J32","v":{"$error":"#N/A"}},19,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7535060530771003,0.39573395701665059]
["Pump Tank Volume Information",null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8061112346694133,0.37688948287300061,null,"greater than 50 gpm is 3\" pipe, pipe length is 0.01 * application area"]
["Assumption:  volume is 1 (default value) times the daily flow (in gallons) \nthen converted to cubic feet",null,null,null,null,"Distribution Network",null,null,"Notes","Unit Cost",null,"Cost",21,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8602945717094954,0.35894236464095297,null,"50 gpm and less is 2\" pipe, pipe length is 0.01 * application area"]
[null,null,null,null,null,"Rolls of Tubing (1000-ft):",{"$f":"ROUNDUP(J14/1000,0)","v":{"$error":"#N/A"}},"rolls",null,{"$f":"IF(E15=\"\",D15,E15)","v":{"$error":"#N/A"}},null,{"$f":"G35*J35","v":{"$error":"#N/A"}},22,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9161034088607805,0.3418498710866219,null,"14 gpm and less  is 1\" pipe, pipe length is 0.05 * application area"]
["To change the default value (1), enter a new multiplier:",null,null,null,null,"Flex-PVC:",{"$f":"ROUNDUP((J13*4)/100,0)","v":{"$error":"#N/A"}},"rolls",null,{"$error":"#N/A"},null,{"$f":"G36*J36","v":{"$error":"#N/A"}},23,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.973586511126604,0.32557130579678267]
[null,null,null,null,null,"Flex to Tube Couplers:",{"$f":"J13*2","v":{"$error":"#N/A"}},"each",null,{"$error":"#N/A"},null,{"$f":"G37*J37","v":{"$error":"#N/A"}},24,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0327941064604018,0.31006791028265024]
[null,null,null,null,null,"3\" Sch 40 PVC:",{"$f":"IF(J10<=50, 0, G4*0.01)","v":0},"ft",null,{"$error":"#N/A"},null,{"$f":"G38*J38","v":{"$error":"#N/A"}},25,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0937779296542138,0.29530277169776209]
[null,null,null,null,null,"2\" Sch 40 PVC:",{"$f":"IF(J10<=14,0,IF(J10>=50,0,G4*0.01))","v":0},"ft",null,{"$error":"#N/A"},null,{"$f":"G39*J39","v":{"$error":"#N/A"}},26,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1565912675438406,0.28124073495024959]
[null,null,null,null,null,"1\" Sch 40 PVC:",{"$f":"IF(J10>=14,0,G4*0.05)","v":{"$error":"#N/A"}},"ft",null,{"$error":"#N/A"},null,{"$f":"G40*J40","v":{"$error":"#N/A"}},27,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2212890055701555,0.2678483190002377]
[null,null,null,null,null,"Other Fittings:",{"$f":"J13","v":{"$error":"#N/A"}},"sets","1 set/lateral",{"$error":"#N/A"},null,{"$f":"G41*J41","v":{"$error":"#N/A"}},28,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,"Trenching & pipe placement for supply lines & manifolds",null,null,null,null,null,null,29,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,null,{"$f":"SUM(G38:G40)","v":{"$error":"#N/A"}},"ft",null,{"$f":"IF(E27=\"\",D27,E27)","v":{"$error":"#N/A"}},null,{"$f":"G43*J43","v":{"$error":"#N/A"}},30,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,"Drip Tube Installation:",{"$f":"J14","v":{"$error":"#N/A"}},"ft","equip & labor",{"$f":"IF(E32=\"\",D32,E32)","v":{"$error":"#N/A"}},null,{"$f":"G44*J44","v":{"$error":"#N/A"}},31,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,{"$f":"F1","v":"Technology:  Drip Distribution"},null,null,null,null,null,null,37,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,{"$f":"F3","v":"Flow:"},{"$f":"G3","v":0},"gpd",null,null,null,null,39,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,"Materials:",null,null,null,null,null,null,41,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,"Cost of Materials:",null,null,null,null,null,{"$f":"SUM(L19,L20,L21,L24,L25,L26,L27,L28,L29,L30,L31,L35,L36,L37,L38,L39,L40,L41)","v":{"$error":"#N/A"}},42,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,"P&O for Materials:",{"$f":"IF('User & Location Information'!F25=\"\",'User & Location Information'!E25/100,'User & Location Information'!F25/100)","v":0.2},null,null,null,null,{"$f":"L55*G56","v":{"$error":"#N/A"}},43,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L55*G57","v":{"$error":"#N/A"}},44,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L55:L57)","v":{"$error":"#N/A"}},45,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,"Labor & Equipment:",null,null,null,null,null,null,47,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L22,L23,L32,L44,L45)","v":{"$error":"#N/A"}},48,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,"Labor & Equipment:",{"$f":"IF('User & Location Information'!F26=\"\",'User & Location Information'!E26/100,'User & Location Information'!F26/100)","v":0.2},null,null,null,null,{"$f":"L61*G62","v":{"$error":"#N/A"}},49,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L61:L62)","v":{"$error":"#N/A"}},50,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,51,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,null,52,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,53,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L58,L63,L65)","v":{"$error":"#N/A"}},54,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,55,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,"Energy Costs:",null,null,null,null,null,null,56,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h",null,null,null,null,57,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,"Pump Power:",{"$f":"(((J11*2.31)*J10)/(3960*0.6))*G20","v":0},"hp",null,null,null,null,58,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,"Pump Run Time:",{"$f":"G3/J10/60","v":{"$error":"#DIV/0!"}},"hr/d",null,null,null,null,59,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,"Panel Power:",1E-3,"kW","(assumes continuous power draw)",null,null,null,60,{"$error":"#DIV/0!"},{"$error":"#N/A"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8916031040457311,5.3535523746494243E-2]
[null,null,null,null,null,"Annual Electric Cost:",{"$f":"(G71*0.746*G72*G70*365)+(G73*8760*G70)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,"Life Cycle Costs:"]
[null,null,null,null,null,"Annual Maintenance:",{"$f":"0.5*G3","v":0},"50% of gpd",null,null,"Inflation Rate (%):",0.03]
[null,null,null,null,null,"Annualized Pump Replacement:",{"$f":"L20/7","v":{"$error":"#N/A"}},null,null,null,"Discount Rate (%):",0.05]
[null,null,null,null,null,"Annualized Drip System Replacement:",{"$f":"L67/30","v":{"$error":"#N/A"}},"30 yr replacement",null,null,"Salvage Value:","None"]
[null,null,null,null,null,"Total Annualized Maintenance:",{"$f":"SUM(G78:G80)","v":{"$error":"#N/A"}},null,null,null,"Depreciation:","None"]
[]
[null,null,null,null,null,"System Life (years)",60,"yrs"]
[]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":{"$error":"#N/A"}}]

{"sheet":"Low Pressure Distribution","index":13,"n_rows":80,"n_cols":22,"rows_kept":80,"cut":false,"hidden":false,"merged":[[9,21,11,21],[9,17,11,17],[9,16,11,16],[9,15,11,15],[9,20,11,20],[10,12,11,12],[10,13,10,14],[9,19,11,19],[9,18,11,18],[16,0,16,1],[8,0,8,1],[10,0,10,1],[11,0,11,1],[15,0,15,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[14,0,14,1],[0,0,1,4],[2,0,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[79,6,79,7],[79,12,79,13],[79,19,79,20],[17,7,17,8],[24,0,25,1],[26,0,27,1],[28,0,30,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[22,0,23,1],[20,0,21,1],[31,0,31,4],[32,0,33,4],[34,0,34,3],[23,7,23,8]]}
["Low Pressure Distribution Costing Information",null,null,null,null,"Technology:  Low Pressure Distribution",null,null,null,null,null,null,{"$f":"F1","v":"Technology:  Low Pressure Distribution"},null,null,{"$f":"G3","v":0},{"$f":"H3","v":"gpd"},100]
[null,null,null,null,null,"Assumptions:",null,null,null,null,null,null,null,null,null,null,"System Life (years)",{"$f":"G78","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost","Flow:",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd","Soil:",{"$f":"IF('Soil Types & Application Rates'!K41=1, 'Soil Types & Application Rates'!K38, IF('Soil Types & Application Rates'!K41=2, 'Soil Types & Application Rates'!K39))","v":{"$error":"#N/A"}},"gpd/ft2",null,null,null,null,null,"Construction and Installation Costs",{"$f":"L62","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Trench Width:",1,"ft","Trench Depth",1.5,"ft",null,null,null,null,null,"Annual Energy Costs",{"$f":"G69","v":{"$error":"#N/A"}}]
["Pump",null,730,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C5","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G76","v":{"$error":"#N/A"}}]
["Pump Tank ($ per gallon)",null,1.46,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C6","v":{"$error":"#N/A"}},null,"Absorption Field Design:",null,null,null,null,null,null,null,null,null,null,"Discount Factor (as percent)",{"$f":"J74","v":0.05}]
["Pump Control Panel ($ per pump)",null,1044,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C7","v":{"$error":"#N/A"}},null,"Field Area Required:",{"$f":"G3/J3","v":{"$error":"#N/A"}},"ft2","Orifice Flow Rate:",0.5,"gpm",null,null,null,null,null,"Inflation Rate (as percent)",{"$f":"J73","v":0.03}]
["Pump Vault or Pump Screen",null,188,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C8","v":{"$error":"#N/A"}},null,"Space Between Laterals:",5,"ft","Flow per Lateral:",{"$f":"(ROUNDDOWN((G11/5),0))*J7","v":{"$error":"#N/A"}},"gpm"]
["Fittings (1 set per lateral)",null,26.25,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C9","v":{"$error":"#N/A"}},null,"Total Length of Laterals:",{"$f":"G7/G8","v":{"$error":"#N/A"}},"ft","Approx. Flow per Zone:",{"$f":"0.1442*(G3^0.5919)","v":0},"gpm",null,null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":{"$error":"#N/A"}}]
["4\" Sch 40 PVC",null,9.15,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C10","v":{"$error":"#N/A"}},null,"Number of Laterals",{"$f":"G9/120","v":{"$error":"#N/A"}},null,"Laterals per Zone:",{"$f":"ROUNDUP(J9/J8,0)","v":{"$error":"#N/A"}},null,null,null,null,null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor"]
["3\" Sch 40 PVC",null,6.6,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C11","v":{"$error":"#N/A"}},null,"Average Lateral Length:",{"$f":"G9/G10","v":{"$error":"#N/A"}},"ft","# of Zones:",{"$f":"ROUNDUP(G10/J10,0)","v":{"$error":"#N/A"}},null,null,"Year","Annualized Costs"]
["2\" Sch 40 PVC",null,3.33,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C12","v":{"$error":"#N/A"}},null,"Orifice Spacing",5,"ft","Actual Flow per Zone:",{"$f":"J10*J8","v":{"$error":"#N/A"}},"gpm",null,null,"Energy","Maintenance"]
["1.5\" Sch 40 PVC",null,2.73,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C13","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":{"$error":"#N/A"}},{"$f":"R13*U13","v":{"$error":"#N/A"}},{"$f":"S13*V13","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1}]
["1.25\" Sch 40 PVC",null,2.4900000000000002,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C14","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":{"$error":"#N/A"}},1.03,0.95238095238095233]
["2\" Bronze Globe Valve",null,165,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C15","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":2},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":{"$error":"#N/A"}},1.0609,0.90702947845804982]
["Index Valves:",null,157,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C16","v":{"$error":"#N/A"}},null,"Pump System Design:",null,null,"Notes","Unit Cost",null,"Cost",3,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.092727,0.86383759853147601]
["3\" Diaphragm Valves:",null,105,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C17","v":{"$error":"#N/A"}},null,"Pump Tank Volume:",{"$f":"G3*IF(E35=\"\",1,E35)","v":0},"gal",null,null,null,null,4,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1255088099999999,0.82270247479188197]
["3\" PVC ball Valve:",null,155,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C18","v":{"$error":"#N/A"}},null,"Pump Tank:",null,"cost per gallon",null,{"$f":"IF(E6=\"\",D6,E6)","v":{"$error":"#N/A"}},null,{"$f":"G17*J18","v":{"$error":"#N/A"}},5,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1592740742999998,0.78352616646845896]
["2\" PVC Ball Valve:",null,76,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C19","v":{"$error":"#N/A"}},null,"Pump Flow per Zone:",{"$f":"J12","v":{"$error":"#N/A"}},"gpm",null,null,null,null,6,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1940522965289999,0.74621539663662761]
["1.5\" PVC Ball Valve:",null,59,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C20","v":{"$error":"#N/A"}},null,"Pump Pressure:",120,"ft",null,null,null,null,7,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.22987386542487,0.71068133013012147]
["Washed Rock Media or Other Trench Media ($ per ton delivered)",null,null,null,null,"Number of Pumps:",1,null,null,{"$f":"IF(E5=\"\",D5,E5)","v":{"$error":"#N/A"}},null,{"$f":"G21*J21","v":{"$error":"#N/A"}},8,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.2667700813876159,0.67683936202868722]
[null,null,11,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C22","v":{"$error":"#N/A"}},null,"Pump Vault:",{"$f":"G21","v":1},null,null,{"$f":"IF(E8=\"\",D8,E8)","v":{"$error":"#N/A"}},null,{"$f":"G22*J22","v":{"$error":"#N/A"}},9,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3047731838292445,0.64460891621779726]
["Installation",null,null,null,null,"Control Panel:",1,null,null,{"$f":"IF(E7=\"\",D7,E7)","v":{"$error":"#N/A"}},null,{"$f":"G23*J23","v":{"$error":"#N/A"}},10,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3439163793441218,0.61391325354075932]
[null,null,null,null,null,"Control System Installation:",{"$f":"G21+J11","v":{"$error":"#N/A"}},"#pumps + #zones",null,{"$f":"IF(E31=\"\",D31,E31)","v":{"$error":"#N/A"}},null,{"$f":"G24*J24","v":{"$error":"#N/A"}},11,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3842338707244455,0.5846792890864374]
["Pump Tank Excavation and Installation (based on $ per gallon)",null,null,null,null,"Pump & Tank Installation:",{"$f":"G17","v":0},null,"equip & electric",{"$f":"IF(E26=\"\",D26,E26)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},12,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4257608868461786,0.5568374181775595]
[null,null,1.8,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C26","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,13,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4685337134515639,0.53032135064529462]
["Trenching, Pipe Placement, Riser & Sprayer Installation ($ per foot of pipe)",null,null,null,null,"Lateral System:",null,null,null,null,null,null,14,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.512589724855111,0.50506795299551888]
[null,null,5.38,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C28","v":{"$error":"#N/A"}},null,"2\" diameter lateral:",{"$f":"G9","v":{"$error":"#N/A"}},"ft",null,{"$f":"IF(E12=\"\",D12,E12)","v":{"$error":"#N/A"}},null,{"$f":"G28*J28","v":{"$error":"#N/A"}},15,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.5579674166007644,0.48101709809097021]
["Control System Installation - estimated to be one hour per pump plus one hour per zone ($ per hour)",null,null,null,null,"Washed Rock Media:",{"$f":"(G9*G4)*95/2000","v":{"$error":"#N/A"}},null,"tons",{"$f":"IF(E22=\"\",D22,E22)","v":{"$error":"#N/A"}},null,{"$f":"G29*J29","v":{"$error":"#N/A"}},16,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6047064390987871,0.45811152199140021]
[null,null,null,null,null,"Other Lateral Media:",null,"units","time unit cost",null,null,{"$f":"G30*J30","v":0},17,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6528476322717507,0.43629668761085727]
[null,null,117,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C31","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,18,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7024330612399032,0.41552065486748313]
["Pump Tank Volume Information",null,null,null,null,"2\" Bronze Globe Valve:",{"$f":"G10","v":{"$error":"#N/A"}},null,null,{"$f":"IF(E15=\"\",D15,E15)","v":{"$error":"#N/A"}},null,{"$f":"G32*J32","v":{"$error":"#N/A"}},19,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7535060530771003,0.39573395701665059]
["Assumption:  volume is 1 (default value) times the daily flow (in gallons) \nthen converted to cubic feet",null,null,null,null,"Fittings:",{"$f":"G10","v":{"$error":"#N/A"}},"sets","1 set/lateral",{"$f":"IF(E9=\"\",D9,E9)","v":{"$error":"#N/A"}},null,{"$f":"G33*J33","v":{"$error":"#N/A"}},20,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8061112346694133,0.37688948287300061]
[null,null,null,null,null,"Lateral Installation:",{"$f":"G9","v":{"$error":"#N/A"}},null,"equip & labor",{"$f":"IF(E28=\"\",D28,E28)","v":{"$error":"#N/A"}},null,{"$f":"G34*J34","v":{"$error":"#N/A"}},21,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8602945717094954,0.35894236464095297]
["To change the default value (1), enter a new multiplier:",null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.9161034088607805,0.3418498710866219]
[null,null,null,null,null,"Distribution to Laterals:",null,null,null,null,null,null,23,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.973586511126604,0.32557130579678267]
[null,null,null,null,null,"Index Valves:",{"$f":"ROUNDUP(EVEN(J11/5),0)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(E16=\"\",D16,E16)","v":{"$error":"#N/A"}},null,{"$f":"G37*J37","v":{"$error":"#N/A"}},24,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0327941064604018,0.31006791028265024]
[null,null,null,null,null,"4\" Sch 40 PVC:",{"$f":"IF($J$12>=180,0,IF($J$12<100, 0,((($J$10*$G$8)/2)*($J$11^2))+((($J$10*$G$8)/2)*($J$11))))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(E10=\"\",D10,E10)","v":{"$error":"#N/A"}},null,{"$f":"G38*J38","v":{"$error":"#N/A"}},25,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0937779296542138,0.29530277169776209]
[null,null,null,null,null,"3\" Sch 40 PVC:",{"$f":"IF($J$12>=100,0,IF($J$12<50, 0,((($J$10*$G$8)/2)*($J$11^2))+((($J$10*$G$8)/2)*($J$11))))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(E11=\"\",D11,E11)","v":{"$error":"#N/A"}},null,{"$f":"G39*J39","v":{"$error":"#N/A"}},26,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.1565912675438406,0.28124073495024959]
[null,null,null,null,null,"2\" Sch 40 PVC:",{"$f":"IF($J$12>=50,0,IF($J$12<30, 0,((($J$10*$G$8)/2)*($J$11^2))+((($J$10*$G$8)/2)*($J$11))))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(E12=\"\",D12,E12)","v":{"$error":"#N/A"}},null,{"$f":"G40*J40","v":{"$error":"#N/A"}},27,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2212890055701555,0.2678483190002377]
[null,null,null,null,null,"1.5 Sch 40 PVC:",{"$f":"IF($J$12>=30,0,((($J$10*$G$8)/2)*($J$11^2))+((($J$10*$G$8)/2)*($J$11)))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(E13=\"\",D13,E13)","v":{"$error":"#N/A"}},null,{"$f":"G41*J41","v":{"$error":"#N/A"}},28,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,"3\" PVC ball valve:",3,null,null,{"$f":"IF(E18=\"\",D18,E18)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},29,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,"3\" diaphragm Valve",1,null,null,{"$f":"IF(E17=\"\",D17,E17)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},30,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,"Distribution System Installation:",{"$f":"SUM(G39:G41)","v":{"$error":"#N/A"}},"ft","equip & labor",{"$f":"IF(E28=\"\",D28,E28)","v":{"$error":"#N/A"}},null,{"$f":"G44*J44","v":{"$error":"#N/A"}},31,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,{"$f":"F1","v":"Technology:  Low Pressure Distribution"},null,null,null,null,null,null,32,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,{"$f":"F3","v":"Flow:"},{"$f":"G3","v":0},{"$f":"H3","v":"gpd"},null,null,null,null,34,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,"Materials",null,null,null,null,null,null,36,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,"Cost of Materials:",null,null,null,null,null,{"$f":"SUM(L18,L21:L23,L28:L33,L37:L43)","v":{"$error":"#N/A"}},37,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,"P&O for Materials:",{"$f":"IF('User & Location Information'!F25=\"\",'User & Location Information'!E25/100,'User & Location Information'!F25/100)","v":0.2},null,null,null,null,{"$f":"G51*L50","v":{"$error":"#N/A"}},38,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L50*G52","v":{"$error":"#N/A"}},39,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L50:L52)","v":{"$error":"#N/A"}},40,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,"Labor & Equipment",null,null,null,null,null,null,42,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L24:L25,L34,L44)","v":{"$error":"#N/A"}},43,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,"P&O for Labor & Equipment:",{"$f":"IF('User & Location Information'!F26=\"\",'User & Location Information'!E26/100,'User & Location Information'!F26/100)","v":0.2},null,null,null,null,{"$f":"L56*G57","v":{"$error":"#N/A"}},44,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L56:L57)","v":{"$error":"#N/A"}},45,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,null,47,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L53,L58,L60)","v":{"$error":"#N/A"}},49,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,"Energy Costs",null,null,null,null,null,null,51,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,"Electrical Cost:",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h",null,null,null,null,52,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,"Pump Power:",{"$f":"(G20*G19)/(3960*0.6)","v":{"$error":"#N/A"}},"hp",null,null,null,null,53,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,"Pump Run Time:",{"$f":"G3/J12/60","v":{"$error":"#N/A"}},"hr/d",null,null,null,null,54,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,"Panel Power:",1E-3,"kW",null,null,null,null,55,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,"Annual Electric Cost:",{"$f":"(G65*G66*0.746*G67*365)+(G68*8760)","v":{"$error":"#N/A"}},"$/yr",null,null,null,null,56,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,57,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,58,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,"Life Cycle Costs:",null,null,null,null,null,null,59,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,"Annual Maintenance:",{"$f":"G3*0.5","v":0},null,"Inflation Rate (%):",0.03,null,null,60,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.8916031040457311,5.3535523746494243E-2]
[null,null,null,null,null,"Annualized Pump Replacement:",{"$f":"J21/7","v":{"$error":"#N/A"}},"(7 yr cycle)","Discount Rate (%):",0.05]
[null,null,null,null,null,"Annualized System Replacement:",{"$f":"L62/30","v":{"$error":"#N/A"}},"(30 yr cycle)","Salvage Value:","None"]
[null,null,null,null,null,"Sum of Annualized Maintenance:",{"$f":"SUM(G73:G75)","v":{"$error":"#N/A"}},null,"Depreciation:","None"]
[]
[null,null,null,null,null,"System Life (years):",60,"yrs"]
[]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":{"$error":"#N/A"}}]

{"sheet":"Spray Irrigation Builder","index":14,"n_rows":81,"n_cols":22,"rows_kept":81,"cut":false,"hidden":false,"merged":[[26,0,28,1],[9,0,9,1],[29,0,30,1],[7,0,7,1],[10,0,10,1],[24,0,25,1],[31,0,31,4],[32,0,32,4],[33,0,33,3],[10,21,11,21],[79,12,79,13],[79,19,79,20],[10,12,11,12],[10,13,10,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[10,18,11,18],[34,0,34,4],[35,0,36,4],[37,0,37,3],[22,0,23,1],[80,6,80,7],[10,19,11,19],[22,7,22,8],[19,6,19,8],[10,20,11,20],[2,2,3,2],[2,3,3,3],[2,4,3,4],[23,6,23,8],[21,7,21,8],[14,6,14,8],[0,0,1,4],[4,0,5,1],[6,0,6,1],[8,0,8,1],[75,0,75,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[2,0,3,1],[20,0,21,1],[18,0,18,1],[19,0,19,1]]}
["Spray Irrigation Costing Information",null,null,null,null,"Technology:  Spray",null,null,null,null,null,null,{"$f":"F1","v":"Technology:  Spray"},null,null,{"$f":"G3","v":0},{"$f":"H3","v":"gpd"},100]
[null,null,null,null,null,"Assumptions:",null,null,null,null,null,null,null,null,null,null,"System Life (years)",{"$f":"G79","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost","Flow:",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd","Soil:",{"$f":"IF('Soil Types & Application Rates'!K41=1,'Soil Types & Application Rates'!K38, IF('Soil Types & Application Rates'!K41=2, 'Soil Types & Application Rates'!K39))","v":{"$error":"#N/A"}},"gpd/ft2",null,null,null,null,null,"Construction and Installation Costs",{"$f":"L62","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Energy Costs",{"$f":"G69","v":{"$error":"#N/A"}}]
["Materials",null,null,null,null,"Absorption Field Design:",null,null,null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G77","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Field Area Required:",{"$f":"G3/J3","v":{"$error":"#N/A"}},"ft2","Sprayer Pressure:",40,"psi",null,null,null,null,null,"Discount Factor (as percent)",{"$f":"J70","v":0.05}]
["Pump",null,730,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C7","v":{"$error":"#N/A"}},null,"Est. Spray Heads (pop-up)",{"$f":"IF(G6<=G10,1,ROUNDUP(EVEN(G6/G10),0))","v":{"$error":"#N/A"}},null,"Zone Flow Limit:",{"$f":"0.1441*(G3^0.5919)","v":0},"gpm",null,null,null,null,null,"Inflation Rate (as percent)",{"$f":"J69","v":0.03}]
["Pump Tank ($ per gallon)",null,1.46,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C8","v":{"$error":"#N/A"}},null,"Sprayer Flow Rate:",5,"gpm","# of Zones:",{"$f":"IF(G7=1,1,IF((G7*G8)<J7,G7,(ROUNDUP(EVEN((G7*G8)/J7),0))))","v":{"$error":"#N/A"}}]
["Pump Control Panel ($ per pump)",null,1044,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C9","v":{"$error":"#N/A"}},null,"Sprayer Radius:",50,"ft","Sprayers/Zone:",{"$f":"IF(G7=1,1,ROUNDUP(EVEN(G7/J8),0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":{"$error":"#N/A"}}]
["Pump Vault or Pump Screen",null,188,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C10","v":{"$error":"#N/A"}},null,"Sprayer Area:",{"$f":"((G9*2)^2)/4*3.14","v":7850},"ft2","Pump Flow Rate:",{"$f":"J9*G8","v":{"$error":"#N/A"}},"gpm"]
["Spray Heads ($ per head)",null,52.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C11","v":{"$error":"#N/A"}},null,null,null,null,"Actual Sprayers:",{"$f":"J8*J9","v":{"$error":"#N/A"}},null,null,"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor"]
["Fittings (1 set per sprayer)",null,26.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C12","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"Energy","Maintenance"]
["Fence (per foot of length)",null,12,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C13","v":{"$error":"#N/A"}},null,"Pump System Design:",null,null,"Notes","Unit Cost",null,"Cost",0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":{"$error":"#N/A"}},{"$f":"R13*U13","v":{"$error":"#N/A"}},{"$f":"S13*V13","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1}]
["3\" Sch 40 PVC",null,1.35,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C14","v":{"$error":"#N/A"}},null,"Pump Tank Volume:",{"$f":"G3*IF(E38=\"\",1,E38)","v":0},null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":{"$error":"#N/A"}},1.03,0.95238095238095233]
["2\" Sch 40 PVC",null,0.61,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C15","v":{"$error":"#N/A"}},null,"Pump Tank",null,null,null,{"$f":"IF(E8=\"\",D8,E8)","v":{"$error":"#N/A"}},null,{"$f":"G14*J15","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":2},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":{"$error":"#N/A"}},1.0609,0.90702947845804982]
["Index Valves:",null,157,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C16","v":{"$error":"#N/A"}},null,"Pump Flow Rate per Zone:",{"$f":"J10","v":{"$error":"#N/A"}},"gpm",null,null,null,null,3,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.092727,0.86383759853147601]
["Diaphragm Valves:",null,105,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C17","v":{"$error":"#N/A"}},null,"Pump Pressure:",200,"ft",null,null,null,null,4,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1255088099999999,0.82270247479188197]
["3\" PVC ball Valve:",null,155,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C18","v":{"$error":"#N/A"}},null,"Number of Pumps:",{"$f":"IF(G3<=1000,1,2)","v":1},null,null,{"$f":"IF(E7=\"\",D7,E7)","v":{"$error":"#N/A"}},null,{"$f":"G18*J18","v":{"$error":"#N/A"}},5,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1592740742999998,0.78352616646845896]
["2\" PVC Ball Valve:",null,76,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C19","v":{"$error":"#N/A"}},null,"Pump Vault",{"$f":"G18","v":1},null,null,{"$f":"IF(E10=\"\",D10,E10)","v":{"$error":"#N/A"}},null,{"$f":"G19*J19","v":{"$error":"#N/A"}},6,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1940522965289999,0.74621539663662761]
["1.5\" PVC Ball Valve:",null,59,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C20","v":{"$error":"#N/A"}},null,"Pump Control Panel:","$1000 per pump",null,null,{"$f":"IF(E9=\"\",D9,E9)","v":{"$error":"#N/A"}},"per pump",{"$f":"J20*G18","v":{"$error":"#N/A"}},7,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.22987386542487,0.71068133013012147]
["Installation",null,null,null,null,"Rainy Day Storage",{"$f":"IF(G3<=1000,0,G3*IF(E34=\"\",30,E34))","v":0},"gal",null,{"$f":"IF(E31=\"\",D31,E31)","v":{"$error":"#N/A"}},"per ft3",{"$f":"(G21/7.48/2)*J21","v":{"$error":"#N/A"}},8,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.2667700813876159,0.67683936202868722]
[null,null,null,null,null,null,null,null,null,null,null,null,9,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3047731838292445,0.64460891621779726]
["Pump Tank Excavation and Installation (based on $ per gallon)",null,null,null,null,"Control System Installation:",{"$f":"G18+J8","v":{"$error":"#N/A"}},"# of pumps + # zones",null,{"$f":"IF(E29=\"\",D29,E29)","v":{"$error":"#N/A"}},null,{"$f":"G23*J23","v":{"$error":"#N/A"}},10,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3439163793441218,0.61391325354075932]
[null,null,1.8,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C24","v":{"$error":"#N/A"}},null,"Pump & Tank Installation:",null,null,null,{"$f":"IF(E24=\"\",D24,E24)","v":{"$error":"#N/A"}},null,{"$f":"G14*J24","v":{"$error":"#N/A"}},11,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3842338707244455,0.5846792890864374]
["Trenching, Pipe Placement, Riser & Sprayer Installation ($ per foot of pipe)",null,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4257608868461786,0.5568374181775595]
[null,null,5.38,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C26","v":{"$error":"#N/A"}},null,"Lateral System:",null,null,null,null,null,null,13,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4685337134515639,0.53032135064529462]
["Control System Installation - estimated to be one hour per pump plus one hour per zone ($ per hour)",null,null,null,null,"Sprayers",{"$f":"J11","v":{"$error":"#N/A"}},"ea",null,{"$f":"IF(E11=\"\",D11,E11)","v":{"$error":"#N/A"}},null,{"$f":"G27*J27","v":{"$error":"#N/A"}},14,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.512589724855111,0.50506795299551888]
[null,null,null,null,null,"Fittings",{"$f":"G27","v":{"$error":"#N/A"}},"sets","1 set/sprayer",{"$f":"IF(E12=\"\",D12,E12)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},15,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.5579674166007644,0.48101709809097021]
[null,null,117,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C29","v":{"$error":"#N/A"}},null,"Fence:",{"$f":"((G6)^0.5)*4","v":{"$error":"#N/A"}},"ft",null,{"$f":"IF(E13=\"\",D13,E13)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},16,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6047064390987871,0.45811152199140021]
["Excavation of Rainy Season Storage \n($ per cubic foot)",null,null,null,null,"3\" Sch 40 PVC",{"$f":"IF(J10>50,(G9*1.15*J8*J9),0)","v":{"$error":"#N/A"}},"ft",null,{"$f":"IF($E$14=\"\",$D$14,$E$14)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},17,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6528476322717507,0.43629668761085727]
[null,null,10.75,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C31","v":{"$error":"#N/A"}},null,"2\" Sch 40 PVC",{"$f":"IF(J10>=50,0,(G9*1.15*J8*J9))","v":{"$error":"#N/A"}},"ft",null,{"$f":"IF($E$15=\"\",$D$15,$E$15)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},18,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7024330612399032,0.41552065486748313]
["Rainy Weather Storage",null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7535060530771003,0.39573395701665059]
["Assumption:  The Rainy Season storage is equivalent to 30 days of design flow.",null,null,null,null,"Lateral Installation:",{"$f":"SUM(G30:G31)","v":{"$error":"#N/A"}},null,"equip & labor",{"$f":"IF($E$26=\"\",$D$26,$E$26)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},20,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8061112346694133,0.37688948287300061]
["To change the default value (30), enter a new Multiplier:",null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8602945717094954,0.35894236464095297]
["Pump Tank Volume Information",null,null,null,null,"Pumps to Laterals:",null,null,null,null,null,null,22,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.9161034088607805,0.3418498710866219]
["Assumption:  volume is 1 (default value) times the daily flow (in gallons) \nthen converted to cubic feet",null,null,null,null,"Index Valves:",0,"ea",null,{"$f":"IF(E16=\"\",D16,E16)","v":{"$error":"#N/A"}},null,{"$f":"G36*J36","v":{"$error":"#N/A"}},23,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.973586511126604,0.32557130579678267]
[null,null,null,null,null,"Diaphragm Valves:",{"$f":"J8","v":{"$error":"#N/A"}},"ea",null,{"$f":"IF(E17=\"\",D17,E17)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},24,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0327941064604018,0.31006791028265024]
["To change the default value (1), enter a new multiplier:",null,null,null,null,"3\" PVC ball Valve:",0,"ea",null,{"$f":"IF(E18=\"\",D18,E18)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},25,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0937779296542138,0.29530277169776209]
[null,null,null,null,null,"2\" PVC Ball Valve:",2,"ea",null,{"$f":"IF(E19=\"\",D19,E19)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},26,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.1565912675438406,0.28124073495024959]
[null,null,null,null,null,"1.5\" PVC Ball Valve:",3,"ea",null,56,null,168,27,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2212890055701555,0.2678483190002377]
[null,null,null,null,null,"3\" Sch 40 PVC:",{"$f":"IF(G30=0,0,G30*0.1)","v":{"$error":"#N/A"}},"ft",null,{"$f":"IF($E$14=\"\",$D$14,$E$14)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},28,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,"2\" Sch 40 PVC:",{"$f":"IF(G31=0,0,0.1*G31)","v":{"$error":"#N/A"}},"ft",null,{"$f":"IF($E$15=\"\",$D$15,$E$15)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},29,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,"Pipe Installation:",{"$f":"SUM(G41:G42)","v":{"$error":"#N/A"}},"ft","equip & labor",{"$f":"IF($E$26=\"\",$D$26,$E$26)","v":{"$error":"#N/A"}},null,{"$error":"#N/A"},30,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,{"$f":"F1","v":"Technology:  Spray"},null,null,null,null,null,null,32,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,{"$f":"F3","v":"Flow:"},{"$f":"G3","v":0},{"$f":"H3","v":"gpd"},null,null,null,null,34,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,"Materials:",null,null,null,null,null,null,36,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,"Cost of Materials:",null,null,null,null,null,{"$f":"SUM(L15,L18,L19,L20,L21,L22,L27,L28,L29,L30,L31,L36,L37,L38,L39,L40,L41,L42)","v":{"$error":"#N/A"}},37,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,"20% P&O for Materials:",null,null,null,null,null,{"$f":"0.2*L50","v":{"$error":"#N/A"}},38,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L50*G52","v":{"$error":"#N/A"}},39,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L50:L52)","v":{"$error":"#N/A"}},40,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,"Labor & Equipment:",null,null,null,null,null,null,42,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L23,L24,L33,L43)","v":{"$error":"#N/A"}},43,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,"20% P&O for Labor & Equipment:",null,null,null,null,null,{"$f":"0.2*L56","v":{"$error":"#N/A"}},44,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L56:L57)","v":{"$error":"#N/A"}},45,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,null,null,null,null,null,null,null,46,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,null,47,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L53,L58,L60)","v":{"$error":"#N/A"}},49,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,50,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,"Energy Costs:",null,null,null,null,null,null,51,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h",null,null,null,null,52,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,"Pump Power:",{"$f":"(G16*G17)/(3960*0.6)","v":{"$error":"#N/A"}},"hp",null,null,null,null,53,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,"Pump Run Time:",{"$f":"G3/G16/60","v":{"$error":"#N/A"}},"hr/d",null,null,null,null,54,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,"Panel Power:",1E-3,"kW","(assumes continuous power draw)",null,null,null,55,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,"Annual Electric Cost:",{"$f":"(G65*(G66*0.746)*G67*365)+G68*G65*8760","v":{"$error":"#N/A"}},null,"Inflation Rate (%):",0.03,null,null,56,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,null,null,null,"Discount Rate (%):",0.05,null,null,57,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,null,null,null,"Salvage Value:","none",null,null,58,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,"Life Cycle Costs:",null,null,"Depreciation:","none",null,null,59,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,"Annual Maintenance:",{"$f":"0.5*G3","v":0},null,null,null,null,null,60,{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.8916031040457311,5.3535523746494243E-2]
[null,null,null,null,null,"Annualized Pump Replacement:",{"$f":"J18/7","v":{"$error":"#N/A"}},"(7 yr cycle)"]
[null,null,null,null,null,"Annualized Controls Replacement:",{"$f":"L20/20","v":{"$error":"#N/A"}},"(20 yr cycle)"]
[null,null,null,null,null,"Replace 25% of Sprayers/Yr:",{"$f":"0.25*J11*J27","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Total Annualized Maintenance:",{"$f":"SUM(G73:G76)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,"System Life (years):",60]
[]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":{"$error":"#N/A"}}]

{"sheet":"RSF Builder","index":15,"n_rows":100,"n_cols":39,"rows_kept":100,"cut":false,"hidden":false,"merged":[[61,0,62,0],[11,19,12,19],[11,20,12,20],[11,21,12,21],[54,6,54,7],[12,22,13,22],[11,12,12,12],[11,13,11,14],[11,15,12,15],[11,16,12,16],[11,17,12,17],[11,18,12,18],[4,0,5,0],[59,0,60,0],[0,0,1,4],[2,2,3,2],[2,3,3,3],[2,4,3,4]]}
["RSF Costing Information",null,null,null,null,"Technology:  Attached Growth Recirculating Media Filter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RSF Material List"]
[null,null,null,null,null,"Assumptions:",null,null,null,null,null,null,null,null,null,null,"System Life (years)",{"$f":"G53","v":60}]
[null,null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost",null,null,null,null,null,null,null,null,null,null,null,"Construction and Installation Costs",{"$f":"L37","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Project Name","RSF Cost Model"]
["Item","Unit",null,null,null,"Daily Wastewater Volume",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd","Surface Area",{"$f":"G4/5","v":0},"ft2",null,null,null,null,null,"Annual Energy Costs",{"$f":"G44","v":1.1388},null,null,null,null,null,null,"Design Data (gpd)",{"$f":"'Wastewater Volume Calculator'!J96","v":0}]
["Materials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gpm","area","labor cost","Knox Labor","account for 79% labor decrease in Knoxville"]
[null,null,null,null,null,"Cost of Materials:",{"$f":"AB100","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"Annual Replacement Budget:",{"$f":"G49","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Area (ft2)",{"$f":"Z4/5","v":0},null,null,null,null,null,null,null,null,1250,250,12572,{"$f":"AK6/AJ6","v":50.287999999999997},{"$f":"AL6/0.79","v":63.655696202531637}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Factor (as percent)",{"$f":"L49","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2500,500,16187,{"$f":"AK7/AJ7","v":32.374000000000002},{"$f":"AL7/0.79","v":40.979746835443038}]
["Recirculation Tank","per gallon",1.46,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,"Inflation Rate (as percent)",{"$f":"L48","v":0.03},null,null,null,null,null,null,null,"RSF Size and Design Data",null,null,null,null,null,null,null,null,5000,1000,25703,25.702999999999999,32.53544303797468]
["4' x 8' x ½\" sheets of OSB or particle board","per sheet",18.900000000000002,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C9","v":{"$error":"#N/A"}},null,"Installation Cost:",{"$f":"J4*IF(E63=\"\",D63,E63)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Width",null,{"$f":"IF(Z4<1000,8,IF(Z4<5000,16,IF(Z4<10000,24,IF(Z4>=10000,35))))","v":8},null,null,null,null,null,null,null,12500,2500,44200,17.68,22.379746835443036]
["treated 4\" x 4\" (per foot)","per foot",2.1,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C10","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T14:T74)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Length",null,{"$f":"Z6/AA9","v":0},null,null,null,null,null,null,null,18750,3750,56395,15.038666666666666,19.036286919831223]
["treated 2\" x 4\"","per foot",1.05,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C11","v":{"$error":"#N/A"}},null,"Number of Recirculation Pumps:",{"$f":"Y84","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25% Zone Length",null,{"$f":"AA10*0.25","v":0},null,null,null,null,null,null,null,25000,5000,68590,13.718,17.364556962025315]
["untreated 2\" x 4\"","per foot",1.05,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C12","v":{"$error":"#N/A"}},null,"Pump Flow Rate:",65,"gpm",null,null,null,null,"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor",null,null,"75% Zone Length",null,{"$f":"AA10*0.75","v":0},null,null,null,null,null,null,null,37500,7500,92980,12.397333333333334,15.69282700421941]
["treated 2\" x 6\"","per foot",1.5750000000000002,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C13","v":{"$error":"#N/A"}},null,"Pump Design TDH:",50,"ft of water",null,null,null,null,null,"Energy","Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50000,10000,117371,11.7371,14.857088607594935]
["treated 2\" x 12\"","per foot",2.625,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C14","v":{"$error":"#N/A"}},null,"Pump Power:",{"$f":"(G12*G13)/(3960*0.6)","v":1.3678451178451179},"hp",null,null,null,null,0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$14,(SUM(N14:P14)+Q14),\"\")","v":{"$error":"#N/A"}},{"$f":"R14*U14","v":{"$error":"#N/A"}},{"$f":"S14*V14","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M14,((1+R$8)^M14),\"\")","v":1},{"$f":"IF(R$2>=M14,((1/(1+R$7)^M14)),\"\")","v":1},null,null,"Number of Laterals",null,{"$f":"AA10/1.25","v":0}]
["30 mil PVC liner","per sq ft",0.52500000000000002,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C15","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":1},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":1.1388},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":0},{"$f":"IF(M15<=$R$2,$R$6,\"\")","v":{"$error":"#N/A"}},null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":{"$error":"#N/A"}},1.03,0.95238095238095233,null,null,"Number Of Orifices",null,{"$f":"AA14*(AA9-2.5)/1.25","v":0}]
["coarse rock that supports media","per ton",31.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C16","v":{"$error":"#N/A"}},null,"Flow Rate into Single Pass Zone:",65,"gpm",null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M15+1,M15+1,\"\")),\"\",IF($R$2>=M15+1,M15+1,\"\"))","v":2},{"$f":"IF(M16<=$R$2, $R$4, \"\")","v":1.1388},{"$f":"IF(M16<=$R$2,$R$5,\"\")","v":0},{"$f":"IF(M16<=$R$2,$R$6,\"\")","v":{"$error":"#N/A"}},null,{"$f":"IF(M16<=$R$2,SUM(N16:P16),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M16<=$R$2,R16*U16,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M16<=$R$2,S16*V16,\"\")","v":{"$error":"#N/A"}},1.0609,0.90702947845804982]
["bedding sand for under liner","per ton",21,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C17","v":{"$error":"#N/A"}},null,"Hours of Operation per Day:",{"$f":"G4/G16/60","v":0},"hr/d",null,null,null,null,3,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.092727,0.86383759853147601,null,null,"Number of Fields",null,1]
[" #57 washed rock","per ton",15.75,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C18","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,4,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1255088099999999,0.82270247479188197,null,null,"Number of Dosing Zones",null,1]
[" RSF sand (media)","per ton",42,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C19","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,5,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1592740742999998,0.78352616646845896]
["30\" x 48\" riser with lid","each",315,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C20","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,6,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1940522965289999,0.74621539663662761]
["1\" dia. Sch. 40 PVC","per foot",1.96,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C21","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,7,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.22987386542487,0.71068133013012147,null,null,"Units","Item Description","Unit Cost Material","Material Cost","Unit Labor Cost","Labor Cost","Total Unit Price"]
["1-1/4\" dia. Sch. 40 PVC","per foot",2.4900000000000002,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C22","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,8,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.2667700813876159,0.67683936202868722,null,null,"RSF"]
["1-1/2\" dia. Sch. 40 PVC","per foot",2.73,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C23","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,9,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3047731838292445,0.64460891621779726]
["2\" dia. Sch. 40 PVC","per foot",3.33,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C24","v":{"$error":"#N/A"}},null,"Materials:",null,null,null,null,null,null,10,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3439163793441218,0.61391325354075932,null,null,"Filter Shell"]
["2-1/2\" dia. Sch. 40 PVC","per foot",5.1764999999999999,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C25","v":{"$error":"#N/A"}},null,"Cost of Materials:",null,null,null,null,null,{"$f":"G6","v":{"$error":"#N/A"}},11,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3842338707244455,0.5846792890864374,null,null,{"$f":"ROUNDUP(((AA9*2)+(AA10*2))/8,0)","v":2},"4' x 8' x ½\" sheets of OSB or particle board",{"$f":"IF(E9=\"\",D9,E9)","v":{"$error":"#N/A"}},{"$f":"Y25*AA25","v":{"$error":"#N/A"}},35,{"$f":"AC25*Y25","v":70},{"$f":"AD25+AB25","v":{"$error":"#N/A"}}]
["3\" dia. Sch. 40 PVC","per foot",6.6,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C26","v":{"$error":"#N/A"}},null,"P&O for Materials:",{"$f":"IF('User & Location Information'!F25=\"\",'User & Location Information'!E25/100,'User & Location Information'!F25/100)","v":0.2},null,null,null,null,{"$f":"L25*G26","v":{"$error":"#N/A"}},12,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4257608868461786,0.5568374181775595,null,null,{"$f":"(AA9*2)+(AA10*2)","v":16},"treated 4\" x 4\" top of wall",{"$f":"IF(E10=\"\",D10,E10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},6,96,{"$error":"#N/A"}]
["4\" dia. Sch. 40 PVC","per foot",9.6074999999999999,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C27","v":{"$error":"#N/A"}},null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L25*G27","v":{"$error":"#N/A"}},13,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4685337134515639,0.53032135064529462,null,null,{"$f":"2*(AA9+AA10)","v":16},"treated 2\" x 4\" liner face locks",{"$f":"IF($E$11=\"\",$D$11,$E$11)","v":{"$error":"#N/A"}},{"$f":"Y27*AA27","v":{"$error":"#N/A"}},6,96,{"$error":"#N/A"}]
["6\" dia. Sch. 40 PVC","per foot",17.797499999999999,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C28","v":{"$error":"#N/A"}},null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L25:L27)","v":{"$error":"#N/A"}},14,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.512589724855111,0.50506795299551888,null,null,{"$f":"(((AA9+AA10)*2)/1.5)*4","v":42.666666666666664},"treated 2\" x 4\" wall bottom and vertical frame",{"$f":"IF($E$11=\"\",$D$11,$E$11)","v":{"$error":"#N/A"}},{"$f":"Y28*AA28","v":{"$error":"#N/A"}},6,256,{"$error":"#N/A"}]
["Recirculation Pump, screened vault & controls","unit",1008,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C29","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,15,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.5579674166007644,0.48101709809097021,null,null,{"$f":"(AA9+AA10)*2","v":16},"treated 2\" x 6\" top caps",{"$f":"IF(E13=\"\",D13,E13)","v":{"$error":"#N/A"}},{"$error":"#N/A"},6,96,{"$error":"#N/A"}]
["Pump Control Panel","each",575,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C30","v":{"$error":"#N/A"}},null,"Labor & Equipment:",null,null,null,null,null,null,16,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6047064390987871,0.45811152199140021,null,null,{"$f":"Y28","v":42.666666666666664},"untreated 2\" x 4\" bracing",{"$f":"IF(E12=\"\",D12,E12)","v":{"$error":"#N/A"}},{"$error":"#N/A"},6,256,{"$error":"#N/A"}]
["2\" PVC end cap","each",2.1,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C31","v":{"$error":"#N/A"}},null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"G9","v":{"$error":"#N/A"}},17,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6528476322717507,0.43629668761085727,null,null,{"$f":"AA9*2","v":16},"treated 2\" x 12\" for divider wall",{"$f":"IF(E14=\"\",D14,E14)","v":{"$error":"#N/A"}},{"$error":"#N/A"},6,96,{"$error":"#N/A"}]
["6\" PVC end cap","each",36.75,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C32","v":{"$error":"#N/A"}},null,"P&O Labor & Equipment:",{"$f":"IF('User & Location Information'!F26=\"\",'User & Location Information'!E26/100,'User & Location Information'!F26/100)","v":0.2},null,null,null,null,{"$f":"L31*G32","v":{"$error":"#N/A"}},18,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7024330612399032,0.41552065486748313,null,null,{"$f":"((AA9+8)*(AA10+12))","v":192},"Sq. Ft. of  30 mil Polypropylene liner",{"$error":"#N/A"},{"$error":"#N/A"},1.25,240,{"$error":"#N/A"}]
["6\" PVC threaded end plug ","each",57.75,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C33","v":{"$error":"#N/A"}},null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L31:L32)","v":{"$error":"#N/A"}},19,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7535060530771003,0.39573395701665059,null,null,{"$f":"(((AA9*AA10)*2)*95)/2000","v":0},"tons of coarse rock that supports media",{"$error":"#N/A"},{"$error":"#N/A"},10,0,{"$error":"#N/A"},"95 lb/ft3"]
["6\" bulkhead connector","each",577.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C34","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,20,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8061112346694133,0.37688948287300061,null,null,{"$f":"(((AA9*AA10)*0.5)*110)/2000","v":0},"tons of bedding sand for under liner",{"$error":"#N/A"},{"$error":"#N/A"},10,0,{"$error":"#N/A"}]
["4\" bulkhead connector","each",315,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C35","v":{"$error":"#N/A"}},null,"Professional Services Fees:",null,null,null,null,null,null,21,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8602945717094954,0.35894236464095297,null,null,{"$f":"(((AA9*AA10)*0.75)*95)/2000","v":0},"tons of #57 washed limestone for RSF cap and around chambers",{"$error":"#N/A"},{"$error":"#N/A"},10,0,{"$error":"#N/A"}]
["3\" bulkhead connector","each",157.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C36","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,22,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.9161034088607805,0.3418498710866219,null,null,{"$f":"(AA9*AA10*2*105)/2000","v":0},"tons of RSF sand",{"$error":"#N/A"},{"$error":"#N/A"},10,0,{"$error":"#N/A"},"105 lb/ft3"]
["2\" bulkhead connector","each",94.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C37","v":{"$error":"#N/A"}},null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L28,L33,L35)","v":{"$error":"#N/A"}},23,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.973586511126604,0.32557130579678267,null,null,"Inlet Manifold"]
["6\" schedule 40 elbow","each",75.600000000000009,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C38","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,24,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0327941064604018,0.31006791028265024,null,null,1,"2\" cap for inlet manifold",{"$f":"IF(E31=\"\",D31,E31)","v":{"$error":"#N/A"}},{"$f":"Y38*AA38","v":{"$error":"#N/A"}},10,{"$f":"AC38*Y38","v":10},{"$f":"AD38+AB38","v":{"$error":"#N/A"}}]
["4\" PVC Sch 40 els","each",26.25,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C39","v":{"$error":"#N/A"}},null,"Energy Costs:",null,null,null,null,null,null,25,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0937779296542138,0.29530277169776209,null,null,1,"2\" boot kit for influent line through liner",{"$f":"IF(E37=\"\",D37,E37)","v":{"$error":"#N/A"}},{"$f":"Y39*AA39","v":{"$error":"#N/A"}},25,{"$f":"AC39*Y39","v":25},{"$f":"AD39+AB39","v":{"$error":"#N/A"}}]
["2\"  Sch 40 PVC els","each",4.2,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C40","v":{"$error":"#N/A"}},null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h",null,null,null,null,26,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.1565912675438406,0.28124073495024959,null,null,{"$f":"AA9","v":8},"4\" schedule 40 drilled PVC inlet header",{"$f":"IF(E27=\"\",D27,E27)","v":{"$error":"#N/A"}},{"$f":"Y40*AA40","v":{"$error":"#N/A"}},10,{"$f":"AC40*Y40","v":80},{"$f":"AD40+AB40","v":{"$error":"#N/A"}}]
["1 ½\" Sch 40 PVC els","each",3.1500000000000004,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C41","v":{"$error":"#N/A"}},null,"Recirculation Power",{"$f":"G11*G14*0.746","v":1.0204124579124578},"kW",null,null,null,null,27,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2212890055701555,0.2678483190002377,null,null,1,"30\" x 48\" riser with lid for inlet header and dose flush line",{"$f":"IF($E$20=\"\",$D$20,$E$20)","v":{"$error":"#N/A"}},{"$f":"Y41*AA41","v":{"$error":"#N/A"}},100,{"$f":"AC41*Y41","v":100},{"$f":"AD41+AB41","v":{"$error":"#N/A"}}]
["1½ x 2\" Sch 40 PVC reducer els","each",9.4500000000000011,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C42","v":{"$error":"#N/A"}},null,"Recirculation Time:",{"$f":"G17","v":0},"hr/d",null,null,null,null,28,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2879276757372602,0.25509363714308358,null,null,"Recirc Underdrain"]
["2\" x 1 ½\"  Sch 40 PVC Reducer Tees","each",6.3000000000000007,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C43","v":{"$error":"#N/A"}},null,"Panel Power:",1E-3,"kW","(assumes continuous power draw)",null,null,null,29,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.3565655060093778,0.24294632108865097,null,null,{"$f":"AA9-2","v":6},"6\" schedule 40, slotted and drilled PVC recirc underdrain",{"$f":"IF($E$28=\"\",$D$28,$E$28)","v":{"$error":"#N/A"}},{"$f":"Y43*AA43","v":{"$error":"#N/A"}},5,{"$f":"AC43*Y43","v":30},{"$f":"AD43+AB43","v":{"$error":"#N/A"}}]
["2\" Sch 40 PVC Tee","each",5.25,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C44","v":{"$error":"#N/A"}},null,"Annual Electric Cost:",{"$f":"(G40*G41*G42*365)+(G43*G40*8760)","v":1.1388},null,null,null,null,null,30,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.4272624711896591,0.23137744865585813,null,null,{"$f":"Y43","v":6},"6\" schedule 40 PVC underdrain header",{"$f":"IF($E$28=\"\",$D$28,$E$28)","v":{"$error":"#N/A"}},{"$error":"#N/A"},4,24,{"$error":"#N/A"}]
["1 ½\"  Sch 40 PVC Tees","each",3.1500000000000004,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C45","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,31,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5000803453253493,0.220359474910341,null,null,null,"6\" cap for underdrain header",{"$f":"IF(E32=\"\",D32,E32)","v":{"$error":"#N/A"}},{"$error":"#N/A"},10,0,{"$error":"#N/A"}]
["2\"  Sch 40 PVC crosses","each",10.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C46","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,32,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(R$2>=M46,((1+R$8)^M46),\"\")","v":2.5750827556851092},{"$f":"IF(R$2>=M46,((1/(1+R$7)^M46)),\"\")","v":0.20986616658127716},null,null,null,"6\" PVC plug for recirc underdrain",{"$f":"IF(E33=\"\",D33,E33)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,{"$error":"#N/A"}]
["1 ½\"   Sch 40 crosses","each",7.3500000000000005,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C47","v":{"$error":"#N/A"}},null,"Life Cycle Costs:",null,null,null,null,null,null,33,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.6523352383556626,0.19987253960121634,null,null,1,"6\" schedule 40 elbow for recirc line into tank and effluent structure",{"$f":"IF(E38=\"\",D38,E38)","v":{"$error":"#N/A"}},{"$error":"#N/A"},10,10,{"$error":"#N/A"}]
["2\"  to 1\" Sch 40 PVC slip bushings ","each",1.05,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C48","v":{"$error":"#N/A"}},null,"Annual Maintenance Contract:",{"$f":"0.5*G4","v":0},"$0.50/gpd",null,null,"Inflation Rate (%):",0.03,34,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.7319052955063321,0.19035479962020604,null,null,1,"30\" riser with lid for recirc underdrains",{"$f":"IF($E$20=\"\",$D$20,$E$20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},100,100,{"$error":"#N/A"}]
["1 ½\" x 1\" Sch 40 PVC slip bushings","each",0.68250000000000011,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C49","v":{"$error":"#N/A"}},null,"annualized cost to rebuild system in 30 yr",{"$f":"L37/30","v":{"$error":"#N/A"}},null,null,null,"Discount Rate (%):",0.05,35,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.8138624543715225,0.18129028535257716,null,null,{"$f":"IF(Z4>=500,1,0)","v":0},"6\" boot kit for underdrain (including glue)",{"$f":"IF(E34=\"\",D34,E34)","v":{"$error":"#N/A"}},{"$error":"#N/A"},25,0,{"$error":"#N/A"}]
["1 ½\" Sch 40 PVC threaded male bushings","each",5.25,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C50","v":{"$error":"#N/A"}},null,"Sum of Annualized Maintenance Costs:",{"$f":"SUM(G48:G49)","v":{"$error":"#N/A"}},null,null,null,"Salvage Value:","None",36,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.898278328002668,0.17265741462150208,null,null,"Drip Underdarin"]
["1 ½\"  Sch 40 PVC female threaded adapters","each",5.25,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C51","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Depreciation:","None",37,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.9852266778427476,0.1644356329728591,null,null,{"$f":"AA9-2","v":6},"4\" schedule 40, slotted PVC drip underdrain",{"$f":"IF($E$27=\"\",$D$27,$E$27)","v":{"$error":"#N/A"}},{"$f":"Y51*AA51","v":{"$error":"#N/A"}},10,{"$f":"AC51*Y51","v":60},{"$f":"AD51+AB51","v":{"$error":"#N/A"}}]
["2\" x 1 ½\"  Sch 40 PVC Reducer bushing","each",1.05,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C52","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,38,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0747834781780301,0.15660536473605632,null,null,{"$f":"Y51","v":6},"4\" schedule 40 PVC underdrain header",{"$f":"IF($E$27=\"\",$D$27,$E$27)","v":{"$error":"#N/A"}},{"$error":"#N/A"},10,60,{"$error":"#N/A"}]
["3\" PVC Sch 40 swing check valve","each",105,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C53","v":{"$error":"#N/A"}},null,"System Life (years)",60,"yrs",null,null,null,null,39,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1670269825233714,0.14914796641529171,null,null,1,"4\" schedule 40 elbow for recirc line into tank",{"$f":"IF(E39=\"\",D39,E39)","v":{"$error":"#N/A"}},{"$error":"#N/A"},10,10,{"$error":"#N/A"}]
["1 ½\"  long sweep, PVC","each",26.25,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C54","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,40,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.262037791999072,0.14204568230027784,null,null,1,"4\" boot kit for underdrain (including glue)",{"$f":"IF(E35=\"\",D35,E35)","v":{"$error":"#N/A"}},{"$error":"#N/A"},25,25,{"$error":"#N/A"}]
["1 ½\" Sch 40 PVC swing check valves","each",52.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C55","v":{"$error":"#N/A"}},null,"Life Cycle Present Value:",{"$f":"R10","v":{"$error":"#N/A"}},null,null,null,null,null,41,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3598989257590444,0.13528160219074079,null,null,{"$f":"AA10","v":0},"3\" 100% recycle line",{"$f":"IF(E26=\"\",D26,E26)","v":{"$error":"#N/A"}},{"$error":"#N/A"},10,0,{"$error":"#N/A"}]
["1\" orifice shields","each",1.5750000000000002,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C56","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,42,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4606958935318159,0.12883962113403885,null,null,1,"3\" swing check valve for 100% recycle line",{"$f":"IF(E53=\"\",D53,E53)","v":{"$error":"#N/A"}},{"$error":"#N/A"},25,25,{"$error":"#N/A"}]
["2\" Sch 40 PVC ball valve","each",105,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C57","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,43,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.5645167703377703,0.12270440108003698,null,null,1,"30\" x 48\" riser with lid for 100% recycle line",{"$f":"IF($E$20=\"\",$D$20,$E$20)","v":{"$error":"#N/A"}},{"$error":"#N/A"},100,100,{"$error":"#N/A"}]
["V 6606 Hydro Tec ","each",178.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C58","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,44,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.6714522734479029,0.11686133436193999,null,null,2,"3\" boot kit for 100% recycle line through divider wall",{"$f":"IF(E36=\"\",D36,E36)","v":{"$error":"#N/A"}},{"$error":"#N/A"},25,50,{"$error":"#N/A"}]
["12\" meter boxes with lids","each",36.75,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C59","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,45,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.78159584165134,0.1112965089161333,null,null,"Dose Inlet Headers"]
["Labor",null,null,null,null,null,null,null,null,null,null,null,46,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.8950437169008802,0.10599667515822221,null,null,{"$f":"AA14*(AA9-2.5)","v":0},"1\" schedule 40 PVC laterals with 1/8\" holes drilled on 15\" centers ",{"$f":"IF($E$21=\"\",$D$21,$E$21)","v":{"$error":"#N/A"}},{"$f":"Y60*AA60","v":{"$error":"#N/A"}},2,{"$f":"AC60*Y60","v":0},{"$f":"AD60+AB60","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,47,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.0118950284079071,0.10094921443640208,null,null,{"$f":"AA10-2","v":-2},"2\" Schd 40 PVC for flush line",{"$f":"IF($E$24=\"\",$D$24,$E$24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},1,-2,{"$error":"#N/A"}]
["Labor & Equipment to Construct Sand Filter \n($ per square foot of sand filter area)",null,null,null,null,null,null,null,null,null,null,null,48,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.1322518792601439,9.6142108987049613E-2,null,null,{"$f":"AA10","v":0},"2\"  Schd 40 PVC dosing header",{"$f":"IF($E$24=\"\",$D$24,$E$24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},1,0,{"$error":"#N/A"}]
[null,null,{"$f":"491.79*$J$4^-0.389","v":{"$error":"#DIV/0!"}},{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,6,FALSE))/100*C63","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,49,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.2562194356379477,9.1563913320999626E-2,null,null,{"$f":"2*AA18","v":2},"2\"  Schd 40 PVC els for dosing header",{"$f":"IF(E40=\"\",D40,E40)","v":{"$error":"#N/A"}},{"$error":"#N/A"},3,6,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,50,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.3839060187070862,8.7203726972380588E-2,null,null,{"$f":"AA14-Y63-Y65","v":-2},"2\" Schd 40 PVC Ts for dosing header",{"$f":"IF(E44=\"\",D44,E44)","v":{"$error":"#N/A"}},{"$error":"#N/A"},3,-6,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,51,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.5154231992682989,8.3051168545124371E-2,null,null,null,"2\"  Schd 40 PVC crosses for dosing header",{"$f":"IF(E47=\"\",D47,E47)","v":{"$error":"#N/A"}},{"$error":"#N/A"},3,0,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,52,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.6508858952463479,7.9096350995356543E-2,null,null,{"$f":"AA14","v":0},"2\"  to 1\" Schd 40 PVC slip bushings for dosing header",{"$f":"IF(E48=\"\",D48,E48)","v":{"$error":"#N/A"}},{"$error":"#N/A"},1,0,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,53,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7904124721037373,7.5329858090815757E-2,null,null,"Dose Eff Headers"]
[null,null,null,null,null,null,null,null,null,null,null,null,54,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.9341248462668501,7.1742721991253117E-2,null,null,{"$f":"AA18*((AA14/AA18)-1)*AA16/12","v":0},"1 ½\"  Schd 40 for dosing effluent header",{"$f":"IF(E23=\"\",D23,E23)","v":{"$error":"#N/A"}},{"$f":"Y68*AA68","v":{"$error":"#N/A"}},1,{"$f":"AC68*Y68","v":0},{"$f":"AD68+AB68","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,55,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0821485916548559,6.8326401896431521E-2,null,null,0,"1 ½\" Schd 40 PVC els for dosing effluent header",{"$f":"IF(E41=\"\",D41,E41)","v":{"$error":"#N/A"}},{"$error":"#N/A"},3,0,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,56,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.2346130494045005,6.5072763710887174E-2,null,null,{"$f":"2*AA18","v":2},"1 ½\"  Schd 40 Ts for dosing effluent header",{"$f":"IF(E45=\"\",D45,E45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},3,6,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,57,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.3916514408866361,6.1974060677035397E-2,null,null,{"$f":"AA14-Y70","v":-2},"1 ½\"   Schd 40 crosses for dosing effluent header",{"$f":"IF(E47=\"\",D47,E47)","v":{"$error":"#N/A"}},{"$error":"#N/A"},3,-6,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,58,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5534009841132352,5.9022914930509894E-2,null,null,{"$f":"AA14","v":0},"1 ½\" x 1\" Schd 40 PVC slip bushings for effluent header",{"$f":"IF(E49=\"\",D49,E49)","v":{"$error":"#N/A"}},{"$error":"#N/A"},1,0,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,59,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7200030136366324,5.6212299933818946E-2,null,null,{"$f":"AA14","v":0},"1 ½\"  long sweep, PVC outdoor electrical conduit for lateral flushing",{"$f":"IF(E54=\"\",D54,E54)","v":{"$error":"#N/A"}},{"$error":"#N/A"},3,0,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,60,1.1388,0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.8916031040457311,5.3535523746494243E-2,null,null,{"$f":"AA14","v":0},"1 ½\" Schd 40 PVC threaded male bushings for sweeps",{"$f":"IF(E50=\"\",D50,E50)","v":{"$error":"#N/A"}},{"$error":"#N/A"},1,0,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA14","v":0},"1 ½\"  Schd 40 PVC female threaded, PVC end caps for sweeps",{"$f":"IF(E51=\"\",D51,E51)","v":{"$error":"#N/A"}},{"$error":"#N/A"},1,0,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA18","v":1},"1 ½\" Schd 40 PVC swing check valves for connections to flush lines",{"$f":"IF(E55=\"\",D55,E55)","v":{"$error":"#N/A"}},{"$error":"#N/A"},3,3,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"2\" x 1 ½\"  Schd 40 PVC Reducer Ts for flush lines",{"$f":"IF($E$52=\"\",$D$52,$E$52)","v":{"$error":"#N/A"}},{"$error":"#N/A"},3,36,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"2\" Schd 40 PVC els for flush line",{"$f":"IF($E$40=\"\",$D$40,$E$40)","v":{"$error":"#N/A"}},{"$error":"#N/A"},3,6,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2\" x 1 ½\"  Reducer bushing for upstream end of flush line",{"$f":"IF($E$52=\"\",$D$52,$E$52)","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,0,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2\" Schd 40 PVC ball valve for flush line with 3/8\" hole drilled through ball in closed position",{"$f":"IF(E57=\"\",D57,E57)","v":{"$error":"#N/A"}},{"$error":"#N/A"},25,25,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA15","v":0},"1\" orifice shields",{"$f":"IF(E56=\"\",D56,E56)","v":{"$error":"#N/A"}},{"$error":"#N/A"},0.5,0,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recirc Pump Components"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$4<500,500,IF($Z$4<1000,1000,IF($Z$4<5000,2000,IF($Z$4<10000,4000,IF($Z$4>=10000,6000)))))","v":500},"gallons of water tight, unbaffled pump tank (drip) with one 12\" inlet riser and two simplex pump openings for 30\" risers (per gallon)",{"$f":"IF(E8=\"\",D8,E8)","v":{"$error":"#N/A"}},{"$f":"Y83*AA83","v":{"$error":"#N/A"}},{"$f":"Database!F31","v":1},{"$f":"AC83*Y83","v":500},{"$f":"AD83+AB83","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$4<500,1,IF($Z$4<1000,2,IF($Z$4<5000,4,IF($Z$4<10000,6,IF($Z$4>=10000,8)))))","v":1},"Sta-Rite DHHG 65 gpm in-line pump with hair strainer",{"$f":"IF(E29=\"\",D29,E29)","v":{"$error":"#N/A"}},{"$error":"#N/A"},800,{"$f":"AC84*Y84","v":800},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y84","v":1},"Pump Control Panel (same multiplier as tank)",{"$f":"IF(E30=\"\",D30,E30)","v":{"$error":"#N/A"}},{"$f":"Y85*AA85","v":{"$error":"#N/A"}},2,{"$f":"Y85*AC85","v":2},{"$f":"AB85+AD85","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y87","v":0},"24\" risers with lids and epoxy for drip tank",142,0,25,{"$f":"AC86*Y$96","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OSI P501012, 1 HP recirculation pumps and assemblies",774.74,0,null,{"$f":"AC87*Y$96","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y87","v":0},"2\" H&V assembly with high pressure hose",141,0,null,{"$f":"AC88*Y$96","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y87","v":0},"PVU 57 2425 Universal Pump Vault",298,0,null,{"$f":"AC89*Y$96","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,{"$f":"AC90*Y$96","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":0},"2\" Schd 40 PVC pump line to Hydrotek",{"$f":"IF(E24=\"\",D24,E24)","v":{"$error":"#N/A"}},{"$error":"#N/A"},2,{"$f":"AC91*Y91","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"2\" boot kits for recirculation pump lines into filter",{"$f":"IF(E37=\"\",D37,E37)","v":{"$error":"#N/A"}},{"$error":"#N/A"},25,{"$f":"AC92*Y92","v":25},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y95","v":1},"2\" Schd 40 PVC els for Hydrotek inlet",{"$f":"IF($E$40=\"\",$D$40,$E$40)","v":{"$error":"#N/A"}},{"$error":"#N/A"},3,{"$f":"AC93*Y93","v":3},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2\" NC Solenoids",100,0,100,{"$f":"AC94*Y94","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y84","v":1},"V 6606 Hydro Tec ",{"$f":"IF(E58=\"\",D58,E58)","v":{"$error":"#N/A"}},{"$error":"#N/A"},50,{"$f":"AC95*Y95","v":50},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"1½ x 2\" reducer els for Hydro Tec outlets to dosing headers",{"$f":"IF(E43=\"\",D43,E43)","v":{"$error":"#N/A"}},{"$f":"Y$96*AA96","v":{"$error":"#N/A"}},2,{"$f":"AC96*Y$96","v":0},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA18","v":1},"2\"  Schd 40 90s for inlets to dosing headers",{"$f":"IF($E$40=\"\",$D$40,$E$40)","v":{"$error":"#N/A"}},{"$f":"Y97*AA97","v":{"$error":"#N/A"}},2,{"$f":"AC97*Y97","v":2},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y95","v":1},"12\" meter boxes with lids for Hydro Tecs",{"$f":"IF(E59=\"\",D59,E59)","v":{"$error":"#N/A"}},{"$f":"Y98*AA98","v":{"$error":"#N/A"}},10,{"$f":"AC98*Y98","v":10},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y84*8","v":8},"2\"  Scd 40 PVC for lines from Hydroteks to dosing headers",{"$f":"Database!F7","v":3.33},{"$f":"Y99*AA99","v":26.64},2,{"$f":"AC99*Y99","v":16},42.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB25:AB99)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AD25:AD99)","v":3391},{"$f":"SUM(AE25:AE99)","v":{"$error":"#N/A"}}]

{"sheet":"Proprietary Attached Growth","index":16,"n_rows":73,"n_cols":22,"rows_kept":73,"cut":false,"hidden":false,"merged":[[10,21,11,21],[12,8,12,11],[53,6,53,7],[3,8,3,9],[5,8,5,11],[7,8,7,11],[10,12,11,12],[10,13,10,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[10,18,11,18],[10,19,11,19],[10,20,11,20],[0,0,1,4],[2,0,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[17,2,17,3],[4,0,7,1],[8,0,11,1],[15,0,15,3],[16,0,16,3],[14,1,14,3]]}
["Proprietary Attached Growth Costing Information",null,null,null,null,"Technology:  Proprietary Attached Growth System"]
[null,null,null,null,null,"Assumptions:",null,null,null,null,null,null,null,null,null,null,"System Life (years)",{"$f":"G52","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost",null,null,null,null,null,null,null,null,null,null,null,"Construction and Installation Costs",{"$f":"L36","v":0}]
[null,null,null,null,null,"Daily Wastewater Volume",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd",null,null,null,null,null,null,null,null,"Annual Energy Costs",{"$f":"G43","v":93.096900000000019}]
["Actual Cost (per Gallon per Day) for Attached Growth Aerobic Treatment Unit - including delivery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G49","v":71.428571428571431}]
[null,null,null,null,null,"Cost of Suspended Growth Device:",{"$f":"IF(E8=\"\",D8,E8)*G4","v":0},null,null,null,null,null,null,null,null,null,"Discount Factor (as percent)",{"$f":"J40","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation Rate (as percent)",{"$f":"J39","v":0.03}]
[null,null,{"$f":"IF($G$4<2000,15, IF($G$4>=2000,(($G$4^-0.541)*1732)))","v":15},{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C8","v":{"$error":"#N/A"}},{"$f":"1148773/88000","v":13.054238636363637},"Installation Cost:",{"$f":"G4*IF(E12=\"\",D12,E12)","v":0}]
["Actual Cost to Install Treatment Device \n(per gpd of capacity)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":5800.5728725581776}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor"]
[null,null,3.58,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C12","v":{"$error":"#N/A"}},{"$f":"(329082+73300)/88000","v":4.5725227272727276},null,null,null,null,null,null,null,null,"Energy","Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"R3","v":0},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":0},{"$f":"R13*U13","v":0},{"$f":"S13*V13","v":0},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":93.096900000000019},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":71.428571428571431},null,null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":164.52547142857145},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":169.4612355714286},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":161.39165292517009},1.03,0.95238095238095233]
[null,"Hours of Operation per Day:",null,null,6,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":2},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":93.096900000000019},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":71.428571428571431},null,null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":164.52547142857145},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":174.54507263857144},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":158.31752620278587},1.0609,0.90702947845804982]
["Total Dynamic Head of Pump (feet)",null,null,null,45,null,null,null,null,null,null,null,3,93.096900000000019,71.428571428571431,null,null,164.52547142857145,179.78142481772861,155.30195427511379,1.092727,0.86383759853147601]
["Flow Rate of Pump (gpm)",null,null,null,5,null,null,null,null,null,null,null,4,93.096900000000019,71.428571428571431,null,null,164.52547142857145,185.17486756226043,152.34382181273065,1.1255088099999999,0.82270247479188197]
[null,null,"Replacement Cost of Pump:",null,500,null,null,null,null,null,null,null,5,93.096900000000019,71.428571428571431,null,null,164.52547142857145,190.73011358912825,149.4420347305834,1.1592740742999998,0.78352616646845896]
[null,null,null,null,null,null,null,null,null,null,null,null,6,93.096900000000019,71.428571428571431,null,null,164.52547142857145,196.45201699680209,146.59551978333417,1.1940522965289999,0.74621539663662761]
[null,null,null,null,null,null,null,null,null,null,null,null,7,93.096900000000019,71.428571428571431,null,null,164.52547142857145,202.34557750670618,143.80322416841352,1.22987386542487,0.71068133013012147]
[null,null,null,null,null,null,null,null,null,null,null,null,8,93.096900000000019,71.428571428571431,null,null,164.52547142857145,208.41594483190732,141.06411513663423,1.2667700813876159,0.67683936202868722]
[null,null,null,null,null,null,null,null,null,null,null,null,9,93.096900000000019,71.428571428571431,null,null,164.52547142857145,214.66842317686456,138.37717961022213,1.3047731838292445,0.64460891621779726]
[null,null,null,null,null,"Materials:",null,null,null,null,null,null,10,93.096900000000019,71.428571428571431,null,null,164.52547142857145,221.10847587217049,135.74142380812268,1.3439163793441218,0.61391325354075932]
[null,null,null,null,null,"Cost of Materials:",null,null,null,null,null,{"$f":"G6","v":0},11,93.096900000000019,71.428571428571431,null,null,164.52547142857145,227.74173014833562,133.15587287844414,1.3842338707244455,0.5846792890864374]
[null,null,null,null,null,"20% P&O for Materials:",{"$f":"IF('User & Location Information'!F25=\"\",'User & Location Information'!E25/100,'User & Location Information'!F25/100)","v":0.2},null,null,null,null,{"$f":"L24*G25","v":0},12,93.096900000000019,71.428571428571431,null,null,164.52547142857145,234.57398205278565,130.61957053790235,1.4257608868461786,0.5568374181775595]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L24*G26","v":0},13,93.096900000000019,71.428571428571431,null,null,164.52547142857145,241.61120151436921,128.13157871813274,1.4685337134515639,0.53032135064529462]
[null,null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L24:L26)","v":0},14,93.096900000000019,71.428571428571431,null,null,164.52547142857145,248.85953755980032,125.69097721873979,1.512589724855111,0.50506795299551888]
[null,null,null,null,null,null,null,null,null,null,null,null,15,93.096900000000019,71.428571428571431,null,null,164.52547142857145,256.32532368659434,123.29686336695424,1.5579674166007644,0.48101709809097021]
[null,null,null,null,null,"Labor & Equipment:",null,null,null,null,null,null,16,93.096900000000019,71.428571428571431,null,null,164.52547142857145,264.01508339719214,120.94835168377415,1.6047064390987871,0.45811152199140021]
[null,null,null,null,null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"G8","v":0},17,93.096900000000019,71.428571428571431,null,null,164.52547142857145,271.93553589910789,118.64457355646414,1.6528476322717507,0.43629668761085727]
[null,null,null,null,null,"20% P&O Labor & Equipment:",{"$f":"IF('User & Location Information'!F26=\"\",'User & Location Information'!E26/100,'User & Location Information'!F26/100)","v":0.2},null,null,null,null,{"$f":"L30*G31","v":0},18,93.096900000000019,71.428571428571431,null,null,164.52547142857145,280.09360197608112,116.38467691729339,1.7024330612399032,0.41552065486748313]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L30:L31)","v":0},19,93.096900000000019,71.428571428571431,null,null,164.52547142857145,288.49641003536357,114.16782592839257,1.7535060530771003,0.39573395701665059]
[null,null,null,null,null,null,null,null,null,null,null,null,20,93.096900000000019,71.428571428571431,null,null,164.52547142857145,297.15130233642446,111.99320067261368,1.8061112346694133,0.37688948287300061]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,null,21,93.096900000000019,71.428571428571431,null,null,164.52547142857145,306.06584140651717,109.85999685027816,1.8602945717094954,0.35894236464095297]
[null,null,null,null,null,null,null,null,null,null,null,null,22,93.096900000000019,71.428571428571431,null,null,164.52547142857145,315.24781664871267,107.76742548170145,1.9161034088607805,0.3418498710866219]
[null,null,null,null,null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L27,L32,L34)","v":0},23,93.096900000000019,71.428571428571431,null,null,164.52547142857145,324.70525114817411,105.71471261538331,1.973586511126604,0.32557130579678267]
[null,null,null,null,null,null,null,null,null,null,null,null,24,93.096900000000019,71.428571428571431,null,null,164.52547142857145,334.44640868261928,103.70109904175698,2.0327941064604018,0.31006791028265024]
[null,null,null,null,null,"Energy Costs:",null,null,null,null,null,null,25,93.096900000000019,71.428571428571431,null,null,164.52547142857145,344.47980094309781,101.72584001239014,2.0937779296542138,0.29530277169776209]
[null,null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h","Inflation Rate (%):",0.03,null,null,26,93.096900000000019,71.428571428571431,null,null,164.52547142857145,354.8141949713908,99.788204964535097,2.1565912675438406,0.28124073495024959]
[null,null,null,null,null,"Pump Power",0.32300000000000001,"kW","Discount Rate (%):",0.05,null,null,27,93.096900000000019,71.428571428571431,null,null,164.52547142857145,365.45862082053253,97.887477250924903,2.2212890055701555,0.2678483190002377]
[null,null,null,null,null,"Pump Run Time",{"$f":"E15","v":6},"hr/d","Salvage Value:","None",null,null,28,93.096900000000019,71.428571428571431,null,null,164.52547142857145,376.42237944514847,96.022953874716833,2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,"Panel Power:",1E-3,"kW","Depreciation:","None",null,null,29,93.096900000000019,71.428571428571431,null,null,164.52547142857145,387.71505082850291,94.1939452294841,2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,"Annual Electric Cost:",{"$f":"(G40*G41*G39*365)+(G42*365*24*G39)","v":93.096900000000019},null,null,null,null,null,30,93.096900000000019,71.428571428571431,null,null,164.52547142857145,399.34650235335801,92.399774844160618,2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,null,null,null,null,null,null,null,31,93.096900000000019,71.428571428571431,null,null,164.52547142857145,411.32689742395883,90.639779132843259,2.5000803453253493,0.220359474910341]
[null,null,null,null,null,null,null,null,null,null,null,null,32,93.096900000000019,71.428571428571431,null,null,164.52547142857145,423.66670434667748,88.91330714936052,2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,"Life Cycle Costs:",null,null,null,null,null,null,33,93.096900000000019,71.428571428571431,null,null,164.52547142857145,436.37670547707785,87.219720346515558,2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,"Annual Maintenance Contract:",{"$f":"0.5*G4","v":0},"$0.50/gpd",null,null,null,null,34,93.096900000000019,71.428571428571431,null,null,164.52547142857145,449.4680066413901,85.558392339915258,2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,"Annualized Pump Replacement:",{"$f":"E18/7","v":71.428571428571431},"assume 7 yr pump life",null,null,null,null,35,93.096900000000019,71.428571428571431,null,null,164.52547142857145,462.95204684063185,83.928708676297816,2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,"Sum Annualized Cost:",{"$f":"SUM(G47:G48)","v":71.428571428571431},null,null,null,null,null,36,93.096900000000019,71.428571428571431,null,null,164.52547142857145,476.84060824585077,82.330066606273107,2.898278328002668,0.17265741462150208]
[null,null,null,null,null,null,null,null,null,null,null,null,37,93.096900000000019,71.428571428571431,null,null,164.52547142857145,491.14582649322625,80.761874861391689,2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,null,null,null,null,null,null,null,38,93.096900000000019,71.428571428571431,null,null,164.52547142857145,505.88020128802304,79.223553435460445,3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,"System Life (years)",60,"yrs",null,null,null,null,39,93.096900000000019,71.428571428571431,null,null,164.52547142857145,521.05660732666377,77.714533370023091,3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,null,null,null,null,null,null,null,40,93.096900000000019,71.428571428571431,null,null,164.52547142857145,536.68830554646365,76.234256543927415,3.262037791999072,0.14204568230027784]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":5800.5728725581776},null,null,null,null,null,41,93.096900000000019,71.428571428571431,null,null,164.52547142857145,552.78895471285762,74.782175466900227,3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,null,null,null,null,null,null,null,42,93.096900000000019,71.428571428571431,null,null,164.52547142857145,569.37262335424327,73.357753077054511,3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,null,null,null,null,null,null,null,43,93.096900000000019,71.428571428571431,null,null,164.52547142857145,586.45380205487061,71.960462542253453,3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,null,null,null,null,null,null,null,44,93.096900000000019,71.428571428571431,null,null,164.52547142857145,604.04741611651662,70.58978706525815,3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,null,null,null,null,null,null,null,45,93.096900000000019,71.428571428571431,null,null,164.52547142857145,622.16883860001212,69.245219692586545,3.78159584165134,0.1112965089161333]
[null,null,null,null,null,null,null,null,null,null,null,null,46,93.096900000000019,71.428571428571431,null,null,164.52547142857145,640.83390375801253,67.926263127013485,3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,null,null,null,null,null,null,null,47,93.096900000000019,71.428571428571431,null,null,164.52547142857145,660.05892087075301,66.632429543641791,4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,null,null,null,null,null,null,null,48,93.096900000000019,71.428571428571431,null,null,164.52547142857145,679.86068849687547,65.363240409477186,4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,49,93.096900000000019,71.428571428571431,null,null,164.52547142857145,700.25650915178164,64.11822630643951,4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,50,93.096900000000019,71.428571428571431,null,null,164.52547142857145,721.26420442633514,62.896926757745426,4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,51,93.096900000000019,71.428571428571431,null,null,164.52547142857145,742.90213055912523,61.6988900575979,4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,52,93.096900000000019,71.428571428571431,null,null,164.52547142857145,765.18919447589894,60.523673104119844,4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,53,93.096900000000019,71.428571428571431,null,null,164.52547142857145,788.14487031017575,59.370841235469925,4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,54,93.096900000000019,71.428571428571431,null,null,164.52547142857145,811.78921641948114,58.239968069080042,4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,55,93.096900000000019,71.428571428571431,null,null,164.52547142857145,836.14289291206558,57.130635343954694,5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,56,93.096900000000019,71.428571428571431,null,null,164.52547142857145,861.22717969942744,56.04243276597461,5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,57,93.096900000000019,71.428571428571431,null,null,164.52547142857145,887.06399509041034,54.974957856146517,5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,58,93.096900000000019,71.428571428571431,null,null,164.52547142857145,913.67591494312262,53.927815801743719,5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,59,93.096900000000019,71.428571428571431,null,null,164.52547142857145,941.08619239141638,52.90061931028194,5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,60,93.096900000000019,71.428571428571431,null,null,164.52547142857145,969.31877816315875,51.89298846627657,5.8916031040457311,5.3535523746494243E-2]

{"sheet":"Suspended Growth Builder","index":17,"n_rows":73,"n_cols":38,"rows_kept":73,"cut":false,"hidden":false,"merged":[[10,20,11,20],[10,21,11,21],[12,8,12,11],[5,8,5,11],[7,8,7,11],[10,12,11,12],[10,13,10,14],[10,15,11,15],[10,16,11,16],[53,6,53,7],[3,8,3,9],[10,17,11,17],[10,18,11,18],[10,19,11,19],[47,7,47,10],[12,0,15,1],[0,0,1,4],[2,0,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[7,5,8,5],[9,5,10,5],[7,6,8,6],[9,6,10,6],[4,0,7,1],[8,0,11,1]]}
["Suspended Growth Costing Information",null,null,null,null,"Technology:  Suspended Growth Aerobic Treatment"]
[null,null,null,null,null,"Assumptions:",null,null,null,null,null,null,null,null,null,null,"System Life (years)",{"$f":"G52","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost",null,null,null,null,null,null,null,null,null,null,null,"Construction and Installation Costs",{"$f":"L36","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,"volume"," influent","effluent","removed"]
[null,null,null,null,null,"Daily Wastewater Volume",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd","Assumed Cost per Gallon",null,{"$f":"IF(E8=\"\",D8,E8)","v":{"$error":"#N/A"}},null,null,null,null,null,"Annual Energy Costs",{"$f":"G43","v":1.1388},null,null,null,null,null,null,null,"(gpd)","(mg/L)","(mg/L)","(lb/d)"]
["Actual Cost (per Gallon per Day) for Suspended Growth Aerobic Treatment Unit - including delivery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G49","v":{"$error":"#N/A"}},null,null,null,null,null,null,"BOD",{"$f":"G4","v":0},150,0,{"$f":"Z5*(AA5-AB5)*0.00000834","v":0}]
[null,null,null,null,null,"Cost of Suspended Growth Device:",{"$f":"G4*K4","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"Discount Factor (as percent)",{"$f":"J40","v":0.05},null,null,null,null,null,null,"TKN",{"$f":"Z5","v":0},30,0,{"$f":"Z6*(AA6-AB6)*0.00000834","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation Rate (as percent)",{"$f":"J39","v":0.03}]
[null,null,{"$f":"IF($G$4<2000,15, IF($G$4>=2000,(($G$4^-0.541)*1732)))","v":15},{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C8","v":{"$error":"#N/A"}},null,"Installation Cost of Suspended Growth Device:",{"$f":"G4*IF(E12=\"\",D12,E12)","v":{"$error":"#N/A"}}]
["Actual Cost to Install Treatment Device \n(per gpd of capacity)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"pound of O2 required per pound of BOD",null,null,null,1.5,null,"pounds of O2 per day for BOD",null,null,null,{"$f":"AC5*AC9","v":0},"(lb/d)"]
[null,null,null,null,null,"Lbs of BOD5 & TKN Removed per day",{"$f":"AC5+AC6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pound of O2 required per pound of TKN",null,null,null,4.5999999999999996,null,"pounds of O2 per day for TKN",null,null,null,{"$f":"AC6*AC10","v":0},"(lb/d)"]
[null,null,null,null,null,null,null,"lb/d",null,null,null,null,"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor",null,null,null,null,null,null,null,null,"OTR (required oxygen transfer rate)",null,null,null,{"$f":"AI9+AI10","v":0},"(lb/d)",{"$f":"AI11/24","v":0},"(lb/hr)"]
[null,null,3.58,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C12","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"Energy","Maintenance"]
["Actual Cost of one Blower",null,null,null,null,"Required Oxygen Transfer Rate:",{"$f":"AI11","v":0},"lb/d",null,null,null,null,0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":{"$error":"#N/A"}},{"$f":"R13*U13","v":{"$error":"#N/A"}},{"$f":"S13*V13","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1}]
[null,null,null,null,null,"Standard cfm of Air Flow:",{"$f":"AA32","v":0},"scfm",null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":1.1388},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":{"$error":"#N/A"}},1.03,0.95238095238095233,null,null,"Diffuse Aeration Systems",null,null,null,null,null,null,null,null,null,"Calculate Power Required for Air Flow"]
[null,null,null,null,null,"Power Requirement of Device:",{"$f":"AK27/0.6","v":0},"hp",null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":2},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":1.1388},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":{"$error":"#N/A"}},1.0609,0.90702947845804982]
[null,null,653,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C16","v":{"$error":"#N/A"}},null,"Hours of Operation per Day:",24,"hr",null,null,null,null,3,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.092727,0.86383759853147601,null,null,null,null,null,null,null,null,null,null,null,null,"water depth",null,8,"(ft)"]
[null,null,null,null,null,null,null,null,null,null,null,null,4,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1255088099999999,0.82270247479188197,null,null,null,"Calculate Standard Flow Required",null,null,null,null,null,null,null,null,"pressure at depth",null,{"$f":"AK16/2.31","v":3.4632034632034632},"(psi)"]
[null,null,null,null,null,null,null,null,null,null,null,null,5,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1592740742999998,0.78352616646845896,null,null,null,null,null,null,null,null,null,null,null,null,"head loss",null,2,"(psi)"]
[null,null,null,null,null,null,null,null,null,null,null,null,6,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1940522965289999,0.74621539663662761,null,null,null,"Cst",8.19,null,"O2 saturation correct for temp & pressure",null,null,null,null,null,"mass air flow",null,{"$f":"(AA32*AA30/60)","v":0},"(lb/sec)"]
[null,null,null,null,null,null,null,null,null,null,null,null,7,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.22987386542487,0.71068133013012147,null,null,null,"Cw",2,"(mg/L)","DO in basin",null,null,null,null,null,"R",null,53.3]
[null,null,null,null,null,null,null,null,null,null,null,null,8,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.2667700813876159,0.67683936202868722,null,null,null,"Cs20",9.02,"(mg/L)","DO saturation standard",null,null,null,null,null,"T",null,{"$f":"AA26+460","v":485},"(degree R)"]
[null,null,null,null,null,null,null,null,null,null,null,null,9,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3047731838292445,0.64460891621779726,null,null,null,"Alpha",0.45,"relative transfer of O2 in dirty water compared to clean water",null,null,null,null,null,null,"n",null,0.28299999999999997,"for air"]
[null,null,null,null,null,"Materials:",null,null,null,null,null,null,10,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3439163793441218,0.61391325354075932,null,null,null,"Foul",0.95,null,null,null,null,null,null,null,"atm pressure",null,14.7,"(psi)"]
[null,null,null,null,null,"Cost of Materials:",null,null,null,null,null,{"$f":"G6","v":{"$error":"#N/A"}},11,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3842338707244455,0.5846792890864374,null,null,null,"Beta",0.95,"relative O2 saturation in dirty water compared to clean water",null,null,null,null,null,null,"blower efficiency",null,0.6]
[null,null,null,null,null,"P&O for Materials:",{"$f":"IF('User & Location Information'!F25=\"\",'User & Location Information'!E25/100,'User & Location Information'!F25/100)","v":0.2},null,null,null,null,{"$f":"L24*G25","v":{"$error":"#N/A"}},12,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4257608868461786,0.5568374181775595,null,null,null,"Theda",1.024]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L24*G26","v":{"$error":"#N/A"}},13,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4685337134515639,0.53032135064529462,null,null,null,"Temp",25]
[null,null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L24:L26)","v":{"$error":"#N/A"}},14,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.512589724855111,0.50506795299551888,null,null,null,"SOTR",{"$f":"(AK11)/(((AA24*(AA19-AA20))/AA21)*(AA22*AA23)*(AA25^(AA26-20)))","v":0},"pounds O2 per hour",null,null,null,null,null,null,"Power (hp)",null,{"$f":"((AK19*AK20*AK21)/(550*AK22*AK24))*((((AK23+AK18+AK17)/AK23)^0.283)-1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,15,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.5579674166007644,0.48101709809097021]
[null,null,null,null,null,"Labor & Equipment:",null,null,null,null,null,null,16,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6047064390987871,0.45811152199140021,null,null,null,"SOTE",0.1,"(10% transfer efficiency)",null,null,null,null,null,null,"kW-hr/d",null,{"$f":"AK27*0.746*24","v":0}]
[null,null,null,null,null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"G8","v":{"$error":"#N/A"}},17,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6528476322717507,0.43629668761085727,null,null,null,"air density",7.6899999999999996E-2,"(lb/ft3)",null,null,null,null,null,null,"kW-hr/month",null,{"$f":"AK29*30","v":0}]
[null,null,null,null,null,"P&O Labor & Equipment:",{"$f":"IF('User & Location Information'!F26=\"\",'User & Location Information'!E26/100,'User & Location Information'!F26/100)","v":0.2},null,null,null,null,{"$f":"L30*G31","v":{"$error":"#N/A"}},18,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7024330612399032,0.41552065486748313,null,null,null,"lb O2/lb air",0.21,null,null,null,null,null,null,null,"electric cost",null,{"$f":"'User & Location Information'!E16","v":0.13},"($/kW-hr)"]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L30:L31)","v":{"$error":"#N/A"}},19,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7535060530771003,0.39573395701665059,null,null,null,"SCFM",{"$f":"(AA27)/(60*AA30*AA29*AA31)","v":0},"(scfm)"]
[null,null,null,null,null,null,null,null,null,null,null,null,20,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8061112346694133,0.37688948287300061,null,null,null,null,null,null,null,null,null,null,null,null,"Daily Blower Cost",null,{"$f":"AK29*AK31","v":0},"($/d)"]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,null,21,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8602945717094954,0.35894236464095297]
[null,null,null,null,null,null,null,null,null,null,null,null,22,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.9161034088607805,0.3418498710866219]
[null,null,null,null,null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L27,L32,L34)","v":{"$error":"#N/A"}},23,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.973586511126604,0.32557130579678267]
[null,null,null,null,null,null,null,null,null,null,null,null,24,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0327941064604018,0.31006791028265024]
[null,null,null,null,null,"Energy Costs:",null,null,null,null,null,null,25,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0937779296542138,0.29530277169776209]
[null,null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h","Inflation Rate (%):",0.03,null,null,26,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.1565912675438406,0.28124073495024959]
[null,null,null,null,null,"Aeration Power",{"$f":"G15*0.746","v":0},"kW","Discount Rate (%):",0.05,null,null,27,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2212890055701555,0.2678483190002377]
[null,null,null,null,null,"Aeration Run Time",{"$f":"G16","v":24},"hr/d","Salvage Value:","None",null,null,28,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,"Panel Power:",1E-3,"kW","Depreciation:","None",null,null,29,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,"Annual Electric Cost:",{"$f":"(G40*G41*G39*365)+(G42*8760*G39)","v":1.1388},null,null,null,null,null,30,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,null,null,null,null,null,null,null,31,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,null,null,null,null,null,null,null,32,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,"Life Cycle Costs:",null,null,null,null,null,null,33,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,"Annual Maintenance Contract:",{"$f":"0.5*G4","v":0},"$0.50/gpd",null,null,null,null,34,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,"Anualized cost to rebuild system in 30 yrs",{"$f":"L36/30","v":{"$error":"#N/A"}}," 5-yr replacement on blowers - Blower Cost:",null,null,null,{"$f":"IF(E16=\"\",D16,E16)","v":{"$error":"#N/A"}},35,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,"Sum Annualized Cost:",{"$f":"SUM(G47:G48)","v":{"$error":"#N/A"}},null,null,null,null,null,36,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,null,null,null,null,null,null,null,37,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,null,null,null,null,null,null,null,38,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,"System Life (years)",60,"yrs",null,null,null,null,39,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,null,null,null,null,null,null,null,40,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":{"$error":"#N/A"}},null,null,null,null,null,41,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,null,null,null,null,null,null,null,42,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,null,null,null,null,null,null,null,43,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,null,null,null,null,null,null,null,44,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,null,null,null,null,null,null,null,45,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,null,null,null,null,null,null,null,46,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,null,null,null,null,null,null,null,47,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,null,null,null,null,null,null,null,48,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,49,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,50,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,51,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,52,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,53,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,54,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,55,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,56,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,57,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,58,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,59,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,60,1.1388,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.8916031040457311,5.3535523746494243E-2]

{"sheet":"Lagoon Builder","index":18,"n_rows":73,"n_cols":26,"rows_kept":73,"cut":false,"hidden":false,"merged":[[53,6,53,7],[10,19,11,19],[10,20,11,20],[10,21,11,21],[10,12,11,12],[10,13,10,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[10,18,11,18],[0,0,1,4],[2,0,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[29,0,29,1],[47,7,47,9],[2,8,4,11],[34,0,34,3],[36,0,36,4],[37,0,38,4],[39,0,39,3],[18,7,19,7],[24,0,28,1],[31,0,31,4],[32,0,33,4],[4,0,6,1],[7,0,13,1],[14,0,16,1],[17,0,20,1],[21,0,23,1]]}
["Lagoon Costing Information",null,null,null,null,"Technology:  Lagoons"]
[null,null,null,null,null,"Assumptions:",null,null,null,null,null,null,null,null,null,null,"System Life (years)",{"$f":"G52","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost","Assumes 75 days of detention and 5 feet deep",null,null,"Clay liner is assumed to be 12\" thick before compaction OR a sheet of plastic liner is used",null,null,null,null,null,null,null,"Construction and Installation Costs",{"$f":"L36","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Energy Costs",{"$f":"G43","v":0}]
["Excavation Cost per Cubic Foot",null,null,null,null,"Daily Wastewater Volume:",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd",null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G49","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Factor (as percent)",{"$f":"J40","v":0.05}]
[null,null,8.9600000000000009,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C7","v":{"$error":"#N/A"}},null,"Lagoon Volume:",{"$f":"G5*IF(E35=\"\",75,E35)/7.48","v":0},"cubic feet","Excavation Required:",{"$f":"G7/2","v":0},"cubic feet",null,null,null,null,null,"Inflation Rate (as percent)",{"$f":"J39","v":0.03}]
["Materials and Delivery Cost for Liner Material on a per Cubic Foot Basis OR if plastic liner is used - then per Square Foot of plastic liner"]
[null,null,null,null,null,"Excavation Unit Cost:",{"$f":"IF(E7=\"\",D7,E7)","v":{"$error":"#N/A"}},"per cubic ft","Excavation Total:",{"$f":"G9*J7","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,"Liner Unit Costs:",{"$f":"IF(E14=\"\",D14,E14)","v":{"$error":"#N/A"}},"per ft3 liner","Liner Cost:",{"$f":"G11*(G7/5)","v":{"$error":"#N/A"}},null,null,"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy","Maintenance"]
[null,null,null,null,null,"Liner Unit Installation:",{"$f":"IF(E17=\"\",D17,E17)","v":{"$error":"#N/A"}},"per ft3 liner","Liner Installation:",{"$f":"(G7/5)*0.5*G13","v":{"$error":"#N/A"}},null,null,0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":{"$error":"#N/A"}},{"$f":"R13*U13","v":{"$error":"#N/A"}},{"$f":"S13*V13","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1}]
[null,null,0.89,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C14","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":0},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":{"$error":"#N/A"}},1.03,0.95238095238095233]
["Liner Installation on a per ft3 or ft2 basis",null,null,null,null,"Head Works Unit Install:",{"$f":"IF(E24=\"\",D24,E24)","v":{"$error":"#N/A"}},"per gpd","Head Works Installation:",{"$f":"G15*G5","v":{"$error":"#N/A"}},null,null,{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":2},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":0},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":{"$error":"#N/A"}},1.0609,0.90702947845804982]
[null,null,null,null,null,null,null,null,null,null,null,null,3,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.092727,0.86383759853147601]
[null,null,1.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C17","v":{"$error":"#N/A"}},null,"Head Works Unit Costs:",{"$f":"IF(E21=\"\",D21,E21)","v":{"$error":"#N/A"}},"per gpd","Head Works Costs:",{"$f":"G5*G17","v":{"$error":"#N/A"}},null,null,4,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1255088099999999,0.82270247479188197]
["Headworks Materials and Delivery on a per Gallon per Day Basis",null,null,null,null,null,null,null,null,null,null,null,5,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1592740742999998,0.78352616646845896]
[null,null,null,null,null,"Unit Site Work:",{"$f":"IF(E29=\"\",D29,E29)","v":{"$error":"#N/A"}},"per ft2 of disturbance",null,null,null,null,6,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1940522965289999,0.74621539663662761]
[null,null,null,null,null,null,null,null,null,null,null,null,7,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.22987386542487,0.71068133013012147]
[null,null,5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C21","v":{"$error":"#N/A"}},null,"Total Disturbed Area:",{"$f":"G7/5*IF(E40=\"\",2,E40)","v":0},"ft2 ","Total Site Work:",{"$f":"G21*IF(E29=\"\",D29,E29)","v":{"$error":"#N/A"}},null,null,8,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.2667700813876159,0.67683936202868722]
["Headworks Installation on a per Gallon per Day Basis",null,null,null,null,null,null,null,null,null,null,null,9,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3047731838292445,0.64460891621779726]
[null,null,null,null,null,"Materials:",null,null,null,null,null,null,10,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3439163793441218,0.61391325354075932]
[null,null,5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C24","v":{"$error":"#N/A"}},null,"Cost of Materials:",null,null,null,null,null,{"$f":"SUM(J11,J17)","v":{"$error":"#N/A"}},11,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3842338707244455,0.5846792890864374]
["Unit Site Work:  Cost of labor and Equipment to prepare site for Excavation (per Square Foot of disturbance).",null,null,null,null,"P&O for Materials:",{"$f":"IF('User & Location Information'!$F$25=\"\",'User & Location Information'!$E$25/100,'User & Location Information'!$F$25/100)","v":0.2},null,null,null,null,{"$f":"L24*G25","v":{"$error":"#N/A"}},12,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4257608868461786,0.5568374181775595]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!$E$14/100","v":0},null,null,null,null,{"$f":"L24*G26","v":{"$error":"#N/A"}},13,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4685337134515639,0.53032135064529462]
[null,null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L24:L26)","v":{"$error":"#N/A"}},14,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.512589724855111,0.50506795299551888,null,null,450,1000]
[null,null,null,null,null,null,null,null,null,null,null,null,15,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.5579674166007644,0.48101709809097021,null,null,5000,10000]
[null,null,1.8,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C29","v":{"$error":"#N/A"}},null,"Labor & Equipment:",null,null,null,null,null,null,16,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6047064390987871,0.45811152199140021,null,null,10000,20000]
["Cost to Pump 1000 gal Septage:",null,355,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,6,FALSE))/100*C30","v":{"$error":"#N/A"}},null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(J9,J13,J21,J15)","v":{"$error":"#N/A"}},17,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6528476322717507,0.43629668761085727,null,null,50000,100000]
[null,null,null,null,null,"20% P&O Labor & Equipment:",{"$f":"IF('User & Location Information'!$F$26=\"\",'User & Location Information'!$E$26/100,'User & Location Information'!$F$26/100)","v":0.2},null,null,null,null,{"$f":"L30*G31","v":{"$error":"#N/A"}},18,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7024330612399032,0.41552065486748313]
["Lagoon Volume Information (Detention Days)",null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L30:L31)","v":{"$error":"#N/A"}},19,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7535060530771003,0.39573395701665059]
["Assumption:  volume is 75 (default value) times the daily flow (in gallons) \nthen converted to cubic feet",null,null,null,null,null,null,null,null,null,null,null,20,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8061112346694133,0.37688948287300061]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,null,21,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8602945717094954,0.35894236464095297]
["To change the default value (75), enter a new multiplier:",null,null,null,null,null,null,null,null,null,null,null,22,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.9161034088607805,0.3418498710866219]
[null,null,null,null,null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L27,L32,L34)","v":{"$error":"#N/A"}},23,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.973586511126604,0.32557130579678267]
["Area of Disturbance Calculation",null,null,null,null,null,null,null,null,null,null,null,24,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0327941064604018,0.31006791028265024]
["Area of disturbance: Estimated by dividing lagoon volume divided by 5\n(assumed depth), then this area is multiplied by a default value of 2.",null,null,null,null,"Energy Costs:",null,null,null,null,null,null,25,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0937779296542138,0.29530277169776209]
[null,null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h","Inflation Rate (%):",0.03,null,null,26,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.1565912675438406,0.28124073495024959]
["To change the default value (2), enter a new multiplier:",null,null,null,null,"Aeration Power",null,"kW","Discount Rate (%):",0.05,null,null,27,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2212890055701555,0.2678483190002377]
[null,null,null,null,null,"Aeration Run Time",null,"hr/d","Salvage Value:","None",null,null,28,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,"Panel Power:",0,"kW","Depreciation:","None",null,null,29,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,"Annual Electric Cost:",{"$f":"(G40*G41*G39*365)+(G42*8760*G39)","v":0},null,null,null,null,null,30,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,null,null,null,null,null,null,null,31,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,null,null,null,null,null,null,null,32,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,"Life Cycle Costs:",null,null,null,null,null,null,33,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,"Annual Maintenance Contract:",{"$f":"0.5*G5","v":0},"(50% of daily volume)",null,null,null,null,34,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,"Annual Sludge removal :",{"$f":"(IF(E30=\"\",D30,E30))*G5*365/1000*0.0006","v":{"$error":"#N/A"}},"0.0006 gallon of sludge per gallon of treated water",null,null,null,null,35,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,"Sum of Maintenance:",{"$f":"SUM(G47:G48)","v":{"$error":"#N/A"}},null,null,null,null,null,36,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,null,null,null,null,null,null,null,37,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,null,null,null,null,null,null,null,38,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,"System Life (years)",60,"yrs",null,null,null,null,39,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,null,null,null,null,null,null,null,40,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":{"$error":"#N/A"}},null,null,null,null,null,41,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,null,null,null,null,null,null,null,42,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,null,null,null,null,null,null,null,43,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,null,null,null,null,null,null,null,44,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,null,null,null,null,null,null,null,45,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,null,null,null,null,null,null,null,46,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,null,null,null,null,null,null,null,47,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,null,null,null,null,null,null,null,48,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,49,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,50,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,51,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,52,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,53,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,54,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,55,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,56,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,57,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,58,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,59,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,60,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.8916031040457311,5.3535523746494243E-2]

{"sheet":"Settling Pond Builder","index":19,"n_rows":76,"n_cols":22,"rows_kept":76,"cut":false,"hidden":false,"merged":[[56,6,56,7],[13,19,14,19],[13,20,14,20],[13,21,14,21],[13,12,14,12],[13,13,13,14],[13,15,14,15],[13,16,14,16],[13,17,14,17],[13,18,14,18],[50,7,50,10],[0,0,1,4],[2,0,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[43,0,43,3],[14,0,16,1],[17,0,20,1],[21,0,23,1],[24,0,28,1],[29,0,30,4],[31,0,33,1],[40,0,40,4],[2,8,4,11],[35,0,35,4],[36,0,37,4],[38,0,38,3],[41,0,42,4],[7,0,13,1],[4,0,6,1]]}
["Pond Costing Information",null,null,null,null,"Technology:  settling pond"]
[null,null,null,null,null,"Assumptions:",null,null,null,null,null,null,null,null,null,null,"System Life (years)",{"$f":"G55","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost","Assumes: 10 days of detention and 10 feet deep",null,null,"Clay liner is assumed to be 12\" thick before compaction OR a sheet of plastic liner is used",null,null,null,null,null,null,null,"Construction and Installation Costs",{"$f":"L39","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Energy Costs",{"$f":"G46","v":0}]
["Excavation Cost per Cubic Foot",null,null,null,null,"Daily Wastewater Volume:",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd",null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G52","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Factor (as percent)",{"$f":"J43","v":0.05}]
[null,null,8.9600000000000009,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C7","v":{"$error":"#N/A"}},null,"Pond Volume:",{"$f":"G5/7.48*IF(E39=\"\",10,E39)","v":0},"cubic feet","Min.Excavation Required:",{"$f":"G7/2","v":0},"cubic feet",null,null,null,null,null,"Inflation Rate (as percent)",{"$f":"J42","v":0.03}]
["Materials and Delivery Cost for Liner Material on a per Cubic Foot Basis OR if plastic liner is used - then per Square Foot of plastic liner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T16:T76)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,"Excavation Unit Cost:",{"$f":"IF(E7=\"\",D7,E7)","v":{"$error":"#N/A"}},"per cubic ft","Excavation Total:",{"$f":"G10*J7","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,"Liner Unit Costs:",{"$f":"IF(E14=\"\",D14,E14)","v":{"$error":"#N/A"}},"per ft3 or ft2 liner","Liner Cost:",{"$f":"G12*G7/10","v":{"$error":"#N/A"}}]
[]
[null,null,0.89,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C14","v":{"$error":"#N/A"}},null,"Liner Unit Installation:",{"$f":"IF(E17=\"\",D17,E17)","v":{"$error":"#N/A"}},"per ft3 or ft2 liner","Liner Installation:",{"$f":"(G7/10)*0.5*G14","v":{"$error":"#N/A"}},null,null,"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor"]
["Liner Installation on a per ft3 or ft2 basis",null,null,null,null,null,null,null,null,null,null,null,null,"Energy","Maintenance"]
[null,null,null,null,null,"Head Works Unit Install:",{"$f":"IF(E24=\"\",D24,E24)","v":{"$error":"#N/A"}},"per gpd","Head Works Installation:",{"$f":"G16*G5","v":{"$error":"#N/A"}},null,null,0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$16,(SUM(N16:P16)+Q16),\"\")","v":{"$error":"#N/A"}},{"$f":"R16*U16","v":{"$error":"#N/A"}},{"$f":"S16*V16","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M16,((1+R$7)^M16),\"\")","v":1},{"$f":"IF(R$2>=M16,((1/(1+R$6)^M16)),\"\")","v":1}]
[null,null,1.5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C17","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M16+1,M16+1,\"\")),\"\",IF($R$2>=M16+1,M16+1,\"\"))","v":1},{"$f":"IF(M17<=$R$2, $R$4, \"\")","v":0},{"$f":"IF(M17<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M17<=$R$2,SUM(N17:P17),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M17<=$R$2,R17*U17,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M17<=$R$2,S17*V17,\"\")","v":{"$error":"#N/A"}},1.03,0.95238095238095233]
["Headworks Materials and Delivery on a per Gallon per Day Basis",null,null,null,null,"Head Works Unit Costs:",{"$f":"IF(E21=\"\",D21,E21)","v":{"$error":"#N/A"}},"per gpd","Head Works Costs:",{"$f":"G5*G18","v":{"$error":"#N/A"}},null,null,{"$f":"IF(ISERROR(IF($R$2>=M17+1,M17+1,\"\")),\"\",IF($R$2>=M17+1,M17+1,\"\"))","v":2},{"$f":"IF(M18<=$R$2, $R$4, \"\")","v":0},{"$f":"IF(M18<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M18<=$R$2,SUM(N18:P18),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M18<=$R$2,R18*U18,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M18<=$R$2,S18*V18,\"\")","v":{"$error":"#N/A"}},1.0609,0.90702947845804982]
[null,null,null,null,null,null,null,null,null,null,null,null,3,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.092727,0.86383759853147601]
[null,null,null,null,null,"Size of Area Disturbed:",{"$f":"G7/10*IF(E44=\"\",2,E44)","v":0},"ft2 ",null,null,null,null,4,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1255088099999999,0.82270247479188197]
[null,null,5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C21","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,5,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1592740742999998,0.78352616646845896]
["Headworks Installation on a per Gallon per Day Basis",null,null,null,null,"Unit Site Work:",{"$f":"IF(E29=\"\",D29,E29)","v":{"$error":"#N/A"}},"per ft2 ","Total Site Work:",{"$f":"G5*G22","v":{"$error":"#N/A"}},null,null,6,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1940522965289999,0.74621539663662761]
[null,null,null,null,null,null,null,null,null,null,null,null,7,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.22987386542487,0.71068133013012147]
[null,null,5,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C24","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,8,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.2667700813876159,0.67683936202868722]
["Unit Site Work:  Cost of labor and Equipment to prepare site for Excavation (per Square Foot of disturbance).",null,null,null,null,null,null,null,null,null,null,null,9,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3047731838292445,0.64460891621779726]
[null,null,null,null,null,"Materials:",null,null,null,null,null,null,10,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3439163793441218,0.61391325354075932]
[null,null,null,null,null,"Cost of Materials:",null,null,null,null,null,{"$f":"SUM(J12,J18)","v":{"$error":"#N/A"}},11,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3842338707244455,0.5846792890864374]
[null,null,null,null,null,"P&O for Materials:",{"$f":"IF('User & Location Information'!$F$25=\"\",'User & Location Information'!$E$25/100,'User & Location Information'!$F$25/100)","v":0.2},null,null,null,null,{"$f":"L27*G28","v":{"$error":"#N/A"}},12,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4257608868461786,0.5568374181775595]
[null,null,1.8,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C29","v":{"$error":"#N/A"}},null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L27*G29","v":{"$error":"#N/A"}},13,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4685337134515639,0.53032135064529462]
["Septage Pumping Cost Information",null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L27:L29)","v":{"$error":"#N/A"}},14,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.512589724855111,0.50506795299551888]
[null,null,null,null,null,null,null,null,null,null,null,null,15,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.5579674166007644,0.48101709809097021]
["Cost for pump 1,000 gallons of septage/biosolids from tankage",null,null,null,null,"Labor & Equipment:",null,null,null,null,null,null,16,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6047064390987871,0.45811152199140021]
[null,null,null,null,null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(J10,J14,J22,J16)","v":{"$error":"#N/A"}},17,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6528476322717507,0.43629668761085727]
[null,null,355,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,6,FALSE))/100*C34","v":{"$error":"#N/A"}},null,"P&O Labor & Equipment:",{"$f":"IF('User & Location Information'!$F$26=\"\",'User & Location Information'!$E$26/100,'User & Location Information'!$F$26/100)","v":0.2},null,null,null,null,{"$f":"L33*G34","v":{"$error":"#N/A"}},18,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7024330612399032,0.41552065486748313]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L33:L34)","v":{"$error":"#N/A"}},19,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7535060530771003,0.39573395701665059]
["Settling Pond Volume Information (Detention Days)",null,null,null,null,null,null,null,null,null,null,null,20,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8061112346694133,0.37688948287300061]
["Assumption:  Tank volume is 10 (default value) times the daily flow (in gallons) \nthen converted to cubic feet",null,null,null,null,"Professional Services Fees:",null,null,null,null,null,null,21,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8602945717094954,0.35894236464095297]
[null,null,null,null,null,null,null,null,null,null,null,null,22,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.9161034088607805,0.3418498710866219]
["To change the default value (10), enter a new multiplier:",null,null,null,null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L30,L35,L37)","v":{"$error":"#N/A"}},23,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.973586511126604,0.32557130579678267]
[null,null,null,null,null,null,null,null,null,null,null,null,24,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0327941064604018,0.31006791028265024]
["Area of Disturbance Calculation",null,null,null,null,"Energy Costs:",null,null,null,null,null,null,25,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0937779296542138,0.29530277169776209]
["Area of disturbance: Estimated by dividing pond volume divided by 10 \n(assumed depth), then this area is multiplied by a default value of 2.",null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h","Inflation Rate (%):",0.03,null,null,26,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.1565912675438406,0.28124073495024959]
[null,null,null,null,null,"Aeration Power",null,"kW","Discount Rate (%):",0.05,null,null,27,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2212890055701555,0.2678483190002377]
["To change the default value (2), enter a new multiplier:",null,null,null,null,"Aeration Run Time",null,"hr/d","Salvage Value:","None",null,null,28,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,"Panel Power:",0,"kW","Depreciation:","None",null,null,29,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,"Annual Electric Cost:",{"$f":"(G43*G44*G42*365)+(G45*8760*G42)","v":0},null,null,null,null,null,30,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,null,null,null,null,null,null,null,31,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,null,null,null,null,null,null,null,32,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,"Life Cycle Costs:",null,null,null,null,null,null,33,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,"Annual Maintenance Contract:",{"$f":"0.1*G5","v":0},null,null,null,null,null,34,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,"Annualized Solids Removal:",{"$f":"0.1*G7*7.48/1000*IF(E34=\"\",D34,E34)/7","v":{"$error":"#N/A"}},null,null,null,null,null,35,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,"Sum Annualized Maintenance:",{"$f":"SUM(G50:G51)","v":{"$error":"#N/A"}},null,null,null,null,null,36,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,null,null,null,null,null,null,null,37,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,null,null,null,null,null,null,null,38,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,"System Life (years)",60,"yrs",null,null,null,null,39,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,null,null,null,null,null,null,null,40,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R8","v":{"$error":"#N/A"}},null,null,null,null,null,41,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,null,null,null,null,null,null,null,42,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,null,null,null,null,null,null,null,43,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,null,null,null,null,null,null,null,44,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,null,null,null,null,null,null,null,45,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,null,null,null,null,null,null,null,46,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,null,null,null,null,null,null,null,47,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,null,null,null,null,null,null,null,48,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,49,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,50,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,51,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,52,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,53,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,54,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,55,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,56,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,57,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,58,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,59,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,60,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.8916031040457311,5.3535523746494243E-2]

{"sheet":"Chlorine Disinfection Builder","index":20,"n_rows":73,"n_cols":22,"rows_kept":73,"cut":false,"hidden":false,"merged":[[10,18,11,18],[10,19,11,19],[10,20,11,20],[10,21,11,21],[10,13,10,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[28,0,29,1],[18,0,19,1],[20,0,21,1],[22,0,23,1],[24,0,25,4],[26,0,27,1],[70,6,70,7],[63,11,66,11],[6,8,7,11],[10,12,11,12],[29,7,29,11],[24,8,24,11],[18,7,18,11],[15,0,17,1],[7,0,8,1],[9,0,10,1],[0,0,1,4],[2,0,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[11,0,12,1],[13,0,14,4],[4,0,6,1]]}
["Chlorine Costing Information\n(Assuming Sodium Hypochlorite)",null,null,null,null,"Technology:"]
[null,null,null,null,null,"Sodium Hypochlorite Disinfection",null,null,null,null,null,null,null,null,null,null,"System Life (years)",{"$f":"G69","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Information",null,null,null,null,null,null,null,null,null,null,null,"Construction and Installation Costs",{"$f":"L53","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Energy Costs",{"$f":"G60","v":{"$error":"#DIV/0!"}}]
["Actual Cost of Chlorine Injection System",null,null,null,null,"Daily Wastewater Volume",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd",null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G67","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Chlorine Dosage",{"$f":"IF(E9=\"\",C9,E9)","v":20},"mg/L","Notes:",null,null,null,null,null,null,null,"Discount Factor (as percent)",{"$f":"J65","v":0.05}]
[null,null,522,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C7","v":{"$error":"#N/A"}},null,"Pounds of Chorine/day",{"$f":"G5*0.00000834*G6","v":0},"lbs","For the mass of chlorine per gallon of solution, a S.G of 1.1 was assumed",null,null,null,null,null,null,null,"Inflation Rate (as percent)",{"$f":"J64","v":0.03}]
["Actual Dosage of Chlorine mg/L",null,null,null,null,"% Sodium Hypochlorite",0.125]
[null,null,20,"(mg/L)",null,"Cost per Gallon",{"$f":"IF(E11=\"\",D11,E11)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":{"$error":"#N/A"}}]
["Cost per gallon of Chlorine Solution",null,null,null,null,"lb of OCL per gallon solution",{"$f":"1.1*8.34*G8","v":1.1467500000000002}]
[null,null,1.46,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C11","v":{"$error":"#N/A"}},null,"gallon of solution per day",{"$f":"G7/G10","v":0},"gal",null,null,null,null,"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor"]
["Concentration of Chlorine per gallon",null,null,null,null,"Cost per Day to Chlorinate",{"$f":"(G7/G10)*G9","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Energy","Maintenance"]
[null,null,12.5,"(enter as percent)",null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":{"$error":"#N/A"}},{"$f":"R13*U13","v":{"$error":"#N/A"}},{"$f":"S13*V13","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1}]
["Dechlorination Costing Factors\n(Assuming Calcium Thiosulfate)",null,null,null,null,"Flow Rate to Dispersal",{"$f":"0.1442*(G5^0.5919)","v":0},"gpm",null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":{"$error":"#DIV/0!"}},1.03,0.95238095238095233]
[null,null,null,null,null,"Contact time in Minutes",20,"minutes",null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":2},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":{"$error":"#DIV/0!"}},1.0609,0.90702947845804982]
["Actual Cost of Dechlorination Injection System",null,null,null,null,"Volume of Contact Tank",{"$f":"G14*G15","v":0},"gallons",null,null,null,null,3,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.092727,0.86383759853147601]
[null,null,null,null,null,null,null,null,null,null,null,null,4,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1255088099999999,0.82270247479188197]
[null,null,{"$f":"IF(G5<=500,200,2000)","v":200},{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C18","v":{"$error":"#N/A"}},null,"Cost of Injector",{"$f":"IF(E7=\"\",D7,E7)","v":{"$error":"#N/A"}},null,null,null,null,null,5,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1592740742999998,0.78352616646845896]
["Chlorine Residual to be Removed (mg/L)",null,null,null,null,"Cost of Contact Tank",null,"No Cost if Dose Tank can be used for Contact Tank",null,null,null,null,6,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1940522965289999,0.74621539663662761]
[null,null,2,"(mg/L)",null,null,null,null,null,null,null,null,7,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.22987386542487,0.71068133013012147]
["Cost per gallon of Dechlor Solution",null,null,null,null,null,null,null,null,null,null,null,8,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2667700813876159,0.67683936202868722]
[null,null,7.2,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C22","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,9,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3047731838292445,0.64460891621779726]
["Concentration of Dechlor Solution (lbs per gallon)",null,null,null,null,"Dechlorination","Calcium Thiosulfate  30% Solution",null,null,null,null,null,10,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3439163793441218,0.61391325354075932]
[null,null,3.11,"(lb/gallon)",null,"Chlorine to be Removed",{"$f":"IF(E20=\"\",C20,E20)","v":2},"mg/L","Notes:",null,null,null,11,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3842338707244455,0.5846792890864374]
["System Installation Costing Factors",null,null,null,null,"Lb per day Calcium Thiosulfate",{"$f":"1.19*G24*G5*0.00000834","v":0},null,"Assume 1.19 part CaS2O3 per part Cl2",null,null,null,12,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4257608868461786,0.5568374181775595]
[null,null,null,null,null,"gallon of solution per day",{"$f":"G25/3.11","v":0},null,"Assume 3.11 lbs per gallon of CaS2O3",null,null,null,13,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4685337134515639,0.53032135064529462]
["Chlorine System Installation",null,null,null,null,"Cost per Gallon",{"$f":"IF(E22=\"\",D22,E22)","v":{"$error":"#N/A"}},null,null,null,null,null,14,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.512589724855111,0.50506795299551888]
[null,null,360,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C28","v":{"$error":"#N/A"}},null,"Cost per Day to Dechlorinate",{"$f":"G26*G27","v":{"$error":"#N/A"}},null,null,null,null,null,15,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5579674166007644,0.48101709809097021]
["Dechlorination System Installation",null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6047064390987871,0.45811152199140021]
[null,null,360,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C30","v":{"$error":"#N/A"}},null,"Cost of injector",{"$f":"IF(E18=\"\",D18,E18)","v":{"$error":"#N/A"}},"assume skid mounded two injection pumps for community scale, ",null,null,null,null,17,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6528476322717507,0.43629668761085727]
[null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7024330612399032,0.41552065486748313]
[null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7535060530771003,0.39573395701665059]
[null,null,null,null,null,"Annual Cost of Chlorine",{"$f":"G12*365","v":{"$error":"#N/A"}},null,null,null,null,null,20,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8061112346694133,0.37688948287300061]
[null,null,null,null,null,"Annual Cost of Dechlorination",{"$f":"G28*365","v":{"$error":"#N/A"}},null,null,null,null,null,21,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8602945717094954,0.35894236464095297]
[null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9161034088607805,0.3418498710866219]
[null,null,null,null,null,null,null,null,null,null,null,null,23,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.973586511126604,0.32557130579678267]
[null,null,null,null,null,"Installation Chlorine System",{"$f":"IF(E28=\"\",D28,E28)","v":{"$error":"#N/A"}},null,null,null,null,null,24,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0327941064604018,0.31006791028265024]
[null,null,null,null,null,"Installation Dechlorination System",{"$f":"IF(E30=\"\",D30,E30)","v":{"$error":"#N/A"}},null,null,null,null,null,25,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0937779296542138,0.29530277169776209]
[null,null,null,null,null,null,null,null,null,null,null,null,26,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1565912675438406,0.28124073495024959]
[null,null,null,null,null,"Materials:",null,null,null,null,null,null,27,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2212890055701555,0.2678483190002377]
[null,null,null,null,null,"Cost of Materials:",null,null,null,null,null,{"$f":"SUM(G18,G19,G30)","v":{"$error":"#N/A"}},28,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,"P&O for Materials:",{"$f":"IF('User & Location Information'!F25=\"\",'User & Location Information'!E25/100,'User & Location Information'!F25/100)","v":0.2},null,null,null,null,{"$f":"G42*L41","v":{"$error":"#N/A"}},29,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"G43*L41","v":{"$error":"#N/A"}},30,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L41:L43)","v":{"$error":"#N/A"}},31,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,"Labor & Equipment:",null,null,null,null,null,null,33,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(G37,G38)","v":{"$error":"#N/A"}},34,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,"P&O Labor & Equipment:",{"$f":"IF('User & Location Information'!F26=\"\",'User & Location Information'!E26,'User & Location Information'!F26)","v":20},"%",null,null,null,{"$f":"G48/100*L47","v":{"$error":"#N/A"}},35,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L47:L48)","v":{"$error":"#N/A"}},36,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,0,38,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L44,L49,L51)","v":{"$error":"#N/A"}},40,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,"Energy Costs:",null,null,null,null,null,null,42,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h",null,null,null,null,43,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,"Pump Power:",0.24,"kW","two injector pumps",null,null,null,44,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,"Pump Run Time:",{"$f":"G5/G14/60","v":{"$error":"#DIV/0!"}},"hr/d",null,null,null,null,45,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,"Panel Power:",1E-3,"kW","(assumes continuous power draw)",null,null,null,46,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,"Annual Electric Cost:",{"$f":"(G57*G58*G56*365)+(G59*8760*G56)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,47,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,null,null,null,null,null,null,null,48,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,null,828,"Cost of replacement injector pump",null,null,null,null,49,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,"Life Cycle Costs:",null,null,null,null,null,null,50,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,"Annual Chemical Costs",{"$f":"SUM(G33:G34)","v":{"$error":"#N/A"}},null,"Inflation Rate (%):",0.03,null,null,51,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,"Annual Maintenance Salary:",{"$f":"0.1*G5","v":0},"yr","Discount Rate (%):",0.05,null,null,52,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,"Replace pump head every 5 years:",{"$f":"G62/5","v":165.6},"(annualized)","Salvage Value:","None",null,null,53,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,"Total Annualized Maintenance:",{"$f":"SUM(G64:G66)","v":{"$error":"#N/A"}},null,"Depreciation:","None",null,null,54,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M67+1,M67+1,\"\")),\"\",IF($R$2>=M67+1,M67+1,\"\"))","v":55},{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,"System Life (years)",60,"yrs",null,null,null,null,56,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,57,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":{"$error":"#N/A"}},null,null,null,null,null,58,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,59,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,60,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8916031040457311,5.3535523746494243E-2]

{"sheet":"Primary Tank Builder","index":21,"n_rows":73,"n_cols":22,"rows_kept":73,"cut":false,"hidden":false,"merged":[[20,0,21,4],[22,0,23,3],[0,0,1,4],[53,6,53,7],[10,16,11,16],[26,0,26,4],[27,0,27,4],[17,0,19,1],[15,0,16,4],[28,0,28,3],[4,0,8,1],[2,3,3,3],[9,0,14,1],[2,2,3,2],[2,4,3,4],[2,0,3,1],[10,19,11,19],[47,8,47,10],[10,20,11,20],[10,21,11,21],[12,6,12,9],[14,6,14,9],[16,6,16,9],[10,12,11,12],[10,13,10,14],[10,15,11,15],[10,17,11,17],[10,18,11,18]]}
["Tank Costing Information",null,null,null,null,"Technology:  Primary Treatment Tanks"]
[null,null,null,null,null,"Assumptions:",null,null,null,null,null,null,null,null,null,null,"System Life (years)",{"$f":"G52","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost",null,null,null,null,null,null,null,null,null,null,null,"Construction and Installation Costs",{"$f":"L36","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Daily Wastewater Volume",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd",null,null,null,null,null,null,null,null,"Annual Energy Costs",{"$f":"G43","v":0}]
["Tank Cost per Gallon of usable volume.  Should includes materials and delivery.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G49","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Tank Volume:",{"$f":"IF(E29=\"\",2*G4,E29*G4)","v":0},"gallons",null,null,null,null,null,null,null,null,"Discount Factor (as percent)",{"$f":"J40","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation Rate (as percent)",{"$f":"J39","v":0.03}]
[null,null,null,null,null,"Unit Tank Cost:",{"$f":"IF(E9= \"\",D9,E9)","v":{"$error":"#N/A"}},"per gal","Tank Cost:",{"$f":"G8*G6","v":{"$error":"#N/A"}}]
[null,null,1.46,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,4,FALSE))/100*C9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":{"$error":"#N/A"}}]
["Installation Cost per Gallon of usable volume.  Should include labor to form & pour concrete and/or place tank.",null,null,null,null,"Unit Tank Installation Cost:",{"$f":"IF(E15=\"\",D15,E15)","v":{"$error":"#N/A"}},"per gal","Installation Cost:",{"$f":"G6*G10","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy","Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":{"$error":"#N/A"}},{"$f":"R13*U13","v":{"$error":"#N/A"}},{"$f":"S13*V13","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":0},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":{"$error":"#N/A"}},1.03,0.95238095238095233]
[null,null,1.79,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C15","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":2},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":0},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":{"$error":"#N/A"}},1.0609,0.90702947845804982]
["Septage Pumping Cost Information",null,null,null,null,null,null,null,null,null,null,null,3,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.092727,0.86383759853147601]
[null,null,null,null,null,null,null,null,null,null,null,null,4,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1255088099999999,0.82270247479188197]
["Cost for pump 1,000 gallons of septage/biosolids from tankage",null,null,null,null,null,null,null,null,null,null,null,5,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1592740742999998,0.78352616646845896]
[null,null,null,null,null,null,null,null,null,null,null,null,6,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.1940522965289999,0.74621539663662761]
[null,null,360,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,6,FALSE))/100*C20","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,7,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.22987386542487,0.71068133013012147]
["Septage Removal Frequency",null,null,null,null,null,null,null,null,null,null,null,8,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.2667700813876159,0.67683936202868722]
[null,null,null,null,null,null,null,null,null,null,null,null,9,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3047731838292445,0.64460891621779726]
["The default value is every 7 years, to change this value, enter a new frequency in Cell E24.",null,null,null,null,"Materials:",null,null,null,null,null,null,10,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3439163793441218,0.61391325354075932]
[null,null,null,null,null,"Cost of Materials:",null,null,null,null,null,{"$f":"J8","v":{"$error":"#N/A"}},11,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.3842338707244455,0.5846792890864374]
[null,null,null,null,null,"P&O for Materials:",{"$f":"IF('User & Location Information'!$F$25=\"\",'User & Location Information'!$E$25/100,'User & Location Information'!$F$25/100)","v":0.2},null,null,null,null,{"$f":"L24*G25","v":{"$error":"#N/A"}},12,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4257608868461786,0.5568374181775595]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L24*G26","v":{"$error":"#N/A"}},13,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.4685337134515639,0.53032135064529462]
["Tank Volume Information",null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L24:L26)","v":{"$error":"#N/A"}},14,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.512589724855111,0.50506795299551888]
["Assumption:  Tank volume is two times the daily flow (gallons)",null,null,null,null,null,null,null,null,null,null,null,15,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.5579674166007644,0.48101709809097021]
["To change the default value (2), enter a new multiplier:",null,null,null,null,"Labor & Equipment:",null,null,null,null,null,null,16,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6047064390987871,0.45811152199140021]
[null,null,null,null,null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"J10","v":{"$error":"#N/A"}},17,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6528476322717507,0.43629668761085727]
[null,null,null,null,null,"P&O Labor & Equipment:",{"$f":"IF('User & Location Information'!F26=\"\",'User & Location Information'!E26/100,'User & Location Information'!F26/100)","v":0.2},null,null,null,null,{"$f":"L30*G31","v":{"$error":"#N/A"}},18,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7024330612399032,0.41552065486748313]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L30:L31)","v":{"$error":"#N/A"}},19,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.7535060530771003,0.39573395701665059]
[null,null,null,null,null,null,null,null,null,null,null,null,20,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8061112346694133,0.37688948287300061]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,null,21,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.8602945717094954,0.35894236464095297]
[null,null,null,null,null,null,null,null,null,null,null,null,22,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.9161034088607805,0.3418498710866219]
[null,null,null,null,null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L27,L32,L34)","v":{"$error":"#N/A"}},23,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.973586511126604,0.32557130579678267]
[null,null,null,null,null,null,null,null,null,null,null,null,24,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0327941064604018,0.31006791028265024]
[null,null,null,null,null,"Energy Costs:",null,null,null,null,null,null,25,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.0937779296542138,0.29530277169776209]
[null,null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h","Inflation Rate (%):",0.03,null,null,26,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.1565912675438406,0.28124073495024959]
[null,null,null,null,null,"Aeration Power",null,"kW","Discount Rate (%):",0.05,null,null,27,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2212890055701555,0.2678483190002377]
[null,null,null,null,null,"Aeration Run Time",null,"hr/d","Salvage Value:","None",null,null,28,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,"Panel Power:",0,"kW","Depreciation:","None",null,null,29,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,"Annual Electric Cost:",{"$f":"(G40*G41*G39*365)+(G42*8760*G39)","v":0},null,null,null,null,null,30,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,null,null,null,null,null,null,null,31,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,null,null,null,null,null,null,null,32,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,"Life Cycle Costs:",null,null,null,null,null,null,33,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,"Annual Maintenance Contract:",{"$f":"0.1*G4","v":0},null,null,null,null,null,34,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,"Pump Solids ",{"$f":"((G6/1000)*L48)/(IF(E24=\"\", 7, E24))","v":{"$error":"#N/A"}},null,"Cost per 1000 gallons to pump tank:",null,null,{"$f":"IF(E20=\"\",D20,E20)","v":{"$error":"#N/A"}},35,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,"Annualized Maintenance:",{"$f":"SUM(G47:G48)","v":{"$error":"#N/A"}},null,null,null,null,null,36,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,null,null,null,null,null,null,null,37,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,null,null,null,null,null,null,null,38,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,"System Life (years)",60,"yrs",null,null,null,null,39,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,null,null,null,null,null,null,null,40,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":{"$error":"#N/A"}},null,null,null,null,null,41,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,null,null,null,null,null,null,null,42,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,null,null,null,null,null,null,null,43,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,null,null,null,null,null,null,null,44,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,null,null,null,null,null,null,null,45,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,null,null,null,null,null,null,null,46,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,null,null,null,null,null,null,null,47,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,null,null,null,null,null,null,null,48,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,49,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,50,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,51,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,52,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,53,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,54,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,55,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,56,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,57,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,58,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,59,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,60,0,{"$error":"#N/A"},null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},5.8916031040457311,5.3535523746494243E-2]

{"sheet":"UV Disinfection Builder","index":22,"n_rows":73,"n_cols":27,"rows_kept":73,"cut":false,"hidden":false,"merged":[[6,9,6,11],[10,19,11,19],[10,20,11,20],[10,21,11,21],[66,6,66,7],[10,12,11,12],[10,13,10,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[10,18,11,18],[4,0,6,1],[7,0,9,1],[10,0,12,1],[0,0,1,4],[2,0,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4]]}
["UV Costing Information",null,null,null,null,"Technology:  UV Disinfection"]
[null,null,null,null,null,"Assumptions:",null,null,null,null,null,null,null,null,null,null,"System Life (years)",{"$f":"G65","v":60}]
["Item",null,"Default Unit Cost","Location Factor Unit Cost","User Provided Unit Cost",null,null,null,null,null,null,null,null,null,null,null,"Construction and Installation Costs",{"$f":"L49","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Daily Wastewater Volume",{"$f":"'Wastewater Volume Calculator'!J96","v":0},"gpd",null,null,null,null,null,null,null,null,"Annual Energy Costs",{"$f":"G56","v":{"$error":"#DIV/0!"}}]
["Installation Cost of UV Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance Cost",{"$f":"G63","v":{"$error":"#N/A"}},null,null,null,null,null,null,"flow","cost","wattage"]
[null,null,null,null,null,"Cost of UV Device:",{"$f":"IF(E10=\"\",D10,E10)","v":773.58},"see equation on right side",null,null,null,null,null,null,null,null,"Discount Factor (as percent)",{"$f":"L61","v":0.05},null,null,null,null,null,null,2,770,14]
[null,null,360,{"$f":"(VLOOKUP(TRUNC('User & Location Information'!$E$12/100,0),LocationFactors!$B$4:$G$911,5,FALSE))/100*C7","v":{"$error":"#N/A"}},null,null,null,null,null,"Dose  flowrate Estimator",null,null,null,null,null,null,"Inflation Rate (as percent)",{"$f":"L60","v":0.03},null,null,null,null,null,null,2.5,790,16]
["Actual Cost of UV Unit",null,null,null,null,"Installation Cost of UV Device:",{"$f":"IF(E7=\"\",D7,E7)","v":{"$error":"#N/A"}},null,null,450,5,null,null,null,null,null,null,null,null,null,null,null,null,null,3,800,18]
[null,null,null,null,null,null,null,null,null,1000,10,null,null,null,null,null,"Present Value of System Life Cycle Cost",{"$f":"SUM(T13:T73)","v":{"$error":"#N/A"}},null,null,null,null,null,null,3.5,830,21]
[null,null,{"$f":"(-0.0073*($G$14^3))+(1.1317*($G$14^2))+(5.95*$G$14)+773.58","v":773.58},{"$f":"(-0.0073*($G$14^3))+(1.1317*($G$14^2))+(5.95*$G$14)+773.58","v":773.58},null,"Replacement Lamp:",{"$f":"IF(E13=\"\",D13,E13)","v":100},null,null,5000,22,null,null,null,null,null,null,null,null,null,null,null,null,null,6,860,24]
["Actual Cost of Replacement Lamp & Quartz",null,null,null,null,null,null,null,null,10000,35,null,"Year","Annualized Costs",null,"Periodic Costs","Total Cost in Year Zero","Sum Cost of Year","Sum Cost of Year Adjusted for Inflation","Present Value of Cost of Year","Inflation Factor","Discount Factor",null,null,8,900,28]
[null,null,null,null,null,"Power Requirement of UV Device:",{"$f":"3.371*G14+3.3966","v":3.3965999999999998},"watts",null,50000,85,null,null,"Energy","Maintenance",null,null,null,null,null,null,null,null,null,10,950,34]
[null,null,100,100,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"R3","v":{"$error":"#N/A"}},{"$f":"IF($R$2>=$M$13,(SUM(N13:P13)+Q13),\"\")","v":{"$error":"#N/A"}},{"$f":"R13*U13","v":{"$error":"#N/A"}},{"$f":"S13*V13","v":{"$error":"#N/A"}},{"$f":"IF(R$2>=M13,((1+R$7)^M13),\"\")","v":1},{"$f":"IF(R$2>=M13,((1/(1+R$6)^M13)),\"\")","v":1},null,null,12,1000,44]
[null,null,null,null,null,"Flow Rate to Dispersal:",{"$f":"0.1442*(G4^0.5919)","v":0},"gpm",null,"q=0.1442*(gpd)^0.5919",null,null,{"$f":"IF(ISERROR(IF($R$2>=M13+1,M13+1,\"\")),\"\",IF($R$2>=M13+1,M13+1,\"\"))","v":1},{"$f":"IF(M14<=$R$2, $R$4, \"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M14<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M14<=$R$2,SUM(N14:P14),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M14<=$R$2,R14*U14,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M14<=$R$2,S14*V14,\"\")","v":{"$error":"#DIV/0!"}},1.03,0.95238095238095233,null,null,15,1100,49]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(IF($R$2>=M14+1,M14+1,\"\")),\"\",IF($R$2>=M14+1,M14+1,\"\"))","v":2},{"$f":"IF(M15<=$R$2, $R$4, \"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M15<=$R$2,$R$5,\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF(M15<=$R$2,SUM(N15:P15),\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M15<=$R$2,R15*U15,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(M15<=$R$2,S15*V15,\"\")","v":{"$error":"#DIV/0!"}},1.0609,0.90702947845804982,null,null,20,1200,54]
[null,null,null,null,null,"Hours of Operation per Day:",{"$f":"G4/G14/60","v":{"$error":"#DIV/0!"}},"hr",null,null,null,null,3,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.092727,0.86383759853147601,null,null,30,1800,100]
[null,null,null,null,null,null,null,null,null,null,null,null,4,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1255088099999999,0.82270247479188197,null,null,40,2400,140]
[null,null,null,null,null,null,null,"Flow Rate (gpm)","Cost","Wattage",null,null,5,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1592740742999998,0.78352616646845896,null,null,60,3600,210]
[null,null,null,null,null,null,null,2,770,14,null,null,6,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1940522965289999,0.74621539663662761,null,null,83,4900,280]
[null,null,null,null,null,null,null,3,800,18,null,null,7,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.22987386542487,0.71068133013012147]
[null,null,null,null,null,null,null,6,860,24,null,null,8,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.2667700813876159,0.67683936202868722]
[null,null,null,null,null,null,null,12,1000,44,null,null,9,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3047731838292445,0.64460891621779726]
[null,null,null,null,null,null,null,20,1200,54,null,null,10,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3439163793441218,0.61391325354075932]
[null,null,null,null,null,null,null,40,2400,140,null,null,11,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.3842338707244455,0.5846792890864374]
[null,null,null,null,null,null,null,83,4900,280,null,null,12,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4257608868461786,0.5568374181775595]
[null,null,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.4685337134515639,0.53032135064529462]
[null,null,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.512589724855111,0.50506795299551888]
[null,null,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.5579674166007644,0.48101709809097021]
[null,null,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6047064390987871,0.45811152199140021]
[null,null,null,null,null,null,null,null,null,null,null,null,17,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6528476322717507,0.43629668761085727]
[null,null,null,null,null,null,null,null,null,null,null,null,18,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7024330612399032,0.41552065486748313]
[null,null,null,null,null,null,null,null,null,null,null,null,19,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7535060530771003,0.39573395701665059]
[null,null,null,null,null,null,null,null,null,null,null,null,20,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8061112346694133,0.37688948287300061]
[null,null,null,null,null,null,null,null,null,null,null,null,21,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.8602945717094954,0.35894236464095297]
[null,null,null,null,null,null,null,null,null,null,null,null,22,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9161034088607805,0.3418498710866219]
[null,null,null,null,null,"Materials:",null,null,null,null,null,null,23,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.973586511126604,0.32557130579678267]
[null,null,null,null,null,"Cost of Materials:",null,null,null,null,null,{"$f":"G6","v":773.58},24,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0327941064604018,0.31006791028265024]
[null,null,null,null,null,"20% P&O for Materials:",{"$f":"IF('User & Location Information'!F25=\"\",'User & Location Information'!E25/100,'User & Location Information'!F25/100)","v":0.2},null,null,null,null,{"$f":"L37*G38","v":154.71600000000001},25,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0937779296542138,0.29530277169776209]
[null,null,null,null,null,"Sales Tax on Materials:",{"$f":"'User & Location Information'!E14/100","v":0},null,null,null,null,{"$f":"L37*G39","v":0},26,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.1565912675438406,0.28124073495024959]
[null,null,null,null,null,"Total Materials:",null,null,null,null,null,{"$f":"SUM(L37:L39)","v":928.29600000000005},27,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2212890055701555,0.2678483190002377]
[null,null,null,null,null,null,null,null,null,null,null,null,28,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.2879276757372602,0.25509363714308358]
[null,null,null,null,null,"Labor & Equipment:",null,null,null,null,null,null,29,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.3565655060093778,0.24294632108865097]
[null,null,null,null,null,"Cost of Labor & Equipment:",null,null,null,null,null,{"$f":"G8","v":{"$error":"#N/A"}},30,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.4272624711896591,0.23137744865585813]
[null,null,null,null,null,"20% P&O Labor & Equipment:",{"$f":"IF('User & Location Information'!F26=\"\",'User & Location Information'!E26/100,'User & Location Information'!F26/100)","v":0.2},null,null,null,null,{"$f":"L43*G44","v":{"$error":"#N/A"}},31,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5000803453253493,0.220359474910341]
[null,null,null,null,null,"Total Labor & Equipment:",null,null,null,null,null,{"$f":"SUM(L43:L44)","v":{"$error":"#N/A"}},32,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.5750827556851092,0.20986616658127716]
[null,null,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.6523352383556626,0.19987253960121634]
[null,null,null,null,null,"Professional Services Fees:",null,null,null,null,null,0,34,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.7319052955063321,0.19035479962020604]
[null,null,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.8138624543715225,0.18129028535257716]
[null,null,null,null,null,"Capital Costs:",null,null,null,null,null,{"$f":"SUM(L40,L45,L47)","v":{"$error":"#N/A"}},36,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.898278328002668,0.17265741462150208]
[null,null,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.9852266778427476,0.1644356329728591]
[null,null,null,null,null,"Energy Costs:",null,null,null,null,null,null,38,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.0747834781780301,0.15660536473605632]
[null,null,null,null,null,"Electrical Cost",{"$f":"'User & Location Information'!E16","v":0.13},"$/kW∙h",null,null,null,null,39,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.1670269825233714,0.14914796641529171]
[null,null,null,null,null,"UV Power",{"$f":"G12/1000","v":3.3966000000000001E-3},"kW",null,null,null,null,40,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.262037791999072,0.14204568230027784]
[null,null,null,null,null,"UV Run Time",{"$f":"G16","v":{"$error":"#DIV/0!"}},"hr/d",null,null,null,null,41,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.3598989257590444,0.13528160219074079]
[null,null,null,null,null,"Panel Power:",1E-3,"kW","(assumes continuous power draw)",null,null,null,42,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.4606958935318159,0.12883962113403885]
[null,null,null,null,null,"Annual Electric Cost:",{"$f":"(G53*G54*G52*365)+(G55*8760*G52)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,43,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.5645167703377703,0.12270440108003698]
[null,null,null,null,null,null,null,null,null,null,null,null,44,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.6714522734479029,0.11686133436193999]
[null,null,null,null,null,null,null,null,null,null,null,null,45,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.78159584165134,0.1112965089161333]
[null,null,null,null,null,"Life Cycle Costs:",null,null,null,null,null,null,46,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.8950437169008802,0.10599667515822221]
[null,null,null,null,null,"Annual Lamp Replacement:",{"$f":"G10","v":100},null,null,null,"Inflation Rate (%):",0.03,47,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.0118950284079071,0.10094921443640208]
[null,null,null,null,null,"Annual Maintenance Contract:",{"$f":"G4*0.05","v":0},"5% of daily volume",null,null,"Discount Rate (%):",0.05,48,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.1322518792601439,9.6142108987049613E-2]
[null,null,null,null,null,"Replace Whole Unit every 10 yrs",{"$f":"L49/10","v":{"$error":"#N/A"}},null,null,null,"Salvage Value:","None",49,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.2562194356379477,9.1563913320999626E-2]
[null,null,null,null,null,"Total Annual Maintenance:",{"$f":"SUM(G60:G62)","v":{"$error":"#N/A"}},null,null,null,"Depreciation:","None",50,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.3839060187070862,8.7203726972380588E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,51,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.5154231992682989,8.3051168545124371E-2]
[null,null,null,null,null,"System Life (years)",60,"yrs",null,null,null,null,52,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.6508858952463479,7.9096350995356543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,53,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7904124721037373,7.5329858090815757E-2]
[null,null,null,null,null,"Life Cycle Present Value:",{"$f":"R9","v":{"$error":"#N/A"}},null,null,null,null,null,54,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.9341248462668501,7.1742721991253117E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,55,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.0821485916548559,6.8326401896431521E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,56,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.2346130494045005,6.5072763710887174E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,57,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3916514408866361,6.1974060677035397E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,58,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5534009841132352,5.9022914930509894E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,59,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.7200030136366324,5.6212299933818946E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,60,{"$error":"#DIV/0!"},{"$error":"#N/A"},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8916031040457311,5.3535523746494243E-2]

{"sheet":"Database","index":23,"n_rows":112,"n_cols":16,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[]
["Source",null,"Category","Item","Unit","Default Unit Cost","User  Provided Unit Cost","Notes:",null,null,null,null,null,1,0.33,"per foot"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.25,0.4,"per foot"]
["RSM","Pipe","Pressure Rated Pipe","1\" dia. Sch. 40 PVC","per foot",1.96,null,"delivered to site, no excavation or placement",null,null,null,null,null,1.5,0.49,"per foot"]
["RSM",null,null,"1-1/4\" dia. Sch. 40 PVC","per foot",2.4900000000000002,null,"delivered to site, no excavation or placement",null,null,null,null,null,2,0.56999999999999995,"per foot"]
["RSM",null,null,"1-1/2\" dia. Sch. 40 PVC","per foot",2.73,null,"delivered to site, no excavation or placement",null,null,null,null,null,3,1.28,"per foot"]
["RSM",null,null,"2\" dia. Sch. 40 PVC","per foot",3.33,null,"delivered to site, no excavation or placement",null,null,null,null,null,4,1.77,"per foot"]
["RSM",null,null,"2-1/2\" dia. Sch. 40 PVC","per foot",4.93,null,"delivered to site, no excavation or placement"]
["RSM",null,null,"3\" dia. Sch. 40 PVC","per foot",6.6,null,"delivered to site, no excavation or placement"]
["RSM",null,null,"4\" dia. Sch. 40 PVC","per foot",9.15,null,"delivered to site, no excavation or placement"]
["RSM",null,null,"6\" dia. Sch. 40 PVC","per foot",16.95,null,"delivered to site, no excavation or placement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"leach pipe",0.44,"per foot"]
["RSM",null,"Gravity Sewer Pipe","8\" SDR 35 PVC Sewer","per foot",7.05,null,"delivered to site, no excavation or placement"]
["RSM",null,null,"10\" SDR 35 PVC Sewer","per foot",11.15,null,"delivered to site, no excavation or placement",null,null,null,null,null,"PVC SDR 35"]
["RSM",null,null,"12\" SDR 35 PVC Sewer","per foot",12.7,null,"delivered to site, no excavation or placement",null,null,null,null,null,"Sewer"]
["RSM",null,null,"15\" SDR 35 PVC Sewer","per foot",13.1,null,"delivered to site, no excavation or placement",null,null,null,null,null,8,3.22,"per foot"]
[]
[null,null,"Excavation - Pipe Trench","4\" & smaller pipe dia."]
[null,null,null,"6\" to 12\" pipe dia."]
[null,null,null,"15\" pipe dia."]
[]
[null,null,"Installation - Pipes","4\" & smaller pipe dia."]
[null,null,null,"6\" to 12\" pipe dia."]
[null,null,null,"15\" pipe dia."]
[]
[null,null,"Horizontal Boring","Horizontal Boring","per foot",30]
[]
[]
["RSM","Tanks","Concrete Tanks","Pre-cast","per gallon",1.4,null,"Delivered to site & placed in hole or built on site, no excavation cost"]
[null,null,"Excavation - Tanks","assume 25% over excavation","cubic yard",60,null,"Assume backhoe or small trackhoe, excavation, placement of bedding, replacement of fill, and dispose of spoil"]
[null,null,"Tanks - Installation","connection to system",null,1]
[]
[]
[null,"Site Preparation","Site Work","minor site work",null,null,null,"scrape soil surface, minor clearing"]
[null,null,null,"major site work",null,null,null,"top soil removal before excavation"]
[]
["JRB w/RSM"]
[]
[null,"Pumps","Pumps","Grinder Pump","per pump",2400]
[null,null,null,"STEP Turbine Pump","per pump",300]
[null,null,null,"Recirculation Pumps","per pump",250]
[null,null,null,"Transfer pump","per pump"]
[]
[null,null,"Pump Controls","control panel & floats","per pump basis",550]
[null,null,"Pump Filter","screened pump vault","per pump basis",180,null,"screened pump vault"]
[null,null,"Pump Installation","STEP Turbine Pump, screened vault & controls","per pump basis",null,null,"pump placement in tank including pump filter"]
[null,null,null,"Grinder pump basin, pump, & controls","per pump basis",2400,null,"pump placement into dedicated pump basin - Grinder"]
["JRB",null,null,"Recirculation Pump, screened vault & controls","per pump basis",960]
[null,null,null,"Transfer pump, screened vault & controls","per pump basis",500]
[null,"Maintenance"]
[null,null,"Septic Tank Pumping","tank with risers","per 1000 gallons",200]
[null,null,"Pipe Jetting","dollars per foot",null,15]
[]
[]
[null,"Disinfection"]
[null,null,"UV Light","UV light - plug and play device","per unit","equation",null,"equation based on adjacent table","Flow Rate (gpm)","Cost","Wattage"," bulb","quartz"]
[null,null,null,"Power requirement for UV",null,"equation",null,"equation based on adjacent table",2,770,14,70,30]
[null,null,null,"Replacement lamp (not including quartz)","per lamp","equation",null,null,3,800,18,65,40]
[null,null,null,null,null,null,null,null,6,860,24,65,50]
["Catalog",null,"Chlorine/Dechlorinate","12.5% sodium Hypochloride","per gallon",1.4,null,null,12,1000,44,50,50]
["Catalog",null,null,"30% calcium thiosulfate","per gallon",6.82,null,null,20,1200,54,75,70]
[null,null,null,null,null,null,null,null,40,2400,140,200,100]
[null,null,null,null,null,null,null,null,83,4900,280,400,200]
[]
[null,"Wood Products",null,"4' x 8' x ½\" sheets of OSB or particle board","per sheet",18]
[null,null,null,"treated 4\" x 4\"","per foot",2]
[null,null,null,"treated 2\" x 4\"","per foot",1]
[null,null,null,"untreated 2\" x 4\"","per foot",1]
[null,null,null,"treated 2\" x 6\"","per foot",1.5]
[null,null,null,"treated 2\" x 12\"","per foot",2.5]
[null,"Liners","PVC","30 mil PVC liner","per square foot",0.5]
[null,null,"Earthen"]
[]
[]
[null,"Rock & Sand",null,"coarse rock that supports media","per ton",30]
[null,null,null,"bedding sand for under liner","per ton",20]
[null,null,null," #57 washed rock","per ton",15]
[null,null,null," RSF sand (media)","per ton",40]
[]
[null,null,null,"30\" x 48\" riser with lid","each",300]
[]
[]
[]
[null,"PVC Fittings",null,"2\" PVC end cap","each",2]
[null,null,null,"6\" PVC end cap","each",35]
[null,null,null,"6\" PVC threaded end plug ","each",55]
[null,null,null,"6\" bulkhead connector","each",550]
[null,null,null,"4\" bulkhead connector","each",300]
[null,null,null,"3\" bulkhead connector","each",150]
[null,null,null,"2\" bulkhead connector","each",90]
[null,null,null,"6\" schedule 40 elbow","each",72]
[null,null,null,"4\" PVC Sch 40 els","each",25]
[null,null,null,"2\"  Sch 40 PVC els","each",4]
[null,null,null,"1 ½\" Sch 40 PVC els","each",3]
[null,null,null,"1½ x 2\" Sch 40 PVC reducer els","each",9]
[null,null,null,"2\" x 1 ½\"  Sch 40 PVC Reducer Tees","each",6]
[null,null,null,"2\" Sch 40 PVC Tee","each",5]
[null,null,null,"1 ½\"  Sch 40 PVC Tees","each",3]
[null,null,null,"2\"  Sch 40 PVC crosses","each",10]
[null,null,null,"1 ½\"   Sch 40 crosses","each",7]
[null,null,null,"2\"  to 1\" Sch 40 PVC slip bushings ","each",1]
[null,null,null,"1 ½\" x 1\" Sch 40 PVC slip bushings","each",0.65]
[null,null,null,"1 ½\" Sch 40 PVC threaded male bushings","each",5]
[null,null,null,"1 ½\"  Sch 40 PVC female threaded adapters","each",5]
[null,null,null,"2\" x 1 ½\"  Sch 40 PVC Reducer bushing","each",1]
[null,null,null,"3\" PVC Sch 40 swing check valve","each",100]
[null,null,null,"1 ½\"  long sweep, PVC","each",25]
[null,null,null,"1 ½\" Sch 40 PVC swing check valves","each",50]
[null,null,null,"1\" orifice shields","each",1.5]
[null,null,null,"2\" Sch 40 PVC ball valve","each",100]
[null,null,null,"V 6606 Hydro Tec ","each",170]
[null,null,null,"12\" meter boxes with lids","each",35]

{"sheet":"LocationFactors","index":24,"n_rows":911,"n_cols":13,"rows_kept":911,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"ZIP","STATE","CITY","MAT.","INST.","TOTAL"]
[null,350,"Alabama","Birmingham",100,100,100,null,null,"for sake of generating data, use 35000 as a zip code"]
[null,351,"Alabama","Birmingham",98.3,74.900000000000006,88.5,null,null,"Mat","Inst","total","Birmingham, AL"]
[null,352,"Alabama","Birmingham",98.3,74.900000000000006,88.5,null,null,98.3,74.900000000000006,88.5]
[null,354,"Alabama","Tuscaloosa",97,60.5,81.7]
[null,355,"Alabama","Jasper",97.2,54,79]
[null,356,"Alabama","Decatur",97,59.9,81.400000000000006]
[null,357,"Alabama","Huntsville",97,71.099999999999994,86.1]
[null,358,"Alabama","Huntsville",97,71.099999999999994,86.1]
[null,359,"Alabama","Gadsden",96.9,59.4,81.2]
[null,360,"Alabama","Montgomery",98,59.2,81.7]
[null,361,"Alabama","Montgomery",98,59.2,81.7]
[null,362,"Alabama","Anniston",96.3,52.9,78.099999999999994]
[null,363,"Alabama","Dothan",96.9,52.5,78.3]
[null,364,"Alabama","Evergreen",96.4,57.3,80]
[null,365,"Alabama","Mobile",97.9,65.900000000000006,84.5]
[null,366,"Alabama","Mobile",97.9,65.900000000000006,84.5]
[null,367,"Alabama","Selma",96.6,54.4,78.900000000000006]
[null,368,"Alabama","Phenix City",97.3,59.4,81.400000000000006]
[null,369,"Alabama","Butler",96.8,55.7,79.5]
[null,995,"Alaska","Anchorage",128.30000000000001,110.3,120.8]
[null,996,"Alaska","Anchorage",128.30000000000001,110.3,120.8]
[null,997,"Alaska","Fairbanks",127.6,112.6,121.3]
[null,998,"Alaska","Juneau",127,108.5,119.2]
[null,999,"Alaska","Ketchikan",139.6,108.1,126.4]
[null,850,"Arizona","Phoenix",99.9,74,89]
[null,852,"Arizona","Mesa/Tempe",99.2,66.7,85.6]
[null,853,"Arizona","Phoenix",99.9,74,89]
[null,855,"Arizona","Globe",99.5,63.1,84.2]
[null,856,"Arizona","Tucson",98,70.599999999999994,86.5]
[null,857,"Arizona","Tucson",98,70.599999999999994,86.5]
[null,859,"Arizona","Show Low",99.5,64.2,84.7]
[null,860,"Arizona","Flagstaff",101.4,71.599999999999994,88.9]
[null,863,"Arizona","Prescott",99.2,63.7,84.3]
[null,864,"Arizona","Kingman",97.5,69.599999999999994,85.8]
[null,865,"Arizona","Chambers",97.5,64.400000000000006,83.6]
[null,716,"Arkansas","Pine Bluff",96.9,66.599999999999994,84.2]
[null,717,"Arkansas","Camden",94.6,44.6,73.599999999999994]
[null,718,"Arkansas","Texarkana",95.9,48.8,76.099999999999994]
[null,719,"Arkansas","Hot Springs",93.8,47.9,74.5]
[null,720,"Arkansas","Little Rock",97.1,69.900000000000006,85.7]
[null,721,"Arkansas","Little Rock",97.1,69.900000000000006,85.7]
[null,722,"Arkansas","Little Rock",97.1,69.900000000000006,85.7]
[null,723,"Arkansas","West Memphis",96,59.6,80.8]
[null,724,"Arkansas","Jonesboro",96.9,60.2,81.5]
[null,725,"Arkansas","Batesville",94.7,54.3,77.7]
[null,726,"Arkansas","Harrison",95.9,55,78.8]
[null,727,"Arkansas","Fayetteville",93.4,54.7,77.099999999999994]
[null,728,"Arkansas","Russellville",94.5,56.7,78.599999999999994]
[null,729,"Arkansas","Fort Smith",97.4,60.1,81.8]
[null,900,"California","Los Angeles",102.2,116.7,108.3]
[null,901,"California","Los Angeles",102.2,116.7,108.3]
[null,902,"California","Los Angeles",102.2,116.7,108.3]
[null,903,"California","Inglewood",97.6,107.9,101.9]
[null,904,"California","Inglewood",97.6,107.9,101.9]
[null,905,"California","Inglewood",97.6,107.9,101.9]
[null,906,"California","Long Beach",99.3,108,102.9]
[null,907,"California","Long Beach",99.3,108,102.9]
[null,908,"California","Long Beach",99.3,108,102.9]
[null,910,"California","Pasadena",98,107.9,101.9]
[null,911,"California","Pasadena",98,107.9,101.9]
[null,912,"California","Pasadena",98,107.9,101.9]
[null,913,"California","Van Nuys",101.2,107.9,102.2]
[null,914,"California","Van Nuys",101.2,107.9,102.2]
[null,915,"California","Van Nuys",101.2,107.9,102.2]
[null,916,"California","Van Nuys",101.2,107.9,102.2]
[null,917,"California","Alhambra",100.2,107.9,103.4]
[null,918,"California","Alhambra",100.2,107.9,103.4]
[null,919,"California","San Diego",102.4,108.8,105.1]
[null,920,"California","San Diego",102.4,108.8,105.1]
[null,921,"California","San Diego",102.4,108.8,105.1]
[null,922,"California","Palm Springs",99.2,106.8,102.4]
[null,923,"California","San Bernardino",96.9,107.2,101.2]
[null,924,"California","San Bernardino",96.9,107.2,101.2]
[null,925,"California","Riverside",101.6,112.7,106.3]
[null,926,"California","Santa Ana",98.9,107.5,102.5]
[null,927,"California","Santa Ana",98.9,107.5,102.5]
[null,928,"California","Anaheim",101.5,114.7,107]
[null,930,"California","Oxnard",102.9,112.8,107]
[null,931,"California","Santa Barbara",101.9,112.9,106.5]
[null,932,"California","Bakersfield",103.3,109.4,105.8]
[null,933,"California","Bakersfield",103.3,109.4,105.8]
[null,934,"California","San Luis Obispo",102.5,105.3,103.7]
[null,935,"California","Mojave",99.6,104.3,101.6]
[null,936,"California","Fresno",103.2,112.6,107.2]
[null,937,"California","Fresno",103.2,112.6,107.2]
[null,938,"California","Fresno",103.2,112.6,107.2]
[null,939,"California","Salinas",103.3,116.4,108.8]
[null,940,"California","San Francisco",111.2,141.30000000000001,123.8]
[null,941,"California","San Francisco",111.2,141.30000000000001,123.8]
[null,942,"California","Sacramento",104.9,114.6,108.9]
[null,943,"California","Palo Alto",103.5,123.7,112]
[null,944,"California","San Mateo",106.4,129.30000000000001,116]
[null,945,"California","Vallejo",104.1,121.6,111.4]
[null,946,"California","Oakland",108.8,129.5,117.5]
[null,947,"California","Berkeley",108.3,123.8,114.8]
[null,948,"California","Richmond",107.4,123.9,114.3]
[null,949,"California","San Rafael",108.7,124.5,115.3]
[null,950,"California","Santa Cruz",108.4,116.6,111.8]
[null,951,"California","San Jose",106,132.5,117.1]
[null,952,"California","Stockton",103.5,112,107]
[null,953,"California","Modesto",103.4,111.8,106.9]
[null,954,"California","Santa Rosa",103.3,126.1,112.9]
[null,955,"California","Eureka",104.7,109.6,106.7]
[null,956,"California","Sacramento",104.9,114.6,108.9]
[null,957,"California","Sacramento",104.9,114.6,108.9]
[null,958,"California","Sacramento",104.9,114.6,108.9]
[null,959,"California","Marysville",104,111.2,107]
[null,960,"California","Redding",105.8,109.8,107.5]
[null,961,"California","Susanville",104.6,110,106.8]
[null,800,"Colorado","Denver",101.8,85.5,95]
[null,801,"Colorado","Denver",101.8,85.5,95]
[null,802,"Colorado","Denver",101.8,85.5,95]
[null,803,"Colorado","Boulder",98.6,82,91.6]
[null,804,"Colorado","Golden",100.7,80.8,92.4]
[null,805,"Colorado","Fort Collins",102.2,77.3,91.7]
[null,806,"Colorado","Greeley",99.7,67,86]
[null,807,"Colorado","Fort Morgan",99.2,80.599999999999994,91.4]
[null,808,"Colorado","Colorado Springs",101.5,81,92.9]
[null,809,"Colorado","Colorado Springs",101.5,81,92.9]
[null,810,"Colorado","Pueblo",101.3,79,91.9]
[null,811,"Colorado","Alamosa",102.4,75.3,91]
[null,812,"Colorado","Salida",102.2,76.2,91.3]
[null,813,"Colorado","Durango",102.8,76,91.6]
[null,814,"Colorado","Montrose",101.4,74.400000000000006,90.1]
[null,815,"Colorado","Grand Junction",104.9,72,91.1]
[null,816,"Colorado","Glenwood Springs",102.4,77.7,92.1]
[null,60,"Connecticut","New Britain",99.2,118,107.1]
[null,61,"Connecticut","Hartford",100.5,118.1,107.9]
[null,62,"Connecticut","Willimantic",99.8,117.5,107.2]
[null,63,"Connecticut","New London",95.8,117.1,104.8]
[null,64,"Connecticut","Meriden",97.9,118.5,106.6]
[null,65,"Connecticut","New Haven",101,118,108.2]
[null,66,"Connecticut","Bridgeport",100.3,118.6,108]
[null,67,"Connecticut","Waterbury",99.9,118.5,107.7]
[null,68,"Connecticut","Norwalk",99.9,119,107.9]
[null,69,"Connecticut","Stamford",100,125.4,110.7]
[null,200,"D.C.","Washington",104.6,92.8,99.7]
[null,201,"D.C.","Washington",104.6,92.8,99.7]
[null,202,"D.C.","Washington",104.6,92.8,99.7]
[null,203,"D.C.","Washington",104.6,92.8,99.7]
[null,204,"D.C.","Washington",104.6,92.8,99.7]
[null,205,"D.C.","Washington",104.6,92.8,99.7]
[null,197,"Delaware","Newark",100.5,105.8,102.7]
[null,198,"Delaware","Wilmington",100.6,105.9,102.8]
[null,199,"Delaware","Dover",101.2,105.8,103.1]
[null,320,"Florida","Jacksonville",98.8,63.1,83.8]
[null,321,"Florida","Daytona Beach",99.1,76.5,89.6]
[null,322,"Florida","Jacksonville",98.8,63.1,83.8]
[null,323,"Florida","Tallahassee",99.6,53,80.099999999999994]
[null,324,"Florida","Panama City",100.3,48.6,78.599999999999994]
[null,325,"Florida","Pensacola",102.9,61.3,85.4]
[null,326,"Florida","Gainesville",100.5,66,86]
[null,327,"Florida","Orlando",103.1,72,90]
[null,328,"Florida","Orlando",103.1,72,90]
[null,329,"Florida","Melbourne",102,80,92.7]
[null,330,"Florida","Miami",101.2,75.400000000000006,90.3]
[null,331,"Florida","Miami",101.2,75.400000000000006,90.3]
[null,332,"Florida","Miami",101.2,75.400000000000006,90.3]
[null,333,"Florida","Fort Lauderdale",98.5,73.599999999999994,88]
[null,334,"Florida","West Palm Beach",97.2,69.8,85.7]
[null,335,"Florida","Tampa",100.1,78.7,91.1]
[null,336,"Florida","Tampa",100.1,78.7,91.1]
[null,337,"Florida","St. Petersburg",102.3,58.1,83.7]
[null,338,"Florida","Lakeland",99.2,77.8,90.2]
[null,339,"Florida","Fort Myers",98.6,70.099999999999994,86.6]
[null,340,"Florida","Miami",101.2,75.400000000000006,90.3]
[null,341,"Florida","Fort Myers",98.6,70.099999999999994,86.6]
[null,342,"Florida","Sarasota",100.4,71.099999999999994,88.1]
[null,344,"Florida","Gainesville",100.5,66,86]
[null,346,"Florida","Tampa",100.1,78.7,91.1]
[null,347,"Florida","Orlando",103.1,72,90]
[null,349,"Florida","West Palm Beach",97.2,69.8,85.7]
[null,300,"Georgia","Atlanta",98.2,79.2,90.2]
[null,301,"Georgia","Atlanta",98.2,79.2,90.2]
[null,302,"Georgia","Atlanta",98.2,79.2,90.2]
[null,303,"Georgia","Atlanta",98.2,79.2,90.2]
[null,304,"Georgia","Statesboro",97.9,48.1,77]
[null,305,"Georgia","Gainesville",96.5,63.2,82.5]
[null,306,"Georgia","Athens",95.9,66.900000000000006,83.7]
[null,307,"Georgia","Dalton",98,52.3,78.8]
[null,308,"Georgia","Augusta",96.9,64.3,83.2]
[null,309,"Georgia","Augusta",96.9,64.3,83.2]
[null,310,"Georgia","Macon",96.5,66.599999999999994,83.9]
[null,311,"Georgia","Macon",96.5,66.599999999999994,83.9]
[null,312,"Georgia","Macon",96.5,66.599999999999994,83.9]
[null,313,"Georgia","Savannah",98.8,62,83.3]
[null,314,"Georgia","Savannah",98.8,62,83.3]
[null,315,"Georgia","Waycross",97.7,57.2,80.7]
[null,316,"Georgia","Valdosta",97.8,51,78.2]
[null,317,"Georgia","Albany",97.9,62,82.9]
[null,318,"Georgia","Columbus",97.8,66.8,84.8]
[null,319,"Georgia","Columbus",97.8,66.8,84.8]
[null,398,"Georgia","Albany",97.9,62,82.9]
[null,399,"Georgia","Atlanta",98.2,79.2,90.2]
[null,967,"Hawaii","Hilo",114.2,118.7,116.1]
[null,968,"Hawaii","Honolulu",118.7,118.7,118.7]
[null,969,"States & Poss.","Guam",138.1,64.3,107.7]
[null,832,"Idaho","Pocatello",101.6,74.5,90.2]
[null,833,"Idaho","Twin Falls",102.5,54,82.1]
[null,834,"Idaho","Idaho Falls",99.9,59.8,83]
[null,835,"Idaho","Lewiston",109,80.400000000000006,97]
[null,836,"Idaho","Boise",100.6,74.8,89.8]
[null,837,"Idaho","Boise",100.6,74.8,89.8]
[null,838,"Idaho","Coeur d'Alene",108.3,77.400000000000006,95.3]
[null,600,"Illinois","North Suburban",97.4,123.7,108.5]
[null,601,"Illinois","North Suburban",97.4,123.7,108.5]
[null,602,"Illinois","North Suburban",97.4,123.7,108.5]
[null,603,"Illinois","North Suburban",97.4,123.7,108.5]
[null,604,"Illinois","Joliet",97.4,126.9,109.8]
[null,605,"Illinois","South Suburban",97.4,124.5,108.8]
[null,606,"Illinois","Chicago",97.9,138.30000000000001,114.9]
[null,607,"Illinois","Chicago",97.9,138.30000000000001,114.9]
[null,608,"Illinois","Chicago",97.9,138.30000000000001,114.9]
[null,609,"Illinois","Kankakee",93.6,107,99.2]
[null,610,"Illinois","Rockford",97.1,115,104.7]
[null,611,"Illinois","Rockford",97.1,115,104.7]
[null,612,"Illinois","Rock Island",94.7,99.5,96.7]
[null,613,"Illinois","La Salle",95.9,106.3,100.3]
[null,614,"Illinois","Galesburg",95.7,99,97.1]
[null,615,"Illinois","Peoria",98.2,104.9,101]
[null,616,"Illinois","Peoria",98.2,104.9,101]
[null,617,"Illinois","Bloomington",95.1,106.4,99.8]
[null,618,"Illinois","Champaign",98.4,105,101.2]
[null,619,"Illinois","Champaign",98.4,105,101.2]
[null,620,"Illinois","East St. Louis",93.9,105.7,98.8]
[null,621,"Illinois","East St. Louis",93.9,105.7,98.8]
[null,622,"Illinois","East St. Louis",93.9,105.7,98.8]
[null,623,"Illinois","Quincy",94.9,94.8,94.9]
[null,624,"Illinois","Effingham",94.3,95.9,95]
[null,625,"Illinois","Decatur",96.2,102.5,98.8]
[null,626,"Illinois","Springfield",97,103.4,99.7]
[null,627,"Illinois","Springfield",97,103.4,99.7]
[null,628,"Illinois","Centralia",92.4,100.5,95.8]
[null,629,"Illinois","Carbondale",92.1,94.1,92.9]
[null,460,"Indiana","Anderson",94.8,82.5,89.6]
[null,461,"Indiana","Indianapolis",98,86.7,93.2]
[null,462,"Indiana","Indianapolis",98,86.7,93.2]
[null,463,"Indiana","Gary",96.3,101.5,98.5]
[null,464,"Indiana","Gary",96.3,101.5,98.5]
[null,465,"Indiana","South Bend",95.6,83.1,90.4]
[null,466,"Indiana","South Bend",95.6,83.1,90.4]
[null,467,"Indiana","Fort Wayne",95.3,78.400000000000006,88.2]
[null,468,"Indiana","Fort Wayne",95.3,78.400000000000006,88.2]
[null,469,"Indiana","Kokomo",92.5,80.8,87.6]
[null,470,"Indiana","Lawrenceburg",91.1,76.900000000000006,85.1]
[null,471,"Indiana","New Albany",92.4,74.400000000000006,84.9]
[null,472,"Indiana","Columbus",94.7,79.5,88.3]
[null,473,"Indiana","Muncie",95.5,80.599999999999994,89.3]
[null,474,"Indiana","Bloomington",96.9,78.8,89.3]
[null,475,"Indiana","Washington",92.7,82.4,88.4]
[null,476,"Indiana","Evansville",94.4,86.5,91.1]
[null,477,"Indiana","Evansville",94.4,86.5,91.1]
[null,478,"Indiana","Terre Haute",95,86.6,91.5]
[null,479,"Indiana","Lafayette",94.3,82.1,89.2]
[null,500,"Iowa","Des Moines",98.2,76.7,89.2]
[null,501,"Iowa","Des Moines",98.2,76.7,89.2]
[null,502,"Iowa","Des Moines",98.2,76.7,89.2]
[null,503,"Iowa","Des Moines",98.2,76.7,89.2]
[null,504,"Iowa","Mason City",95.7,61.4,81.3]
[null,505,"Iowa","Fort Dodge",96,57.1,79.7]
[null,506,"Iowa","Waterloo",97.8,58.4,81.2]
[null,507,"Iowa","Waterloo",97.8,58.4,81.2]
[null,508,"Iowa","Creston",96.2,61.2,81.5]
[null,509,"Iowa","Des Moines",98.2,76.7,89.2]
[null,510,"Iowa","Sioux City",98.4,68.8,86]
[null,511,"Iowa","Sioux City",98.4,68.8,86]
[null,512,"Iowa","Sibley",96.9,47.6,76.2]
[null,513,"Iowa","Spencer",98.5,46.3,76.599999999999994]
[null,514,"Iowa","Carroll",95.6,51.4,77]
[null,515,"Iowa","Council Bluffs",99.6,74.599999999999994,89.1]
[null,516,"Iowa","Shenandoah",96.3,49.3,76.599999999999994]
[null,520,"Iowa","Dubuque",97.9,75.8,88.6]
[null,521,"Iowa","Decorah",96.5,48.8,76.5]
[null,522,"Iowa","Cedar Rapids",98.8,80.8,91.2]
[null,523,"Iowa","Cedar Rapids",98.8,80.8,91.2]
[null,524,"Iowa","Cedar Rapids",98.8,80.8,91.2]
[null,525,"Iowa","Ottumwa",96.6,69.3,85.1]
[null,526,"Iowa","Burlington",95.8,70.7,85.2]
[null,527,"Iowa","Davenport",97.7,90.2,94.5]
[null,528,"Iowa","Davenport",97.7,90.2,94.5]
[null,660,"Kansas","Kansas City",98.3,93.7,96.4]
[null,661,"Kansas","Kansas City",98.3,93.7,96.4]
[null,662,"Kansas","Kansas City",98.3,93.7,96.4]
[null,664,"Kansas","Topeka",98.9,66.099999999999994,85.1]
[null,665,"Kansas","Topeka",98.9,66.099999999999994,85.1]
[null,666,"Kansas","Topeka",98.9,66.099999999999994,85.1]
[null,667,"Kansas","Fort Scott",96.6,71.400000000000006,86]
[null,668,"Kansas","Emporia",96.7,59.7,81.2]
[null,669,"Kansas","Belleville",98.4,61,82.7]
[null,670,"Kansas","Wichita",97.6,64.900000000000006,83.9]
[null,671,"Kansas","Wichita",97.6,64.900000000000006,83.9]
[null,672,"Kansas","Wichita",97.6,64.900000000000006,83.9]
[null,673,"Kansas","Independence",98.1,63.3,83.5]
[null,674,"Kansas","Salina",98.7,61.6,83.1]
[null,675,"Kansas","Hutchinson",93.8,61.2,80.099999999999994]
[null,676,"Kansas","Hays",97.6,62.5,82.9]
[null,677,"Kansas","Colby",98.4,62.3,83.3]
[null,678,"Kansas","Dodge City",99.9,64,84.8]
[null,679,"Kansas","Liberal",97.5,62.2,82.7]
[null,400,"Kentucky","Louisville",97.1,83.9,91.6]
[null,401,"Kentucky","Louisville",97.1,83.9,91.6]
[null,402,"Kentucky","Louisville",97.1,83.9,91.6]
[null,403,"Kentucky","Lexington",95.1,78.5,88.1]
[null,404,"Kentucky","Lexington",95.1,78.5,88.1]
[null,405,"Kentucky","Lexington",95.1,78.5,88.1]
[null,406,"Kentucky","Frankfort",96.3,78.900000000000006,89]
[null,407,"Kentucky","Corbin",92.3,65.8,81.2]
[null,408,"Kentucky","Corbin",92.3,65.8,81.2]
[null,409,"Kentucky","Corbin",92.3,65.8,81.2]
[null,410,"Kentucky","Covington",92.8,99.3,95.5]
[null,411,"Kentucky","Ashland",91.7,96.7,93.8]
[null,412,"Kentucky","Ashland",91.7,96.7,93.8]
[null,413,"Kentucky","Campton",93.1,66.2,81.8]
[null,414,"Kentucky","Campton",93.1,66.2,81.8]
[null,415,"Kentucky","Pikeville",94,81.7,88.8]
[null,416,"Kentucky","Pikeville",94,81.7,88.8]
[null,417,"Kentucky","Hazard",92.4,58.7,78.3]
[null,418,"Kentucky","Hazard",92.4,58.7,78.3]
[null,420,"Kentucky","Paducah",90.9,87.2,89.4]
[null,421,"Kentucky","Bowling Green",93.6,84.6,89.8]
[null,422,"Kentucky","Bowling Green",93.6,84.6,89.8]
[null,423,"Kentucky","Owensboro",93.4,83.2,89.1]
[null,424,"Kentucky","Henderson",90.7,86.8,89]
[null,425,"Kentucky","Somerset",90.6,70.3,82.1]
[null,426,"Kentucky","Somerset",90.6,70.3,82.1]
[null,427,"Kentucky","Elizabethtown",90.1,83.6,87.3]
[null,700,"Louisiana","New Orleans",102.9,69.599999999999994,88.9]
[null,701,"Louisiana","New Orleans",102.9,69.599999999999994,88.9]
[null,703,"Louisiana","Thibodaux",100.4,63.7,85]
[null,704,"Louisiana","Hammond",97.6,58.4,81.2]
[null,705,"Louisiana","Lafayette",100,58.5,82.6]
[null,706,"Louisiana","Lake Charles",100.1,61.1,83.7]
[null,707,"Louisiana","Baton Rouge",102.2,63.8,86.1]
[null,708,"Louisiana","Baton Rouge",102.2,63.8,86.1]
[null,710,"Louisiana","Shreveport",96.8,59.2,81]
[null,711,"Louisiana","Shreveport",96.8,59.2,81]
[null,712,"Louisiana","Monroe",96.9,56,79.7]
[null,713,"Louisiana","Alexandria",97,56,79.8]
[null,714,"Louisiana","Alexandria",97,56,79.8]
[null,39,"Maine","Kittery",93,74.400000000000006,85.2]
[null,40,"Maine","Portland",98.5,73.7,88.1]
[null,41,"Maine","Portland",98.5,73.7,88.1]
[null,42,"Maine","Lewiston",96.4,73.7,86.9]
[null,43,"Maine","Augusta",96.1,74.3,86.9]
[null,44,"Maine","Bangor",95.8,73.7,86.5]
[null,45,"Maine","Bath",94.2,74.400000000000006,85.9]
[null,46,"Maine","Machias",93.7,73.900000000000006,85.4]
[null,47,"Maine","Houlton",93.9,74.400000000000006,85.7]
[null,48,"Maine","Rockland",92.9,74.5,85.2]
[null,49,"Maine","Waterville",94.2,74.400000000000006,85.9]
[null,206,"Maryland","Waldorf",100.5,69.5,87.5]
[null,207,"Maryland","College Park",100.4,79.400000000000006,91.6]
[null,208,"Maryland","College Park",100.4,79.400000000000006,91.6]
[null,209,"Maryland","Silver Spring",99.7,75.5,89.5]
[null,210,"Maryland","Baltimore",98.2,86,93.1]
[null,211,"Maryland","Baltimore",98.2,86,93.1]
[null,212,"Maryland","Baltimore",98.2,86,93.1]
[null,214,"Maryland","Annapolis",98.7,80.2,90.9]
[null,215,"Maryland","Cumberland",94,80.400000000000006,88.3]
[null,216,"Maryland","Easton",95.5,42.8,73.400000000000006]
[null,217,"Maryland","Hagerstown",94.9,81.599999999999994,89.3]
[null,218,"Maryland","Salisbury",95.8,50.3,76.7]
[null,219,"Maryland","Elkton",93.1,62.9,80.400000000000006]
[null,10,"Massachusetts","Springfield",98.4,104.5,101]
[null,11,"Massachusetts","Springfield",98.4,104.5,101]
[null,12,"Massachusetts","Pittsfield",97.8,101,99.1]
[null,13,"Massachusetts","Greenfield",95.7,102.3,98.4]
[null,14,"Massachusetts","Fitchburg",94.4,117.6,104.1]
[null,15,"Massachusetts","Worcester",98.3,118.9,107]
[null,16,"Massachusetts","Worcester",98.3,118.9,107]
[null,17,"Massachusetts","Framingham",93.9,126.1,107.4]
[null,18,"Massachusetts","Lowell",97.7,125.7,109.5]
[null,19,"Massachusetts","Lawrence",98.9,123.6,109.3]
[null,20,"Massachusetts","Boston",100.5,135.9,115.4]
[null,21,"Massachusetts","Boston",100.5,135.9,115.4]
[null,22,"Massachusetts","Boston",100.5,135.9,115.4]
[null,23,"Massachusetts","Brockton",99.2,120.7,108.2]
[null,24,"Massachusetts","Boston",100.5,135.9,115.4]
[null,25,"Massachusetts","Buzzards Bay",93.3,118.2,103.8]
[null,26,"Massachusetts","Hyannis",96.2,118.7,105.7]
[null,27,"Massachusetts","New Bedford",98.4,118.9,107]
[null,480,"Michigan","Royal Oak",91.4,103.9,96.6]
[null,481,"Michigan","Ann Arbor",93.7,104.5,98.2]
[null,482,"Michigan","Detroit",95.3,114.2,103.2]
[null,483,"Michigan","Royal Oak",91.4,103.9,96.6]
[null,484,"Michigan","Flint",93.4,100.8,96.5]
[null,485,"Michigan","Flint",93.4,100.8,96.5]
[null,486,"Michigan","Saginaw",93,89.9,91.7]
[null,487,"Michigan","Bay City",93.1,90,91.8]
[null,488,"Michigan","Lansing",94.4,96.9,95.5]
[null,489,"Michigan","Lansing",94.4,96.9,95.5]
[null,490,"Michigan","Battle Creek",94.5,88.2,91.9]
[null,491,"Michigan","Kalamazoo",94.8,85.6,91]
[null,492,"Michigan","Jackson",92.7,91.6,92.3]
[null,493,"Michigan","Grand Rapids",96.1,65.2,83.1]
[null,494,"Michigan","Muskegon",93.5,81.400000000000006,88.4]
[null,495,"Michigan","Grand Rapids",96.1,65.2,83.1]
[null,496,"Michigan","Traverse City",92.3,69.099999999999994,82.5]
[null,497,"Michigan","Gaylord",93.3,72.099999999999994,84.4]
[null,498,"Michigan","Iron Mountain",95.3,83.2,90.2]
[null,499,"Michigan","Iron Mountain",95.3,83.2,90.2]
[null,550,"Minnesota","Saint Paul",98.6,118.7,107]
[null,551,"Minnesota","Saint Paul",98.6,118.7,107]
[null,553,"Minnesota","Mnneapolis",99.3,124.2,109.8]
[null,554,"Minnesota","Mnneapolis",99.3,124.2,109.8]
[null,555,"Minnesota","Mnneapolis",99.3,124.2,109.8]
[null,556,"Minnesota","Duluth",98.2,108.2,102.4]
[null,557,"Minnesota","Duluth",98.2,108.2,102.4]
[null,558,"Minnesota","Duluth",98.2,108.2,102.4]
[null,559,"Minnesota","Rochester",98.1,104.7,100.9]
[null,560,"Minnesota","Mankato",96,103.2,99]
[null,561,"Minnesota","Windom",94.8,77.599999999999994,87.6]
[null,562,"Minnesota","Willmar",94.3,82.8,89.5]
[null,563,"Minnesota","St. Cloud",95.8,117.5,104.9]
[null,564,"Minnesota","Brainerd",95.9,99.5,97.4]
[null,565,"Minnesota","Detroit Lakes",97.7,94.6,96.4]
[null,566,"Minnesota","Bemidji",97.1,95.9,96.6]
[null,567,"Minnesota","Thief River Falls",96.7,91.7,94.6]
[null,386,"Mississippi","Clarksdale",96.6,60.4,81.400000000000006]
[null,387,"Mississippi","Greenville",100,70.900000000000006,87.8]
[null,388,"Mississippi","Tupelo",97.9,63.1,83.2]
[null,389,"Mississippi","Greenwood",97.8,59.9,81.900000000000006]
[null,390,"Mississippi","Jackson",98.5,69.900000000000006,86.5]
[null,391,"Mississippi","Jackson",98.5,69.900000000000006,86.5]
[null,392,"Mississippi","Jackson",98.5,69.900000000000006,86.5]
[null,393,"Mississippi","Meridian",96.8,70.900000000000006,85.9]
[null,394,"Mississippi","Laurel",97.8,63.7,83.5]
[null,395,"Mississippi","Biloxi",98.5,62.6,83.4]
[null,396,"Mississippi","Mccomb",96.3,59.3,80.8]
[null,397,"Mississippi","Columbus",97.7,61,82.3]
[null,630,"Missouri","St. Louis",98.6,108.8,102.9]
[null,631,"Missouri","St. Louis",98.6,108.8,102.9]
[null,633,"Missouri","Bowling Green",97.1,90.3,94.2]
[null,634,"Missouri","Hannibal",95.9,80.099999999999994,89.3]
[null,635,"Missouri","Kirksville",98.7,73.3,88]
[null,636,"Missouri","Flat River",98.1,91.1,95.1]
[null,637,"Missouri","Cape Girardeau",98.2,87.4,93.7]
[null,638,"Missouri","Sikeston",96.1,77.2,88.2]
[null,639,"Missouri","Poplar Bluff",95.6,77.7,88.1]
[null,640,"Missouri","Kansas City",99.2,106.1,102.1]
[null,641,"Missouri","Kansas City",99.2,106.1,102.1]
[null,644,"Missouri","St. Joseph",98.3,90.2,94.9]
[null,645,"Missouri","St. Joseph",98.3,90.2,94.9]
[null,646,"Missouri","Chillicothe",95.1,68.5,83.9]
[null,647,"Missouri","Harrisonville",94.7,98.4,96.2]
[null,648,"Missouri","Joplin",97.1,68,84.9]
[null,650,"Missouri","Jefferson City",95.4,86,91.5]
[null,651,"Missouri","Jefferson City",95.4,86,91.5]
[null,652,"Missouri","Columbia",96.3,88.1,92.9]
[null,653,"Missouri","Sedalia",95.4,81.7,89.6]
[null,654,"Missouri","Rolla",94.1,73,85.2]
[null,655,"Missouri","Rolla",94.1,73,85.2]
[null,656,"Missouri","Springfield",97.3,77.599999999999994,89.1]
[null,657,"Missouri","Springfield",97.3,77.599999999999994,89.1]
[null,658,"Missouri","Springfield",97.3,77.599999999999994,89.1]
[null,590,"Montana","Billings",101.9,74.599999999999994,90.4]
[null,591,"Montana","Billings",101.9,74.599999999999994,90.4]
[null,592,"Montana","Wolf Point",101.1,71.5,88.7]
[null,593,"Montana","Miles City",98.9,72.8,88]
[null,594,"Montana","Great Falls",103.1,74.8,91.2]
[null,595,"Montana","Havre",100,72.8,88.6]
[null,596,"Montana","Helena",101.8,73.5,89.9]
[null,597,"Montana","Butte",101.6,75,90.4]
[null,598,"Montana","Missoula",99,73.2,88.2]
[null,599,"Montana","Kalispell",97.9,72,87]
[null,680,"Nebraska","Omaha",99.5,78.8,90.8]
[null,681,"Nebraska","Omaha",99.5,78.8,90.8]
[null,683,"Nebraska","Lincoln",97.6,97.6,77.099999999999994]
[null,684,"Nebraska","Lincoln",97.6,97.6,77.099999999999994]
[null,685,"Nebraska","Lincoln",97.6,97.6,77.099999999999994]
[null,686,"Nebraska","Columbus",95.5,76.400000000000006,87.5]
[null,687,"Nebraska","Norfolk",97.2,80.400000000000006,90.1]
[null,688,"Nebraska","Grand Island",97.3,82.4,91]
[null,689,"Nebraska","Hastings",96.5,84.8,91.6]
[null,690,"Nebraska","Mccook",96.4,75.099999999999994,87.5]
[null,691,"Nebraska","North Platte",96.8,85,91.8]
[null,692,"Nebraska","Valentine",98.7,73.599999999999994,88.2]
[null,693,"Nebraska","Alliance",98.6,71.599999999999994,87.3]
[null,889,"Nevada","Las Vegas",101.1,112,105.7]
[null,890,"Nevada","Las Vegas",101.1,112,105.7]
[null,891,"Nevada","Las Vegas",101.1,112,105.7]
[null,893,"Nevada","Ely",99.5,72,88]
[null,894,"Nevada","Reno",99.8,93.9,97.3]
[null,895,"Nevada","Reno",99.8,93.9,97.3]
[null,897,"Nevada","Carson City",99.9,93.1,97.1]
[null,898,"Nevada","Elko",98.2,77.599999999999994,89.6]
[null,30,"New Hampshire","Nashua",98.6,87.7,94]
[null,31,"New Hampshire","Manchester",99.1,87.7,94.3]
[null,32,"New Hampshire","Concord",97,83.8,91.5]
[null,33,"New Hampshire","Concord",97,83.8,91.5]
[null,34,"New Hampshire","Keene",95.1,53.4,77.599999999999994]
[null,35,"New Hampshire","Littleton",95,60.6,80.5]
[null,36,"New Hampshire","Charleston",94.6,50.8,75.7]
[null,37,"New Hampshire","Claremont",93.7,50.8,75.7]
[null,38,"New Hampshire","Portsmouth",95.9,90.1,93.5]
[null,70,"New Jersey","Newark",100.5,122,109.5]
[null,71,"New Jersey","Newark",100.5,122,109.5]
[null,72,"New Jersey","Elizabeth",98.6,121.5,108.2]
[null,73,"New Jersey","Jersey City",97.8,122.2,108]
[null,74,"New Jersey","Paterson",99.3,121.8,108.8]
[null,75,"New Jersey","Paterson",99.3,121.8,108.8]
[null,76,"New Jersey","Hackensack",97.3,122.3,107.8]
[null,77,"New Jersey","Long Branch",97.1,121.2,107.2]
[null,78,"New Jersey","Dover",97.6,122,107.8]
[null,79,"New Jersey","Summit",97.6,121.5,107.6]
[null,80,"New Jersey","Vineland",95.7,117.6,104.9]
[null,81,"New Jersey","Camden",97.8,117.8,106.2]
[null,82,"New Jersey","Atlantic City",96.3,117.6,105.2]
[null,83,"New Jersey","Vineland",95.7,117.6,104.9]
[null,84,"New Jersey","Atlantic City",96.3,117.6,105.2]
[null,85,"New Jersey","Trenton",97.6,120.6,107.3]
[null,86,"New Jersey","Trenton",97.6,120.6,107.3]
[null,87,"New Jersey","Point Pleasant",97.7,120.8,107.4]
[null,88,"New Jersey","New Brunswick",98.1,121.4,107.9]
[null,89,"New Jersey","New Brunswick",98.1,121.4,107.9]
[null,870,"New Mexico","Albuquerque",99.8,76,89.8]
[null,871,"New Mexico","Albuquerque",99.8,76,89.8]
[null,872,"New Mexico","Albuquerque",99.8,76,89.8]
[null,873,"New Mexico","Gallup",99.9,76,89.9]
[null,874,"New Mexico","Farmington",100.3,76,90.1]
[null,875,"New Mexico","Santa Fe",102,76,91.1]
[null,877,"New Mexico","Las Vegas",98.4,75.8,88.9]
[null,878,"New Mexico","Socorro",97.9,76,88.7]
[null,879,"New Mexico","Truth/Consequences",98.1,70.900000000000006,86.7]
[null,880,"New Mexico","Las Cruces",97,68.5,85]
[null,881,"New Mexico","Clovis",98.5,74.2,88.3]
[null,882,"New Mexico","Roswell",100.3,74.3,89.3]
[null,883,"New Mexico","Carrizozo",100.7,76,90.3]
[null,884,"New Mexico","Tucumcari",99.3,74.2,88.8]
[null,100,"New York","New York",106.1,164.6,130.69999999999999]
[null,101,"New York","New York",106.1,164.6,130.69999999999999]
[null,102,"New York","New York",106.1,164.6,130.69999999999999]
[null,103,"New York","Staten Island",101.9,162,127.1]
[null,104,"New York","Bronx",100,162,126]
[null,105,"New York","Mount Vernon",99.8,132.80000000000001,113.6]
[null,106,"New York","White Plains",99.8,132.80000000000001,116.5]
[null,107,"New York","Yonkers",104.7,132.80000000000001,116.5]
[null,108,"New York","New Rochelle",100.1,132.80000000000001,113.8]
[null,109,"New York","Suffern",99.9,121.8,109.1]
[null,110,"New York","Queens",101.3,161.9,126.7]
[null,111,"New York","Long Island City",102.9,161.9,127.6]
[null,112,"New York","Brooklyn",103.1,161.9,127.8]
[null,113,"New York","Flushing",103,161.9,127.7]
[null,114,"New York","Jamaica",101.2,161.9,126.7]
[null,115,"New York","Hicksville",101.2,146.4,120.1]
[null,116,"New York","Far Rockaway",103.1,161.9,127.8]
[null,117,"New York","Hicksville",101.2,146.4,120.1]
[null,118,"New York","Hicksville",101.2,146.4,120.1]
[null,119,"New York","Riverhead",102,146.4,120.6]
[null,120,"New York","Albany",97.4,94.7,96.3]
[null,121,"New York","Albany",97.4,94.7,96.3]
[null,122,"New York","Albany",97.4,94.7,96.3]
[null,123,"New York","Schenectady",97.7,95.3,96.7]
[null,124,"New York","Kingston",100.8,112.5,105.7]
[null,125,"New York","Poughkeepsie",100,127.3,111.5]
[null,126,"New York","Poughkeepsie",100,127.3,111.5]
[null,127,"New York","Monticello",99.3,115.7,106.2]
[null,128,"New York","Glens Falls",92.2,91,91.7]
[null,129,"New York","Plattsburgh",96.7,85.9,92.2]
[null,130,"New York","Syracuse",98.7,93.1,96.4]
[null,131,"New York","Syracuse",98.7,93.1,96.4]
[null,132,"New York","Syracuse",98.7,93.1,96.4]
[null,133,"New York","Utica",96.7,89.5,93.6]
[null,134,"New York","Utica",96.7,89.5,93.6]
[null,135,"New York","Utica",96.7,89.5,93.6]
[null,136,"New York","Watertown",98.4,92.2,95.8]
[null,137,"New York","Binghampton",98.1,86.9,93.4]
[null,138,"New York","Binghampton",98.1,86.9,93.4]
[null,139,"New York","Binghampton",98.1,86.9,93.4]
[null,140,"New York","Buffalo",99,104.8,101.5]
[null,141,"New York","Buffalo",99,104.8,101.5]
[null,142,"New York","Buffalo",99,104.8,101.5]
[null,143,"New York","Niagara Falls",96.7,101.5,98.7]
[null,144,"New York","Rochester",98.4,94.1,96.6]
[null,145,"New York","Rochester",98.4,94.1,96.6]
[null,146,"New York","Rochester",98.4,94.1,96.6]
[null,147,"New York","Jamestown",95.6,82.5,90.1]
[null,148,"New York","Elmira",95.5,84.4,90.8]
[null,149,"New York","Elmira",95.5,84.4,90.8]
[null,270,"North Carolina","Greensboro",99.8,50.7,79.2]
[null,271,"North Carolina","Winston-Salem",99.5,50,78.7]
[null,272,"North Carolina","Greensboro",99.8,50.7,79.2]
[null,274,"North Carolina","Greensboro",99.8,50.7,79.2]
[null,275,"North Carolina","Raleigh",100.7,51.3,80]
[null,276,"North Carolina","Raleigh",100.7,51.3,80]
[null,277,"North Carolina","Durham",101.1,51.7,80.400000000000006]
[null,278,"North Carolina","Rocky Mount",96.9,41.6,73.7]
[null,279,"North Carolina","Elizabeth City",97.7,43,74.7]
[null,280,"North Carolina","Gastonia",98.5,49.6,78]
[null,281,"North Carolina","Charlotte",100.2,52.2,80]
[null,282,"North Carolina","Charlotte",100.2,52.2,80]
[null,283,"North Carolina","Fayetteville",101.1,52.1,80.5]
[null,284,"North Carolina","Wilmington",97.2,49.6,77.2]
[null,285,"North Carolina","Kinston",95.2,43.3,73.400000000000006]
[null,286,"North Carolina","Hickory",95.5,45.9,74.7]
[null,287,"North Carolina","Asheville",97.6,49.6,77.5]
[null,288,"North Carolina","Asheville",97.6,49.6,77.5]
[null,289,"North Carolina","Murphy",96.3,35.700000000000003,70.900000000000006]
[null,580,"North Dakota","Fargo",101.4,62,84.9]
[null,581,"North Dakota","Fargo",101.4,62,84.9]
[null,582,"North Dakota","Grand Forks",100.8,55.1,81.599999999999994]
[null,583,"North Dakota","Devils Lake",100,57.3,82]
[null,584,"North Dakota","Jamestown",100,49.1,78.7]
[null,585,"North Dakota","Bismarck",100.1,62.9,84.5]
[null,586,"North Dakota","Dickinson",100.9,60.1,83.7]
[null,587,"North Dakota","Minot",100.9,67.3,86.8]
[null,588,"North Dakota","Williston",99.4,60.1,82.9]
[null,430,"Ohio","Columbus",96.3,88.6,93]
[null,431,"Ohio","Columbus",96.3,88.6,93]
[null,432,"Ohio","Columbus",96.3,88.6,93]
[null,433,"Ohio","Marion",92.6,83.5,88.8]
[null,434,"Ohio","Toledo",96.5,99.7,97.9]
[null,435,"Ohio","Toledo",96.5,99.7,97.9]
[null,436,"Ohio","Toledo",96.5,99.7,97.9]
[null,437,"Ohio","Zanesville",93.1,82.5,88.7]
[null,438,"Ohio","Zanesville",93.1,82.5,88.7]
[null,439,"Ohio","Steubenville",94.1,91.6,93]
[null,440,"Ohio","Lorain",96.9,93.6,95.5]
[null,441,"Ohio","Cleveland",97.2,102.6,99.5]
[null,442,"Ohio","Akron",97.8,93.7,96.1]
[null,443,"Ohio","Akron",97.8,93.7,96.1]
[null,444,"Ohio","Youngstown",97.2,89.7,94.1]
[null,445,"Ohio","Youngstown",97.2,89.7,94.1]
[null,446,"Ohio","Canton",97.3,85,92.1]
[null,447,"Ohio","Canton",97.3,85,92.1]
[null,448,"Ohio","Mansfield",94.4,88.3,91.9]
[null,449,"Ohio","Mansfield",94.4,88.3,91.9]
[null,450,"Ohio","Hamilton",95,85.8,91.1]
[null,451,"Ohio","Cincinnati",95.3,88.1,92.3]
[null,452,"Ohio","Cincinnati",95.3,88.1,92.3]
[null,453,"Ohio","Dayton",95.2,85.5,91.1]
[null,454,"Ohio","Dayton",95.2,85.5,91.1]
[null,455,"Ohio","Springfield",95.1,85.7,91.2]
[null,456,"Ohio","Chillicothe",93.8,91.4,92.8]
[null,457,"Ohio","Athens",96.7,75.900000000000006,88]
[null,458,"Ohio","Lima",97,85.3,92.1]
[null,730,"Oklahoma","Oklahoma City",98.7,61.7,83.1]
[null,731,"Oklahoma","Oklahoma City",98.7,61.7,83.1]
[null,734,"Oklahoma","Ardmore",95.2,61.1,80.900000000000006]
[null,735,"Oklahoma","Lawton",97.8,62.5,83]
[null,736,"Oklahoma","Clinton",96.6,59.7,81.099999999999994]
[null,737,"Oklahoma","Enid",97.4,59.7,81.599999999999994]
[null,738,"Oklahoma","Woodward",95.4,59.8,80.400000000000006]
[null,739,"Oklahoma","Guymon",96.4,32,69.400000000000006]
[null,740,"Oklahoma","Tulsa",97.6,56.3,80.3]
[null,741,"Oklahoma","Tulsa",97.6,56.3,80.3]
[null,743,"Oklahoma","Miami",94.1,64.5,81.7]
[null,744,"Oklahoma","Muskogee",96.9,41.6,73.7]
[null,745,"Oklahoma","Mcalester",93.8,52.4,76.5]
[null,746,"Oklahoma","Ponca City",94.4,60.4,80.099999999999994]
[null,747,"Oklahoma","Durant",94.4,60.4,80.2]
[null,748,"Oklahoma","Shawnee",95.9,57.8,79.900000000000006]
[null,749,"Oklahoma","Poteau",93.5,62.8,80.599999999999994]
[null,970,"Oregon","Portland",101.1,101,101]
[null,971,"Oregon","Portland",101.1,101,101]
[null,972,"Oregon","Portland",101.1,101,101]
[null,973,"Oregon","Salem",101,99.1,100.2]
[null,974,"Oregon","Eugene",100.7,98.4,99.7]
[null,975,"Oregon","Medford",102.3,97,100.1]
[null,976,"Oregon","Klamath Falls",102.2,96.7,99.9]
[null,977,"Oregon","Bend",101,98.5,100]
[null,978,"Oregon","Pendleton",96.1,99,97.3]
[null,979,"Oregon","Vale",93.8,90.3,92.3]
[null,150,"Pennsylvania","Pittsburgh",96.9,98.7,97.6]
[null,151,"Pennsylvania","Pittsburgh",96.9,98.7,97.6]
[null,152,"Pennsylvania","Pittsburgh",96.9,98.7,97.6]
[null,153,"Pennsylvania","Washington",93.8,98.4,95.7]
[null,154,"Pennsylvania","Uniontown",94.1,95.5,94.7]
[null,155,"Pennsylvania","Bedford",95.1,89.3,92.6]
[null,156,"Pennsylvania","Greensburg",95,96.8,95.8]
[null,157,"Pennsylvania","Indiana",93.9,95.6,94.6]
[null,158,"Pennsylvania","Dubois",95.5,93.2,94.5]
[null,159,"Pennsylvania","Johnstown",95.1,93.2,94.3]
[null,160,"Pennsylvania","Butler",91.9,96.3,93.8]
[null,161,"Pennsylvania","New Castle",91.9,94.7,93.1]
[null,162,"Pennsylvania","Kitanning",92.4,98.6,95]
[null,163,"Pennsylvania","Oil City",91.9,92.9,92.3]
[null,164,"Pennsylvania","Erie",94.2,92,93.3]
[null,165,"Pennsylvania","Erie",94.2,92,93.3]
[null,166,"Pennsylvania","Altoona",94.3,89.4,92.2]
[null,167,"Pennsylvania","Bradford",95.4,90.7,93.4]
[null,168,"Pennsylvania","State College",94.9,90.1,92.9]
[null,169,"Pennsylvania","Wellsboro",96,90.7,93.8]
[null,170,"Pennsylvania","Harrisburg",97.9,93.1,95.9]
[null,171,"Pennsylvania","Harrisburg",97.9,93.1,95.9]
[null,172,"Pennsylvania","Chambersburg",95.5,88.9,92.7]
[null,173,"Pennsylvania","York",96.1,93.3,94.9]
[null,174,"Pennsylvania","York",96.1,93.3,94.9]
[null,175,"Pennsylvania","Lancaster",94.2,87.9,91.6]
[null,176,"Pennsylvania","Lancaster",94.2,87.9,91.6]
[null,177,"Pennsylvania","Williamsport",92.9,81.099999999999994,87.9]
[null,178,"Pennsylvania","Sunbury",95,92.2,93.8]
[null,179,"Pennsylvania","Pottsville",94.1,92.3,93.4]
[null,180,"Pennsylvania","Lehigh Valley",95.5,111.4,102.2]
[null,181,"Pennsylvania","Allentown",97.7,106.5,101.4]
[null,182,"Pennsylvania","Hazleton",94.9,92.4,93.9]
[null,183,"Pennsylvania","Stroudsburg",94.8,98.8,96.5]
[null,184,"Pennsylvania","Scranton",98.5,95.2,97.1]
[null,185,"Pennsylvania","Scranton",98.5,95.2,97.1]
[null,186,"Pennsylvania","Wilkes-Barre",94.7,92.7,93.8]
[null,187,"Pennsylvania","Wilkes-Barre",94.7,92.7,93.8]
[null,188,"Pennsylvania","Montrose",94.4,93.7,94.1]
[null,189,"Pennsylvania","Doylestown",94.4,118.6,104.5]
[null,190,"Pennsylvania","Philadelphia",101,130,113.2]
[null,191,"Pennsylvania","Philadelphia",101,130,113.2]
[null,193,"Pennsylvania","Westchester",97.2,119.9,106.8]
[null,194,"Pennsylvania","Norristown",96.2,127.4,109.3]
[null,195,"Pennsylvania","Reading",98.5,97.6,98.1]
[null,196,"Pennsylvania","Reading",98.5,97.6,98.1]
[null,9,"Puerto Rico","San Juan",120.1,23.9,79.7]
[null,28,"Rhode Island","Newport",97.7,109.1,102.5]
[null,29,"Rhode Island","Providence",98.8,109.1,103.2]
[null,290,"South Carolina","Columbia",98.6,53.3,79.599999999999994]
[null,291,"South Carolina","Columbia",98.6,53.3,79.599999999999994]
[null,292,"South Carolina","Columbia",98.6,53.3,79.599999999999994]
[null,293,"South Carolina","Spartanburg",96.9,52.9,78.400000000000006]
[null,294,"South Carolina","Charleston",98.4,62.2,83.2]
[null,295,"South Carolina","Florence",96.6,53.3,78.400000000000006]
[null,296,"South Carolina","Greenville",96.7,52.9,78.3]
[null,297,"South Carolina","Rock Hill",96.1,50.9,77.099999999999994]
[null,298,"South Carolina","Aiken",97.1,70,85.7]
[null,299,"South Carolina","Beaufort",97.9,46.2,76.2]
[null,570,"South Dakota","Sioux Falls",99.9,60.1,83.2]
[null,571,"South Dakota","Sioux Falls",99.9,60.1,83.2]
[null,572,"South Dakota","Watertown",98.1,55.3,80.099999999999994]
[null,573,"South Dakota","Mitchell",97.1,55.2,79.5]
[null,574,"South Dakota","Aberdeen",99.9,56.3,81.599999999999994]
[null,575,"South Dakota","Pierre",99.5,56.5,81.400000000000006]
[null,576,"South Dakota","Mobridge",97.7,55,79.8]
[null,577,"South Dakota","Rapid City",99.7,56.5,81.5]
[null,370,"Tennessee","Nashville",98.5,73.599999999999994,88]
[null,371,"Tennessee","Nashville",98.5,73.599999999999994,88]
[null,372,"Tennessee","Nashville",98.5,73.599999999999994,88]
[null,373,"Tennessee","Chattanooga",99.4,55,80.8]
[null,374,"Tennessee","Chattanooga",99.4,55,80.8]
[null,375,"Tennessee","Memphis",97.5,70.099999999999994,86]
[null,376,"Tennessee","Johnson City",98.4,55.4,80.3]
[null,377,"Tennessee","Knoxville",95.8,55.8,79]
[null,378,"Tennessee","Knoxville",95.8,55.8,79]
[null,379,"Tennessee","Knoxville",95.8,55.8,79]
[null,380,"Tennessee","Memphis",97.5,70.099999999999994,86]
[null,381,"Tennessee","Memphis",97.5,70.099999999999994,86]
[null,382,"Tennessee","Mckenzie",97.1,55.2,79.5]
[null,383,"Tennessee","Jackson",99,47.9,77.5]
[null,384,"Tennessee","Columbia",95.6,57,79.400000000000006]
[null,385,"Tennessee","Cookeville",97,58.1,80.599999999999994]
[null,750,"Texas","McKinney",98.7,51.5,78.8]
[null,751,"Texas","Waxahackie",98.6,54.2,80]
[null,752,"Texas","Dallas",99.4,66.2,85.4]
[null,753,"Texas","Dallas",99.4,66.2,85.4]
[null,754,"Texas","Greenville",98.7,38.4,73.400000000000006]
[null,755,"Texas","Texarkana",97.6,50.8,77.900000000000006]
[null,756,"Texas","Longview",98,39.9,73.599999999999994]
[null,757,"Texas","Tyler",98.8,54.2,80.099999999999994]
[null,758,"Texas","Palestine",95,40.299999999999997,72]
[null,759,"Texas","Lufkin",95.7,43.9,74]
[null,760,"Texas","Fort Worth",98,60.7,82.4]
[null,761,"Texas","Fort Worth",98,60.7,82.4]
[null,762,"Texas","Denton",97.6,48.1,76.8]
[null,763,"Texas","Wichita Falls",98.5,55.3,80.3]
[null,764,"Texas","Eastland",96.9,39.4,72.8]
[null,765,"Texas","Temple",95.6,48.7,75.900000000000006]
[null,766,"Texas","Waco",97.8,56.8,80.599999999999994]
[null,767,"Texas","Waco",97.8,56.8,80.599999999999994]
[null,768,"Texas","Brownwood",98,37.200000000000003,72.5]
[null,769,"Texas","San Angelo",97.6,45.3,75.7]
[null,770,"Texas","Houston",100.7,71.2,88.3]
[null,771,"Texas","Houston",100.7,71.2,88.3]
[null,772,"Texas","Houston",100.7,71.2,88.3]
[null,773,"Texas","Huntsville",98.8,37.9,73.2]
[null,774,"Texas","Wharton",100.2,42.2,75.8]
[null,775,"Texas","Galveston",98.2,69.099999999999994,86]
[null,776,"Texas","Beaumont",98.4,60.1,82.3]
[null,777,"Texas","Beaumont",98.4,60.1,82.3]
[null,778,"Texas","Bryan",95.4,62.6,81.599999999999994]
[null,779,"Texas","Victoria",100.1,44.3,76.7]
[null,780,"Texas","Laredo",95.8,51.7,77.3]
[null,781,"Texas","San Antonio",96.2,65.400000000000006,83.3]
[null,782,"Texas","San Antonio",96.2,65.400000000000006,83.3]
[null,783,"Texas","Corpus Christi",98.4,50.4,78.3]
[null,784,"Texas","Corpus Christi",98.4,50.4,78.3]
[null,785,"Texas","McAllen",98,45.1,75.8]
[null,786,"Texas","Austin",96.5,59.1,80.8]
[null,787,"Texas","Austin",96.5,59.1,80.8]
[null,788,"Texas","Del Rio",97.6,31.9,70.099999999999994]
[null,789,"Texas","Giddings",94.9,39.5,71.7]
[null,790,"Texas","Amarillo",98.6,56.8,81]
[null,791,"Texas","Amarillo",98.6,56.8,81]
[null,792,"Texas","Childress",97.6,49.6,77.400000000000006]
[null,793,"Texas","Lubbock",100.1,51.1,79.5]
[null,794,"Texas","Lubbock",100.1,51.1,79.5]
[null,795,"Texas","Abilene",98.2,50.8,78.3]
[null,796,"Texas","Abilene",98.2,50.8,78.3]
[null,797,"Texas","Midland",100,47.4,77.900000000000006]
[null,798,"Texas","El Paso",97.5,49.8,77.5]
[null,799,"Texas","El Paso",97.5,49.8,77.5]
[null,885,"Texas","El Paso",97.5,49.8,77.5]
[null,840,"Utah","Salt Lake City",102.9,67.900000000000006,88.2]
[null,841,"Utah","Salt Lake City",102.9,67.900000000000006,88.2]
[null,842,"Utah","Ogden",98.4,67.3,85.3]
[null,843,"Utah","Logan",100.3,67.3,86.4]
[null,844,"Utah","Ogden",98.4,67.3,85.3]
[null,845,"Utah","Price",100.7,46.5,78]
[null,846,"Utah","Provo",100.8,67.8,87]
[null,847,"Utah","Provo",100.8,67.8,87]
[null,50,"Vermont","White River Jct.",96.3,56.6,79.7]
[null,51,"Vermont","Bellows Falls",94.8,64,81.900000000000006]
[null,52,"Vermont","Bennington",95.2,66.8,83.2]
[null,53,"Vermont","Brattleboro",95.6,69,84.4]
[null,54,"Vermont","Burlington",99.3,67.7,86.1]
[null,56,"Vermont","Montpelier",95.9,68.099999999999994,85.2]
[null,57,"Vermont","Rutland",97.5,68.099999999999994,85.2]
[null,58,"Vermont","St. Johnsbury",96.3,57.1,79.900000000000006]
[null,59,"Vermont","Guildhall",95.1,56.9,79]
[null,220,"Virginia","Fairfax",100.2,82.2,92.6]
[null,221,"Virginia","Fairfax",100.2,82.2,92.6]
[null,222,"Virginia","Arlington",101.5,80.8,92.8]
[null,223,"Virginia","Alexandria",100.7,86,94.5]
[null,224,"Virginia","Fredericksburg",98.8,73.8,88.3]
[null,225,"Virginia","Fredericksburg",98.8,73.8,88.3]
[null,226,"Virginia","Winchester",99.4,66.5,85.6]
[null,227,"Virginia","Culpeper",99.3,72,87.9]
[null,228,"Virginia","Harrisonburg",99.6,68.2,86.4]
[null,229,"Virginia","Charlottesville",100,66.599999999999994,85.9]
[null,230,"Virginia","Richmond",101.7,70.099999999999994,88.4]
[null,231,"Virginia","Richmond",101.7,70.099999999999994,88.4]
[null,232,"Virginia","Richmond",101.7,70.099999999999994,88.4]
[null,233,"Virginia","Norfolk",101.9,70.5,88.7]
[null,234,"Virginia","Norfolk",101.9,70.5,88.7]
[null,235,"Virginia","Norfolk",101.9,70.5,88.7]
[null,236,"Virginia","Newport News",100.5,70.900000000000006,88.1]
[null,237,"Virginia","Portsmouth",99.8,67.400000000000006,86.2]
[null,238,"Virginia","Petersburg",99.9,70.099999999999994,87.4]
[null,239,"Virginia","Farmville",99,56.9,81.3]
[null,240,"Virginia","Roanoke",101.2,63.7,85.4]
[null,241,"Virginia","Roanoke",101.2,63.7,85.4]
[null,242,"Virginia","Bristol",98.7,57.4,81.400000000000006]
[null,243,"Virginia","Pulaski",98.4,54.7,80.099999999999994]
[null,244,"Virginia","Staunton",99.3,62.8,84]
[null,245,"Virginia","Lynchburg",99.4,68.099999999999994,86.2]
[null,246,"Virginia","Grundy",98.8,54.1,80]
[null,980,"Washington","Seattle",105.4,101.7,103.9]
[null,981,"Washington","Seattle",105.4,101.7,103.9]
[null,982,"Washington","Everett",105,96.7,101.5]
[null,983,"Washington","Tacoma",105.1,99.6,102.8]
[null,984,"Washington","Tacoma",105.1,99.6,102.8]
[null,985,"Washington","Olympia",103.1,99.5,101.6]
[null,986,"Washington","Vancouver",106.5,93.8,101.1]
[null,987,"Washington","Seattle",105.4,101.7,103.9]
[null,988,"Washington","Wenatchee",104.8,81.400000000000006,95]
[null,989,"Washington","Yakima",105.3,88,98]
[null,990,"Washington","Spokane",104.5,81.8,95]
[null,991,"Washington","Spokane",104.5,81.8,95]
[null,992,"Washington","Spokane",104.5,81.8,95]
[null,993,"Washington","Richland",104.1,85.7,96.4]
[null,994,"Washington","Clarkston",102.9,82.2,94.2]
[null,247,"West Virginia","Bluefield",97.5,77.3,89]
[null,248,"West Virginia","Bluefield",97.5,77.3,89]
[null,249,"West Virginia","Lewisburg",99.3,82,92]
[null,250,"West Virginia","Charleston",100.4,87.8,95.1]
[null,251,"West Virginia","Charleston",100.4,87.8,95.1]
[null,252,"West Virginia","Charleston",100.4,87.8,95.1]
[null,253,"West Virginia","Charleston",100.4,87.8,95.1]
[null,254,"West Virginia","Martinsburg",98.9,76.5,89.5]
[null,255,"West Virginia","Huntington",100.6,90.3,96.3]
[null,256,"West Virginia","Huntington",100.6,90.3,96.3]
[null,257,"West Virginia","Huntington",100.6,90.3,96.3]
[null,258,"West Virginia","Beckley",97.3,86,92.6]
[null,259,"West Virginia","Beckley",97.3,86,92.6]
[null,260,"West Virginia","Wheeling",100.6,89.2,95.8]
[null,261,"West Virginia","Parkersburg",99.6,88.7,95]
[null,262,"West Virginia","Buckhannon",98.9,88.9,94.7]
[null,263,"West Virginia","Clarksburg",99.3,87.8,94.5]
[null,264,"West Virginia","Clarksburg",99.3,87.8,94.5]
[null,265,"West Virginia","Morgantown",99.4,88.5,94.8]
[null,266,"West Virginia","Gassaway",98.7,88.8,94.5]
[null,267,"West Virginia","Romney",98.8,82.3,91.9]
[null,268,"West Virginia","Petersburg",98.6,84.6,92.7]
[null,530,"Wisconsin","Milwaukee",100.3,106.4,102.9]
[null,531,"Wisconsin","Kenosha",100,99.3,99.7]
[null,532,"Wisconsin","Milwaukee",100.3,106.4,102.9]
[null,534,"Wisconsin","Racine",99.5,101.3,100.2]
[null,535,"Wisconsin","Beloit",99.3,94.6,97.3]
[null,537,"Wisconsin","Madison",99.5,95,97.6]
[null,538,"Wisconsin","Lancaster",96.9,90.3,94.1]
[null,539,"Wisconsin","Portage",95.6,94.3,95]
[null,540,"Wisconsin","New Richmond",95.5,93.6,94.7]
[null,541,"Wisconsin","Green Bay",99.7,90.4,95.8]
[null,542,"Wisconsin","Green Bay",99.7,90.4,95.8]
[null,543,"Wisconsin","Green Bay",99.7,90.4,95.8]
[null,544,"Wisconsin","Wausau",94.9,88.5,92.2]
[null,545,"Wisconsin","Rhinelander",98,88.7,94.1]
[null,546,"Wisconsin","La Crosse",96.3,91.3,94.2]
[null,547,"Wisconsin","Eau Claire",97.9,92,95.4]
[null,548,"Wisconsin","Superior",95.4,95.7,95.5]
[null,549,"Wisconsin","Oshkosh",95.5,89.9,93.2]
[null,820,"Wyoming","Cheyenne",100,65.900000000000006,85.7]
[null,821,"Wyoming","Yellowstone Nat'l Park",97.5,58.6,81.2]
[null,822,"Wyoming","Wheatland",98.6,58.6,81.8]
[null,823,"Wyoming","Rawlins",100.2,58.4,82.6]
[null,824,"Wyoming","Worland",98.1,56.5,80.599999999999994]
[null,825,"Wyoming","Riverton",99.2,56.5,81.3]
[null,826,"Wyoming","Casper",100.6,58.4,82.9]
[null,827,"Wyoming","Newcastle",97.9,58.4,81.3]
[null,828,"Wyoming","Sheridan",100.7,60.5,83.8]
[null,829,"Wyoming","Rock Springs",102,56.5,82.9]
[null,830,"Wyoming","Rock Springs",102,56.5,82.9]
[null,831,"Wyoming","Rock Springs",102,56.5,82.9]